Professional Documents
Culture Documents
PERIODO
AL 31 DE MAYO DEL 2000
AL 30 DE JUNIO DEL 2000
AL 31 DE JULIO DEL 2000
AL 31 DE AGOSTO DEL 2000
AL 30 DE SETIEMBRE DEL 2000
AL 24 DE OCTUBRE DEL 2000
MES
Apr-00
May-00
Jun-00
Jul-00
Aug-00
Sep-00
Obra
Lugar
Contratista
Fecha
PRESUPUESTO BAS
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
IGV
PRESUPUESTO TOTAL
Item
Partida
20%
18%
Unidad Metrado
Obras provisionales
ALMACEN, OFICINA Y CASETA DE GUARD.
CARTEL DE OBRA 2.4x3.6
CARTEL DE OBRA 3.60x7.20
SERVICIOS HIGIENICOS
AGUA PARA LA CONSTRUCCION
Trabajos preliminares
ROTURA Y RESANE DE PISO DE CONCRETO
DESMONTAJE DE PUERTAS
DESMONTAJE DE VENTANAS
DESMONTAJE TECHO DE ETERNIT/CALAMINA
DESMONTAJE DE VIGUETAS DE MADERA
DESMONTAJE TIJERAL DE MADERA L=7 ML.
DESMONTAJE DE APARATOS SANITARIOS
DEMOLICION DE CIMIENTOS DE CONCRETO
DEMOLICION DE CIMIENTOS DE MURO DE ADOBE/PIEDRA
DEMOLICION DE SOBRECIMIENTOS
DEMOLICION DE PISO DE CONCRETO INC.F.P.(R=300)
DEMOLICION COLUMNAS Y VIGAS DE CONCRETO
DEMOLICION DE LOSA ALIGERADA H=0.20M
DEMOLICION DE MUROS DE CONCRETO
DEMOLICION MUROS LADRILLO KK SOGA
DEMOLICION MUROS DE ADOBE C/MAQUINA*
TRANSPORTE DE EQUIPO Y MAQUINARIA
TRAZO Y REPLANTEO PRELIMINAR
Movimiento de tierras
EXCAV.ZANJAS Y ZAPATA RT<2KG/CM2 H=1.3M
EXCAVACION DE ZANJA PARA REDES EXTERIORES
GLB
PZA
PZA
GLB
GLB
1.00
1.00
1.00
1.00
1.00
M2
M2
M2
M2
M2
UND
UND
M3
M3
M3
M2
M3
M2
M3
M2
M3
GLB
M2
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
1.00
491.30
M3
M3
274.40
50.00
03010220
03010330
03010340
03010450
03010640
03010660
03010720
03010740
03010810
03010820
04
04010090
04010140
04010200
04010203
04010260
04010280
04010440
04010500
04010510
05
05010120
05010150
05010180
05010300
05010320
05010360
05010400
05010420
05010800
05010820
05010840
05010880
05010910
05010980
05011010
05011020
05011100
05011180
05011200
05011220
05011280
05011300
05011340
05011440
05011500
05011520
05011540
05011650
05011660
05011680
05011740
M3
M3
M3
M3
M2
M3
M3
M2
M2
M3
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
M3
M2
M3
M2
M3
M2
ML
M2
KG
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
M3
KG
M3
M2
KG
M3
M2
KG
M3
M3
M2
KG
UND
M3
M3
M2
KG
M3
M2
KG
M3
M2
KG
UND
M3
M2
KG
M3
M2
KG
M3
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
4.00
2.30
39.70
358.40
3,785.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
2.60
16.50
119.00
9.10
43.90
496.00
2.90
05011760
05011780
07
07010100
07010360
07010365
07010520
25.30
269.00
3,086.00
372.20
32.60
103.40
COSTO DIRECTO
FORMULA POLINOMICA N 02 : ARQUITECTURA
09
09010202
09010230
09010250
09010700
10
10010100
10010120
10010180
10010220
10010240
10010280
10010300
10010320
10010340
10010360
11
11010100
11010180
11010240
12
12010100
12010120
12010300
12010325
12010511
12010515
12010520
12010522
12010530
13
13010100
13010140
13010180
14
14010100
16
16010100
16010160
17
M2
M2
M2
KG
292.80
387.60
4.90
226.00
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
M2
M2
M2
179.90
10.50
317.30
M2
M2
M2
KG
ML
ML
M2
KG
ML
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
ML
ML
ML
168.60
171.10
112.40
M2
32.50
ML
ML
38.60
14.00
17010100
18
18010320
18010400
18010540
19
19010200
19010280
19010340
19010400
19010430
19010440
20
20010100
20010120
20010260
20010340
20010480
20010540
22
22010150
22010200
22010220
22010320
22010340
22010370
22010420
22010430
22010445
23
23010100
23010130
23010160
23010170
23010180
23010190
23010200
23010220
23010300
24
24010100
24010220
24010380
M2
7.00
M2
M2
M2
23.30
6.80
117.10
UND
ML
M2
ML
ML
UND
1.00
13.00
120.40
35.30
6.40
1.00
PZA
PZA
PZA
PZA
PZA
PZA
36.00
30.00
10.00
8.00
18.00
2.00
M2
M2
M2
M2
M2
ML
M2
ML
M2
392.60
210.90
323.40
1,346.40
3.70
452.70
177.20
213.20
403.90
GLB
ML
ML
ML
ML
ML
PZA
UND
PZA
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
PZA
ML
ML
8.00
2.50
6.30
PTO
PTO
ML
16.00
3.00
6.00
COSTO DIRECTO
FORMULA POLINOMICA N 03 : INSTALACIONES SANITARIAS
25
25010120
25010130
25010180
Istalacin Sanitaria
SALIDA DE DESAGUE EN PVC
SALIDA PARA VENTILACION
TUBERIA PVC-SAL 3"
25010200
25010220
25010280
25010320
25010480
25010500
25010560
25010580
25010600
25010620
26
26010120
26010240
26010260
26010360
26010380
26010420
26010460
26010520
26010540
26010560
26010580
26010620
26010700
26010720
26010820
26010840
26010930
26010940
26010980
26011080
26011100
26011160
26011180
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
PTO
ML
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PZA
UND
UND
UND
PZA
PZA
19.00
6.50
10.00
6.00
26.00
50.00
5.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
4.00
PTO
PTO
PTO
PTO
UND
38.00
8.00
3.00
14.00
1.00
PTO
2.00
ML
ML
6.00
5.00
UND
1.00
COSTO DIRECTO
FORMULA POLINOMICA N 04 : INSTALACIONES ELECTRICAS
29
29010120
29010140
29010180
29010280
29010380
30
30010140
31
31010140
31010240
32
32010060
Instalaciones Elctricas
SALIDA DE TECHO (CENTRO DE LUZ)
SALIDA DE CENTRO DE ALUMBRADO EMPOTRADO
SALIDA PARA BRAQUETE (PARED)
SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA
POZO PUESTA A TIERRA
Salida para Comunicaciones y Seales
SALIDA PARA TIMBRE
Canalizaciones y/o Tuberias
TUBERIA PVC-SEL 3/4" PARA INST. 2do.PISO
TUBERIA PVC-SAP 50MM
Conductores y/o Cables
CAJA DE PASE FG LIV. 4X4X1.5"
32010140
33
33010160
33010164
33010204
33020100
33020120
34
34010222
34010242
34010264
34010300
34010430
34010440
34010784
34010840
35
35010780
36
36010130
36010140
36010150
36010160
36010170
36010220
36010280
36010380
36010500
36010620
36010710
36010720
36010780
UND
3.00
UND
UND
UND
UND
UND
1.00
1.00
1.00
1.00
1.00
ML
ML
ML
ML
ML
ML
ML
UND
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
UND
1.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
PRESUPUESTO BASE
220,564.65
141,713.53
11,320.82
20,159.65
PRESUPUESTO OFERTA
228,045.68
149,606.39
11,673.01
20,665.07
393,758.65
78,751.73
472,510.38
85,051.87
557,562.25
Precio
Parcial
800.00
455.63
1,478.90
400.00
1,800.00
800.00
455.63
1,478.90
400.00
1,800.00
40.72
2.14
1.29
3.03
1.50
83.09
7.84
30.46
23.50
22.35
2.55
44.69
20.69
44.69
3.44
13.67
1,600.00
1.69
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
16.94
12.88
4,648.34
644.00
Subtotal
20.97%
18%
Precio
4,934.53
792.00
464.74
1,552.85
424.00
1,638.10
7,847.44
43.57
2.29
1.38
3.15
1.52
88.91
8.39
30.76
23.27
21.90
2.60
43.80
21.93
46.48
3.54
14.63
1,632.00
1.74
18.13
12.75
Parcial
792.00
464.74
1,552.85
424.00
1,638.10
0.00
261.42
26.34
44.30
557.24
268.89
266.73
67.12
116.89
272.26
28.47
665.34
100.74
868.43
162.68
305.15
1,654.65
1,632.00
854.86
0.00
4,974.87
637.50
409,990.15
85,984.64
495,974.79
89,275.46
585,250.25
Subtotal
4,871.69
8,153.51
21.45
8.04
4.72
9.20
7.39
10.73
15.50
2.04
10.23
4.78
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
131.14
11.06
134.03
17.53
177.45
13.20
72.38
19.39
2.39
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
234.39
2.39
235.36
16.47
2.39
235.36
18.63
2.39
303.00
319.90
20.80
2.39
39.87
248.97
265.87
23.91
2.39
265.57
20.70
2.39
266.25
15.34
2.39
2.61
318.62
23.54
2.39
311.14
24.51
2.39
315.70
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
25,211.51
21.45
8.04
4.86
9.48
7.39
11.48
16.59
2.18
10.54
4.73
28,227.64
133.76
11.17
139.39
18.58
179.22
13.60
74.55
19.97
2.44
250.80
2.44
237.00
16.96
2.44
240.07
19.75
2.44
321.18
335.20
21.01
2.44
42.26
253.95
279.16
24.63
2.44
281.50
21.53
2.44
281.50
16.41
2.44
2.56
331.36
24.48
2.44
314.25
24.26
2.44
312.54
516.95
24.92
437.89
1,442.86
766.34
2,974.47
10,771.89
505.54
3,537.22
34.53
0.00
6,193.09
117.29
7,541.00
3,405.71
1,326.23
1,119.28
5,740.35
3,572.63
136.64
0.00
1,028.28
163.48
14,291.10
1,344.93
2,303.36
6,361.86
4,907.88
5,511.96
2,184.02
8,480.56
7,666.55
13,429.76
169.04
584.09
11,082.65
8,827.39
9,235.40
365.95
150.71
253.76
4,222.50
2,837.29
1,705.56
3,691.52
861.54
403.92
290.36
2,859.68
1,065.01
1,210.24
906.37
26,624.98
29,152.22
35.13
2.39
888.79
642.91
4.39
52.98
50.84
25.31
13,547.54
19,719.16
1,657.38
2,617.05
116,802.40
34.43
2.44
37,541.13
4.57
56.20
52.37
25.06
871.08
656.36
0.00
14,103.02
20,917.64
1,707.26
2,591.20
220,564.65
51.85
30.32
25.83
2.84
15,181.68
11,752.03
126.57
641.84
10.60
10.95
16.42
15.63
16.67
14.64
15.80
5.74
6.84
3.47
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
13.83
18.18
22.16
2,488.02
190.89
7,031.37
20.20
20.10
25.41
2.39
30.95
15.84
11.52
2.39
30.12
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
4.47
5.78
7.10
119,924.16
39,319.12
228,045.68
27,702.12
51.86
30.32
26.57
2.44
29,695.97
16.01
16.20
16.75
16.57
17.34
15.66
15.64
5.97
7.18
3.64
9,710.28
14.38
17.82
22.60
17,192.53
21.61
21.31
24.90
2.44
32.50
16.16
11.52
2.44
31.02
753.64
988.96
798.04
2,540.64
4.74
6.07
7.17
35.55
1,155.38
1,155.38
37.33
16.79
7.77
648.09
108.78
756.87
16.96
7.85
15,184.61
11,752.03
130.19
551.44
0.00
520.33
15,647.58
1,731.95
5,479.70
6,153.97
281.88
605.27
647.15
240.53
4,474.65
0.00
2,586.96
187.11
7,170.98
0.00
36.74
7,933.71
4,083.60
87.84
1,742.00
2,110.50
898.56
34.16
784.81
0.00
799.16
1,038.58
805.91
0.00
1,213.23
0.00
654.66
109.90
0.00
27,618.27
35,783.01
9,945.05
17,711.92
2,643.65
1,213.23
764.56
16.34
114.38
162.03
162.03
94.98
3,775.30
1,101.80
11,122.16
90.84
35.38
14.32
15.95
52.33
612.07
90.84
459.94
1,724.13
563.04
334.91
612.07
3.81
3.81
40.77
6.37
7.21
8.92
137.16
114.30
407.70
50.96
129.78
17.84
7.46
6.81
6.81
7.45
6.94
2.75
12.64
3.44
9.28
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
2,239.81
733.41
3,748.19
400.00
17.86
3.53
9.34
26.13
26.13
131.19
72.88
705.30
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
118.75
86.14
157.44
950.00
215.35
991.87
114.38
16.50
15,999.26
166.89
160.41
93.29
3,784.93
96.29
36.44
14.61
15.95
54.95
654.91
857.74
3.92
3.96
43.22
6.75
7.57
9.46
24,590.08
7.46
7.29
6.95
7.90
7.29
2.92
12.64
3.37
9.19
5,456.13
416.00
17.68
3.60
9.62
25.87
27.70
129.88
72.15
754.67
2,157.22
116.38
91.31
166.89
115.50
0.00
3,888.54
1,090.79
10,924.26
0.00
96.29
473.72
1,759.04
563.04
351.68
654.91
0.00
141.12
118.80
432.20
54.00
136.26
18.92
0.00
2,928.80
1,537.46
2,247.63
10,636.56
26.97
1,321.88
2,239.81
718.48
3,711.84
0.00
416.00
1,730.87
1,104.48
21.16
38.81
249.30
779.28
432.90
754.67
0.00
931.04
228.28
1,051.41
141,713.53
67.79
46.96
15.60
1,084.64
140.88
93.60
115.50
15,903.59
3,898.68
901.30
25,369.43
5,527.47
2,210.73
149,606.39
69.82
47.43
16.07
1,117.12
142.29
96.42
19.59
39.95
18.63
13.69
20.69
24.69
64.54
136.40
144.60
187.80
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
45.57
11.78
13.64
6.72
7.37
10.50
15.06
48.45
54.77
63.30
74.55
133.73
58.31
72.93
45.33
60.49
13.98
74.23
2,870.35
64.60
33.32
9.62
21.05
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
4,847.40
20.18
41.55
18.44
14.10
20.90
26.17
65.19
144.58
148.94
187.80
6,473.42
48.30
12.25
13.50
7.19
7.44
10.82
16.11
47.97
58.06
66.47
77.53
136.40
57.14
78.04
47.14
61.70
13.98
74.23
2,985.16
63.31
33.65
9.43
21.89
322.88
664.80
792.92
846.00
41.80
26.17
130.38
144.58
446.82
187.80
0.00
917.70
79.63
135.00
43.14
193.44
541.00
80.55
47.97
232.24
199.41
232.59
136.40
114.28
156.08
47.14
61.70
41.94
148.46
2,985.16
126.62
67.30
37.72
87.56
11,320.82
4,959.98
6,713.03
11,673.01
48.50
59.06
54.20
49.31
263.79
1,843.00
472.48
162.60
690.34
263.79
3,432.21
49.47
60.83
53.66
49.80
266.43
35.20
70.40
70.40
37.31
7.00
19.24
42.00
96.20
138.20
7.21
20.20
22.18
22.18
21.96
1,879.86
486.64
160.98
697.20
266.43
0.00
74.62
0.00
43.26
101.00
0.00
21.96
3,491.11
74.62
144.26
25.95
77.85
100.03
27.25
421.73
452.00
609.64
809.41
762.00
421.73
452.00
609.64
809.41
762.00
3,054.78
438.60
474.60
627.93
801.32
777.24
39.31
18.82
15.39
4.45
7.88
18.84
6.12
18.36
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
3,699.22
40.88
18.82
15.08
4.49
7.88
18.84
6.49
18.54
3,134.16
3,134.16
3,134.16
3,353.55
73.90
67.34
73.62
104.34
104.34
97.34
61.11
44.13
234.25
502.54
293.20
46.92
90.81
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
6,530.65
76.86
72.05
78.04
105.38
104.34
100.26
60.50
44.13
238.94
517.62
290.27
45.98
96.26
20,159.65
81.75
0.00
438.60
474.60
627.93
801.32
777.24
0.00
817.60
1,129.20
452.40
449.00
157.60
376.80
129.80
222.48
0.00
3,353.55
0.00
461.16
216.15
156.08
1,264.56
1,252.08
802.08
121.00
88.26
477.88
1,035.24
580.54
91.96
96.26
103.71
3,119.69
3,734.88
3,353.55
6,643.25
20,665.07
HOJA RESUMEN
Obra
Postor
Fecha
228,045.68
149,606.39
11,673.01
20,665.07
409,990.15
( 13.47% )
( 7.50% )
55,235.38
30,749.26
495,974.79
89,275.46
585,250.25
1
1
2
2500
1000
600
1500
450
2000
5.33 13,333.33
5.33
5,333.33
5.33
3,200.00
8,418.66
5.33
8,000.00
5.33
2,400.00
5.33 10,666.67
51,351.99
500.00
1,500.00
1,200.00
683.39
Total GG Indirectos (
Total Gastos Generales
Total Utilidad
0.95% )
3,883.39
( 13.47% )
( 7.50% )
55,235.38
30,749.26
LIQUIDACIN DE VALORIZACIN
VALORIZACION N 04 AL 31 DE AGOSTO DEL 2000
OBRA
LUGAR
PBASE
POFERTA
F.RELACION
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
56,671.43
57,926.83
2,902.50
1,960.32 119,461.08 (1)
1,274.89
VALORIZACION BRUTA
1,274.89 (2)
120,735.97 (3)=(1)+(2)
23,892.22
36,777.59
60,669.81 (4)
VALORIZACION NETA
60,066.16 (5)=(3)-(4)
FONDO DE GARANTIA
6,036.80 (6)=(3)*5%
10,811.91 (7)=(5)*18%
TOTAL FACTURABLE
70,878.07 (8)=(5)+(7)
NETO A RECIBIR
64,841.27 (9)=(8)-(6)
235459021.xls.ms_office
Liquidacion de Valorizacin
Pgina 17 de 58
CUADRO DE FACTURACION
OBRA
LUGAR
PBASE
POFERTA
F.RELACION
Factura
001-00253
001-00254
001-00255
001-00256
001-00257
001-00258
001-00259
001-00260
001-00261
001-00262
001-00263
001-00264
Pago
Concepto
18-05-00
18-05-00
18-05-00
18-05-00
18-05-00
18-05-00
ADELANTO DIRECTO
ADELANTO MATERIALES N 01
ADELANTO MATERIALES N 02
ADELANTO MATERIALES N 03
ADELANTO MATERIALES N 04
ADELANTO MATERIALES N 05
VALORIZACION N 01 AL 31/05/2000
VALORIZACION N 02 AL 30/06/2000
VALORIZACION N 03 AL 31/07/2000
VALORIZACION N 04 AL 31/08/2000
VALORIZACION N 05 AL 30/09/2000
VALORIZACION N 06 AL 24/10/2000
Adelanto
Directo
Material
99,194.96
55,500.00
33,225.53
17,273.50
18,256.00
21,660.00
Monto
VALORIZACION
Reajuste
Bruta
Valorizacin
Neta
Fondo de
Garantia
IGV
18%
13,014.02
28,001.41
35,176.12
36,777.59
25,765.57
7,180.34
12,159.46
28,660.37
44,243.54
60,066.16
62,731.97
49,661.33
1,567.93
3,524.78
4,943.92
6,036.80
5,518.96
3,539.27
17,855.09
9,990.00
5,980.60
3,109.23
3,286.08
3,898.80
2,188.70
5,158.87
7,963.84
10,811.91
11,291.75
8,939.04
257,522.83
25,131.66
90,473.91
30,925.65
69,168.69
97,293.22
119,461.08
109,408.20
69,718.42
99,194.96
AMORTIZACION
Directo
Material
Total
Facturable
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
25,558.80
14,348.16
33,819.24
52,207.38
70,878.07
74,023.72
58,600.37
Neto a
Cobrar
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
25,558.80
12,780.23
30,294.46
47,263.46
64,841.27
68,504.76
55,061.10
593,106.73
567,975.07
CONSTRUCTORA VI SAC
MONTO
MES 01
30
30
MES 02
60
30
MES 03
90
30
MES 04
120
30
MES 05
150
30
MES 06
160
10
01
02
03
04
05
07
ESTRUCTURAS
Obras provisionales
Trabajos preliminares
Movimiento de tierras
Obras de concreto simple
Obras de concreto armado
Coberturas
TOTAL ESTRUCTURAS
4,934.53
7,847.44
25,211.51
28,227.64
116,802.40
37,541.13
220,564.65
4,934.53
7,847.44
25,211.51
1,411.38
0.00
0.00
39,404.86
0.00
0.00
0.00
23,993.49
26,280.54
0.00
50,274.03
0.00
0.00
0.00
2,822.77
58,401.20
0.00
61,223.97
0.00
0.00
0.00
0.00
32,120.66
0.00
32,120.66
0.00
0.00
0.00
0.00
0.00
30,032.90
30,032.90
0.00
0.00
0.00
0.00
0.00
7,508.23
7,508.23
09
10
11
12
13
14
16
17
18
19
20
22
23
24
ARQUITECTURA
Muros y tabiques de albaileria
Revoques, enlucidos y molduras
Cielo Rasos
Pisos y Pavimentos
Contrazocalos
Zcalos
Revestimiento de Gradas y Escaleras
Cubiertas
Carpinteria de Madera
Carpinteria Metalica y Herreria
Cerrajeria
Pintura
Varios, Limpieza y Jardineria
Aparatos Sanitarios y Accesorios
TOTAL ARQUITECTURA
27,702.12
29,695.97
9,710.28
17,192.53
2,540.64
1,155.38
756.87
114.38
15,999.26
3,784.93
857.74
24,590.08
5,456.13
2,157.22
141,713.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,232.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,232.98
13,851.06
8,908.79
971.03
1,719.25
254.06
115.54
0.00
0.00
1,599.93
378.49
0.00
0.00
0.00
0.00
27,798.15
7,618.08
17,817.58
5,826.17
8,596.27
1,270.32
577.69
454.12
68.63
6,399.70
1,513.97
171.55
9,836.03
0.00
0.00
60,150.11
0.00
2,969.60
2,913.08
5,157.76
762.19
346.61
302.75
45.75
7,999.63
1,892.47
686.19
14,754.05
5,456.13
431.44
43,717.65
0.00
0.00
0.00
1,719.25
254.06
115.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,725.78
3,814.63
25
26
INSTALACIONES SANITARIAS
Instalacin Sanitaria
Sistema de Agua Fra y Contraincendio
TOTAL INST. SANITARIAS
4,847.40
6,473.42
11,320.82
0.00
0.00
0.00
484.74
647.34
1,132.08
969.48
1,294.68
2,264.16
2,181.33
2,913.04
5,094.37
969.48
1,294.68
2,264.16
242.37
323.68
566.05
29
30
31
32
33
34
35
36
INSTALACIONES ELECTRICAS
Instalaciones Elctricas
Salida para Comunicaciones y Seales
Canalizaciones y/o Tuberias
Conductores y/o Cables
Tableros y Cuchillas (Llaves)
Conexin a Red Externa y Medidores
Pararrayos
Artefactos
TOTAL INST. ELECTRICAS
3,432.21
70.40
138.20
100.03
3,054.78
3,699.22
3,134.16
6,530.65
20,159.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
343.22
10.56
20.73
0.00
0.00
0.00
0.00
0.00
374.51
1,372.88
28.16
55.28
0.00
0.00
0.00
0.00
0.00
1,456.32
1,372.88
28.16
55.28
30.01
0.00
0.00
0.00
0.00
1,486.33
343.23
3.52
6.91
55.02
1,221.91
1,479.69
0.00
1,306.13
4,416.41
0.00
0.00
0.00
15.00
1,832.87
2,219.53
3,134.16
5,224.52
12,426.08
220,564.65
141,713.53
11,320.82
20,159.65
39,404.86
0.00
0.00
0.00
50,274.03
6,232.98
1,132.08
374.51
61,223.97
27,798.15
2,264.16
1,456.32
32,120.66
60,150.11
5,094.37
1,486.33
30,032.90
43,717.65
2,264.16
4,416.41
7,508.23
3,814.63
566.05
12,426.08
393,758.65
78,751.73
472,510.38
85,051.87
557,562.25
1.04966
585,250.25
39,404.86
7,880.97
47,285.83
8,511.45
55,797.28
1.04966
58,568.17
10.01%
10.01%
58,013.60
11,602.72
69,616.32
12,530.94
82,147.26
1.04966
86,226.69
14.73%
24.74%
92,742.60
18,548.52
111,291.12
20,032.40
131,323.52
1.04966
137,845.05
23.55%
48.29%
98,851.47
19,770.29
118,621.76
21,351.92
139,973.68
1.04966
146,924.77
25.10%
73.40%
80,431.12
16,086.22
96,517.34
17,373.12
113,890.46
1.04966
119,546.26
20.43%
93.82%
24,314.99
4,863.00
29,177.99
5,252.04
34,430.03
1.04966
36,139.83
6.18%
100.00%
01
02
03
04
RESUMEN
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
IGV
TOTAL PRESUPUESTO S/.
FACTOR DE RELACION
TOTAL PRESUPUESTO OFERTA
% AVANCE
% AVANCE ACUMULADO
235459021.xls.ms_office
Cronogramas
Pgina 19 de 58
CONSTRUCTORA VI SAC
MONTO
5/18/2000
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
10/24/2000
#NAME?
01
02
03
04
05
07
ESTRUCTURAS
Obras provisionales
Trabajos preliminares
Movimiento de tierras
Obras de concreto simple
Obras de concreto armado
Coberturas
TOTAL ESTRUCTURAS
4,934.53
7,847.44
25,211.51
28,227.64
116,802.40
37,541.13
220,564.65
2,302.78
3,662.14
11,765.37
658.64
0.00
0.00
18,388.93
2,631.75
4,185.30
13,446.14
11,949.70
12,264.25
0.00
44,477.14
0.00
0.00
0.00
14,207.91
43,216.89
0.00
57,424.80
0.00
0.00
0.00
1,411.39
46,331.62
0.00
47,743.00
0.00
0.00
0.00
0.00
14,989.64
16,017.55
31,007.19
0.00
0.00
0.00
0.00
0.00
21,523.58
21,523.58
09
10
11
12
13
14
16
17
18
19
20
22
23
24
ARQUITECTURA
Muros y tabiques de albaileria
Revoques, enlucidos y molduras
Cielo Rasos
Pisos y Pavimentos
Contrazocalos
Zcalos
Revestimiento de Gradas y Escaleras
Cubiertas
Carpinteria de Madera
Carpinteria Metalica y Herreria
Cerrajeria
Pintura
Varios, Limpieza y Jardineria
Aparatos Sanitarios y Accesorios
TOTAL ARQUITECTURA
27,702.12
29,695.97
9,710.28
17,192.53
2,540.64
1,155.38
756.87
114.38
15,999.26
3,784.93
857.74
24,590.08
5,456.13
2,157.22
141,713.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,908.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,908.72
10,249.79
4,454.40
485.52
859.63
127.03
57.77
0.00
0.00
799.97
189.25
0.00
0.00
0.00
0.00
17,223.33
10,988.51
13,957.10
3,592.81
5,444.30
804.53
365.87
242.20
36.60
4,213.14
996.70
91.49
5,245.88
0.00
0.00
45,979.13
3,555.10
9,898.66
4,272.52
6,762.40
999.32
454.45
373.39
56.43
7,253.00
1,715.84
446.02
12,458.97
2,909.94
230.10
51,386.13
0.00
1,385.81
1,359.44
4,126.20
609.75
277.29
141.28
21.35
3,733.16
883.15
320.22
6,885.22
2,546.19
1,927.12
24,216.20
25
26
INSTALACIONES SANITARIAS
Instalacin Sanitaria
Sistema de Agua Fra y Contraincendio
TOTAL INST. SANITARIAS
4,847.40
6,473.42
11,320.82
0.00
0.00
0.00
226.21
302.09
528.30
743.27
992.59
1,735.86
1,648.12
2,200.96
3,849.08
1,535.01
2,049.91
3,584.92
694.79
927.86
1,622.66
29
30
31
32
33
34
35
36
INSTALACIONES ELECTRICAS
Instalaciones Elctricas
Salida para Comunicaciones y Seales
Canalizaciones y/o Tuberias
Conductores y/o Cables
Tableros y Cuchillas (Llaves)
Conexin a Red Externa y Medidores
Pararrayos
Artefactos
TOTAL INST. ELECTRICAS
3,432.21
70.40
138.20
100.03
3,054.78
3,699.22
3,134.16
6,530.65
20,159.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
160.17
4.93
9.67
0.00
0.00
0.00
0.00
0.00
174.77
869.49
19.71
38.70
0.00
0.00
0.00
0.00
0.00
927.90
1,418.64
29.10
57.12
16.01
0.00
0.00
0.00
0.00
1,520.87
823.73
15.02
29.48
43.35
651.69
789.17
0.00
696.60
3,049.04
160.17
1.64
3.22
40.68
2,403.09
2,910.05
3,134.16
5,834.05
14,487.07
220,564.65
141,713.53
11,320.82
20,159.65
18,388.93
0.00
0.00
0.00
44,477.14
2,908.72
528.30
174.77
57,424.80
17,223.33
1,735.86
927.90
47,743.00
45,979.13
3,849.08
1,520.87
31,007.19
51,386.13
3,584.92
3,049.04
21,523.58
24,216.20
1,622.66
14,487.07
393,758.65
78,751.73
472,510.38
1.04966
495,975.25
18,388.93
3,677.79
22,066.72
1.04966
23,162.56
4.67%
4.67%
48,088.94
9,617.79
57,706.73
1.04966
60,572.44
12.21%
16.88%
77,311.89
15,462.38
92,774.27
1.04966
97,381.44
19.63%
36.52%
99,092.08
19,818.42
118,910.50
1.04966
124,815.60
25.17%
61.68%
89,027.28
17,805.46
106,832.74
1.04966
112,138.06
22.61%
84.29%
61,849.51
12,369.90
74,219.41
1.04966
77,905.15
15.71%
100.00%
01
02
03
04
RESUMEN
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
FACTOR DE RELACION
COSTO TOTAL x FACTOR DE RELACION
% AVANCE
% AVANCE ACUMULADO
235459021.xls.ms_office
Cronogramas
Pgina 20 de 58
CONSTRUCTORA VI SAC
235459021.xls.ms_office
Adelanto Directo
220,564.65
141,713.53
11,320.82
20,159.65
20%
20%
18%
393,758.65
78,751.73
472,510.38
495,975.25
99,195.05
99,194.96
17,855.09
117,050.05
Pgina 21 de 58
Ir
* Costo _ To
Io
Costo _ Total = (Costo _ Directo + GGU ) * Facto
MontoMaximo = Coeficiente * % *
ESTRUCTURAS
CD =
GGU =
FR =
CT =
220,564.65
44,112.93
1.04966
277,821.47
IU
MONTO BASE
MONTO OFERTA
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
557,562.25
585,250.25
1.04966
Adelanto
Solicitado
5,041.02
Saldo por
Utilizar
17
BLOQUE Y LADRILLO
0.088
20.46%
327.89
330.44
5,041.02
38
HORMIGON
0.088
26.14%
249.88
256.23
6,553.19
6,553.19
05
AGREGADO GRUESO
0.088
53.40%
305.26
305.26
13,055.39
13,055.39
43
327.03
333.20
16,134.59
16,134.59
30
0.072
100.00%
336.14
338.74
20,157.87
20,157.87
03
0.096
100.00%
213.58
223.87
27,955.83
27,955.83
21
0.154
100.00%
347.18
350.55
43,199.81
43,199.81
132,097.70
ARQUITECTURA
CD =
141,713.53
GGU =
28,342.71
FR =
1.04966
CT =
178,501.23
IU
0.00
MONTO BASE
MONTO OFERTA
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
132,097.70
557,562.25
585,250.25
1.04966
Adelanto
Solicitado
Saldo por
Utilizar
59
PLANCHA DE ASBESTO-CEMENTO
0.075
29.33%
174.80
167.20
3,755.86
3,755.86
30
0.075
33.33%
336.14
338.74
4,496.60
4,496.60
02
0.075
37.34%
214.34
225.95
5,269.70
5,269.70
04
AGREGADO FINO
0.098
26.53%
279.58
286.00
4,747.49
4,747.49
54
PINTURA LATEX
0.098
48.98%
307.40
311.80
8,690.77
8,690.77
17
BLOQUE Y LADRILLO
0.068
100.00%
327.89
330.44
12,232.48
12,232.48
43
327.03
333.20
14,003.91
14,003.91
21
347.18
350.55
17,302.45
17,302.45
0.096
100.00%
70,499.26
INSTALACIONES SANITARIAS
CD =
11,320.82
GGU =
2,264.16
FR =
1.04966
CT =
14,259.61
IU
0.00
MONTO BASE
MONTO OFERTA
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
70,499.26
557,562.25
585,250.25
1.04966
Adelanto
Solicitado
Saldo por
Utilizar
30
0.095
16.84%
336.14
338.74
229.89
229.89
21
0.095
31.58%
347.18
350.55
431.96
431.96
43
327.03
333.20
711.92
711.92
61
PLANCHA GALVANIZADA
0.074
40.54%
229.80
227.23
423.00
423.00
77
0.074
59.46%
288.82
282.88
614.52
614.52
65
100.00%
175.32
186.46
788.62
788.62
72
100.00%
255.65
255.42
2,578.67
2,578.67
0.181
5,778.58
INSTALACIONES ELECTRICAS
CD =
20,159.65
GGU =
4,031.93
235459021.xls.ms_office
MONTO BASE
MONTO OFERTA
Adelantos Materiales
0.00
5,778.58
557,562.25
585,250.25
Pgina 22 de 58
Ir
* Costo _ To
Io
Costo _ Total = (Costo _ Directo + GGU ) * Facto
MontoMaximo = Coeficiente * % *
FR
CT
=
=
1.04966
25,392.93
IU
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
1.04966
Adelanto
Solicitado
Saldo por
Utilizar
06
0.100
22.00%
380.73
385.87
566.19
566.19
07
0.100
31.00%
259.60
265.12
803.92
803.92
19
0.100
47.00%
316.38
318.70
1,202.22
1,202.22
62
POSTE DE CONCRETO
0.050
28.00%
214.94
215.06
355.70
355.70
21
0.050
46.00%
347.18
350.55
589.71
589.71
30
0.087
39.08%
336.14
338.74
870.03
870.03
72
0.087
60.92%
255.65
255.42
1,344.62
1,344.62
56
0.062
100.00%
210.45
220.80
1,651.79
1,651.79
11
0.064
100.00%
252.52
221.23
1,423.77
1,423.77
12
0.219
100.00%
267.42
246.74
5,131.01
5,131.01
13,938.96
0.00
13,938.96
NOTA : LO QUE PIDO NO DEBE SUPERAR EL 40% DE CADA COSTO TOTAL Y EN GLOBAL EL 40% DEL PRESUPUESTO OFERTADO
ADELANTOS SOLICITADOS
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
02
01
CEMENTO PORTLAND TIPO I
DINOSELVA S.A.
IU
INSUMO
COEF
0.154
0.096
%
100.00%
100.00%
Io
Nov-99
Ir
Mar-00
347.18
347.18
350.55
350.55
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
02
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
43,199.81
17,302.45
43,199.81
12,300.19
0.00
5,002.26
60,502.26
IGV
Adelanto Total
55,500.00
9,990.00
65,490.00
5,002.26
02
ACERO
COMERCIAL DEL ACERO S.A.
IU
INSUMO
COEF
0.096
0.075
%
100.00%
37.34%
Io
Nov-99
Ir
Mar-00
213.58
214.34
223.87
225.95
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
27,955.83
5,269.70
27,955.83
5,269.70
0.00
0.00
33,225.53
IGV
Adelanto Total
33,225.53
5,980.60
39,206.13
235459021.xls.ms_office
Adelantos Materiales
Pgina 23 de 58
Ir
* Costo _ To
Io
Costo _ Total = (Costo _ Directo + GGU ) * Facto
MontoMaximo = Coeficiente * % *
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
02
03
LADRILLO
LADRILLERA HUACHIPA S.A.
IU
INSUMO
17 BLOQUE Y LADRILLO
17 BLOQUE Y LADRILLO
COEF
0.088
0.068
%
20.46%
100.00%
Io
Nov-99
Ir
Mar-00
327.89
327.89
330.44
330.44
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
INSUMO
COEF
0.072
%
100.00%
Io
Nov-99
Ir
Mar-00
336.14
338.74
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
01
02
INSUMO
38 HORMIGON
05 AGREGADO GRUESO
04 AGREGADO FINO
COEF
0.088
0.088
0.098
%
26.14%
53.40%
26.53%
Io
Nov-99
Ir
Mar-00
249.88
305.26
279.58
256.23
305.26
286.00
235459021.xls.ms_office
Saldo por
Utilizar
5,041.02
12,232.48
5,041.02
12,232.48
0.00
0.00
17,273.50
IGV
Adelanto Total
17,273.50
3,109.23
20,382.73
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
20,157.87
18,256.00
1,901.87
20,157.87
IGV
Adelanto Total
18,256.00
3,286.08
21,542.08
1,901.87
05
AGREGADOS
COMERCIAL TARAPOTO S.R.L.
IU
Adelanto
Solicitado
04
LAMINAS TERMOACUSTICAS
COMERCIAL INDUSTRIAL S.A.
IU
Monto
Maximo
Adelantos Materiales
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
6,553.19
13,055.39
4,747.49
6,400.00
10,512.51
4,747.49
153.19
2,542.88
0.00
24,356.07
IGV
Adelanto Total
21,660.00
3,898.80
25,558.80
2,696.07
Pgina 24 de 58
CONSTRUCTORA VI SAC
EXPEDIENTE
01
CONCEPTO
EFECTIVO
CEMENTO PORTLAND TIPO I
MONTO
117,050.05
65,490.00
MONTO
ACUMULADO
117,050.05
182,540.05
%
ACUMULADO
20.00%
20.00%
11.19%
31.19%
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
%
ACUMULADO
20.00%
20.00%
11.19%
31.19%
6.70%
37.89%
EXPEDIENTE 02
MATERIAL
ACERO
PROVEEDOR COMERCIAL DEL ACERO S.A.
EXPEDIENTE
01
02
CONCEPTO
EFECTIVO
CEMENTO PORTLAND TIPO I
ACERO
MONTO
117,050.05
65,490.00
39,206.13
EXPEDIENTE 03
MATERIAL
LADRILLO
PROVEEDOR LADRILLERA HUACHIPA S.A.
EXPEDIENTE
01
02
03
CONCEPTO
EFECTIVO
CEMENTO PORTLAND TIPO I
ACERO
LADRILLO
MONTO
117,050.05
65,490.00
39,206.13
20,382.73
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
242,128.91
%
20.00%
11.19%
6.70%
3.48%
%
ACUMULADO
20.00%
31.19%
37.89%
41.37%
EXPEDIENTE 04
MATERIAL
LAMINAS TERMOACUSTICAS
PROVEEDOR COMERCIAL INDUSTRIAL S.A.
EXPEDIENTE
01
02
03
04
CONCEPTO
EFECTIVO
CEMENTO PORTLAND TIPO I
ACERO
LADRILLO
LAMINAS TERMOACUSTICAS
MONTO
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
242,128.91
263,670.99
%
20.00%
11.19%
6.70%
3.48%
3.68%
%
ACUMULADO
20.00%
31.19%
37.89%
41.37%
45.05%
EXPEDIENTE 05
MATERIAL
AGREGADOS
PROVEEDOR COMERCIAL TARAPOTO S.R.L.
EXPEDIENTE
01
02
03
04
05
CONCEPTO
EFECTIVO
CEMENTO PORTLAND TIPO I
ACERO
LADRILLO
LAMINAS TERMOACUSTICAS
AGREGADOS
235459021.xls.ms_office
MONTO
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
25,558.80
JUSTIF. 60%
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
242,128.91
263,670.99
289,229.79
%
20.00%
11.19%
6.70%
3.48%
3.68%
4.37%
%
ACUMULADO
20.00%
31.19%
37.89%
41.37%
45.05%
49.42%
Pgina 25 de 58
SENCICO
FORMULA POLINOMICA DE REAJUSTE
C.E. N 0680 JORGE RUIZ VEINTEMILLA
30-Nov-99
ESTRUCTURAS
OBRA
FECHA
FORMULA
K = 0.285
MOr
AHBr
MMr
Mr
Dr
Ar
Cr
GGUr
+ 0.088
+ 0.081
+ 0.057
+ 0.072
+ 0.096
+ 0.154
+ 0.167
MOo
AHBo
MMo
Mo
Do
Ao
Co
GGUo
SIMBOLO
IU
INSUMO
COEF
Io
Nov-99
MO
AHB
PROMEDIO PONDERADO
17 BLOQUE Y LADRILLO
38 HORMIGON
05 AGREGADO GRUESO
0.088 100.00
20.46
26.14
53.40
MM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
49 MAQUINARIA Y EQUIPO IMPORTADO
295.41
327.89
249.88
305.26
FORMULA
K = 0.419
SIMBOLO
ARQUITECTURA
MOr
AD Pr
PAMr
Br
Mr
Cr
GGUr
+ 0.075
+ 0.098
+ 0.068
+ 0.077
+ 0.096
+ 0.167
MOo
ADPo
PAMo
Bo
Mo
Co
GGUo
IU
INSUMO
COEF
Io
Nov-99
MO
ADP
PROMEDIO PONDERADO
59 PLANCHA DE ASBESTO-CEMENTO
30 DOLAR (GENERAL PONDERADO)
02 ACERO DE CONSTRUCCION LISO
0.075 100.00
29.33
33.33
37.34
243.34
174.80
336.14
214.34
PAM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
04 AGREGADO FINO
54 PINTURA LATEX
0.098 100.00
24.49
26.53
48.98
302.54
317.68
279.58
307.40
17 BLOQUE Y LADRILLO
6
7
FORMULA
INSTALACIONES SANITARIAS
MOr
MCDr
V Pr
Tr
Mr
PVCr
GGUr
K = 0.273
+ 0.095
+ 0.074
+ 0.052
+ 0.158
+ 0.181
+ 0.167
MOo
MCDo
VPo
To
Mo
PVCo
GGUo
SIMBOLO
1
MO
MCD
VP
4
5
IU
INSUMO
COEF
Io
Nov-99
PROMEDIO PONDERADO
30 DOLAR (GENERAL PONDERADO)
21 CEMENTO PORTLAND TIPO I
43 MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA
0.095 100.00
16.84
31.58
51.58
PROMEDIO PONDERADO
61 PLANCHA GALVANIZADA
77 VALVULA DE BRONCE NACIONAL
334.93
336.14
347.18
327.03
FORMULA
INSTALACIONES ELECTRICAS
MOr
CAAr
CPMr
TDr
Pr
AEr
AIr
GGUr
K = 0.251
+ 0.100
+ 0.050
+ 0.087
+ 0.062
+ 0.064
+ 0.219
+ 0.167
MOo
CAAo
CPMo
TDo
Po
AEo
AIo
GGUo
SIMBOLO
IU
INSUMO
COEF
Io
Nov-99
MO
CAA
PROMEDIO PONDERADO
06 ALAMBRE Y CABLE DE COBRE DESNUDO
07 ALAMBRE Y CABLE TIPO TW Y THW
19 CABLE NYY - CABLE NKY
0.100 100.00
22.00
31.00
47.00
312.94
380.73
259.60
316.38
CPM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
62 POSTE DE CONCRETO
21 CEMENTO PORTLAND TIPO I
0.050 100.00
26.00
28.00
46.00
302.48
317.68
214.94
347.18
TD
PROMEDIO PONDERADO
30 DOLAR (GENERAL PONDERADO)
6
7
8
60.92 255.65
AE
AI
Ar
Cr
GGUr
+ 0.154
+ 0.167
Ao
Co
GGUo
Ir
Jul-00
Ki
258.94 0.285
298.46 0.089
329.83
260.03
305.26
286.96 0.080
313.08
278.96
338.07 0.059
345.35 0.074
235.45 0.106
353.65 0.157
280.45 0.172
1.022
Mr
Cr
GGUr
+ 0.096
+ 0.167
o
Co
GGUo
Ir
Jul-00
Ki
258.94 0.419
251.12 0.077
160.18
345.35
238.43
308.81 0.100
313.08
289.24
317.27
329.83 0.068
338.07 0.080
353.65 0.098
280.45 0.172
1.014
PVCr
GGUr
+ 0.181
+ 0.167
PVCo
GGUo
Ir
Jul-00
Ki
258.94 0.273
344.22 0.098
345.35
353.65
338.07
255.85 0.071
227.39
275.25
209.49 0.062
278.96 0.156
260.79 0.185
280.45 0.172
1.017
AEr
AIr
GGUr
+ 0.219
+ 0.167
AEo
AIo
GGUo
Ir
Jul-00
Ki
258.94 0.251
324.11 0.104
393.59
272.27
325.77
304.55 0.050
313.08
215.97
353.65
293.84 0.089
345.35
260.79
231.77 0.068
202.72 0.051
233.70 0.191
280.45 0.172
0.976
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
01
Formula
Val
01
Formula
Val
01
Formula
Val
01
Estructuras
30,925.65
23,162.55
30,925.65
23,162.55
Mes
Apr-00 1.014
Real
Reajuste
Programado Reconocido
Monto Valorizados
Real
Programado
0.00
0.00
0.00
0.00
Mes
0.00
0.00
432.96
0.00
0.00
432.96
432.96
324.28
432.96
0.00
0.00
432.96
Ka=
Apr-00
Real
Apr-00 1.010
0.00
0.00
Mes
Reajuste
Programado Reconocido
0.00
0.00
0.00
0.00
Mes
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ka=
Apr-00
Reajuste
Programado Reconocido
1.013
Reajuste
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ka=
Apr-00
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
0.988
Reajuste
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Reajuste
Deducciones
Efectivo
Materiales
0.00
Real
Apr-00 0.988
1.010
Reajuste
Total
0.00
Real
Apr-00 1.013
Deducciones
Efectivo
Materiales
0.00
Instalaciones Electricas
Monto Valorizados
Real
Programado
1.014
Reajuste
Total
324.28
Instalaciones Sanitarias
Monto Valorizados
Real
Programado
Apr-00
Deducciones
Efectivo
Materiales
432.96
Arquitectura
235459021.xls.ms_office
Ka=
Monto Valorizados
Real
Programado
Reajuste Total
Anterior
Saldo
432.96
0.00
432.96
Pgina 32 de 58
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
01
02
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
Mes
Real
Reajuste
Programado Reconocido
May-00
Deducciones
Efectivo
Materiales
1.018
Reajuste
Total
30,925.65
64,443.14
556.66
1,159.98
416.93
1,008.41
556.66
1,159.98
0.00
0.00
0.00
0.00
556.66
1,159.98
95,368.79
79,185.60
1,716.64
1,425.34
1,716.64
0.00
0.00
1,716.64
Ka=
May-00
Arquitectura
Val
01
02
0.00
3,473.39
0.00
34.73
0.00
36.64
0.00
34.73
0.00
0.00
0.00
0.00
0.00
34.73
3,473.39
3,663.81
34.73
36.64
34.73
0.00
0.00
34.73
Ka=
May-00
Formula
Mes
Real
Reajuste
Programado Reconocido
Instalaciones Sanitarias
1.012
Val
01
02
0.00
1,007.80
0.00
12.09
0.00
7.99
0.00
12.09
0.00
0.00
0.00
0.00
0.00
12.09
1,007.80
665.45
12.09
7.99
12.09
0.00
0.00
12.09
Ka=
May-00
Formula
Val
01
02
Real
Instalaciones Electricas
Monto Valorizados
Real
Programado
Mes
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
Reajuste
Total
0.985
Reajuste
Total
0.00
244.36
0.00
-3.67
0.00
-3.30
0.00
-3.67
0.00
0.00
0.00
0.00
0.00
-3.67
244.36
220.14
-3.67
-3.30
-3.67
0.00
0.00
-3.67
235459021.xls.ms_office
Deducciones
Efectivo
Materiales
Reajuste
Total
Monto Valorizados
Real
Programado
Mes
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.010
Monto Valorizados
Real
Programado
Reajuste
Reajuste Total
Anterior
Saldo
1,759.79
432.96
1,326.83
Pgina 33 de 58
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
01
02
03
Formula
Val
01
02
03
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
30,925.65
64,443.14
72,487.36
23,162.55
56,023.05
72,331.82
167,856.15
151,517.42
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
0.00
3,663.81
21,694.37
24,077.04
25,358.18
Real
Mes
Jun-00 1.013
Jun-00 1.013
Jun-00 1.013
01
02
03
0.00
1,007.80
2,366.12
0.00
665.45
2,186.47
3,373.92
2,851.92
Mes
Jun-00 1.015
Jun-00 1.015
Jun-00 1.015
Val
01
02
03
0.00
244.36
1,836.09
0.00
220.14
1,168.77
2,080.45
1,388.91
Mes
Jun-00 0.981
Jun-00 0.981
Jun-00 0.981
1.018
Reajuste
Total
486.41
1,176.48
1,518.97
649.44
1,353.31
1,522.23
18.23
37.98
42.72
57.98
120.79
193.86
573.23
1,194.54
1,285.65
3,524.98
3,181.86
3,524.98
98.93
372.63
3,053.42
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
45.15
267.85
0.00
47.63
282.03
0.00
45.15
267.85
0.00
2.06
12.24
0.00
2.60
15.41
0.00
40.49
240.20
313.00
329.66
313.00
14.30
18.01
280.69
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
15.12
35.49
0.00
9.98
32.80
0.00
15.12
35.49
0.00
0.60
1.40
0.00
0.00
0.00
0.00
14.52
34.09
50.61
42.78
50.61
2.00
0.00
48.61
Ka=
May-00
Instalaciones Electricas
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,353.31
1,522.23
Instalaciones Sanitarias
Val
235459021.xls.ms_office
Arquitectura
Monto Valorizados
Real
Programado
Formula
Mes
Jun-00 1.021
Jun-00 1.021
Jun-00 1.021
Reajuste
Programado Reconocido
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-4.64
-34.89
0.00
-4.18
-22.21
0.00
-4.64
-34.89
0.00
-0.20
-1.49
0.00
0.00
0.00
0.00
-4.44
-33.40
-39.53
-26.39
-39.53
-1.69
0.00
-37.84
Reajuste
Reajuste Total
Anterior
Saldo
3,344.88
1,759.79
1,585.09
Pgina 34 de 58
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
01
02
03
04
Formula
Val
01
02
03
04
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
30,925.65
64,443.14
72,487.36
56,671.43
23,162.55
56,023.05
72,331.82
60,136.71
224,527.58
211,654.13
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
57,926.83
0.00
3,663.81
21,694.37
57,914.95
82,003.87
83,273.13
Real
Mes
Jun-00
Jul-00
Jul-00
Jul-00
1.013
1.014
1.014
1.014
01
02
03
04
0.00
1,007.80
2,366.12
2,902.50
0.00
665.45
2,186.47
4,848.27
6,276.42
7,700.19
Mes
Jun-00
Jul-00
Jul-00
Jul-00
1.015
1.017
1.017
1.017
Val
01
02
03
04
0.00
244.36
1,836.09
1,960.32
0.00
220.14
1,168.77
1,915.67
4,040.77
3,304.58
Mes
Jun-00
Jul-00
Jul-00
Jul-00
0.981
0.976
0.976
0.976
1.018
Reajuste
Total
486.41
1,232.51
1,591.30
1,323.01
649.44
1,417.75
1,594.72
1,246.77
18.23
50.64
56.96
44.54
57.98
241.96
330.13
454.72
573.23
1,125.15
1,207.63
747.51
4,908.68
4,633.23
4,908.68
170.37
1,084.79
3,653.52
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
48.63
288.45
810.98
0.00
51.29
303.72
810.81
0.00
48.63
288.45
810.98
0.00
2.75
16.32
45.88
0.00
5.20
30.79
91.76
0.00
40.68
241.34
673.34
1,148.06
1,165.82
1,148.06
64.95
127.75
955.36
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
17.13
40.22
49.34
0.00
11.31
37.17
82.42
0.00
17.13
40.22
49.34
0.00
1.00
2.34
2.87
0.00
0.00
0.00
0.00
0.00
16.13
37.88
46.47
106.69
130.90
106.69
6.21
0.00
100.48
Ka=
May-00
Instalaciones Electricas
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,417.75
1,594.72
1,246.77
Instalaciones Sanitarias
Val
235459021.xls.ms_office
1.021
1.022
1.022
1.022
Arquitectura
Monto Valorizados
Real
Programado
Formula
Mes
Jun-00
Jul-00
Jul-00
Jul-00
Reajuste
Programado Reconocido
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-5.86
-44.07
-47.05
0.00
-5.28
-28.05
-45.98
0.00
-5.86
-44.07
-47.05
0.00
-0.45
-3.36
-3.58
0.00
0.00
0.00
0.00
0.00
-5.41
-40.71
-43.47
-96.98
-79.31
-96.98
-7.39
0.00
-89.59
Reajuste
Reajuste Total
Anterior
Saldo
4,619.77
3,344.88
1,274.89
Pgina 35 de 58
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
01
02
03
04
05
Estructuras
30,925.65
64,443.14
72,487.36
56,671.43
38,360.19
262,887.77
Formula
Val
01
02
03
04
05
250,710.54
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
57,926.83
64,878.61
Mes
Real
Val
01
02
03
04
05
0.00
1,007.80
2,366.12
2,902.50
2,324.05
8,600.47
Mes
Val
01
02
03
04
05
0.00
244.36
1,836.09
1,960.32
3,845.35
7,886.12
7,145.13
Mes
649.44
1,417.75
1,739.70
1,360.11
920.64
18.23
50.64
85.45
66.80
45.22
57.98
241.96
466.01
560.98
672.10
573.23
1,125.15
1,188.24
732.33
203.32
6,087.64
5,835.51
6,087.64
266.34
1,999.03
3,822.27
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
48.63
329.66
926.83
1,038.06
0.00
51.29
347.11
926.64
1,035.61
0.00
48.63
329.66
926.83
1,038.06
0.00
2.75
24.48
68.82
77.08
0.00
5.20
46.20
135.11
177.92
0.00
40.68
258.98
722.90
783.06
2,343.18
2,360.65
2,343.18
173.13
364.43
1,805.62
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
17.13
44.96
55.15
44.16
0.00
11.31
41.54
92.12
85.80
0.00
17.13
44.96
55.15
44.16
0.00
1.00
3.27
4.02
3.22
0.00
0.00
0.00
0.00
0.00
0.00
16.13
41.69
51.13
40.94
161.40
230.77
161.40
11.51
0.00
149.89
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-5.86
-47.74
-50.97
-99.98
0.00
-5.28
-30.39
-49.81
-99.85
0.00
-5.86
-47.74
-50.97
-99.98
0.00
-0.45
-4.10
-4.38
-8.59
0.00
0.00
0.00
0.00
0.00
0.00
-5.41
-43.64
-46.59
-91.39
-204.55
-185.33
-204.55
-17.52
0.00
-187.03
Reajuste Total
Anterior
Saldo
235459021.xls.ms_office
1.018
Reajuste
Total
486.41
1,232.51
1,735.96
1,443.28
937.35
Instalaciones Electricas
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,417.75
1,739.70
1,360.11
920.64
Instalaciones Sanitarias
Monto Valorizados
Real
Programado
Formula
Mes
Reajuste
Programado Reconocido
Arquitectura
146,882.48
Formula
Ka=
Monto Valorizados
Real
Programado
Reajuste
5,590.75
4,619.77
970.98
Pgina 36 de 58
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
01
02
03
04
05
06
Formula
Val
01
02
03
04
05
06
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
30,925.65
64,443.14
72,487.36
56,671.43
38,360.19
14,933.73
23,162.55
56,023.05
72,331.82
60,136.71
39,056.41
27,110.96
277,821.50
277,821.50
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
57,926.83
64,878.61
31,618.72
0.00
3,663.81
21,694.37
57,914.95
64,725.56
30,502.51
178,501.20
178,501.20
01
02
03
04
05
06
0.00
1,007.80
2,366.12
2,902.50
2,324.05
5,659.15
0.00
665.45
2,186.47
4,848.27
4,515.54
2,043.89
14,259.62
14,259.62
01
02
03
04
05
06
Real
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
1.013
1.014
1.016
1.018
1.018
1.018
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
1.015
1.017
1.019
1.021
1.021
1.021
0.00
244.36
1,836.09
1,960.32
3,845.35
17,506.82
0.00
220.14
1,168.77
1,915.67
3,840.55
18,247.81
25,392.94
25,392.94
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
0.981
0.976
0.974
0.970
0.970
0.970
649.44
1,417.75
1,739.70
1,473.46
997.36
388.28
18.23
50.64
85.45
89.07
60.29
23.47
57.98
241.96
408.03
425.38
274.84
57.25
573.23
1,125.15
1,246.22
959.01
662.23
307.56
6,665.99
6,738.78
6,665.99
327.15
1,465.44
4,873.40
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
48.63
329.66
1,042.68
1,167.81
569.14
0.00
51.29
347.11
1,042.47
1,165.06
549.05
0.00
48.63
329.66
1,042.68
1,167.81
566.20
0.00
2.75
24.48
91.77
102.78
50.09
0.00
5.20
46.20
178.45
221.86
236.77
0.00
40.68
258.98
772.46
843.17
279.34
3,157.92
3,154.98
3,154.98
271.87
688.48
2,194.63
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
17.13
44.96
60.95
48.81
118.84
0.00
11.31
41.54
101.81
94.83
42.92
0.00
17.13
44.96
60.95
48.81
118.84
0.00
1.00
3.27
5.16
4.13
10.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.13
41.69
55.79
44.68
108.77
290.69
292.41
290.69
23.63
0.00
267.06
Ka=
May-00
Real
Reajuste
Programado Reconocido
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-5.86
-47.74
-58.81
-115.36
-525.20
0.00
-5.28
-30.39
-57.47
-115.22
-547.43
0.00
-5.86
-47.74
-58.81
-115.36
-528.02
0.00
-0.45
-4.10
-5.97
-11.71
-53.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.41
-43.64
-52.84
-103.65
-474.70
-752.97
-755.79
-755.79
-75.55
0.00
-680.24
Reajuste Total
Anterior
Saldo
235459021.xls.ms_office
1.018
Reajuste
Total
486.41
1,232.51
1,735.96
1,563.55
1,015.47
704.88
Instalaciones Electricas
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,417.75
1,739.70
1,473.46
997.36
388.28
Instalaciones Sanitarias
Val
Val
1.021
1.022
1.024
1.026
1.026
1.026
Arquitectura
Monto Valorizados
Real
Programado
Formula
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
Reajuste
Programado Reconocido
Reajuste
6,654.85
5,590.75
1,064.10
Pgina 37 de 58
Dm
CONSTRUCTORA VI SAC
Ir - Ia
= A
Io
INSUMO
Adelanto
Otorgado
Fecha de
Pago
Coef
Io
Nov-99
Ia
Apr-00
Mes
Reajuste
Ir
Apr-00
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
CEMENTO
PORTLAND TIPO I
43,199.81
18-05-00
0.154
100.00%
347.18
350.55
Apr-00
350.55
42,784.51
30,925.65
4,762.55
42,784.51
4,762.55
0.00
4,808.78
02
01
01
03
ACERO DE
CONSTRUCCION
CORRUGADO
27,955.83
18-05-00
0.096
100.00%
213.58
229.75
Apr-00
229.75
25,988.27
30,925.65
2,968.86
25,988.27
2,968.86
0.00
3,193.63
03
01
01
17 BLOQUE Y LADRILLO
5,041.02
18-05-00
0.088
20.46%
327.89
328.03
Apr-00
328.03
5,038.87
30,925.65
556.81
5,038.87
556.81
0.00
557.05
04
01
01
30
DOLAR (GENERAL
PONDERADO)
18,256.00
18-05-00
0.072
100.00%
336.14
342.96
Apr-00
342.96
17,892.97
30,925.65
2,226.65
17,892.97
2,226.65
0.00
2,271.83
05
01
01
38
HORMIGON
6,400.00
18-05-00
0.088
26.14%
249.88
256.23
Apr-00
256.23
6,241.39
30,925.65
711.39
6,241.39
711.39
0.00
729.47
05
01
01
05 AGREGADO GRUESO
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Apr-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
01
02
01
21
CEMENTO
PORTLAND TIPO I
12,300.19
18-05-00
0.096
100.00%
347.18
350.55
Apr-00
350.55
12,181.94
0.00
0.00
12,181.94
0.00
0.00
0.00
02
02
01
02
ACERO DE
CONSTRUCCION LISO
5,269.70
18-05-00
0.075
37.34%
214.34
231.88
Apr-00
231.88
4,871.09
0.00
0.00
4,871.09
0.00
0.00
0.00
03
02
01
17 BLOQUE Y LADRILLO
12,232.48
18-05-00
0.068
100.00%
327.89
328.03
Apr-00
328.03
12,227.26
0.00
0.00
12,227.26
0.00
0.00
0.00
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.22
Apr-00
286.22
4,637.35
0.00
0.00
4,637.35
0.00
0.00
0.00
0.00
0.00
13,014.02
0.00
AGREGADO FINO
235459021.xls.ms_office
Deduccin de Materiales
Pgina 38 de 58
CONSTRUCTORA VI SAC
INSUMO
01
01
01
21
01
01
02
21
02
01
01
03
02
01
02
03
03
01
01
17
03
01
02
17
04
01
01
30
04
01
02
30
05
01
01
38
05
01
02
38
05
01
01
05
05
01
02
05
01
02
01
21
01
02
02
21
02
02
01
02
02
02
02
ACERO DE
02 CONSTRUCCION LISO
03
02
01
17
03
02
02
17
05
02
01
04
05
02
02
04
235459021.xls.ms_office
Adelanto
Otorgado
Fecha de
Pago
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Coef
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
CEMENTO
PORTLAND TIPO I
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
May-00
352.03
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
0.00
4,829.08
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
May-00
352.03
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
0.00
10,062.88
ACERO DE
CONSTRUCCION
CORRUGADO
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
May-00
230.32
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
0.00
3,201.55
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
May-00
230.32
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
0.00
6,671.43
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
May-00
329.47
5,016.85
30,925.65
556.81
5,016.85
556.81
0.00
559.49
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
May-00
329.47
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
0.00
1,165.88
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
May-00
343.25
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
0.00
2,273.75
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
May-00
343.25
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
0.00
4,738.05
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
May-00
257.20
6,217.85
30,925.65
711.39
6,217.85
711.39
0.00
732.23
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
May-00
257.20
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
0.00
1,525.83
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
May-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
May-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
May-00
352.03
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
May-00
352.03
12,130.73
3,473.39
333.45
12,130.73
333.45
0.00
338.11
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
May-00
232.68
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
May-00
232.68
4,854.34
3,473.39
97.27
4,854.34
97.27
0.00
105.59
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
May-00
329.47
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
May-00
329.47
12,173.82
3,473.39
236.19
12,173.82
236.19
0.00
237.33
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
May-00
286.87
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
May-00
286.87
4,626.85
3,473.39
90.31
4,626.85
90.31
0.00
92.66
0.00
0.00
0.00
40,241.74
13,014.02
27,227.72
0.00
0.00
0.00
773.69
0.00
773.69
BLOQUE Y LADRILLO
DOLAR (GENERAL
PONDERADO)
HORMIGON
AGREGADO GRUESO
CEMENTO
PORTLAND TIPO I
BLOQUE Y LADRILLO
AGREGADO FINO
Deduccin de Materiales
Pgina 39 de 58
CONSTRUCTORA VI SAC
INSUMO
Fecha de
Pago
Coef
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Sep-00
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
23.15
10,062.88
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
26.04
11,318.99
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
74.15
6,671.43
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
83.41
7,504.21
Adelanto
Otorgado
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
01
01
02
21
01
01
03
21
02
01
01
03
02
01
02
03
02
01
03
03
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17 BLOQUE Y LADRILLO
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
0.64
1,165.88
03
01
03
17
04
01
01
30
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
DOLAR (GENERAL
PONDERADO)
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
0.72
1,311.41
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
14.49
4,738.05
5,329.48
04
01
02
30
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
16.30
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
8.36
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
9.41
1,716.29
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05 AGREGADO GRUESO
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
3,473.39
333.45
12,130.73
333.45
0.78
338.11
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
4.61
2,005.58
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
3,473.39
97.27
4,854.34
97.27
1.31
105.59
626.38
HORMIGON
CEMENTO
PORTLAND TIPO I
02
02
02
02
02
03
ACERO DE
02
CONSTRUCCION LISO
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
20,603.65
577.01
4,757.07
577.01
7.75
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17 BLOQUE Y LADRILLO
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
3,473.39
236.19
12,173.82
236.19
0.13
237.33
03
02
03
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
0.77
1,407.80
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
3,473.39
90.31
4,626.85
90.31
0.38
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
20,603.65
535.68
4,536.54
535.68
2.28
549.65
314.65
0.00
314.65
70,828.45
40,241.74
30,586.71
18.01
0.00
18.01
5,363.10
773.69
4,589.41
235459021.xls.ms_office
AGREGADO FINO
Deduccin de Materiales
Pgina 40 de 58
CONSTRUCTORA VI SAC
INSUMO
Fecha de
Pago
Coef
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Sep-00
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
46.31
10,062.88
Adelanto
Otorgado
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
01
01
02
21
01
01
03
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
52.09
11,318.99
01
01
04
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
56,671.43
8,727.40
16,754.80
8,727.40
40.72
8,849.32
02
01
01
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
02
01
02
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
148.60
6,671.43
02
01
03
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
167.14
7,504.21
02
01
04
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
56,671.43
5,440.46
9,809.77
5,440.46
130.67
5,866.87
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
1.27
1,165.88
03
01
03
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
1.43
1,311.41
03
01
04
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
56,671.43
1,020.36
1,994.63
1,020.36
1.12
1,025.28
04
01
01
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
04
01
02
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
28.99
4,738.05
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
32.61
5,329.48
04
01
04
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
56,671.43
4,080.34
5,792.20
4,080.34
25.49
4,166.65
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
16.79
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
18.88
1,716.29
05
01
04
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
56,671.43
1,303.62
2,356.62
1,303.62
14.76
1,341.81
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
05
01
04
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
56,671.43
2,663.10
2,624.61
2,624.61
0.00
2,624.61
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
3,473.39
333.45
12,130.73
333.45
1.56
338.11
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
9.23
2,005.58
01
02
04
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
57,926.83
5,560.98
9,819.33
5,560.98
25.95
5,638.67
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
02
02
02
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
3,473.39
97.27
4,854.34
97.27
2.61
105.59
02
02
03
ACERO DE
02 CONSTRUCCION LISO
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
20,603.65
577.01
4,757.07
577.01
15.48
626.38
02
02
04
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
57,926.83
1,622.24
4,180.06
1,622.24
43.52
1,761.05
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
3,473.39
236.19
12,173.82
236.19
0.26
237.33
03
02
03
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
1.54
1,407.80
03
02
04
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
57,926.83
3,939.02
10,536.58
3,939.02
4.32
3,958.00
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
3,473.39
90.31
4,626.85
90.31
0.77
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
20,603.65
535.68
4,536.54
535.68
4.54
549.65
05
02
04
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
57,926.83
1,506.06
4,000.86
1,506.06
12.77
1,545.33
784.85
314.65
470.20
94,702.99
70,828.45
23,874.54
122.55
18.01
104.54
18,266.15
5,363.10
12,903.05
235459021.xls.ms_office
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
BLOQUE Y LADRILLO
DOLAR (GENERAL
PONDERADO)
HORMIGON
AGREGADO GRUESO
CEMENTO
PORTLAND TIPO I
BLOQUE Y LADRILLO
AGREGADO FINO
Deduccin de Materiales
Pgina 41 de 58
CONSTRUCTORA VI SAC
INSUMO
Adelanto
Otorgado
Fecha de
Pago
Coef
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Sep-00
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
01
01
02
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
46.31
10,062.88
01
01
03
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
78.13
11,318.99
01
01
04
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
56,671.43
8,727.40
16,754.80
8,727.40
61.09
8,849.32
01
01
05
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
38,360.19
5,907.47
8,027.40
5,907.47
41.35
5,990.00
02
01
01
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
02
01
02
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
148.60
6,671.43
02
01
03
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
250.55
7,504.21
02
01
04
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
56,671.43
5,440.46
9,809.77
5,440.46
195.89
5,866.87
02
01
05
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
38,360.19
3,682.58
4,369.31
3,682.58
132.59
3,971.21
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
1.27
1,165.88
03
01
03
17 BLOQUE Y LADRILLO
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
2.15
1,311.41
03
01
04
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
56,671.43
1,020.36
1,994.63
1,020.36
1.68
1,025.28
03
01
05
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
38,360.19
690.67
974.27
690.67
1.14
694.00
04
01
01
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
04
01
02
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
28.99
4,738.05
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
48.91
5,329.48
04
01
04
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
56,671.43
4,080.34
5,792.20
4,080.34
38.24
4,166.65
04
01
05
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
38,360.19
2,761.93
1,711.86
1,711.86
16.04
1,748.07
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
16.79
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
28.29
1,716.29
05
01
04
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
56,671.43
1,303.62
2,356.62
1,303.62
22.12
1,341.81
05
01
05
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
38,360.19
882.41
1,053.00
882.41
14.97
908.26
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05 AGREGADO GRUESO
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
05
01
04
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
56,671.43
2,663.10
2,624.61
2,624.61
0.00
2,624.61
05
01
05
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
38,360.19
1,802.62
0.00
0.00
0.00
0.00
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
3,473.39
333.45
12,130.73
333.45
1.56
338.11
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
DOLAR (GENERAL
PONDERADO)
HORMIGON
CEMENTO
PORTLAND TIPO I
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
13.84
2,005.58
01
02
04
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
57,926.83
5,560.98
9,819.33
5,560.98
38.92
5,638.67
01
02
05
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
64,878.61
6,228.35
4,258.35
4,258.35
29.81
4,317.84
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
02
02
02
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
3,473.39
97.27
4,854.34
97.27
2.61
105.59
02
02
03
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
20,603.65
577.01
4,757.07
577.01
23.23
626.38
02
02
04
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
57,926.83
1,622.24
4,180.06
1,622.24
65.32
1,761.05
02
02
05
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
64,878.61
1,816.93
2,557.82
1,816.93
73.16
1,972.40
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
3,473.39
236.19
12,173.82
236.19
0.26
237.33
03
02
03
17 BLOQUE Y LADRILLO
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Aug-00
330.01
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
2.31
1,407.80
03
02
04
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Aug-00
330.01
12,173.82
57,926.83
3,939.02
10,536.58
3,939.02
6.49
3,958.00
03
02
05
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Aug-00
330.01
12,173.82
64,878.61
4,411.75
6,597.56
4,411.75
7.27
4,433.01
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
3,473.39
90.31
4,626.85
90.31
0.77
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
20,603.65
535.68
4,536.54
535.68
6.82
549.65
05
02
04
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
57,926.83
1,506.06
4,000.86
1,506.06
19.18
1,545.33
05
02
05
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
64,878.61
1,686.80
2,494.80
1,686.80
21.48
1,730.78
235459021.xls.ms_office
ACERO DE
CONSTRUCCION LISO
AGREGADO FINO
Deduccin de Materiales
Pgina 42 de 58
CONSTRUCTORA VI SAC
235459021.xls.ms_office
Deduccin de Materiales
1,233.08
784.85
448.23
108,014.53
94,702.99
13,311.54
313.03
122.55
190.48
30,720.18
18,266.15
12,454.03
Pgina 43 de 58
CONSTRUCTORA VI SAC
INSUMO
Adelanto
Otorgado
Fecha de
Pago
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Coef
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
01
01
02
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
46.31
10,062.88
01
01
03
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
78.13
11,318.99
01
01
04
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Sep-00
355.27
42,604.64
56,671.43
8,727.40
16,754.80
8,727.40
81.45
8,849.32
01
01
05
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Sep-00
355.27
42,604.64
38,360.19
5,907.47
8,027.40
5,907.47
55.13
5,990.00
01
01
06
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Sep-00
355.27
42,604.64
14,933.73
2,299.79
2,119.93
2,119.93
19.78
2,149.54
02
01
01
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
02
01
02
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
148.60
6,671.43
02
01
03
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
250.55
7,504.21
02
01
04
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Sep-00
240.58
25,923.96
56,671.43
5,440.46
9,809.77
5,440.46
261.35
5,866.87
02
01
05
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Sep-00
240.58
25,923.96
38,360.19
3,682.58
4,369.31
3,682.58
176.90
3,971.21
02
01
06
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Sep-00
240.58
25,923.96
14,933.73
1,433.64
686.73
686.73
32.99
740.55
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
1.27
1,165.88
03
01
03
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
2.15
1,311.41
03
01
04
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Sep-00
330.19
5,016.85
56,671.43
1,020.36
1,994.63
1,020.36
2.24
1,025.28
03
01
05
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Sep-00
330.19
5,016.85
38,360.19
690.67
974.27
690.67
1.52
694.00
03
01
06
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Sep-00
330.19
5,016.85
14,933.73
268.88
283.60
283.60
0.62
284.97
04
01
01
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
04
01
02
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
28.99
4,738.05
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
48.91
5,329.48
04
01
04
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Sep-00
347.44
17,877.85
56,671.43
4,080.34
5,792.20
4,080.34
50.86
4,166.65
04
01
05
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Sep-00
347.44
17,877.85
38,360.19
2,761.93
1,711.86
1,711.86
21.34
1,748.07
04
01
06
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Sep-00
347.44
17,877.85
14,933.73
1,075.23
0.00
0.00
0.00
0.00
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
16.79
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
28.29
1,716.29
05
01
04
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Sep-00
262.85
6,217.85
56,671.43
1,303.62
2,356.62
1,303.62
29.48
1,341.81
05
01
05
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Sep-00
262.85
6,217.85
38,360.19
882.41
1,053.00
882.41
19.95
908.26
05
01
06
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Sep-00
262.85
6,217.85
14,933.73
343.52
170.59
170.59
3.86
175.59
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
05
01
04
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Sep-00
305.26
10,512.51
56,671.43
2,663.10
2,624.61
2,624.61
0.00
2,624.61
05
01
05
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Sep-00
305.26
10,512.51
38,360.19
1,802.62
0.00
0.00
0.00
0.00
05
01
06
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Sep-00
305.26
10,512.51
14,933.73
701.77
0.00
0.00
0.00
0.00
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
3,473.39
333.45
12,130.73
333.45
1.56
338.11
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
13.84
2,005.58
01
02
04
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Sep-00
355.27
12,130.73
57,926.83
5,560.98
9,819.33
5,560.98
51.90
5,638.67
01
02
05
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Sep-00
355.27
12,130.73
64,878.61
6,228.35
4,258.35
4,258.35
39.74
4,317.84
01
02
06
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Sep-00
355.27
12,130.73
31,618.72
3,035.40
0.00
0.00
0.00
0.00
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
02
02
02
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
3,473.39
97.27
4,854.34
97.27
2.61
105.59
02
02
03
02
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
20,603.65
577.01
4,757.07
577.01
23.23
626.38
02
04
ACERO DE
02 CONSTRUCCION LISO
5,269.70
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Sep-00
244.19
4,854.34
57,926.83
1,622.24
4,180.06
1,622.24
87.11
1,761.05
02
02
05
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Sep-00
244.19
4,854.34
64,878.61
1,816.93
2,557.82
1,816.93
97.57
1,972.40
02
02
06
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Sep-00
244.19
4,854.34
31,618.72
885.48
740.89
740.89
39.79
804.28
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
3,473.39
236.19
12,173.82
236.19
0.26
237.33
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
BLOQUE Y LADRILLO
DOLAR (GENERAL
PONDERADO)
HORMIGON
AGREGADO GRUESO
CEMENTO
PORTLAND TIPO I
BLOQUE Y LADRILLO
235459021.xls.ms_office
Deduccin de Materiales
Pgina 44 de 58
CONSTRUCTORA VI SAC
02
03
17
12,232.48
18-05-00
0.068
100.00%
03
02
04
17
327.89
329.47
Aug-00
330.01
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
2.31
1,407.80
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Sep-00
330.19
12,173.82
57,926.83
3,939.02
10,536.58
3,939.02
8.65
03
02
05
3,958.00
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Sep-00
330.19
12,173.82
64,878.61
4,411.75
6,597.56
4,411.75
9.69
03
02
4,433.01
06
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Sep-00
330.19
12,173.82
31,618.72
2,150.07
2,185.81
2,185.81
4.80
05
2,196.34
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
3,473.39
90.31
4,626.85
90.31
0.77
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
20,603.65
535.68
4,536.54
535.68
6.82
549.65
05
02
04
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Sep-00
291.62
4,626.85
57,926.83
1,506.06
4,000.86
1,506.06
25.59
1,545.33
05
02
05
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Sep-00
291.62
4,626.85
64,878.61
1,686.80
2,494.80
1,686.80
28.66
1,730.78
05
02
06
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Sep-00
291.62
4,626.85
31,618.72
822.07
808.00
808.00
13.73
829.07
1,465.44
1,233.08
232.36
111,365.18
108,014.53
3,350.65
458.63
313.03
145.60
34,549.87
30,720.18
3,829.69
BLOQUE Y LADRILLO
AGREGADO FINO
235459021.xls.ms_office
Deduccin de Materiales
Pgina 45 de 58
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
Obras provisionales
ALMACEN, OFICINA Y CASETA DE GUARD.
CARTEL DE OBRA 2.4x3.6
CARTEL DE OBRA 3.60x7.20
SERVICIOS HIGIENICOS
AGUA PARA LA CONSTRUCCION
Trabajos preliminares
ROTURA Y RESANE DE PISO DE CONCRETO
DESMONTAJE DE PUERTAS
DESMONTAJE DE VENTANAS
DESMONTAJE TECHO DE ETERNIT/CALAMINA
DESMONTAJE DE VIGUETAS DE MADERA
DESMONTAJE TIJERAL DE MADERA L=7 ML.
DESMONTAJE DE APARATOS SANITARIOS
DEMOLICION DE CIMIENTOS DE CONCRETO
DEMOLICION DE CIMIENTOS DE MURO DE ADOBE/PIEDRA
DEMOLICION DE SOBRECIMIENTOS
DEMOLICION DE PISO DE CONCRETO INC.F.P.(R=300)
DEMOLICION COLUMNAS Y VIGAS DE CONCRETO
DEMOLICION DE LOSA ALIGERADA H=0.20M
DEMOLICION DE MUROS DE CONCRETO
DEMOLICION MUROS LADRILLO KK SOGA
DEMOLICION MUROS DE ADOBE C/MAQUINA*
TRANSPORTE DE EQUIPO Y MAQUINARIA
TRAZO Y REPLANTEO PRELIMINAR
Movimiento de tierras
EXCAV.ZANJAS Y ZAPATA RT<2KG/CM2 H=1.3M
EXCAVACION DE ZANJA PARA REDES EXTERIORES
EXCAVACION DE ZANJA PARA CISTERNA
CORTE DE TERRENO MANUAL
CORTE DE TERRENO A MAQUINA
RELLENO MANUAL CON MATERIAL PROPIO
ESCARIFICADO Y COMPACTACION DE SUELO E=0.35M
ACARREO INTERNO, MAT.PROCEDENTE DE EXC.
ELIMINACION MATERIAL EXCEDENTE C/MAQUINA(R=300)
NIVELACION INTERIOR Y APISONADO PARA F.PISO Y VEREDAS
AFIRMADO DE 8" PARA PISOS,PATIOS Y VEREDAS,COMPACTADO
BOMBEO DE NAPA FREAT. EN EXCAV. ZANJAS
Obras de concreto simple
SUBCIMIENTO MEZCLA 1:12 + 30 % P.G.
SOLADO PARA ZAPATAS e=2", 1:12 CEM/HORM
CIMIENTOS CORRIDOS 1:10 + 30 % P.G.
CIMIENTOS CORRIDOS, ENCOF. Y DESENCOF.(COPAIBA)
SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M.
SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO (COPAIBA)
CANALETA DE CONCRETO PARA EVAC.PLUVIAL
FALSO PISO MEZCLA 1:8 e=4"
FALSO PISO ARMADO - ACERO Fy=4200 kg/cm2
Obras de concreto armado
CIMIENTOS REFORZ. CONCRETO F'C = 175 KG/CM2 (TARAPOTO)
CIMIENTOS REFORZ.ACERO Fy=4200 kg/cm2
ZAPATAS.- CONCRETO 175 KG/CM2
ZAPATAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
ZAPATAS.- ACERO FY=4200 KG/CM2
VIGAS DE CIMENT.- CONC. 175 KG/CM2
VIGAS DE CIMENT.- ENCOF. Y DESENCOF (COPAIBA)
VIGA DE CIMENTACION.- ACERO FY=4200 KG/CM2
COLUMNAS.- CONCRETO 175 KG/CM2
COLUMNAS.- CONCRETO 210 KG/CM2
COLUMNAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
COLUMNAS.- ACERO FY=4200 KG/CM2
GARGOLA DE CONCRETO.-TERMINADO S/DISEO
VIGAS.- CONCRETO 175 KG/CM2
VIGAS.- CONCRETO 210 KG/CM2
VIGAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
VIGAS.- ACERO FY=4200 KG/CM2
GLB
PZA
PZA
GLB
GLB
1.00
1.00
1.00
1.00
1.00
800.00
455.63
1,478.90
400.00
1,800.00
800.00
455.63
1,478.90
400.00
1,800.00
1.00
1.00
1.00
1.00
0.48
800.00
455.63
1,478.90
400.00
864.00
0.00
0.00
0.00
0.00
0.18
0.00
0.00
0.00
0.00
324.00
1.00
1.00
1.00
1.00
0.66
800.00
455.63
1,478.90
400.00
1,188.00
100.00%
100.00%
100.00%
100.00%
66.00%
0.00
0.00
0.00
0.00
0.34
0.00
0.00
0.00
0.00
612.00
M2
M2
M2
M2
M2
UND
UND
M3
M3
M3
M2
M3
M2
M3
M2
M3
GLB
M2
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
1.00
491.30
40.72
2.14
1.29
3.03
1.50
83.09
7.84
30.46
23.50
22.35
2.55
44.69
20.69
44.69
3.44
13.67
1,600.00
1.69
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
0.50
491.30
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
800.00
830.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
0.50
491.30
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
800.00
830.30
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
50.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
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
0.00
0.00
0.00
0.00
800.00
0.00
M3
M3
M3
M3
M3
M3
M2
M3
M3
M2
M2
M3
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
16.94
12.88
21.45
8.04
4.72
9.20
7.39
10.73
15.50
2.04
10.23
4.78
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M3
M2
M3
M2
M3
M2
ML
M2
KG
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
131.14
11.06
134.03
17.53
177.45
13.20
72.38
19.39
2.39
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
4.00
2.30
39.70
358.40
3,785.00
234.39
2.39
235.36
16.47
2.39
235.36
18.63
2.39
303.00
319.90
20.80
2.39
39.87
248.97
265.87
23.91
2.39
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
0.00
25.30
310.16
4,678.40
0.00
0.00
3.97
35.84
378.50
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
0.00
8,093.47
6,451.33
11,181.38
0.00
0.00
1,055.50
856.93
904.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.80
0.00
54.74
825.60
0.00
2.30
35.73
322.56
3,406.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,060.40
0.00
1,138.59
1,973.18
0.00
572.63
9,499.54
7,712.41
8,141.54
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
0.00
2.30
39.70
358.40
3,785.00
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
0.00
572.63
10,555.04
8,569.34
9,046.15
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159.48
0.00
0.00
0.00
0.00
M3
KG
M3
M2
KG
M3
M2
KG
M3
M3
M2
KG
UND
M3
M3
M2
KG
PAGINA 46 DE 58
05011180
05011200
05011220
05011280
05011300
05011340
05011440
05011500
05011520
05011540
05011650
05011660
05011680
05011740
05011760
05011780
07
07010100
07010360
07010365
07010520
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
2.60
16.50
119.00
9.10
43.90
496.00
2.90
25.30
269.00
265.57
20.70
2.39
266.25
15.34
2.39
2.61
318.62
23.54
2.39
311.14
24.51
2.39
315.70
35.13
2.39
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
888.79
642.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.10
43.90
496.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,831.37
1,075.99
1,185.44
0.00
0.00
0.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
1.30
8.25
59.50
0.00
0.00
0.00
0.00
0.00
0.00
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
414.21
194.21
142.21
0.00
0.00
0.00
0.00
0.00
0.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
1.30
8.25
59.50
9.10
43.90
496.00
0.00
0.00
0.00
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
414.21
194.21
142.21
2,831.37
1,075.99
1,185.44
0.00
0.00
0.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
50.00%
50.00%
50.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.30
8.25
59.50
0.00
0.00
0.00
2.90
25.30
269.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
414.21
194.21
142.21
0.00
0.00
0.00
915.53
888.79
642.91
3,086.00
372.20
32.60
103.40
4.39
52.98
50.84
25.31
13,547.54
19,719.16
1,657.38
2,617.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
3,086.00
372.20
32.60
103.40
13,547.54
19,719.16
1,657.38
2,617.05
20.00%
FR= 1.04966
220,564.65
44,112.93
264,677.58
277,821.47
133,262.33
26,652.47
159,914.80
167,856.17
44,991.89
8,998.38
53,990.27
56,671.43
178,254.21
35,650.84
213,905.05
224,527.57
80.82%
42,310.47
8,462.09
50,772.56
53,293.93
PAGINA 47 DE 58
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
M2
M2
M2
KG
292.80
387.60
4.90
226.00
51.85
30.32
25.83
2.84
15,181.68
11,752.03
126.57
641.84
175.68
232.56
2.45
135.60
9,109.01
7,051.22
63.28
385.10
117.12
155.04
2.45
90.40
6,072.67
4,700.81
63.28
256.74
292.80
387.60
4.90
226.00
15,181.68
11,752.03
126.57
641.84
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
10.60
10.95
16.42
15.63
16.67
14.64
15.80
5.74
6.84
3.47
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
3.25
96.59
0.00
33.07
35.49
0.00
19.35
0.00
0.00
0.00
34.45
1,057.66
0.00
516.88
591.62
0.00
305.73
0.00
0.00
0.00
14.63
434.66
15.51
148.82
159.71
8.10
0.00
48.78
15.08
553.19
155.08
4,759.53
254.67
2,326.06
2,662.37
118.58
0.00
280.00
103.15
1,919.57
17.88
531.25
15.51
181.89
195.20
8.10
19.35
48.78
15.08
553.19
189.53
5,817.19
254.67
2,842.94
3,253.98
118.58
305.73
280.00
103.15
1,919.57
55.02%
55.00%
15.00%
55.00%
55.00%
45.00%
50.00%
45.00%
45.02%
45.00%
14.62
434.65
87.89
148.81
159.70
9.90
19.35
59.62
18.42
676.11
154.97
4,759.42
1,443.15
2,325.90
2,662.20
144.94
305.73
342.22
125.99
2,346.10
M2
M2
M2
179.90
10.50
317.30
13.83
18.18
22.16
2,488.02
190.89
7,031.37
0.00
0.00
0.00
0.00
0.00
0.00
80.96
4.73
0.00
1,119.68
85.99
0.00
80.96
4.73
0.00
1,119.68
85.99
0.00
45.00%
45.05%
0.00%
98.94
5.77
317.30
1,368.34
104.90
7,031.37
M2
M2
M2
KG
ML
ML
M2
KG
ML
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
20.20
20.10
25.41
2.39
30.95
15.84
11.52
2.39
30.12
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
200.00
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
4,020.00
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
1.70
200.00
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
4,020.00
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
100.00%
53.72%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
172.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,463.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ML
ML
ML
168.60
171.10
112.40
4.47
5.78
7.10
753.64
988.96
798.04
0.00
0.00
0.00
0.00
0.00
0.00
75.87
77.00
50.58
339.14
445.06
359.12
75.87
77.00
50.58
339.14
445.06
359.12
45.00%
45.00%
45.00%
92.73
94.10
61.82
414.50
543.90
438.92
M2
32.50
35.55
1,155.38
0.00
0.00
14.63
520.10
14.63
520.10
45.02%
17.87
635.28
ML
ML
38.60
14.00
16.79
7.77
648.09
108.78
0.00
0.00
0.00
0.00
17.37
6.30
291.64
48.95
17.37
6.30
291.64
48.95
45.00%
45.00%
21.23
7.70
356.45
59.83
M2
7.00
16.34
114.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
7.00
114.38
M2
M2
M2
23.30
6.80
117.10
162.03
162.03
94.98
3,775.30
1,101.80
11,122.16
0.00
0.00
0.00
0.00
0.00
0.00
5.30
1.80
37.10
858.76
291.65
3,523.76
5.30
1.80
37.10
858.76
291.65
3,523.76
22.75%
26.47%
31.68%
18.00
5.00
80.00
2,916.54
810.15
7,598.40
UND
ML
M2
ML
ML
UND
1.00
13.00
120.40
35.30
6.40
1.00
90.84
35.38
14.32
15.95
52.33
612.07
90.84
459.94
1,724.13
563.04
334.91
612.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
1.00
90.84
0.00
0.00
0.00
0.00
612.07
1.00
0.00
0.00
0.00
0.00
1.00
90.84
0.00
0.00
0.00
0.00
612.07
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00
13.00
120.40
35.30
6.40
0.00
0.00
459.94
1,724.13
563.04
334.91
0.00
PZA
PZA
PZA
PZA
PZA
PZA
36.00
30.00
10.00
8.00
18.00
2.00
3.81
3.81
40.77
6.37
7.21
8.92
137.16
114.30
407.70
50.96
129.78
17.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
36.00
30.00
10.00
8.00
18.00
2.00
137.16
114.30
407.70
50.96
129.78
17.84
M2
M2
M2
M2
M2
ML
392.60
210.90
323.40
1,346.40
3.70
452.70
7.46
6.81
6.81
7.45
6.94
2.75
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
392.60
210.90
323.40
1,346.40
3.70
452.70
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
PAGINA 48 DE 58
22010420
22010430
22010445
23
23010100
23010130
23010160
23010170
23010180
23010190
23010200
23010220
23010300
24
24010100
24010220
24010380
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
M2
ML
M2
177.20
213.20
403.90
12.64
3.44
9.28
2,239.81
733.41
3,748.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
177.20
213.20
403.90
2,239.81
733.41
3,748.19
GLB
ML
ML
ML
ML
ML
PZA
UND
PZA
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
17.86
3.53
9.34
26.13
26.13
131.19
72.88
705.30
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
PZA
ML
ML
8.00
2.50
6.30
118.75
86.14
157.44
950.00
215.35
991.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
8.00
2.50
6.30
950.00
215.35
991.87
20.00%
FR= 1.04966
141,713.53
28,342.71
170,056.24
178,501.23
19,114.95
3,822.99
22,937.94
24,077.04
45,988.57
9,197.71
55,186.28
57,926.83
65,103.52
13,020.70
78,124.22
82,003.87
45.94%
76,610.00
15,322.00
91,932.00
96,497.34
PAGINA 49 DE 58
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
Istalacin Sanitaria
SALIDA DE DESAGUE EN PVC
SALIDA PARA VENTILACION
TUBERIA PVC-SAL 3"
TUBERIA PVC-SAL 4"
TUBERIA PVC-SAL 6"
TUBERIA DE BAJADA PVC-SAL 3" P/LLUVIAS
CANALETA DE FIERRO GALVANIZADO
REGISTRO DE BRONCE 3"
REGISTRO DE BRONCE 4"
CAJA SUMIDERO CON REJILLA DE FIERRO
CAJA DE REG.ALB.10"x20" C/TAPA CONCRETO
CAJA DE REG.ALB.12"x24" C/TAPA CONCRETO
CAJA DE REG.ALB.24"x24" C/TAPA CONCRETO
Sistema de Agua Fra y Contraincendio
SALIDA DE AGUA FRIA
TUBERIA DE FGDO. 1"
TUBERIA DE FG 1 1/4"
TUBERIA PVC CLASE 10 - 1/2"
TUBERIA PVC CLASE 10 - 3/4"
TUBERIA PVC CLASE 10 - 1 1/4"
TUBERIA PVC CLASE 10 - 2"
VALVULA DE COMPUERTA DE BRONCE 1/2"
VALVULA DE COMPUERTA DE BRONCE 3/4"
VALVULA DE COMPUERTA DE BRONCE 1"
VALVULA DE COMPUERTA DE BRONCE 1 1/4"
VALVULA DE COMPUERTA DE BRONCE 2"
VALVULA CHECK DE BRONCE 1"
VALVULA CHECK DE BRONCE 1 1/4"
VALVULA GLOBO 1/2"
VALVULA FLOTADORA 3/4"
CAJA DE VALVULA (NICHO DE MAYOLICA)
CAJA PREFABRICADA
EQUIPO DE BOMBEO, 2 ELECTROBOMBA 1.4 HP
TAPA DE FIERRO EN CISTERNA Y T.ALTO
REBOSE DE CISTERNA Y T. ALTO DE FoGo DE 2"
ABRAZADERA DE FIJACION DE TUBO
ROMPE AGUA
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
PTO
PTO
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
16.00
3.00
6.00
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
67.79
46.96
15.60
19.59
39.95
18.63
13.69
20.69
24.69
64.54
136.40
144.60
187.80
1,084.64
140.88
93.60
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
0.00
0.00
6.00
16.00
16.00
0.00
0.00
0.00
0.00
0.00
1.00
3.00
1.00
0.00
0.00
93.60
313.44
639.20
0.00
0.00
0.00
0.00
0.00
136.40
433.80
187.80
16.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,084.64
140.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.00
3.00
6.00
16.00
16.00
0.00
0.00
0.00
0.00
0.00
1.00
3.00
1.00
1,084.64
140.88
93.60
313.44
639.20
0.00
0.00
0.00
0.00
0.00
136.40
433.80
187.80
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
43.00
60.00
2.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
801.09
821.40
41.38
24.69
129.08
0.00
0.00
0.00
PTO
ML
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PZA
UND
UND
UND
PZA
PZA
19.00
6.50
10.00
6.00
26.00
50.00
5.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
4.00
45.57
11.78
13.64
6.72
7.37
10.50
15.06
48.45
54.77
63.30
74.55
133.73
58.31
72.93
45.33
60.49
13.98
74.23
2,870.35
64.60
33.32
9.62
21.05
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
0.00
0.00
0.00
6.00
26.00
50.00
5.00
0.00
0.00
0.00
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
0.00
0.00
0.00
40.32
191.62
525.00
75.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.10
19.00
6.50
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
865.83
76.57
136.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
6.50
10.00
6.00
26.00
50.00
5.00
0.00
0.00
0.00
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
865.83
76.57
136.40
40.32
191.62
525.00
75.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.10
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
50.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
42.10
20.00%
FR= 1.04966
11,320.82
2,264.16
13,584.98
14,259.61
2,678.58
535.72
3,214.30
3,373.92
2,304.32
460.86
2,765.18
2,902.50
4,982.90
996.58
5,979.48
6,276.42
44.02%
6,337.92
1,267.58
7,605.50
7,983.19
PAGINA 50 DE 58
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
Instalaciones Elctricas
SALIDA DE TECHO (CENTRO DE LUZ)
SALIDA DE CENTRO DE ALUMBRADO EMPOTRADO
SALIDA PARA BRAQUETE (PARED)
SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA
POZO PUESTA A TIERRA
Salida para Comunicaciones y Seales
SALIDA PARA TIMBRE
Canalizaciones y/o Tuberias
TUBERIA PVC-SEL 3/4" PARA INST. 2do.PISO
TUBERIA PVC-SAP 50MM
Conductores y/o Cables
CAJA DE PASE FG LIV. 4X4X1.5"
CAJA DE PASE FG LIV. 6x6x3"
Tableros y Cuchillas (Llaves)
TAB.AUT. 1-2X30, 2-2X15
TAB.AUT. 2-2X30, 1-2X20, 1-2X15
TAB.AUT 1-3X40A, 2-2X20, 4-2X15A
TAB.AUT. 1-3X60,1-3X40,3-2X30,1-IH16A
T.G.AUT. 1-3X100, 2-3X60A
Conexin a Red Externa y Medidores
ALIMENT.CAB NYY 3-1X35+1-1X35 MM2
ALIMENT.CAB NYY 3-1X16 MM2 + 1-1X16 MM2
ALIM.SOL.TW 3-1X10+1X10+1X10 MM2 1 1/4" PVC-SAP
ALIM. CAB. NYY 2-1X6
ALIM.SOL./TW 1-1X16 MM2 3/4"
ALIM.CAB.TW(3-1x16+1-1x16)mm2 40 MM PVC-SAP
ALIM.SOL./TW 2-1X1.5 MM2 3/4"
EMPALMES PARA CABLES ELECTRICOS 0(16/6)
Pararrayos
PARARRAYO RAD 100M THOR T-100 C/03 POZO DE TIERRA
Artefactos
ARTEF.FLUORESCENTE 2/20W (BE-2 JOSFEL)
ARTEF.FLUORESCENTE 2/40W (SIM.BE JOSFEL)
ARTEF.FLUORESCENTE 2/40W (SIM.BE JOSFEL) C/SOPORTE
ARTEF.FLUORESCENTE 3/40W (SIM.BE JOSFEL)
ARTEF.FLUORESCENTE 3/40W (SIM.BE JOSFEL) C/SOPORTE
ART.FLUOR.2/20W EMPOTRADO MARCO ALUM(DIF.PLAS)
ART.T/PLASTICO CUADRADO C/LAMP. FLUORESC. CIRC. 32W
ART. BRAQ. C/SOCKET DE PORCELANA Y LAMP. 50W
FAROLA JP 250 LAMPARA HG 125W
POSTE DE CONCRETO CENTRIFUGADO 6 MT.
REFLECTOR JOSFEL RSP 125W, HG PARA PORTADA
REUBICACION DE POSTE
CAMPANILLA DE TIMBRE DE 8" CON TRANF 220/12V
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
PTO
PTO
PTO
PTO
UND
38.00
8.00
3.00
14.00
1.00
48.50
59.06
54.20
49.31
263.79
1,843.00
472.48
162.60
690.34
263.79
24.00
4.00
1.00
4.00
0.00
1,164.00
236.24
54.20
197.24
0.00
14.00
4.00
2.00
8.00
0.00
PTO
2.00
35.20
70.40
0.00
0.00
ML
ML
6.00
5.00
7.00
19.24
42.00
96.20
0.00
0.00
0.00
0.00
UND
UND
1.00
3.00
22.18
25.95
22.18
77.85
0.00
0.00
UND
UND
UND
UND
UND
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
421.73
452.00
609.64
809.41
762.00
ML
ML
ML
ML
ML
ML
ML
UND
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
39.31
18.82
15.39
4.45
7.88
18.84
6.12
18.36
UND
1.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
20.00%
FR= 1.04966
679.00
236.24
108.40
394.48
0.00
38.00
8.00
3.00
12.00
0.00
0.00
0.00
0.00
6.00
5.00
42.00
96.20
6.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,134.16
3,134.16
0.00
0.00
73.90
67.34
73.62
104.34
104.34
97.34
61.11
44.13
234.25
502.54
293.20
46.92
90.81
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,159.65
4,031.93
24,191.58
25,392.93
1,651.68
330.34
1,982.02
2,080.45
100.00%
100.00%
100.00%
85.71%
0.00%
0.00
0.00
0.00
2.00
1.00
0.00
0.00
0.00
98.62
263.79
0.00
0.00%
2.00
70.40
42.00
96.20
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
1.00
3.00
22.18
77.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
0.00
0.00
0.00
0.00
0.00%
1.00
3,134.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
1,556.32
311.26
1,867.58
1,960.32
1,843.00
472.48
162.60
591.72
0.00
3,208.00
641.60
3,849.60
4,040.77
15.91%
16,951.65
3,390.33
20,341.98
21,352.16
PAGINA 51 DE 58
PARTIDA
Obras provisionales
ALMACEN, OFICINA Y CASETA DE GUARD.
GLB
1.00
CARTEL DE OBRA 2.4x3.6
PZA
1.00
CARTEL DE OBRA 3.60x7.20
PZA
1.00
SERVICIOS HIGIENICOS
GLB
1.00
AGUA PARA LA CONSTRUCCION
GLB
1.00
Trabajos preliminares
ROTURA Y RESANE DE PISO DE CONCRETO
M2
6.00
DESMONTAJE DE PUERTAS
M2
11.50
DESMONTAJE DE VENTANAS
M2
32.10
DESMONTAJE TECHO DE ETERNIT/CALAMINA
M2
176.90
DESMONTAJE DE VIGUETAS DE MADERA
M2
176.90
DESMONTAJE TIJERAL DE MADERA L=7 ML.
UND
3.00
DESMONTAJE DE APARATOS SANITARIOS
UND
8.00
DEMOLICION DE CIMIENTOS DE CONCRETO
M3
3.80
DEMOLICION DE CIMIENTOS DE MURO DE ADOBE/PIEDRA
M3
11.70
DEMOLICION DE SOBRECIMIENTOS
M3
1.30
DEMOLICION DE PISO DE CONCRETO INC.F.P.(R=300)
M2
255.90
DEMOLICION COLUMNAS Y VIGAS DE CONCRETO
M3
2.30
DEMOLICION DE LOSA ALIGERADA H=0.20M
M2
39.60
DEMOLICION DE MUROS DE CONCRETO
M3
3.50
DEMOLICION MUROS LADRILLO KK SOGA
M2
86.20
DEMOLICION MUROS DE ADOBE C/MAQUINA*
M3
113.10
TRANSPORTE DE EQUIPO Y MAQUINARIA
GLB
1.00
TRAZO Y REPLANTEO PRELIMINAR
M2
491.30
Movimiento de tierras
EXCAV.ZANJAS Y ZAPATA RT<2KG/CM2 H=1.3M
M3
274.40
EXCAVACION DE ZANJA PARA REDES EXTERIORES
M3
50.00
EXCAVACION DE ZANJA PARA CISTERNA
M3
24.10
CORTE DE TERRENO MANUAL
M3
3.10
CORTE DE TERRENO A MAQUINA
M3
90.10
RELLENO MANUAL CON MATERIAL PROPIO
M3
152.20
ESCARIFICADO Y COMPACTACION DE SUELO E=0.35M
M2
103.70
ACARREO INTERNO, MAT.PROCEDENTE DE EXC.
M3
259.10
ELIMINACION MATERIAL EXCEDENTE C/MAQUINA(R=300)
M3
649.30
NIVELACION INTERIOR Y APISONADO PARA F.PISO Y VEREDAS
M2
231.90
AFIRMADO DE 8" PARA PISOS,PATIOS Y VEREDAS,COMPACTADO
M2
335.60
BOMBEO DE NAPA FREAT. EN EXCAV. ZANJAS
M3
7.30
Obras de concreto simple
SUBCIMIENTO MEZCLA 1:12 + 30 % P.G.
M3
46.30
SOLADO PARA ZAPATAS e=2", 1:12 CEM/HORM
M2
10.50
CIMIENTOS CORRIDOS 1:10 + 30 % P.G.
M3
54.10
CIMIENTOS CORRIDOS, ENCOF. Y DESENCOF.(COPAIBA)
M2
183.30
SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M.
M3
7.40
SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO (COPAIBA) M2
82.30
CANALETA DE CONCRETO PARA EVAC.PLUVIAL
ML
77.00
FALSO PISO MEZCLA 1:8 e=4"
M2
178.90
FALSO PISO ARMADO - ACERO Fy=4200 kg/cm2
KG
56.00
Obras de concreto armado
CIMIENTOS REFORZ. CONCRETO F'C = 175 KG/CM2 (TARAPOTO)
M3
4.10
CIMIENTOS REFORZ.ACERO Fy=4200 kg/cm2
KG
67.00
ZAPATAS.- CONCRETO 175 KG/CM2
M3
60.30
ZAPATAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
79.30
ZAPATAS.- ACERO FY=4200 KG/CM2
KG
944.00
VIGAS DE CIMENT.- CONC. 175 KG/CM2
M3
26.50
VIGAS DE CIMENT.- ENCOF. Y DESENCOF (COPAIBA)
M2
248.50
VIGA DE CIMENTACION.- ACERO FY=4200 KG/CM2
KG
2,259.00
COLUMNAS.- CONCRETO 175 KG/CM2
M3
6.80
COLUMNAS.- CONCRETO 210 KG/CM2
M3
25.30
COLUMNAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
364.90
COLUMNAS.- ACERO FY=4200 KG/CM2
KG
5,504.00
GARGOLA DE CONCRETO.-TERMINADO S/DISEO
UND
4.00
VIGAS.- CONCRETO 175 KG/CM2
M3
2.30
VIGAS.- CONCRETO 210 KG/CM2
M3
39.70
VIGAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
358.40
VIGAS.- ACERO FY=4200 KG/CM2
KG
3,785.00
LOSAS MACIZAS.- CONCRETO 210 KG/CM2
M3
1.30
LOSAS MACIZAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA) M2
7.00
LOSAS MACIZAS.- ACERO FY=4200 KG/CM2
KG
104.00
LOSA ALIGERADA - CONCRETO 210 KG/CM2
M3
15.00
LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO (COPAIBA)M2
172.90
LOSA ALIGERADA, ACERO FY=4200 KG/CM2
KG
699.00
LOSA ALIGERADA - BLOQUETA 15x30x30
UND
1,442.00
ESCALERAS.- CONCRETO 210 KG/CM2
M3
2.60
ESCALERAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
16.50
ESCALERAS.- ACERO FY=4200 KG/CM2
KG
119.00
CISTERNA, CONCRETO F'C=210 KG/CM2. ( TARAPOTO )
M3
9.10
CISTERNA, ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
43.90
CISTERNA,ACERO Fy=4200 kg/cm2
KG
496.00
TANQUES ELEVADOS.- CONCRETO 210 KG/CM2 ( TARAPOTO ) M3
2.90
TANQUES ELEVADOS.- ENCOFRADO Y DESENCOFR (COPAIBA)M2
25.30
TANQUES ELEVADOS,ACERO Fy=4200 kg/cm2
KG
269.00
Coberturas
CORREAS DE MADERA TORNILLO
P2
3,086.00
COBERTURA CON LAMINAS TERMOACUSTICA TIPO TEJA C/ALMA
M2 ACERO372.20
CUMBRERA TERMOACUSTICA C/ALMA ACERO ROJO/BLANCO ML
32.60
COBERTURA CON TEJA DE ARCILLA EN CERCO
ML
103.40
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
20.00%
FR= 1.04966
PARCIAL
800.00
455.63
1,478.90
400.00
1,800.00
800.00
455.63
1,478.90
400.00
1,800.00
40.72
2.14
1.29
3.03
1.50
83.09
7.84
30.46
23.50
22.35
2.55
44.69
20.69
44.69
3.44
13.67
1,600.00
1.69
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
16.94
12.88
21.45
8.04
4.72
9.20
7.39
10.73
15.50
2.04
10.23
4.78
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
131.14
11.06
134.03
17.53
177.45
13.20
72.38
19.39
2.39
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
234.39
2.39
235.36
16.47
2.39
235.36
18.63
2.39
303.00
319.90
20.80
2.39
39.87
248.97
265.87
23.91
2.39
265.57
20.70
2.39
266.25
15.34
2.39
2.61
318.62
23.54
2.39
311.14
24.51
2.39
315.70
35.13
2.39
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
888.79
642.91
4.39
52.98
50.84
25.31
13,547.54
19,719.16
1,657.38
2,617.05
SUBTOTAL
VALORIZACION N 01
METRADO
PARCIAL
4,934.53
1.00
1.00
1.00
1.00
0.12
800.00
455.63
1,478.90
400.00
216.00
7,847.44
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
0.50
350.00
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
800.00
591.50
25,211.51
109.76
50.00
24.10
1.24
36.04
0.00
0.00
103.64
259.72
0.00
0.00
7.30
1,859.33
644.00
516.95
9.97
170.11
0.00
0.00
1,112.06
4,025.66
0.00
0.00
34.89
28,227.64
37.04
10.50
5.41
18.33
0.00
0.00
0.00
0.00
0.00
4,857.43
116.13
725.10
321.32
0.00
0.00
0.00
0.00
0.00
VALORIZACION N 02
METRADO
PARCIAL
VALORIZACION N 03
METRADO
PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
141.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,789.00
0.00
0.00
14.95
255.16
1,400.24
766.34
1,668.09
6,038.49
473.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,433.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,573.26
3,468.87
133.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,385.32
587.65
1,015.27
2,805.49
2,083.21
2,429.55
0.00
6,877.85
5,312.74
9,208.19
0.00
0.00
1,055.50
856.93
904.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,831.37
1,075.99
1,185.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,060.40
0.00
1,138.59
1,973.18
0.00
572.63
9,499.54
7,712.41
8,141.54
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
414.21
194.21
142.21
0.00
0.00
0.00
0.00
0.00
0.00
2.90
25.30
269.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
79.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
414.21
194.21
142.21
0.00
0.00
0.00
915.53
888.79
642.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
79.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
4.00
2.30
39.70
358.40
3,785.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
2.60
16.50
119.00
9.10
43.90
496.00
2.90
25.30
269.00
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
888.79
642.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,086.00
186.10
16.30
103.40
13,547.54
9,859.58
828.69
2,617.05
0.00
9,859.58
828.69
0.00
0.00
0.00
0.00
0.00
3,086.00
372.20
32.60
103.40
13,547.54
19,719.16
1,657.38
2,617.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL01_05
30,454.46
6,090.89
36,545.35
38,360.19
11,856.01
2,371.20
14,227.21
14,933.73
0.00
0.00
0.00
0.00
ACUMUL01
220,564.65
44,112.93
264,677.58
277,821.47
SALDO01
0.00
0.00
0.00
0.00
164.64
1.86
54.06
152.20
103.70
155.46
389.58
231.90
9.26
48.69
164.97
7.40
82.30
4.10
67.00
33.17
43.62
519.20
14.58
136.68
1,242.45
1,214.36
0.00
6,525.92
2,891.92
1,313.13
1,086.36
0.00
0.00
0.00
77.00
178.90
56.00
116,802.40
37,541.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
220,564.65
44,112.93
264,677.58
277,821.47
24,552.12
4,910.42
29,462.54
30,925.65
51,161.92
10,232.38
61,394.30
64,443.14
57,548.28
11,509.66
69,057.94
72,487.36
44,991.89
8,998.38
53,990.27
56,671.43
3.80
54.74
825.60
VAL01_02
961.00
160.13
7,806.89
718.42
1,240.89
3,431.55
2,546.35
2,969.46
0.00
1,215.62
1,138.59
1,973.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
335.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL01_01
VALORIZACION N 07
METRADO
PARCIAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
238.80
27.13
35.68
424.80
11.92
111.82
1,016.55
21.50
255.42
3,852.80
3.97
35.84
378.50
9.10
43.90
496.00
VAL01_03
6.80
54.74
825.60
2.30
35.73
322.56
3,406.50
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
1.30
8.25
59.50
VAL01_04
0.18
2.00
1.30
8.25
59.50
0.00
0.00
0.00
0.00
324.00
VALORIZACION N 06
METRADO
PARCIAL
0.18
0.18
0.00
0.00
0.00
0.00
324.00
VALORIZACION N 05
METRADO
PARCIAL
0.00
0.00
0.00
0.00
324.00
0.18
0.00
0.00
0.00
0.00
324.00
VALORIZACION N 04
METRADO
PARCIAL
0.16
0.50
2.00
186.10
16.30
VAL01_06
0.00
0.00
0.00
0.00
288.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
800.00
455.63
1,478.90
400.00
1,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
1.00
491.30
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL01_07
3663.81
3473.39
21694.37
20603.65
57914.95
57926.83
64725.56
64878.61
30502.51
31618.72
PARTIDA
Muros y tabiques de albaileria
MURO DE LADRILLO KK TIPO IV CABEZA M:1:1:4 E=1 CM
MURO DE LADRILLO KK TIPO IV SOGA M:1:1:4 E=1 CM
MURO DE LADRILLO KK TIPO IV CANTO M:1:1:4 E=1 CM
ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS
Revoques, enlucidos y molduras
TARRAJEO PRIMARIO, MORTERO C:A 1:5
TARRAJEO EN MURO: INTERIOR Y EXTERIOR
TARRAJEO EN MUROS EXT. A PARTIR 2do.PISO
TARRAJEO DE COLUMNAS
TARRAJEO DE VIGAS
TARRAJEO DE MUROS DE CONCRETO
TARRAJEO CON IMPERMEABILIZANTE
VESTIDURA DE DERRAMES
VESTIDURA DE DERRAMES CON BORDES BOLEADOS M:1:4
BRUAS SEGUN DETALLE
Cielo Rasos
CIELO RASO CON MEZCLA C:A 1:5
VESTIDURA EN FONDO DE ESCALERAS
FALSO C/RASO C/SUPERBOARD ETERNIT 1.22X2.44X6MM
Pisos y Pavimentos
PISO DE CEMENTO FROT. Y BRU. 2" S/COLOREAR
PISO DE CEMENTO PULIDO Y BRUADO 2" S/COLOREAR
PATIOS Y VEREDA CONCRETO 140 KG/CM2 e=4"
PATIO Y VEREDAS,ACERO Fy=4200 kg/cm2
SARDINEL EN MODULOS, CONCRETO 140 KG/CM2,TARRAJEADO
SARDINEL EN PATIOS, CONCRETO 140 KG/CM2,TARRAJEADO
ENCOFRADO DE SARDINEL
SARDINEL - ACERO Fy=4200 kg/cm2
CANALETA "MEDIA CAA" EN CIRCULACION
Contrazocalos
CONTR.S/COLOREAR H=10 cm MZ 1:2 e=1.5 cm
CONTR.S/COLOREAR H=20 cm MZ 1:2 e=1.5 cm
CONTR.S/COLOREAR H=30 cm MZ 1:2 e=1.5 cm
Zcalos
ZOCALO DE MAYOLICA BLANCA 15x15 (1a.)
Revestimiento de Gradas y Escaleras
REVEST. C/CEMENTO PULIDO PASO Y CONTRAPASO
CONTRAZOCALO RECTO DE ESCALERAS
Cubiertas
CUB.DE LADR.PASTELERO ASENTADO CON BARRO E=2 C/FRAGUA
Carpinteria de Madera
PUERTA CN C/TABLEROS MAD.,780-AULAS
PTA.CN C/TRIP.9mm (1.4x0.6),CAB.SSHH.780*
VENTANA CEDRO C/SEG. 1/2" , 780
Carpinteria Metalica y Herreria
PUERTA CASETA DE ELECTROBOMBA
PASAMANO DE TUBO FG DE 2" EN ESCALERA
MALLA METALICA PARA VENTANA TIPO SELVA
CANTONERA DE FIERRO EN ESCALERA
ESCALERA GATO,TUBO F.G. 1 1/2" y 1" TQE. ALTO
ESCALERA GATO EMPOTRADA DE ALUMINIO P/CISTERNA
Cerrajeria
BISAGRA ALUMIN. DE 4" PESADA EN PUERTA
BISAGRA ALUMIN. DE 3" PESADA EN PUERTA
CERRADURA FORTE DOS GOLPES EN PUERTA
CERROJO DE 3" ALUMINIZADO PARA PUERTA
MANIJA DE BRONCE 4" PARA PUERTAS
PICAPORTE DE 6"DE FIERRO
Pintura
PINTURA OLEO 2 MANOS EN VIGAS
PINTURA LATEX 2 MANOS EN CIELO RASO Y VIGAS
PINTURA LATEX 2 MANOS EN FALSO/CIELO RASO
PINTURA OLEO 2 MANOS EN MUROS Y COLUMNA
PINT. ANTICOR. Y ESMALTE 2 MANOS-PTA/VENT.
PINT. ANTICOR. Y ESMALTE 2 MANOS EN BARRAS DE SEGURIDAD
PINTURA BARNIZ EN CARPINTERIA DE MADERA
PINTURA BARNIZ EN CORREAS INTERIORES
PRESERVANTE PARA MADERA
Varios, Limpieza y Jardineria
LIMPIEZA PERMANENTE DE LA OBRA
JUNTA DE DILATACION CON ESPUMA PLASTICA Y SELLADOR
JUNTA DE DILATACION EN PISO CON BREA
CARTON EMBREADO 4MM X 4" EN JUNTA DE PISO
TAPAJUNTA METALICA EN PISOS
TAPAJUNTA METALICA ENTRE MODULOS (VERTICAL)
PIZARRA CEMENTO 5.0x1.20 SIN TISERO
TISERO DE MADERA TORNILLO (L=5 M) BARNIZADO
ASTA DE BANDERA TIPICO
Aparatos Sanitarios y Accesorios
INODORO BLANCO TANQUE ALTO FFUNDIDO
URINARIO CORRIDO SEGUN DISEO REV.C/MAYOLICA
BEBEDERO CORRIDO DE CONCRETO REVEST.C/MAYOLICA
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
PARCIAL
SUBTOTAL
VALORIZACION N 01
METRADO PARCIAL
M2
M2
M2
KG
292.80
387.60
4.90
226.00
51.85
30.32
25.83
2.84
15,181.68
11,752.03
126.57
641.84
27,702.12
0.00
0.00
0.00
0.00
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
10.60
10.95
16.42
15.63
16.67
14.64
15.80
5.74
6.84
3.47
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
M2
M2
M2
179.90
10.50
317.30
13.83
18.18
22.16
2,488.02
190.89
7,031.37
M2
M2
M2
KG
ML
ML
M2
KG
ML
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
20.20
20.10
25.41
2.39
30.95
15.84
11.52
2.39
30.12
ML
ML
ML
168.60
171.10
112.40
M2
ML
ML
VALORIZACION N 02
METRADO PARCIAL
29.28
38.76
VALORIZACION N 03
METRADO PARCIAL
VALORIZACION N 04
METRADO PARCIAL
VALORIZACION N 05
METRADO PARCIAL
VALORIZACION N 06
METRADO PARCIAL
VALORIZACION N 07
METRADO PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
292.80
387.60
4.90
226.00
15,181.68
11,752.03
126.57
641.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
305.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,518.17
1,175.20
0.00
64.18
146.40
193.80
2.45
113.00
7,590.84
5,876.02
63.28
320.92
117.12
155.04
2.45
90.40
6,072.67
4,700.81
63.28
256.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.25
96.59
34.45
1,057.66
0.00
516.88
591.62
0.00
305.73
0.00
0.00
0.00
14.63
434.66
15.51
148.82
159.71
8.10
155.08
4,759.53
254.67
2,326.06
2,662.37
118.58
0.00
280.00
103.15
1,919.57
14.62
434.65
87.89
148.81
159.70
9.90
29,695.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
59.62
18.42
676.11
154.97
4,759.42
1,443.15
2,325.90
2,662.20
144.94
0.00
342.22
125.99
2,346.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80.96
4.73
9,710.28
1,119.68
85.99
0.00
98.94
5.77
317.30
1,368.34
104.90
7,031.37
0.00
0.00
0.00
0.00
0.00
0.00
179.90
10.50
317.30
2,488.02
190.89
7,031.37
0.00
0.00
0.00
0.00
0.00
0.00
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
17,192.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
200.00
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
4,020.00
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
0.00
3,463.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.47
5.78
7.10
753.64
988.96
798.04
2,540.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.87
77.00
50.58
339.14
445.06
359.12
92.73
94.10
61.82
414.50
543.90
438.92
0.00
0.00
0.00
0.00
0.00
0.00
168.60
171.10
112.40
753.64
988.96
798.04
0.00
0.00
0.00
0.00
0.00
0.00
32.50
35.55
1,155.38
1,155.38
0.00
0.00
0.00
14.63
520.10
17.87
635.28
0.00
0.00
32.50
1,155.38
0.00
0.00
38.60
14.00
16.79
7.77
648.09
108.78
756.87
0.00
0.00
0.00
0.00
0.00
0.00
17.37
6.30
291.64
48.95
21.23
7.70
356.45
59.83
0.00
0.00
0.00
0.00
38.60
14.00
648.09
108.78
0.00
0.00
0.00
0.00
114.38
0.00
0.00
0.00
0.00
7.00
114.38
0.00
0.00
7.00
114.38
0.00
0.00
15,999.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.30
1.80
37.10
858.76
291.65
3,523.76
18.00
5.00
80.00
2,916.54
810.15
7,598.40
0.00
0.00
0.00
0.00
0.00
0.00
23.30
6.80
117.10
3,775.30
1,101.80
11,122.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
3,784.93
0.00
0.00
0.00
0.00
0.00
0.00
90.84
0.00
0.00
0.00
0.00
612.07
0.00
0.00
864.93
0.00
334.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
13.00
120.40
35.30
6.40
1.00
90.84
459.94
1,724.13
563.04
334.91
612.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
857.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.00
30.00
10.00
8.00
18.00
2.00
137.16
114.30
407.70
50.96
129.78
17.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.00
30.00
10.00
8.00
18.00
2.00
137.16
114.30
407.70
50.96
129.78
17.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
137.41
73.82
113.19
471.24
1.30
158.45
62.02
74.62
141.37
1,025.08
502.71
770.82
3,510.74
9.02
435.74
783.93
256.69
1,311.91
255.19
137.08
210.21
875.16
2.40
294.25
115.18
138.58
262.53
1,903.72
933.51
1,431.53
6,519.94
16.66
809.19
1,455.88
476.72
2,436.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
392.60
210.90
323.40
1,346.40
3.70
452.70
177.20
213.20
403.90
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
2,239.81
733.41
3,748.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22.60
33.07
35.49
19.35
48.78
15.08
553.19
172.30
19.35
M2
7.00
16.34
114.38
M2
M2
M2
23.30
6.80
117.10
162.03
162.03
94.98
3,775.30
1,101.80
11,122.16
UND
ML
M2
ML
ML
UND
1.00
13.00
120.40
35.30
6.40
1.00
90.84
35.38
14.32
15.95
52.33
612.07
90.84
459.94
1,724.13
563.04
334.91
612.07
PZA
PZA
PZA
PZA
PZA
PZA
36.00
30.00
10.00
8.00
18.00
2.00
3.81
3.81
40.77
6.37
7.21
8.92
137.16
114.30
407.70
50.96
129.78
17.84
M2
M2
M2
M2
M2
ML
M2
ML
M2
392.60
210.90
323.40
1,346.40
3.70
452.70
177.20
213.20
403.90
7.46
6.81
6.81
7.45
6.94
2.75
12.64
3.44
9.28
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
2,239.81
733.41
3,748.19
24,590.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
GLB
ML
ML
ML
ML
ML
PZA
UND
PZA
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
17.86
3.53
9.34
26.13
26.13
131.19
72.88
705.30
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
5,456.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PZA
ML
ML
8.00
2.50
6.30
118.75
86.14
157.44
950.00
215.35
991.87
2,157.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
2.50
6.30
950.00
215.35
991.87
0.00
0.00
0.00
8.00
2.50
6.30
950.00
215.35
991.87
0.00
0.00
0.00
0.00
0.00
0.00
51,507.64
10,301.53
61,809.17
64,878.61
VAL02_06
25,102.35
5,020.47
30,122.82
31,618.72
0.00
0.00
0.00
0.00
ACUMUL02
141,713.53
28,342.71
170,056.24
178,501.23
SALDO02
0.00
0.00
0.00
0.00
20.00%
FR= 1.04966
141,713.53
28,342.71
170,056.24
178,501.23
VAL02_01
0.00
0.00
0.00
0.00
VAL02_02
2,757.55
551.51
3,309.06
3,473.39
VAL02_03
16,357.40
3,271.48
19,628.88
20,603.65
1.00
VAL02_04
45,988.57
9,197.71
55,186.28
57,926.83
13.00
60.00
35.30
VAL02_05
0.00
459.94
859.20
563.04
0.00
0.00
60.40
6.40
VAL02_07
665.45
1007.8
2186.47
2366.12
4848.27
2902.5
4515.54
2324.05
2043.89
5659.15
#REF!
PARTIDA
Istalacin Sanitaria
SALIDA DE DESAGUE EN PVC
SALIDA PARA VENTILACION
TUBERIA PVC-SAL 3"
TUBERIA PVC-SAL 4"
TUBERIA PVC-SAL 6"
TUBERIA DE BAJADA PVC-SAL 3" P/LLUVIAS
CANALETA DE FIERRO GALVANIZADO
REGISTRO DE BRONCE 3"
REGISTRO DE BRONCE 4"
CAJA SUMIDERO CON REJILLA DE FIERRO
CAJA DE REG.ALB.10"x20" C/TAPA CONCRETO
CAJA DE REG.ALB.12"x24" C/TAPA CONCRETO
CAJA DE REG.ALB.24"x24" C/TAPA CONCRETO
Sistema de Agua Fra y Contraincendio
SALIDA DE AGUA FRIA
TUBERIA DE FGDO. 1"
TUBERIA DE FG 1 1/4"
TUBERIA PVC CLASE 10 - 1/2"
TUBERIA PVC CLASE 10 - 3/4"
TUBERIA PVC CLASE 10 - 1 1/4"
TUBERIA PVC CLASE 10 - 2"
VALVULA DE COMPUERTA DE BRONCE 1/2"
VALVULA DE COMPUERTA DE BRONCE 3/4"
VALVULA DE COMPUERTA DE BRONCE 1"
VALVULA DE COMPUERTA DE BRONCE 1 1/4"
VALVULA DE COMPUERTA DE BRONCE 2"
VALVULA CHECK DE BRONCE 1"
VALVULA CHECK DE BRONCE 1 1/4"
VALVULA GLOBO 1/2"
VALVULA FLOTADORA 3/4"
CAJA DE VALVULA (NICHO DE MAYOLICA)
CAJA PREFABRICADA
EQUIPO DE BOMBEO, 2 ELECTROBOMBA 1.4 HP
TAPA DE FIERRO EN CISTERNA Y T.ALTO
REBOSE DE CISTERNA Y T. ALTO DE FoGo DE 2"
ABRAZADERA DE FIJACION DE TUBO
ROMPE AGUA
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
PARCIAL
PTO
PTO
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
16.00
3.00
6.00
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
67.79
46.96
15.60
19.59
39.95
18.63
13.69
20.69
24.69
64.54
136.40
144.60
187.80
1,084.64
140.88
93.60
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
PTO
ML
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PZA
UND
UND
UND
PZA
PZA
19.00
45.57
6.50
11.78
10.00
13.64
6.00
6.72
26.00
7.37
50.00
10.50
5.00
15.06
1.00
48.45
4.00
54.77
3.00
63.30
3.00
74.55
1.00
133.73
2.00
58.31
2.00
72.93
1.00
45.33
1.00
60.49
3.00
13.98
2.00
74.23
1.00 2,870.35
2.00
64.60
2.00
33.32
4.00
9.62
4.00
21.05
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
20.00%
FR= 1.04966
SUBTOTAL
VALORIZACION N 01
METRADO
PARCIAL
4,847.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,473.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,320.82
2,264.16
13,584.98
14,259.61
0.00
0.00
0.00
0.00
VAL03_01
VALORIZACION N 02
METRADO
PARCIAL
1.00
3.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
136.40
433.80
187.80
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.10
VAL03_02
800.10
160.02
960.12
1,007.80
VALORIZACION N 03
METRADO
PARCIAL
6.00
16.00
16.00
6.00
26.00
50.00
5.00
VAL03_03
VALORIZACION N 04
METRADO
PARCIAL
0.00
0.00
93.60
313.44
639.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.00
3.00
0.00
0.00
0.00
40.32
191.62
525.00
75.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
6.50
10.00
1,878.48
375.70
2,254.18
2,366.12
VAL03_04
1,084.64
140.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
865.83
76.57
136.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,304.32
460.86
2,765.18
2,902.50
VALORIZACION N 05
METRADO
PARCIAL
2.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41.38
24.69
129.08
0.00
0.00
0.00
2.00
2.00
4.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
0.00
129.20
66.64
38.48
42.10
VAL03_05
1,845.08
369.02
2,214.10
2,324.05
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
VALORIZACION N 06
METRADO
PARCIAL
43.00
60.00
1.00
VAL03_06
VALORIZACION N 07
METRADO
PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
0.00
0.00
0.00
0.00
0.00
801.09
821.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.00
3.00
6.00
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
1,084.64
140.88
93.60
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,870.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
6.50
10.00
6.00
26.00
50.00
5.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
4.00
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,492.84
898.57
5,391.41
5,659.15
0.00
0.00
0.00
0.00
ACUMUL03
11,320.82
2,264.16
13,584.98
14,259.61
SALDO03
0.00
0.00
0.00
0.00
VAL03_07
220.14
244.36
1168.77
1836.09
1915.67
1960.32
3840.55
3845.35
18247.81
17506.82
PARTIDA
Instalaciones Elctricas
SALIDA DE TECHO (CENTRO DE LUZ)
SALIDA DE CENTRO DE ALUMBRADO EMPOTRADO
SALIDA PARA BRAQUETE (PARED)
SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA
POZO PUESTA A TIERRA
Salida para Comunicaciones y Seales
SALIDA PARA TIMBRE
Canalizaciones y/o Tuberias
TUBERIA PVC-SEL 3/4" PARA INST. 2do.PISO
TUBERIA PVC-SAP 50MM
Conductores y/o Cables
CAJA DE PASE FG LIV. 4X4X1.5"
CAJA DE PASE FG LIV. 6x6x3"
Tableros y Cuchillas (Llaves)
TAB.AUT. 1-2X30, 2-2X15
TAB.AUT. 2-2X30, 1-2X20, 1-2X15
TAB.AUT 1-3X40A, 2-2X20, 4-2X15A
TAB.AUT. 1-3X60,1-3X40,3-2X30,1-IH16A
T.G.AUT. 1-3X100, 2-3X60A
Conexin a Red Externa y Medidores
ALIMENT.CAB NYY 3-1X35+1-1X35 MM2
ALIMENT.CAB NYY 3-1X16 MM2 + 1-1X16 MM2
ALIM.SOL.TW 3-1X10+1X10+1X10 MM2 1 1/4" PVC-SAP
ALIM. CAB. NYY 2-1X6
ALIM.SOL./TW 1-1X16 MM2 3/4"
ALIM.CAB.TW(3-1x16+1-1x16)mm2 40 MM PVC-SAP
ALIM.SOL./TW 2-1X1.5 MM2 3/4"
EMPALMES PARA CABLES ELECTRICOS 0(16/6)
Pararrayos
PARARRAYO RAD 100M THOR T-100 C/03 POZO DE TIERRA
Artefactos
ARTEF.FLUORESCENTE 2/20W (BE-2 JOSFEL)
ARTEF.FLUORESCENTE 2/40W (SIM.BE JOSFEL)
ARTEF.FLUORESCENTE 2/40W (SIM.BE JOSFEL) C/SOPORTE
ARTEF.FLUORESCENTE 3/40W (SIM.BE JOSFEL)
ARTEF.FLUORESCENTE 3/40W (SIM.BE JOSFEL) C/SOPORTE
ART.FLUOR.2/20W EMPOTRADO MARCO ALUM(DIF.PLAS)
ART.T/PLASTICO CUADRADO C/LAMP. FLUORESC. CIRC. 32W
ART. BRAQ. C/SOCKET DE PORCELANA Y LAMP. 50W
FAROLA JP 250 LAMPARA HG 125W
POSTE DE CONCRETO CENTRIFUGADO 6 MT.
REFLECTOR JOSFEL RSP 125W, HG PARA PORTADA
REUBICACION DE POSTE
CAMPANILLA DE TIMBRE DE 8" CON TRANF 220/12V
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
PARCIAL
SUBTOTAL
VALORIZACION N 01
METRADO
PARCIAL
VALORIZACION N 02
METRADO
PARCIAL
38.00
8.00
3.00
14.00
1.00
48.50
59.06
54.20
49.31
263.79
1,843.00
472.48
162.60
690.34
263.79
3,432.21
0.00
0.00
0.00
0.00
0.00
PTO
2.00
35.20
70.40
70.40
0.00
0.00
0.00
ML
ML
6.00
5.00
7.00
19.24
42.00
96.20
138.20
0.00
0.00
0.00
0.00
0.00
0.00
UND
UND
1.00
3.00
22.18
25.95
22.18
77.85
100.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
UND
UND
UND
UND
UND
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
421.73
452.00
609.64
809.41
762.00
3,054.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ML
ML
ML
ML
ML
ML
ML
UND
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
39.31
18.82
15.39
4.45
7.88
18.84
6.12
18.36
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
3,699.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
UND
1.00
3,134.16
3,134.16
3,134.16
0.00
0.00
0.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
73.90
67.34
73.62
104.34
104.34
97.34
61.11
44.13
234.25
502.54
293.20
46.92
90.81
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
6,530.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,159.65
4,031.93
24,191.58
25,392.93
0.00
0.00
0.00
0.00
194.00
38.80
232.80
244.36
1,457.68
291.54
1,749.22
1,836.09
FR= 1.04966
VAL04_01
VAL04_02
194.00
0.00
0.00
0.00
0.00
20.00
4.00
1.00
4.00
VAL04_03
970.00
236.24
54.20
197.24
0.00
VALORIZACION N 04
METRADO
PARCIAL
PTO
PTO
PTO
PTO
UND
20.00%
4.00
VALORIZACION N 03
METRADO
PARCIAL
VALORIZACION N 05
METRADO
PARCIAL
VALORIZACION N 06
METRADO
PARCIAL
VALORIZACION N 07
METRADO
PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
14.00
4.00
2.00
8.00
679.00
236.24
108.40
394.48
0.00
2.00
1.00
0.00
0.00
0.00
98.62
263.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
38.00
8.00
3.00
14.00
1.00
1,843.00
472.48
162.60
690.34
263.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
70.40
0.00
0.00
2.00
70.40
0.00
0.00
6.00
5.00
42.00
96.20
0.00
0.00
0.00
0.00
0.00
0.00
6.00
5.00
42.00
96.20
0.00
0.00
0.00
0.00
22.18
77.85
0.00
0.00
0.00
0.00
1.00
3.00
22.18
77.85
0.00
0.00
0.00
0.00
VAL04_04
1.00
3.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
589.65
752.80
307.80
267.00
118.20
282.60
91.80
110.16
5.00
20.00
10.00
40.00
5.00
5.00
5.00
6.00
196.55
376.40
153.90
178.00
39.40
94.20
30.60
110.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
3,134.16
0.00
1.00
3,134.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,556.32
311.26
1,867.58
1,960.32
3,052.85
610.57
3,663.42
3,845.35
VAL04_06
13,898.80
2,779.76
16,678.56
17,506.82
0.00
0.00
0.00
0.00
ACUMUL04
20,159.65
4,031.93
24,191.58
25,392.93
SALDO04
0.00
0.00
0.00
0.00
15.00
40.00
20.00
60.00
15.00
15.00
15.00
6.00
VAL04_05
VAL04_07
CONSTRUCTORA VI
RESUMEN DE FORMULAS POLINOMICAS
OBRA
ENTIDAD
FECHA
FORMULA
SIMBOLO IU
INSUMO
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
MO
0.285
100.00
258.94
258.94
0.285
258.94
0.285
258.94
0.285
258.94
0.285
258.94
0.285
258.94
0.285
AHB
PROMEDIO PONDERADO
17 BLOQUE Y LADRILLO
38 HORMIGON
05 AGREGADO GRUESO
0.088
100.00
20.46
26.14
53.40
295.41
327.89
249.88
305.26
297.10
328.03
256.23
305.26
0.089
297.65
329.47
257.20
305.26
0.089
298.06
329.65
258.61
305.26
0.089
298.46
329.83
260.03
305.26
0.089
298.87
330.01
261.44
305.26
0.089
299.27
330.19
262.85
305.26
0.089
MM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
49 MAQUINARIA Y EQUIPO IMPORTADO
0.081
100.00
23.46
76.54
291.38
317.68
283.32
290.19
316.40
282.16
0.081
288.19
314.40
280.16
0.080
287.58
313.74
279.56
0.080
286.96
313.08
278.96
0.080
286.35
312.42
278.36
0.080
285.73
311.75
277.76
0.079
0.057
100.00
327.03
334.14
0.058
335.75
0.059
336.91
0.059
338.07
0.059
339.23
0.059
340.39
0.059
0.072
100.00
336.14
342.96
0.073
343.25
0.074
344.30
0.074
345.35
0.074
346.40
0.074
347.44
0.074
0.096
100.00
213.58
229.75
0.103
230.32
0.104
232.88
0.105
235.45
0.106
238.01
0.107
240.58
0.108
0.154
100.00
347.18
350.55
0.155
352.03
0.156
352.84
0.157
353.65
0.157
354.46
0.157
355.27
0.158
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
OBRA
ENTIDAD
FECHA
FORMULA
K01_04aa
1.014
K01_05aa
1.018
K01_06aa
1.021
K01_07aa
1.022
K01_08aa
1.024
K01_09aa
1.026
SIMBOLO IU
INSUMO
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
MO
0.419
100.00
258.94
258.94
0.419
258.94
0.419
258.94
0.419
258.94
0.419
258.94
0.419
258.94
0.419
ADP
PROMEDIO PONDERADO
59 PLANCHA DE ASBESTO-CEMENTO
30 DOLAR (GENERAL PONDERADO)
02 ACERO DE CONSTRUCCION LISO
0.075
100.00
29.33
33.33
37.34
243.34
174.80
336.14
214.34
249.93
167.20
342.96
231.88
0.077
249.30
163.69
343.25
232.68
0.077
250.21
161.94
344.30
235.56
0.077
251.12
160.18
345.35
238.43
0.077
252.03
158.43
346.40
241.31
0.078
252.94
156.68
347.44
244.19
0.078
PAM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
04 AGREGADO FINO
54 PINTURA LATEX
0.098
100.00
24.49
26.53
48.98
302.54
317.68
279.58
307.40
307.59
316.40
286.22
314.77
0.100
307.10
314.40
286.87
314.40
0.099
307.96
313.74
288.06
315.84
0.100
308.81
313.08
289.24
317.27
0.100
309.67
312.42
290.43
318.71
0.100
310.52
311.75
291.62
320.14
0.101
17 BLOQUE Y LADRILLO
0.068
100.00
327.89
328.03
0.068
329.47
0.068
329.65
0.068
329.83
0.068
330.01
0.068
330.19
0.068
0.077
100.00
327.03
334.14
0.079
335.75
0.079
336.91
0.079
338.07
0.080
339.23
0.080
340.39
0.080
0.096
100.00
347.18
350.55
0.097
352.03
0.097
352.84
0.098
353.65
0.098
354.46
0.098
355.27
0.098
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
K02_04aa
1.010
K02_05aa
1.010
K02_06aa
1.013
K02_07aa
1.014
K02_08aa
1.016
K02_09aa
1.018
OBRA
ENTIDAD
FECHA
FORMULA
SIMBOLO IU
1
MO
MCD
VP
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
0.273
100.00
258.94
258.94
0.273
258.94
0.273
258.94
0.273
258.94
0.273
258.94
0.273
258.94
0.273
PROMEDIO PONDERADO
30 DOLAR (GENERAL PONDERADO)
21 CEMENTO PORTLAND TIPO I
43 MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA
0.095
100.00
16.84
31.58
51.58
334.93
336.14
347.18
327.03
340.81
342.96
350.55
334.14
0.097
342.15
343.25
352.03
335.75
0.097
343.19
344.30
352.84
336.91
0.097
344.22
345.35
353.65
338.07
0.098
345.25
346.40
354.46
339.23
0.098
346.28
347.44
355.27
340.39
0.098
PROMEDIO PONDERADO
61 PLANCHA GALVANIZADA
77 VALVULA DE BRONCE NACIONAL
0.074
100.00
40.54
59.46
264.89
229.80
288.82
259.65
229.61
280.13
0.073
258.49
228.08
279.22
0.072
257.17
227.74
277.23
0.072
255.85
227.39
275.25
0.071
254.53
227.05
273.26
0.071
253.21
226.71
271.27
0.071
0.052
100.00
175.32
203.62
0.060
199.71
0.059
204.60
0.061
209.49
0.062
214.39
0.064
219.28
0.065
0.158
100.00
283.32
282.16
0.157
280.16
0.156
279.56
0.156
278.96
0.156
278.36
0.155
277.76
0.155
PVC
0.181
100.00
255.65
258.10
0.183
260.29
0.184
260.54
0.184
260.79
0.185
261.04
0.185
261.29
0.185
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
OBRA
ENTIDAD
FECHA
FORMULA
SIMBOLO IU
K03_04aa
1.013
K03_05aa
1.012
K03_06aa
1.015
K03_07aa
1.017
K03_08aa
1.019
K03_09aa
1.021
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
MO
0.251
100.00
258.94
258.94
0.251
258.94
0.251
258.94
0.251
258.94
0.251
258.94
0.251
258.94
0.251
CAA
PROMEDIO PONDERADO
06 ALAMBRE Y CABLE DE COBRE DESNUDO
07 ALAMBRE Y CABLE TIPO TW Y THW
19 CABLE NYY - CABLE NKY
0.100
100.00
22.00
31.00
47.00
312.94
380.73
259.60
316.38
320.09
388.11
266.88
323.35
0.102
321.41
390.58
269.26
323.43
0.103
322.76
392.09
270.77
324.60
0.103
324.11
393.59
272.27
325.77
0.104
325.46
395.10
273.78
326.94
0.104
326.80
396.61
275.28
328.11
0.104
CPM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
62 POSTE DE CONCRETO
21 CEMENTO PORTLAND TIPO I
0.050
100.00
26.00
28.00
46.00
302.48
317.68
214.94
347.18
304.05
316.40
216.19
350.55
0.050
304.13
314.40
215.91
352.03
0.050
304.34
313.74
215.94
352.84
0.050
304.55
313.08
215.97
353.65
0.050
304.76
312.42
216.00
354.46
0.050
304.97
311.75
216.03
355.27
0.050
TD
PROMEDIO PONDERADO
30 DOLAR (GENERAL PONDERADO)
72 TUBERIA DE PVC AGUA-DESAG-ELEC
0.087
100.00
39.08
60.92
287.11
336.14
255.65
291.26
342.96
258.10
0.088
292.71
343.25
260.29
0.089
293.27
344.30
260.54
0.089
293.84
345.35
260.79
0.089
294.40
346.40
261.04
0.089
294.96
347.44
261.29
0.089
0.062
100.00
210.45
223.11
0.066
226.95
0.067
229.36
0.068
231.77
0.068
234.18
0.069
236.60
0.070
AE
0.064
100.00
252.52
223.54
0.057
216.85
0.055
209.78
0.053
202.72
0.051
195.65
0.050
188.59
0.048
AI
0.219
100.00
267.42
249.32
0.204
243.09
0.199
238.40
0.195
233.70
0.191
229.00
0.188
224.30
0.184
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
K04_04aa
0.988
K04_05aa
0.985
K04_06aa
0.981
K04_07aa
0.976
K04_08aa
0.974
K04_09aa
0.970
IU INSUMO
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
ACEITE
ACERO DE CONSTRUCCION LISO
ACERO DE CONSTRUCCION CORRUGADO
AGREGADO FINO
AGREGADO GRUESO
ALAMBRE Y CABLE DE COBRE DESNUDO
ALAMBRE Y CABLE TIPO TW Y THW
ALAMBRE Y CABLE TIPO WP
ALCANTARILLA METALICA
APARATO SANITARIO CON GRIFERIA
ARTEFACTO ALUMBRADO EXTERIOR
ARTEFACTO DE ALUMBRADO INTERIOR
ASFALTO
BALDOSA ACUSTICA
BALDOSA ASFALTICA
BALDOSA VINILICA
BLOQUE Y LADRILLO
CABLE TELEFONICO
CABLE NYY - CABLE NKY
CEMENTO ASFALTICO
CEMENTO PORTLAND TIPO I
CEMENTO PORTLAND TIPO II
CEMENTO PORTLAND TIPO V
CERAMICA ESMALTADA Y SIN ESMALTAR
Nov-99 Dec-99
348.50 348.99
214.34 221.06
213.58 220.26
279.58 281.81
305.26 305.26
380.73 380.95
259.60 259.98
344.78 345.32
209.26 209.38
285.55 283.10
252.52 252.66
267.42 267.57
534.12 579.81
251.23 258.10
Jan-00
350.54
222.08
221.27
283.43
305.26
387.53
265.73
351.06
210.34
283.58
253.82
268.80
579.81
258.73
Feb-00
379.10
220.38
219.34
279.23
305.26
388.63
266.62
351.79
207.70
284.94
245.71
257.37
579.81
257.06
Mar-00
385.75
225.95
223.87
286.00
305.26
385.87
265.12
349.82
206.92
284.73
221.23
246.74
609.67
256.64
Apr-00
398.15
231.88
229.75
286.22
305.26
388.11
266.88
351.88
209.08
288.19
223.54
249.32
621.97
257.90
350.35
327.89
231.49
316.38
536.15
347.18
330.55
332.26
242.59
355.19
328.51
231.64
316.55
591.47
347.18
336.54
338.35
242.68
356.56
329.18
237.42
320.70
591.47
349.20
337.32
339.07
243.37
360.86
328.99
240.48
320.33
591.47
350.55
337.32
339.07
241.47
366.19
330.44
239.57
318.70
627.64
350.55
337.32
339.07
240.89
368.10
328.03
242.09
323.35
642.53
350.55
337.32
339.07
238.01
CERRAJERIA NACIONAL
DETONANTE
DINAMITA
279.50
354.74
328.51
279.63
354.95
328.69
283.48
356.59
330.21
280.95
352.08
326.05
281.65
350.78
324.83
283.82
354.43
328.22
336.14
222.15
303.19
458.42
289.27
336.33
222.18
306.84
458.73
297.89
344.00
222.45
306.84
461.00
297.89
339.34
221.83
306.84
454.88
304.36
338.74
223.46
307.29
453.44
303.93
342.96
224.31
307.29
458.24
302.63
243.32
249.88
271.95
260.85
268.20
279.09
327.03
256.02
231.76
317.95
258.94
317.68
283.32
340.42
229.26
327.13
355.65
307.40
347.65
210.45
166.32
243.82
249.88
273.13
261.91
267.10
279.09
331.56
256.02
231.76
317.98
258.94
317.86
283.25
340.55
243.04
327.75
366.91
307.40
347.65
213.94
169.38
249.53
251.31
273.32
263.40
267.10
279.76
332.02
256.02
231.76
321.13
258.94
319.35
284.55
341.50
244.15
328.78
374.86
307.39
347.65
221.10
170.16
248.00
249.98
274.63
262.37
266.84
278.00
332.18
256.02
231.76
318.41
258.94
315.39
280.75
338.89
241.10
325.99
398.70
307.54
347.65
221.64
170.78
247.04
256.23
276.12
262.86
266.84
277.46
333.20
256.02
317.65
258.94
313.60
279.47
338.10
240.18
315.68
398.04
311.80
346.17
220.80
171.59
248.49
256.23
277.53
262.66
264.01
278.96
334.14
255.29
242.25
319.84
258.94
316.40
282.16
340.28
242.67
314.85
396.71
314.77
349.13
223.11
173.38
PLANCHA DE ASBESTO-CEMENTO
PLANCHA DE POLIURETANO
PLANCHA GALVANIZADA
POSTE DE CONCRETO
POSTE DE FIERRO Y TUB. ACERO
TERRAZO
TUBO DE ACERO NEGRO Y/O GALVANIZADO
TUBERIA DE ASBESTO CEMENTO
174.80
216.80
229.80
214.94
174.80
216.90
229.94
216.33
167.73
217.74
230.99
216.83
167.20
215.46
228.09
215.47
167.20
215.46
227.23
215.06
167.20
216.33
229.61
216.19
178.77
175.32
284.88
178.77
176.72
285.03
178.77
176.43
286.34
178.77
176.95
282.74
178.77
186.46
281.69
178.77
203.62
284.63
247.65
288.32
216.80
332.63
255.65
253.81
223.01
288.32
216.80
332.71
257.25
249.04
224.03
288.32
216.80
333.28
264.03
249.38
221.22
288.26
216.79
331.71
266.02
246.37
220.38
288.33
221.34
331.24
255.42
246.46
222.69
288.33
222.20
332.54
258.10
252.35
288.82
380.82
290.54
377.99
288.90
377.80
285.78
376.22
282.88
370.63
280.13
377.45
May-00
407.21
232.68
230.32
286.87
305.26
390.58
269.26
354.08
207.69
286.96
216.85
243.09
637.08
259.34
0.00
372.15
329.47
245.10
323.43
660.83
352.03
339.68
341.44
238.48
0.00
284.02
352.07
326.03
0.00
343.25
224.13
308.57
455.16
308.47
0.00
0.00
250.10
257.20
278.26
263.43
264.48
278.00
335.75
255.53
241.40
319.40
258.94
314.40
280.16
338.89
245.61
313.32
414.06
314.40
347.95
226.95
174.52
0.00
163.69
215.55
228.08
215.91
0.00
178.77
199.71
282.73
0.00
212.95
288.32
222.52
331.71
260.29
247.76
0.00
0.00
0.00
279.22
372.77
0.00
Jun-00
418.27
235.56
232.88
288.06
305.26
392.09
270.77
355.50
207.38
287.52
209.78
238.40
652.19
260.12
0.00
375.75
329.65
247.38
324.60
679.13
352.84
340.71
342.47
237.62
0.00
284.74
351.54
325.54
0.00
344.30
224.53
309.19
454.51
311.08
0.00
0.00
251.07
258.61
279.36
263.74
263.85
277.79
336.91
255.43
243.38
319.56
258.94
313.74
279.56
338.59
247.19
310.45
423.28
315.84
348.03
229.36
175.74
0.00
161.94
215.30
227.74
215.94
0.00
178.77
204.60
282.31
0.00
209.08
288.32
223.68
331.52
260.54
247.25
0.00
0.00
0.00
277.23
371.61
0.00
Jul-00
429.33
238.43
235.45
289.24
305.26
393.59
272.27
356.92
207.06
288.07
202.72
233.70
667.30
260.90
0.00
379.35
329.83
249.66
325.77
697.42
353.65
341.75
343.51
236.76
0.00
285.45
351.01
325.05
0.00
345.35
224.93
309.82
453.85
313.69
0.00
0.00
252.04
260.03
280.45
264.05
263.23
277.58
338.07
255.32
245.37
319.73
258.94
313.08
278.96
338.28
248.78
307.59
432.49
317.27
348.12
231.77
176.95
0.00
160.18
215.04
227.39
215.97
0.00
178.77
209.49
281.88
0.00
205.20
288.32
224.84
331.34
260.79
246.73
0.00
0.00
0.00
275.25
370.45
0.00
Aug-00
440.39
241.31
238.01
290.43
305.26
395.10
273.78
358.34
206.75
288.63
195.65
229.00
682.41
261.68
0.00
382.95
330.01
251.94
326.94
715.72
354.46
342.78
344.54
235.90
0.00
286.17
350.48
324.56
0.00
346.40
225.33
310.44
453.20
316.30
0.00
0.00
253.01
261.44
281.54
264.36
262.60
277.37
339.23
255.22
247.35
319.89
258.94
312.42
278.36
337.98
250.36
304.72
441.71
318.71
348.20
234.18
178.17
0.00
158.43
214.79
227.05
216.00
0.00
178.77
214.39
281.46
0.00
201.33
288.32
226.00
331.16
261.04
246.22
0.00
0.00
0.00
273.26
369.30
0.00
Sep-00
451.45
244.19
240.58
291.62
305.26
396.61
275.28
359.76
206.44
289.18
188.59
224.30
697.52
262.46
0.00
386.55
330.19
254.23
328.11
734.02
355.27
343.82
345.57
235.04
0.00
286.89
349.95
324.07
0.00
347.44
225.73
311.06
452.55
318.91
0.00
0.00
253.98
262.85
282.63
264.67
261.97
277.16
340.39
255.12
0.00
320.06
258.94
311.75
277.76
337.67
251.94
301.85
450.93
320.14
348.28
236.60
179.39
0.00
156.68
214.53
226.71
216.03
0.00
178.77
219.28
281.03
0.00
197.46
288.32
227.16
330.97
261.29
245.70
0.00
0.00
0.00
271.27
368.14
0.00
INDICES ZONA 01