VALORIZACIONES2

PR
METRADO
ITEM
DESCRIPCION DE PARTIDAS
UND
01
01.01
01.01.01
01.01.02
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.03
01.03.01
01.03.02
01.03.03
01.03.04
01.03.05
01.04
01.04.01
01.04.02
01.04.03
01.05
01.05.01
01.05.02
01.06
01.06.01
02
02.01
02.01.01
02.02
02.02.01
02.02.02
02.02.03
02.02.04
02.03
02.03.01
02.04
02.04.01
ARQUITECTURA
MUROS y TABIQUES de ALBAERIA
MURO DE LADRILLO KK TIPO IV CABEZA M:1:1:4 E=1.5 cm
m2
MURO DE LADRILLO KK TIPO IV SOGA
m2
M:1:1:4 E=1.5 cm
ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS

REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO PRIMARIO, MORTERO C:A 1:5
m2
TARRAJEO EN MURO: INTERIOR Y EXTERIOR
m2
TARRAJEO DE COLUMNAS
m2
TARRAJEO DE VIGAS
m2
VESTIDURA DE DERRAMES
TARRAJEO CON IMPERMEABILIZANTE
m2
TARRAJEO ZOCALO CEMENTO SIN COLOREAR H = 30 cm
BRUAS SEGUN DETALLE (1 x 1 cm)

CIELORRASOS
CIELORRASOS CON MEZCLA DE CEMENTO-ARENA

PISOS Y PAVIMENTOS
m2
PISO DE PARQUET PUMAQUIRO 6 X 30 X10cm
m2
PISO DE CERAMICA 30X30 CM DE COLOR S/DISEO
m2
PISO DE CEMENTO PULIDO E=2" MEZ=1:4
m2
CONTRAPISO DE 40 mm
m2
PATIO, LOSAS Y CIRCULACION DE CONCRETO 175 KG/CM2 E=6"
m2
VEREDA CONCRETO 175 KG/CM E=4"
m2
INSTALACION DE ADOQUIN TIPO 6 (20 X 10 X 06 cm.) DE COLOR S/ D
m2
SARDINEL, CONCRETO H=0.70M, CONCRETO 175 , INCL / PINTADOKG/
SARDINEL, CONCRETO H=0.50M, CONCRETO 175 , INCL / PINTADOKG/
SARDINEL, CONCRETO H=0.45 M, CONCRETO 175 , INCL / PINTADOKG
ENCOFRADO Y DESENCOFRADO NORMAL DE SARDINELES
m2
GRADAS DE CONCRETO F'C=175 KG/CM2 ACABADOS 1:2
m2
LOSA DE CONCRETO EN ESCENARIO f'c= 175 kg/cm2

ZOCALOS Y CONTRAZOCALOS
m2
CONTRAZOCALO DE CERAMICA DE 10X30 cm S/DISEO
CONTRAZOCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE E=2 cm
ENCHAPE DE PIEDRA TIPO LAJA DE COLOR NEGRO
m2
ZCALO DE CEMENTOPULIDO H=0.40 M.
REVESTIMIENTO DE CERAMICA 0.60X0.60 CM

COBERTURA
COBERTURA DE MALLA RASCHELL , CON ARCO DE TUBO DE FIERRO DE
03
03.01
03.01.01
kg
COBERTURA CON LISTONES DE MADERA 2"x2" y 3"x6"

CUBIERTAS
CUB.DE ASENTADO CON BARRO e=2"C/FRAGUA
m2
m2
m2
03.01.02
03.01.03
03.02
03.02.01
03.03
03.03.01
03.03.02
03.03.03
03.04
03.04.01
03.04.02
03.04.03
03.05
03.05.01
03.05.02
03.06
03.06.01
IMPERMEABILIZANTE DE TECHO CON PINTURA ASFALTICA

JUNTA DE DILATACION EN COB.LAD.PAST.C/MORTERO ASFALTICO
CARPINTERIA DE MADERA
PUERTA MADERA CEDRO MACHIEMBRADA Y TRIPLAY C/VISOR 1 HOJA
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.04
m2
PARANTE DE MADERA TORNILLO 8"x8"x3.16m CON ANCLAJES Y BASE

MOBILIARIO ESCOLAR
und
MOBILIARIO ESCOLAR (MODULO)

CERRAJERA
glb
BISAGRA ALUMINIZADA DE 3 1/2" X 3 1/2" PESADA EN PUERTA
pza
CERROJO DE 2"
pza
CERRADURA DOS GOLPES EN PUERTA, C/TIRADOR
pza
MANIJA DE BRONCE 4" PARA PUERTAS
pza
CANDADO TIPO FORTE 60mm

CARPINTERA METLICA Y HERRERA
und
PUERTA DE CASETA DE ELECTROBOMBA
m2
VENTANA DE FIERRO TIPO REJA
m2
MARCO Y TAPA DE FIERRO 0.60X0.60 CISTERNA Y TANQUE
und
ESCALERA DE GATO PARA CISTERNA
04
04.01
04.01.01
04.01.02
04.02
04.02.01
04.02.02
04.02.03
04.03
04.03.01
04.04
04.04.01
04.04.02
04.04.03
04.05
04.05.01
04.06
04.06.01
m2
ESCALERA DE ALUMINIO DE TANQUE ELEVADO
und
PARANTES DE FIERRO DE 3" DE DIAMETRO, ALTURA 3. 75.
und
PARANTES DE FIERRO DE 3" DE DIAMETRO, ALTURA 3. 75 CON UN P
und
PORTON METALICO DE 3.00 X 2.85 m,CON TUBO DE FIERRO CUADRADO
m2
PORTON METALICO DE 3.00 X 1.20 m,CON TUBO DE FIERRO CUADRADO
m2
CERCO METALICO DE TUBO CUADRADO 2"X2" S/ DISEO

VIDRIOS, CRISTALES Y SIMILARES
m2
VENTANA DE VIDRIO TEMPLEX E=8 MM

PINTURA
m2
PINTURA LTEX 2 MANOS EN CIELO RASO
m2
PINTURA OLEO 2 MANOS EN VIGAS
m2
PINTURA OLEO 2 MANOS EN MUROS Y COLUMNAS
m2
PINTURA BARNIZ EN CARP. DE MADERA

VARIOS, LIMPIEZA Y JARDINERA
m2
JUNTA DE DILATACIN CON ESPUMA PLSTICA Y JEBE MICROPOROSO
MURO DE LADRILLO KK TIPO IV CABEZA M:1:1:4 E=1.5 cm
PIZARRA ACRILICA DE 5 X 1.20 MT.
und
GARGOLAS DE CONCRETO
und
BANCA DE CONCRETO EN EXTERIORES S/DISEO
und
SEMBRADO DE GRASS NATURAL
m2
ASTA DE BANDERA
und
COLUMBIO METALICO L=3.10m (JUEGO INFANTILES) CON 03 ASIENTOS
jgo
TOBOGAN H=1.85m (JUEGOS INFANTILES)
und
SUBE Y BAJA (JUEGOS INFANTILES ) CON 08 ASIENTOS
und
LIMPIEZA DE OBRA FINAL
m2
PLACAS RECORDATORIO DE MARMOL DE 30X50 cm
und
ESTRUCTURAS
OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD
CONSTRUCCIONES PROVISIONALES
CARTEL DE IDENTIFICACION DE LA OBRA DE 5.40 X 3.60 m
und
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.07
05.07.01
05.07.02
05.07.03
05.07.04
05.07.05
05.07.06
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.02.02
06.02.03
06.03
06.03.01
06.04
06.04.01
06.04.02
06.04.03
06.05
06.05.01
06.06
06.06.01
06.06.02
06.06.03
06.06.04
06.06.05
06.06.06
06.06.07
06.06.08
06.06.09
06.06.10
06.06.11
06.06.12
CERCO PERIMETRICO PROVICIONALES DE TRIPLAY L=146 m

INSTALACIONES PROVISIONALES
OFICINAS DE OBRAS.
m2
ALMACEN DE OBRA.
m2
BAOS PORTATILES PARA OBREROS.
mes
CONSUMO DE ENERGIA Y AGUA

mes
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DEL PLAN DE SEGURIDAD Y SALUD EN EL T
ELABORACION, IMPLEMENTACION Y ADMINISTRACION DEL PLAN D
mes
CAPACITACION EN SEGURIDAD Y SALUD
glb
EQUIPAMIENTO DE PROTECCION INDIVIDUAL
und
EQUIPAMIENTO DE PROTECCION COLECTIVA

SEALIZACION PARA SEGURIDAD EN OBRA
mes
SEALIZACION PARA SEGURIDAD EN OBRA.

RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS
mes
RECURSOS PARA RESPUESTAS ANTE EMERGENCIA EN SEGURIDAD

MOVILIZACION DE CAMPAMENTO MAQUINARIA Y HERRAMIENTAS
glb
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS

TRAZO Y REPLANTEO GENERAL PARA TODO EL TERRENO
vje
TRAZO Y REPLANTEO TOPOGRAFICO.

MOVIMIENTO DE TIERRAS
m2
EXCAVACIONES
EXCAVACION DE ZANJAS Y ZAPATAS MANUAL, Rt=0.86 kg/cm2, Df=1.7
m3
RELLENO
RELLENO C/MATERIAL PROPIO PARA RELLENAR ZANJAS
m3
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO TIPO GRAVA
m3
RELLENO C/ARENILLA COMPACTADA

ESCARIFICADO
m3
ESCARIFICADO Y COMPACTACION CON RODILLO

ELIMINACION DE EXCAVACIONES
m2
ACARREO INTERNO DE MATERIAL PROCEDENTE DE DEMOLICIONES

ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO
CONCRETO SIMPLE
m3
m3
SOLADOS
SOLADO PARA CIMIENTOS Y ZAPATAS: CONCRETO C:H 1:12 e=4"
CIMIENTOS CORRIDOS
m2
CIMIENTO CORRIDO: CONCRETO C:H 1:10+30% P.G.

SOBRECIMIENTO
m3
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
m3
ENCOFRADO Y DESENCOFRADO NORMAL SOBRECIMIENTO

FALSO PISO
FALSO PISO DE 4" DE CONCRETO 1:10
CONCRETO ARMADO
m2
m2
ZAPATAS
CONCRETO f'c= 210 kg/cm2 EN ZAPATAS.
ACERO ESTRUCTURAL TRABAJADO PARA ZAPATAS
VIGA DE CIMENTACION
m3
kg
CONCRETO EN VIGAS DE CIMENTACION f'c=210 kg/cm2.
m3
ENCOFRADO Y DESENCOFRADO EN CIMIENTOS REFORZADOS
m2
06.06.13
06.06.14
06.06.15
06.06.16
06.06.17
06.06.18
06.06.19
06.06.20
06.06.21
06.07
06.07.01
07
07.01
07.01.01
07.01.02
07.02
07.02.01
07.03
07.03.01
07.04
07.04.01
07.04.02
07.04.03
07.05
07.05.01
07.05.02
07.05.03
07.06
07.06.01
07.06.02
07.06.03
07.06.04
07.06.05
07.06.06
07.06.07
07.06.08
07.06.09
07.06.10
07.06.11
07.06.12
07.06.13
07.06.14
07.06.15
07.06.16
07.06.17
07.06.18
07.06.19
ACERO CORRUGADO FY=4200 KG/CM2 PARA CIMIENTOS

SOBRECIMIENTO REFORZADO
kg
CONCRETO f'c=210 kg/cm2 PARA SOBRECIMIENTO
m3
ENCOFRADO Y DESENCOFRADO NORMAL SOBRECIMIENTO
m2
SOBRE-CIMIENTO REFORZADO: ACERO FY=4200 kg/cm

COLUMNAS
kg
CONCRETO EN COLUMNAS f'c=210 kg/cm2
m3
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS
m2
ACERO fy=4200 kg/cm2 GRADO 60 en COLUMNAS

VIGAS
kg
CONCRETO EN VIGAS f'c=210 kg/cm2
m3
ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS
m2
ACERO fy=4200 kg/cm2 GRADO 60 en VIGAS

LOSAS ALIGERADAS
kg
CONCRETO EN LOSA ALIGERADA f'c=210 kg/cm2
m3
ENCOFRADO Y DESENCOFRADO PARA LOSAS ALIGERADAS
m2
ACERO CORRUGADO FY=4200 KG/CM2 PARA LOSA ALIGERADA

LADRILLO ARCILLA PARA TECHO 15X30X30 CM
LOSA MACIZA
kg
und
LOSAS MACIZAS.- CONCRETO.210 kg/cm2
m3
LOSAS MACIZAS.- ENCOFRADO Y DESENCOFRADO
m2
LOSA MACIZA: ACERO FY=4200 kg/cm

CISTERNA
kg
CONCRETO F'C=210 KG/CM2 PARA CISTERNA
m3
ENCOFRADO Y DESENCOFRADO DE MUROS DE CISTERNA
m2
ACERO CORRUGADO FY=4200 KG/CM2 PARA MUROS CISTERNA

TANQUE ELEVADO
kg
CONCRETO EN TANQUE ELEVADO f'c=210 kg/cm2
m3
ENCOFRADO Y DESENCOFRADO NORMAL EN TANQUE ELEVADO
m2
ACERO CORRUGADO FY=4200 KG/CM2 PARA TANQUE ELEVADO

FLETE TERRESTRE
FLETE TERRESTRE
kg
glb
INSTALACIONES ELECTRICAS
SALIDA PARA ALUMNBRADO , TOMACORRIENTES, FUERZAS Y SEALES DEBILES
SALIDA DE TECHO (CENTRO DE LUZ)
pto
SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA
pto
SALIDA PARA BRAQUET
pto
POZO PUESTA A TIERRA TIPO II (R<5ohm)
und
CABLE DE COBRE DESNUDO 1X16mm2 TEMPLE BLANCO 20 mm PVC-P
MURETE PORTAMEDIDOR DE CONCRETO f'c=175kg/cm, CMTO.II
und
BUZONETA DE CONCRETO ELECTRICA
und
CAMPANILLA DE TIMBRE DE 2" CON TRANF 220/12V
und
LUCES DE EMERGENCIA 24 LED ULTRA BRILLANTE LUZ BLANCA 220 VA

SALIDA PARA COMUNICACIONES Y SEALES
und
SALIDA PARA TIMBRE

CANALIZACION Y/O TUBERIAS
pto
EXCAVACION DE ZANJAS PARA REDES EXT.SANIT-ELECT.
m3
RELLENO MANUAL CON MATERIAL PROPIO (REDES EXT.ELEC.SANIT).
m3
07.06.20
07.06.21
07.07
07.07.01
07.07.02
08
08.01
08.01.01
08.02
08.02.01
08.02.02
08.02.03
08.02.04
08.03
08.03.01
08.03.02
08.04
08.04.01
08.04.02
08.04.03
08.05
08.05.01
09
09.01
09.01.01
09.01.02
09.02
09.02.01
09.02.02
09.03
09.03.01
09.04
09.04.01
09.04.02
09.04.03
09.05
09.05.01
09.06
09.06.01
10
10.01
10.01.01
10.01.02
10.02
10.02.01
TUBERIA 35MM PVC-P
TUBERIA 25MM PVC-P
TUBERIA 20MM PVC-P

CAJAS
CAJA DE PASE 200x200x100
und
und

TABLEROS Y CUCHILLAS(LLAVES)
und
TD-1 con Int. Aut.: 1-2x40A, 3-2x15A, 2-2x20A 5 ID 2-25A-30mA, 220V, Re
und
und
und
und
TG-01 con Int. Aut.: 1-2x185A, 2-2x40A, 1-2x20A,1-2x30A,1-2x60A ,1-2x50

CONDUCTOS Y/O CABLES
und
ALIM.CAB. N2XH 2X25 mm2
ALIM.CAB. LSOH 2X10mm2
ALIM.CAB. LSHO 2X6mm2
ALIM.CAB. LSHO 2X2.5mm2

ARTEFACTOS
ART.FLUOR PARA ENDOZAR.3/36W C/REJ.MET.EMPOTRADO AF similar al
und
ART.FLUOR CIRCULAR ENDOZADO DE 32 W ALTO FACTOR REACTOR
und
ART.AHORRADOR ESPIRAL 60W INC. ACCESORIOS
und
FAROLA HPC 144 PHILIPS LAMPARA HG 250 W
und
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
SALIDA DEL DESAGUE
SALIDA DE DESAGUE PVC 4"
pto
SALIDA DE DESAGUE PVC 2"
pto
SALIDA PARA VENTILACION 2"
pto
SALIDA VENTILACION 2" ADOSADO EN MURO

TUBERIA PVC
pto
TUBERIA PVC-SAP 2"
TUBERIA PVC-SAP 4".
TUBERIA PVC-SAP 6" -(5m)

EXCAVACIONES Y RELLENOS REDES EXTERIORES DESAGUE
EXCAVACION DE ZANJA PARA REDES EXTERIORES SANITARIAS H=0.
m3
RELLENO MANUAL CON MATERIAL PROPIO REDES EXT. SANITARIAS
m3
CAMA DE APOYO (e=0.10)

ADITAMENTOS VARIOS
REGISTRO ROSCADO BRONCE 4"
und
SUMIDERO DE BRONCE 2"
und
CAJA DE REGISTRO PREFAB. 12"X24"
und
EMPALME A RED EXISTENTE, DESAGE

SISTEMA DE AGUA
und
SISTEMA DE AGUA FRIA Y CONTRAINCENDIO

SALIDA DE AGUA POTABLE
REDES DE DISTRIBUCION
TUBERIA DE FGDO 2"
pto
10.02.02
10.03
10.03.01
10.04
10.04.01
10.04.02
10.04.03
10.05
10.05.01
10.06
10.06.01
10.06.02
10.06.03
10.06.04
10.06.05
10.07
10.07.01
11
11.01
11.01.01
11.01.02
11.02
11.02.01
11.02.02
11.03
11.03.01
11.03.02
11.04
11.04.01
11.04.02
11.04.03
11.05
11.05.01
11.06
11.06.01
11.07
11.07.01
TUBERIA DE FGDO 1 1/4"
TUBERIA DE FGDO 1 1/2"
TUBERIA PVC CLASE 10 - 1 1/2" ROSCADA
TUBERIA PVC CLASE 10 - 1" ROSCADA
TUBERIA PVC CLASE 10 - 3/4" ROSCADA
TUBERIA PVC CLASE 10 - 1/2" ROSCADA

EXCAVACIONES Y RELLENOS
EXCAVACION DE ZANJA PARA REDES EXTERIORES SANITARIAS.
m3
RELLENO MANUAL CON MATERIAL PROPIO (REDES EXT.ELEC.SANIT).
m3
CAMA DE APOYO (e=0.10)

LLAVES Y VALVULAS
VALVULA DE COMPUERTA DE BRONCE 1/2"
und
VALVULA ESFERICA DE BRONCE PESADO 2"
und
VALVULA ESFERICA DE BRONCE PESADO 1 1/4"
und
VALVULA CHECK DE BRONCE PESADO 1 1/4"
und
VALVULA FLOTADOR DE BRONCE 1"
und
VALVULA DE PIE CON CANASTILLA DE 2" BRONCE
und
GRIFOS DE RIEGO 3/4" INC/CAJA DE CONCRETO
und
VALVULA GLOBO 1/2"
und
CAJA DE MADERA PARA VALVULA
und
CAJA PARA VALVULA EN NICHO DE MAYOLICA

APARATOS Y ACCESORIOS SANITARIOS
und
INODORO TANQUE BAJO BLANCO
pza
LAVATORIO TIPO OVALIN DE LOSA BLANCA DE PRIMERA,545X459
pza
LAVATORIO DE LOSA BLANCA DE PRIMERA,545X460
pza
LAVADERO ACERO INOXIDABLE 1 POZA,S/ESCURRIDERA C/GRIFERIA
pza
URINARIO DE LOSA BLANCA INC/ACCESORIO
pza
URINARIO DE CONCRETO CORRIDO

BEBEDERO DE CONCRETO CORRIDO
m
m
PAPELERA DE LOSA Y BARRA PLASTICA BLANCO, INC. INSTALACION
pza
DUCHA C/ACCESORIOS.
pza
TOALLERA C/SOPORTE DE LOSA Y BARRA,PLASTICA COLOR BLANCO

ADITAMENTOS VARIOS
pza
ELECTROBOMBA MONOFASICO,1.5HP
und
TAPA DE FIERRO EN CISTERNA Y TANQUE ELEVADO
und
REBOSE DE CISTERNA DE FoGo 2"
und
ABRAZADERA DE FIJACION DE TUBO
und
ROMPE AGUA
und
MITIGACIN AMBIENTAL
ESTUDIO DE MITIGACION AMBIENTAL
12
COSTO DIRECTO
GASTOS GENERALES (12.7673%)
UTILIDAD(10%)
SUB TOTAL
IGV(18%)
TOTAL
% DE AVANCE DE OBRA PROGRAMADO
% DE AVANCE DE OBRA EJECUTADO
glb
SITUACION ACTUAL DE LA OBRA
VALOR
PRESUPUESTO
METRADO
COSTO
UNITARIO COSTO PARCIAL S/.
CANTIDAD
VALORIZACION
S/.
PROGR.
ENERO DEL 2014

METRADO % AVANCE
420,513.81
52,284.37
299.78
100.93
30,256.80
0.00
341.46
59.80
20,419.31
0.00
414.50
3.88
1,608.26
0.00
0%
0%
0%
55,612.82
31.80
38.67
1,228.75
0.00
175.07
11.67
2,043.07
0.00
295.89
5.84
1,728.00
0.00
0%
0%
0%
68%
0%
0%
0%
0%
0.00
0%
188.24
16.84
3,169.96
0.00
996.49
14.42
14,369.39
0.00
660.43
26.78
17,686.32
0.00
352.29
33.75
11,889.79
319.41
10.95
3,497.54
0.00
S/. 7,926.53
239.56
20,746.94
564.85
36.75
20,746.94
80,529.65
77.11
99.75
7,691.72
484.22
51.79
25,077.75
169.52
34.56
5,858.61
484.22
23.56
11,408.22
211.00
56.11
11,839.21
187.60
43.65
8,188.74
100.00
67.34
6,734.00
8.50
67.67
575.03
16.84
50.20
845.20
14.00
48.01
672.00
20.52
24.56
503.97
1.20
314.88
377.86
16.80
45.08
757.34
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
15,730.95
263.75
21.34
5,628.43
190.49
10.50
2,000.15
23.00
68.71
1,580.33
250.32
12.64
3,164.04
50.00
67.16
3,358.00
0%
0%
0%
0%
0%
9,616.20
94.80
78.04
7,398.19
31.35
70.75
2,218.01
12.90
30.55
0%
0%
553.18
394.10
0%
12.90
8.40
108.36
10.50
4.83
50.72
0%
0%
34,247.05
87.66
364.61
6.00
380.89
0%
0%
31,961.71
2,285.34
40,000.00
1.00
40,000.00
0%
40,000.00
4,961.70
244.00
4.92
1,200.48
82.00
16.90
1,385.80
25.00
57.79
1,444.75
73.00
11.79
860.67
2.00
35.00
0%
0%
0%
0%
0%
70.00
40,887.72
1.15
617.48
710.10
0.40
156.28
62.51
2.00
253.39
506.78
6.40
107.75
689.60
2.00
287.37
574.74
6.00
91.15
546.90
4.00
97.99
391.96
9.00
558.60
5,027.40
3.60
558.60
2,010.96
299.18
101.50
30,366.77
157.76
136.13
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
21,475.87
0%
21,475.87
20,576.20
584.85
6.51
0%
0%
0%
0%
3,807.37
325.30
8.52
2,771.56
1,714.63
7.28
12,482.51
87.66
17.28
1,514.76
23,291.16
167.03
13.10
2,188.09
225.70
5.62
1,268.43
4.00
448.32
1,793.28
12.00
170.19
2,042.28
3.00
438.99
1,316.97
208.71
11.77
2,456.52
1.00
1,415.77
1,415.76
1.00
1,096.29
1,096.29
1.00
879.30
879.30
1.00
1,116.11
1,116.11
1,531.33
4.59
7,028.80
1.00
689.33
689.33
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
593,917.98
LUD
61,540.82
9,222.70
1.00
823.32
823.32
S/. 823.32
100%
146.00
57.53
8,399.38
S/. 8,399.38
100%
S/.
S/.
S/.
S/.
2,608.20
7,802.40
7,973.20
2,000.00
100%
100%
100%
100%
S/.
S/.
S/.
S/.
4,800.00
2,800.00
9,091.20
1,676.00
100%
100%
100%
100%
S/. 1,171.00
100%
S/. 2,091.00
100%
S/. 8,100.00
100%
S/. 2,205.12
100%
S/. 30,952.54
100%
S/. 3,691.49
S/. 11,975.69
S/. 1,863.84
60%
100%
100%
20,383.80
20.00
130.41
2,608.20
60.00
130.04
7,802.40
4.00
1,993.30
7,973.20
4.00
500.00
EGURIDAD Y SALUD EN EL TRABAJO
2,000.00
18,367.20
4.00
1,200.00
4,800.00
1.00
2,800.00
2,800.00
30.00
303.04
9,091.20
4.00
419.00
1,676.00
1,171.00
4.00
292.75
1,171.00
2,091.00
1.00
2,091.00
2,091.00
8,100.00
2.00
4,050.00
8,100.00
2,205.12
1,531.33
1.44
2,205.12
66,494.87
30,952.54
711.88
43.48
30,952.54
19,376.76
356.78
15.52
5,537.23
155.67
76.93
11,975.69
35.20
53.05
1,863.84
6,278.45
1,531.33
4.10
435.94
18.12
7,899.23
435.94
4.56
1,987.89
1%
6,278.45
9,887.12
2%
3%
39,499.82
423.87
25.55
16.59
423.87
S/. 423.87
97%
S/. 17,799.26
100%
S/. 2,197.49
S/. 2,385.13
100%
100%
17,799.26
77.76
228.90
17,799.26
9.22
238.34
2,197.49
52.78
45.19
2,385.13
4,582.62
16,694.07
503.44
33.16
1%
16,694.07
412,250.54
72,648.25
144.35
375.60
54,217.86
4,701.63
3.92
18,430.39
S/. 54,217.86
S/. 18,430.39
98%
99%
S/. 10,461.30
S/. 10,124.01
100%
100%
35,496.44
26.59
393.43
10,461.30
205.94
49.16
10,124.01
3,803.86
3.92
14,911.13
S/. 14,911.13
100%
S/. 10,475.67
S/. 24,722.09
S/. 10,051.39
45%
100%
100%
S/. 30,775.50
S/. 36,813.91
S/. 42,189.39
100%
100%
100%
S/. 17,798.55
S/. 20,453.96
S/. 24,122.74
100%
100%
100%
55,724.82
51.01
410.73
20,951.34
547.07
45.19
24,722.09
2,564.13
3.92
10,051.39
109,778.80
69.23
444.54
30,775.50
781.28
47.12
36,813.91
10,762.60
3.92
42,189.39
62,375.25
51.21
347.56
17,798.55
352.29
58.06
20,453.96
6,153.76
3.92
24,122.74
63,390.66
48.05
347.56
16,700.26
549.15
45.63
25,057.71
2,414.46
3.92
9,464.68
4,574.44
2.66
12,168.01
S/. 18,793.28
8%
92%
0%
0%
319.48
0.30
353.78
106.13
2.60
48.89
127.11
22.00
3.92
86.24
S/. 106.13
S/. 127.11
S/. 86.24
100%
100%
100%
S/. 4,978.85
S/. 1,389.05
S/. 2,132.48
100%
100%
100%
8,500.38
11.20
444.54
4,978.85
37.20
37.34
1,389.05
544.00
3.92
2,132.48
4,016.46
3.50
446.89
1,564.12
26.40
47.01
1,241.06
309.00
3.92
1,211.28
0%
0%
0%
14,131.93
1.00
14,131.93
14,131.93
S/. 14,131.93
100%
S/. 1,225.92
S/. 120.06
S/. 333.51
S/. 909.24
S/. 99.22
S/. 2,178.99
0%
0%
0%
100%
100%
100%
100%
100%
100%
S/. 59.76
100%
S/. 434.70
84%
0%
65,426.80
DEBILES
12,793.24
70.00
69.81
4,886.70
30.00
83.60
2,508.00
8.00
66.45
531.60
1.00
1,225.92
1,225.92
9.00
13.34
120.06
1.00
333.53
333.51
6.00
151.54
909.24
1.00
99.22
99.22
33.00
66.03
2,178.99
59.76
1.00
59.76
59.76
7,078.34
52.50
31.05
1,630.13
36.75
15.52
570.36
125.00
10.10
1,262.50
85.00
8.81
748.85
350.00
8.19
2,866.50
0%
0%
0%
495.25
2.00
25.61
51.22
13.00
25.61
332.93
10.00
11.11
111.10
0%
0%
0%
5,818.61
1.00
1,149.79
1,149.79
1.00
1,211.74
1,211.74
1.00
1,343.09
1,343.99
1.00
916.32
916.32
1.00
1,195.87
0%
0%
0%
0%
0%
1,196.77
19,560.60
25.00
19.30
482.50
585.00
17.26
10,097.10
160.00
10.85
1,736.00
1,050.00
6.90
7,245.00
0%
0%
0%
0%
19,621.00
42.00
271.40
11,398.80
25.00
183.44
4,586.00
6.00
101.52
609.12
4.00
756.77
3,027.08
S/. 9,119.04
S/. 4,586.00
S/. 609.12
S/. 3,027.08
85%
98%
97%
95%
S/. 1,231.65
S/. 1,268.54
95%
95%
1%
0%
50,381.71
17,555.92
3,851.99
17.00
72.45
1,231.65
26.00
48.79
1,268.54
9.00
45.66
410.94
9.00
104.54
940.86
6,057.54
54.00
21.18
1,143.72
138.70
30.79
4,270.57
5.00
128.65
643.25
0%
0%
0%
4,939.56
104.31
31.05
3,238.83
61.94
18.12
1,122.35
138.70
4.18
578.38
S/. 1,079.61
33%
0%
0%
2,706.83
12.00
53.96
647.52
16.00
40.30
644.80
12.00
106.19
1,274.28
1.00
140.23
140.23
0%
0%
0%
0%
32,825.79
4,095.96
44.00
93.09
4,095.96
0%
3,621.31
16.80
29.75
499.80
0%
14.00
14.65
205.10
4.00
16.55
66.20
93.30
13.67
1,275.41
12.00
11.90
142.80
51.35
9.69
497.58
101.90
9.17
934.42
0%
0%
0%
0%
0%
0%
1,127.74
22.53
31.05
699.56
3.38
15.52
52.46
90.10
4.18
375.72
S/. 699.56
S/. 52.46
S/. 375.72
100%
100%
100%
5,950.59
12.00
77.79
1.00
526.09
526.09
4.00
361.89
1,447.56
2.00
361.89
723.78
1.00
114.89
114.89
1.00
462.09
462.09
3.00
181.48
544.44
3.00
67.34
202.02
12.00
59.84
718.08
12.00
24.54
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
933.48
278.16
11,763.53
17.00
330.24
5,614.08
16.00
133.73
2,139.68
1.00
74.83
74.83
2.00
257.37
514.74
2.00
150.54
301.08
2.40
215.36
574.78
2.40
230.37
610.80
16.00
60.17
962.72
2.00
189.13
378.26
9.00
65.84
592.56
2.00
2,755.72
5,511.44
2.00
132.03
264.06
2.00
51.34
102.68
10.00
15.20
152.00
4.00
59.12
236.48
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
6,266.66
0%
0%
0%
0%
0%
41,375.29
1.00
41,375.29
0%
41,375.29
1,171,615.59
149583.67722207
117161.559
1,438,360.83
258904.94871997
1,697,265.77
535,459.80
OBRA ADELANTADA
0.1854508489
VALORICACION DE AVANCE DE OBRA
AVANCES EJECUTA
L 2014
FEBRERO DEL 2015

VALORIZADO S./
0.00
0.00
0.00
0.00
0.00
VALORIZACION
PROGR.
S/. 30,256.80
S/. 20,419.31
S/. 1,608.26
284.79
S/. 3,169.96
S/. 14,369.39
184.48
281.10
S/. 5,927.70
395.40
70%
S/. 7,691.72
S/. 16,718.50
S/. 5,858.61
S/. 11,408.22
S/. 11,839.21
S/. 8,188.74
S/. 6,734.00
S/. 575.03
S/. 845.20
S/. 672.00
S/. 503.97
S/. 377.86
76.34
99%
80%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,963.26
3,497.54
1,228.75
2,043.07
1,728.00
0.00
0.00
0.00
0.00
0.00
0.00
344.04
856.98
0.00
S/.
S/.
S/.
S/.
S/.
0.00
293.66
95%
86%
83%
98%
86%
0%
32%
92%
97%
99%
95%
0.00
8,085.06
METRADO % AVANCE
112.73
293.86
30.85
173.32
387.38
169.52
484.22
211.00
187.60
100.00
8.50
16.84
14.00
20.52
1.20
0.00
S/.
S/.
S/.
S/.
S/.
4,127.52
2,000.15
1,580.33
2,047.32
3,358.00
192.54
190.49
22.54
145.19
49.00
73%
100%
98%
58%
98%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0%
0%
6.00
89%
100%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
823.32
0.00
0%
0.00
0.00
S/. 29,298.23
S/. 2,285.34
78.02
8,399.38
0.00
0%
2,608.20
0.00
7,802.40
0.00
7,973.20
0.00
2,000.00
0.00
0%
0%
0%
0%
4,800.00
0.00
2,800.00
0.00
9,091.20
0.00
1,676.00
0.00
0%
0%
0%
0%
1,171.00
0.00
0%
2,091.00
0.00
0%
8,100.00
0.00
0%
2,205.12
0.00
0%
30,952.54
0.00
0%
142.71
11,975.69
0.00
1,863.84
0.00
40%
0%
0%
3,322.34
S/. 1,845.74
62.78
S/. 6,278.45
1,516.02
99%
157.98
S/. 7,899.23
S/. 1,987.89
427.22
422.86
98%
97%
411.15
0.77
3%
17,799.26
0.00
0%
2,197.49
0.00
2,385.13
0.00
0%
0%
498.41
99%
53,133.50
2.89
18,246.09
47.02
2%
1%
10,461.30
0.00
10,124.01
0.00
59.64
166.94
S/. 16,694.07
0%
0%
14,911.13
9,428.10
S/. 10,475.67
0.00
0%
28.06
55%
0%
0%
24,722.09
0.00
10,051.39
0.00
30,775.50
0.00
36,813.91
0.00
42,189.39
0.00
17,798.55
0.00
20,453.96
0.00
24,122.74
0.00
1,336.02
23,053.09
0.00
0.00
S/. 16,700.26
S/. 6,264.43
S/. 9,464.68
S/. 12,168.01
44.21
43.93
2,414.46
4,574.44
106.13
0.00
127.11
0.00
86.24
0.00
4,978.85
0.00
1,389.05
0.00
2,132.48
0.00
0.00
0.00
0.00
S/. 1,564.12
S/. 1,241.06
S/. 1,211.28
14,131.93
0%
0%
0%
92%
8%
100%
100%
0%
0%
0%
0%
0%
0%
290.46
99%
92%
94%
0.00
0%
39.20
3.47
24.29
1,225.92
0.00
120.06
0.00
333.51
0.00
909.24
0.00
99.22
0.00
2,178.99
0.00
56%
100%
100%
0%
0%
0%
0%
0%
0%
59.76
0.00
0%
8.40
16%
0%
0.00
0.00
0.00
1,369.31
0.00
S/. 3,665.03
S/. 2,508.00
S/. 531.60
0%
0%
0%
S/. 1,195.43
30.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 1,262.50
S/. 748.85
S/. 2,866.50
S/. 51.22
S/. 332.93
S/. 111.10
122.50
79.90
346.50
2.00
13.00
10.00
S/. 1,149.79
S/. 1,211.74
S/. 1,343.99
S/. 916.32
S/. 1,196.77
1.00
25.00
0.00
S/. 482.50
S/. 10,097.10
S/. 1,736.00
S/. 3,951.82
9,688.98
S/. 2,279.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
585.00
160.00
567.00
6.30
4,494.28
0.50
590.85
0.18
2,875.73
0.20
1,170.07
0.85
1,205.11
1.30
4.11
0.00
0.00
0.00
0.00
1,068.81
0.00
0.00
S/. 410.94
S/. 940.86
8.91
S/. 1,143.72
S/. 4,270.57
S/. 643.25
54.00
S/. 2,159.22
S/. 1,122.35
S/. 578.38
9.00
138.70
5.00
69.89
61.94
138.70
98%
94%
99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
54%
15%
2%
3%
5%
5%
5%
99%
100%
100%
100%
100%
67%
100%
100%
12.00
0.00
S/. 647.52
S/. 644.80
S/. 1,274.28
S/. 140.23
1.00
100%
100%
100%
100%
0.00
S/. 4,095.96
43.56
99%
0.00
S/. 499.80
16.80
100%
0.00
0.00
0.00
16.00
12.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 205.10
S/. 66.20
S/. 1,275.41
S/. 142.80
S/. 497.58
S/. 700.82
14.00
4.00
93.30
12.00
51.35
88.65
699.56
0.00
100%
100%
100%
100%
100%
87%
0%
0%
0%
52.46
0.00
375.72
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0.00
0.00
0%
540,074.92
68952.9848653737
54007.49169
663,035.39
119346.370821967
45.70%
46.10%
357,215.62
0%
0%
1%
3%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
ANTADA
OBRA ATRAZADA
0.1854508489
RA
AVANCES EJECUTADOS
L 2015
MARZO DEL 2015

VALORIZADO S./
VALORIZACION
PROGR.
METRADO % AVANCE
S/. 28,743.96
S/. 17,560.61
S/. 1,334.86
14.99
S/. 3,106.56
S/. 12,357.68
S/. 0.00
S/. 3,804.73
S/. 3,217.74
S/. 1,191.89
S/. 2,022.64
S/. 1,641.60
3.76
S/. 14,522.86
S/. 7,614.80
S/. 20,062.20
S/. 5,858.61
S/. 11,408.22
S/. 11,839.21
S/. 8,188.74
S/. 6,734.00
S/. 575.03
S/. 845.20
S/. 672.00
S/. 503.97
S/. 377.86
S/. 0.00
S/.
S/.
S/.
S/.
S/.
47.80
70.47
14.79
2%
14%
98%
0%
8%
3%
1%
5%
169.46
30%
0.77
1%
20%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
100%
139.51
S/. 17,686.32
647.22
0.00
25.55
0.95
1.75
S/. 14,819.24
S/. 8,359.25
5%
14%
17%
96.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 757.34
16.80
4,108.75
2,000.15
1,548.72
1,835.14
3,290.84
S/. 1,500.91
71.21
S/. 0.00
S/. 0.00
S/. 7,398.19
S/. 2,218.01
94.80
31.35
100%
100%
S/. 0.00
S/. 49.26
11.09
86%
0.00
0.46
S/. 1,116.72
105.13
1.00
27%
0%
2%
42%
2%
S/. 0.00
S/. 0.00
S/. 28,445.92
S/. 2,285.34
0.00
0.00
S/. 2,663.48
S/. 0.00
0%
0%
0.00
11%
0%
0.00
0%
95%
100%
99%
98%
100%
9.64
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
S/. 1,200.48
S/. 1,385.80
S/. 1,444.75
S/. 860.67
S/. 70.00
231.80
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 710.10
S/. 62.51
S/. 506.78
S/. 689.60
S/. 574.74
S/. 546.90
S/. 391.96
S/. 5,027.40
S/. 2,010.96
S/. 25,986.95
1.15
269.26
100%
100%
100%
98%
97%
95%
96%
100%
100%
90%
S/. 0.00
S/. 21,475.87
145.14
92%
S/. 3,807.37
S/. 2,771.56
S/. 2,808.56
S/. 340.82
567.30
97%
100%
36%
15%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
82.00
24.75
71.54
2.00
0.40
2.00
6.27
1.94
5.70
3.84
9.00
3.60
325.30
617.27
13.15
0.01
0%
1%
2%
5%
0%
7%
2%
1%
3%
6%
8%
1%
0.00
0%
0.00
2.26
0.08
0.60
0.00
14.61
0.02
0.01
0.03
0.06
122.51
S/. 0.00
0.00
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/. 0.00
0.00
0%
S/. 0.00
0.00
0%
S/. 0.00
0.00
0%
S/. 0.00
0.00
0%
S/. 0.00
0.00
0%
S/. 2,214.89
S/. 0.00
S/. 0.00
0.00
0.00
0%
0%
0%
S/. 6,215.67
0.00
0%
S/. 7,741.25
S/. 1,928.25
0.00
0.00
0%
0%
S/. 12.72
0.00
0%
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
0.00
0.00
0%
0%
S/. 16,527.13
0.00
0%
S/. 1,084.36
S/. 184.30
0.00
0%
0%
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
S/. 0.00
0.00
0%
S/. 11,523.24
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 15,364.24
S/. 2,004.62
S/. 9,464.68
S/. 12,168.01
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 1,548.48
S/. 1,141.78
S/. 1,138.60
0.04
18.54
1%
8%
6%
S/. 0.00
0.00
0%
30.80
0.00
44%
0%
0%
0%
0%
0%
0%
0%
0%
S/. 0.00
0.00
0%
S/. 260.82
S/. 0.00
0.00
0%
100%
S/. 2,736.55
S/. 2,508.00
S/. 531.60
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.11
S/. 1,221.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 570.36
36.75
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
S/. 1,237.25
S/. 703.92
S/. 2,837.84
2.50
S/. 51.22
S/. 332.93
S/. 111.10
0.00
S/. 1,149.79
S/. 1,211.74
S/. 1,343.99
S/. 916.32
S/. 1,196.77
0.00
S/. 482.50
S/. 10,097.10
S/. 1,736.00
S/. 3,912.30
0.00
5.10
3.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 3,293.18
483.00
2%
6%
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
46%
0%
0%
0%
0%
S/. 1,709.82
S/. 91.72
S/. 18.27
S/. 151.35
0.00
S/. 61.58
S/. 63.43
S/. 406.83
S/. 940.86
0.00
S/. 1,143.72
S/. 4,270.57
S/. 643.25
0.00
S/. 2,170.02
S/. 1,122.35
S/. 578.38
0.00
S/. 647.52
S/. 644.80
S/. 1,274.28
S/. 140.23
0.00
0.00
0%
0%
0%
0%
S/. 4,055.00
0.44
1%
S/. 499.80
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
S/. 205.10
S/. 66.20
S/. 1,275.41
S/. 142.80
S/. 497.58
S/. 812.95
0.00
0.00
0.00
0.00
0.00
S/. 233.61
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 14.48
S/. 21.71
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
13.25
0.00
0.00
0.00
S/. 933.48
S/. 526.09
S/. 1,447.56
S/. 723.78
S/. 114.89
S/. 462.09
S/. 544.44
S/. 202.02
S/. 718.08
S/. 278.16
11.88
0.98
3.96
1.94
1.00
1.00
3.00
3.00
12.00
12.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 5,614.08
S/. 2,139.68
S/. 74.83
S/. 514.74
S/. 301.08
S/. 574.78
S/. 610.80
S/. 962.72
S/. 378.26
S/. 592.56
16.83
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
S/. 5,511.44
S/. 264.06
S/. 102.68
S/. 152.00
S/. 236.48
2.00
S/. 0.00
354,989.78
45322.6097350845
35498.97765
435,811.36
78446.0454993152
S/. 41,375.29
199,917.39
30.49%
30.30%
15.68
0.97
1.90
1.92
2.38
2.18
14.72
2.00
9.00
0%
0%
0%
0%
0%
13%
0%
0%
0%
99%
98%
99%
97%
100%
100%
100%
100%
100%
100%
99%
98%
97%
95%
96%
99%
91%
92%
100%
100%
4.00
100%
100%
100%
100%
100%
1.00
100%
2.00
2.00
10.00
ZADA
OBRA ATRAZADA
2015
ABRIL DEL 2015

VALORIZADO S./
VALORIZACION
PROGR.
METRADO % AVANCE
S/. 1,512.84
S/. 2,858.70
S/. 273.40
0.00
S/. 63.40
S/. 2,011.71
S/. 17,332.59
S/. 0.00
S/. 279.80
S/. 36.86
S/. 20.43
S/. 86.40
0.00
VALORIZADO S./
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
2%
0%
0%
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 353.73
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6,224.08
0.00
0%
S/. 0.00
S/. 76.92
S/. 5,015.55
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 757.34
0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 1,519.68
S/. 0.00
S/. 31.61
S/. 1,328.90
S/. 67.16
0.00
0%
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
S/. 7,398.19
S/. 2,218.01
0.00
0.00
0%
0%
S/. 0.00
S/. 0.00
1.81
14%
S/. 55.17
S/. 338.93
0.00
0.00
0.00
13.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 344.84
100%
100%
S/. 108.36
S/. 50.72
0.00
0%
0%
S/. 0.00
S/. 0.00
1.00
100%
S/. 40,000.00
S/. 1,140.46
S/. 1,385.80
S/. 1,430.30
S/. 843.46
S/. 70.00
12.20
5%
0%
1%
2%
0%
S/. 60.02
S/. 0.00
S/. 14.45
S/. 17.21
S/. 0.00
S/. 710.10
S/. 62.51
S/. 506.78
S/. 675.81
S/. 557.50
S/. 519.56
S/. 376.28
S/. 5,027.40
S/. 2,010.96
S/. 27,330.09
0.00
29.92
0%
0%
0%
2%
3%
5%
4%
0%
0%
10%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 13.79
S/. 17.24
S/. 27.35
S/. 15.68
S/. 0.00
S/. 0.00
S/. 3,036.68
S/. 19,757.80
12.62
8%
S/. 1,718.07
S/. 3,693.15
S/. 2,771.56
S/. 4,493.70
S/. 227.21
17.55
S/. 9,673.95
S/. 1,173.94
1,097.36
3%
0%
64%
85%
S/. 114.22
S/. 0.00
S/. 7,988.81
S/. 1,287.55
S/. 0.00
S/. 12.68
S/. 35.87
S/. 102.11
S/. 0.00
S/. 171.96
S/. 28.32
S/. 10.96
S/. 26.38
S/. 66.97
S/. 562.30
S/. 6.89
S/. 2,188.09
S/. 1,268.43
S/. 1,793.28
S/. 2,042.28
S/. 1,316.97
S/. 2,456.52
S/. 1,415.77
S/. 1,096.29
S/. 879.30
S/. 1,116.11
S/. 7,028.80
S/. 689.33
167.03
0.99
100%
99%
98%
95%
100%
93%
98%
99%
97%
94%
92%
99%
S/. 2,188.09
S/. 1,255.75
S/. 1,757.41
S/. 1,940.17
S/. 1,316.97
S/. 2,284.56
S/. 1,387.44
S/. 1,085.33
S/. 852.92
S/. 1,049.14
S/. 6,466.50
S/. 682.44
0.00
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 108.36
S/. 50.72
S/. 3,515.79
S/. 0.00
S/. 0.00
S/. 0.00
12.90
10.50
0.00
S/. 40,000.00
0.00
0.25
1.46
0.00
0.00
0.00
0.13
0.06
0.30
0.16
0.00
0.00
S/. 4,379.82
0.00
74.51
223.44
3.92
11.40
3.00
194.10
0.98
0.99
0.97
0.94
1,408.82
S/. 0.00
0.00
0%
S/. 0.00
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 15.64
S/. 99.28
S/. 72.68
0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 2,150.15
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/. 0.00
0.00
0%
S/. 0.00
S/. 0.00
S/. 570.36
0.00
0%
0%
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0%
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/. 40.96
0.00
0%
S/. 0.00
S/. 0.00
0.00
0%
S/. 0.00
S/. 25.25
S/. 44.93
S/. 28.67
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,332.70
0.00
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0%
0%
S/.
S/.
S/.
S/.
S/.
S/.
0%
0%
0%
S/. 0.00
S/. 0.00
S/. 0.00
1%
2%
0%
0%
0%
0%
0%
0%
0%
0%
S/. 9.33
S/. 10.52
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
1%
2%
3%
5%
4%
1%
9%
8%
0%
0%
S/. 56.14
S/. 42.79
S/. 2.24
S/. 25.74
S/. 12.04
S/. 5.75
S/. 54.97
S/. 77.02
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 121.47
0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
S/. 924.15
S/. 515.57
S/. 1,433.08
S/. 702.07
S/. 114.89
S/. 462.09
S/. 544.44
S/. 202.02
S/. 718.08
S/. 278.16
0.12
S/. 5,557.94
S/. 2,096.89
S/. 72.59
S/. 489.00
S/. 289.04
S/. 569.03
S/. 555.83
S/. 885.70
S/. 378.26
S/. 592.56
0.17
S/. 5,511.44
S/. 264.06
S/. 102.68
S/. 152.00
S/. 236.48
0.00
0.00
0%
0%
0%
0%
0%
S/. 41,375.29
199,108.58
25420.7899130822
19910.85814
244,440.23
43999.2413015548
0.00
0%
17.06%
16.99%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.32
0.03
0.10
0.08
0.02
0.22
1.28
0.00
0.00
0.00
0.00
0.00
79,022.80
S/.
S/.
S/.
S/.
S/.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
77,442.32
9887.2927085296
7744.23152
95,073.84
17113.2910971353
6.74%
6.61%
ZADA
OBRA ATRAZADA
S/. 30,256.80
S/. 20,419.31
S/. 1,608.26
100% OK
100% OK
100% OK
S/. 3,169.96
S/. 14,369.39
S/. 17,686.32
S/. 11,889.79
S/. 3,497.54
S/. 1,228.75
S/. 2,043.07
S/. 1,728.00
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 20,746.94
100% OK
S/. 7,691.72
S/. 25,077.75
S/. 5,858.61
S/. 11,408.22
S/. 11,839.21
S/. 8,188.74
S/. 6,734.00
S/. 575.03
S/. 845.20
S/. 672.00
S/. 503.97
S/. 377.86
S/. 757.34
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/.
S/.
S/.
S/.
S/.
5,628.43
2,000.15
1,580.33
3,164.04
3,358.00
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 7,398.19
S/. 2,218.01
100% OK
100% OK
S/. 394.10
100% OK
S/. 108.36
S/. 50.72
100% OK
100% OK
S/. 31,961.71
S/. 2,285.34
100% OK
100% OK
S/. 40,000.00
100% OK
S/. 1,200.48
S/. 1,385.80
S/. 1,444.75
S/. 860.67
S/. 70.00
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 710.10
S/. 62.51
S/. 506.78
S/. 689.60
S/. 574.74
S/. 546.90
S/. 391.96
S/. 5,027.40
S/. 2,010.96
S/. 30,366.77
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 21,475.87
100% OK
S/. 3,807.37
S/. 2,771.56
S/. 12,482.51
S/. 1,514.76
100% OK
100% OK
100% OK
100% OK
S/. 2,188.09
S/. 1,268.43
S/. 1,793.28
S/. 2,042.28
S/. 1,316.97
S/. 2,456.52
S/. 1,415.76
S/. 1,096.29
S/. 879.30
S/. 1,116.11
S/. 7,028.80
S/. 689.33
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 823.32
100% OK
S/. 8,399.38
100% OK
S/.
S/.
S/.
S/.
2,608.20
7,802.40
7,973.20
2,000.00
100% OK
100% OK
100% OK
100% OK
S/.
S/.
S/.
S/.
4,800.00
2,800.00
9,091.20
1,676.00
100% OK
100% OK
100% OK
100% OK
S/. 1,171.00
100% OK
S/. 2,091.00
100% OK
S/. 8,100.00
100% OK
S/. 2,205.12
100% OK
S/. 30,952.54
100% OK
S/. 5,537.23
S/. 11,975.69
S/. 1,863.84
100% OK
100% OK
100% OK
S/. 6,278.45
100% OK
S/. 7,899.23
S/. 1,987.89
100% OK
100% OK
S/. 423.87
100% OK
S/. 17,799.26
100% OK
S/. 2,197.49
S/. 2,385.13
100% OK
100% OK
S/. 16,694.07
100% OK
S/. 54,217.86
S/. 18,430.39
100% OK
100% OK
S/. 10,461.30
S/. 10,124.01
100% OK
100% OK
S/. 14,911.13
100% OK
S/. 20,951.34
S/. 24,722.09
S/. 10,051.39
100% OK
100% OK
100% OK
S/. 30,775.50
S/. 36,813.91
S/. 42,189.39
100% OK
100% OK
100% OK
S/. 17,798.55
S/. 20,453.96
S/. 24,122.74
100% OK
100% OK
100% OK
S/. 16,700.26
S/. 25,057.71
S/. 9,464.68
S/. 12,168.01
100% OK
100% OK
100% OK
100% OK
S/. 106.13
S/. 127.11
S/. 86.24
100% OK
100% OK
100% OK
S/. 4,978.85
S/. 1,389.05
S/. 2,132.48
100% OK
100% OK
100% OK
S/. 1,564.12
S/. 1,241.06
S/. 1,211.28
100% OK
100% OK
100% OK
S/. 14,131.93
100% OK
S/. 4,886.70
S/. 2,508.00
S/. 531.60
S/. 1,225.92
S/. 120.06
S/. 333.51
S/. 909.24
S/. 99.22
S/. 2,178.99
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 59.76
100% OK
S/. 1,630.13
S/. 570.36
100% OK
100% OK
S/. 1,262.50
S/. 748.85
S/. 2,866.50
100% OK
100% OK
100% OK
S/. 51.22
S/. 332.93
S/. 111.10
100% OK
100% OK
100% OK
S/. 1,149.79
S/. 1,211.74
S/. 1,343.99
S/. 916.32
S/. 1,196.77
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 482.50
S/. 10,097.10
S/. 1,736.00
S/. 7,245.00
100% OK
100% OK
100% OK
100% OK
S/. 11,398.80
S/. 4,586.00
S/. 609.12
S/. 3,027.08
100% OK
100% OK
100% OK
100% OK
S/. 1,231.65
S/. 1,268.54
S/. 410.94
S/. 940.86
100% OK
100% OK
100% OK
100% OK
S/. 1,143.72
S/. 4,270.57
S/. 643.25
100% OK
100% OK
100% OK
S/. 3,238.83
S/. 1,122.35
S/. 578.38
100% OK
100% OK
100% OK
S/. 647.52
S/. 644.80
S/. 1,274.28
S/. 140.23
100% OK
100% OK
100% OK
100% OK
S/. 4,095.96
100% OK
S/. 499.80
100% OK
S/. 205.10
S/. 66.20
S/. 1,275.41
S/. 142.80
S/. 497.58
S/. 934.42
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 699.56
S/. 52.46
S/. 375.72
100% OK
100% OK
100% OK
S/. 933.48
S/. 526.09
S/. 1,447.56
S/. 723.78
S/. 114.89
S/. 462.09
S/. 544.44
S/. 202.02
S/. 718.08
S/. 278.16
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 5,614.08
S/. 2,139.68
S/. 74.83
S/. 514.74
S/. 301.08
S/. 574.78
S/. 610.80
S/. 962.72
S/. 378.26
S/. 592.56
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 5,511.44
S/. 264.06
S/. 102.68
S/. 152.00
S/. 236.48
100% OK
100% OK
100% OK
100% OK
100% OK
S/. 41,375.29
100%
AMORTOZACION, REAJUSTES Y DEDUCCIONES POR ADELANTO DIRECTO Y DE MATERIA

k=
0.298
(Jr / Jo)+
0.132
0.061 (ALr / ALo)+ 0.192
(ACr /ACo)
+ 0.098 (Mr / Mo)+
0.091 (Cr / Co)+
(GGUr /GGUo)
Monomio
Factor
(%)
Smbolo
Indice
0.298
100.000
47
MANO DE OBRA INC. LEYES SOCIALES
0.132
100.000
AC
03
ACERO DE CONSTRUCCION CORRUGADO
0.098
100.000
43
MADERA NACIONAL PARA ENCOF. Y CARPINT.
0.091
100.000
21
CEMENTO PORTLAND TIPO I
0.064
100.000
AG
05
AGREGADO GRUESO
84.375
30
DOLAR (GENERAL PONDERADO)
15.625
10
APARATO SANITARIO CON GRIFERIA
26.230
49
MAQUINARIA Y EQUIPO IMPORTADO
24.590
72
TUBERIA DE PVC PARA ELECTRICIDAD (SAP)
0.061
0.192
49.180
AL
06
ALAMBRE Y CABLE DE COBRE DESNUDO
100.000
GGU
39
INDICE GENERAL DE PRECIOS AL CONSUMIDOR
MONTO
ADELANTO DIRECTO
ADELANTO DE MATERIALES
VAL
VAL
VAL
VAL
Descripcin
01
02
03
04
MES
DIC
FEBRERO
MARZO
ENERO
FEBRERO
MARZO
ABRIL
AO
2015
2015
2015
2015
2015
2015
2015
%
0.20
0.40
CANTIDAD
1171615.59
234323.12
468646.24
540074.92
354989.78
199108.58
77442.32
1171615.59
0.064
MATERIALES
03
ACERO DE CONSTRUCCION CORRUGADO
43
MADERA NACIONAL PARA ENCOF. Y CARPINT.
21
CEMENTO PORTLAND TIPO I
05
AGREGADO GRUESO
10
APARATO SANITARIO CON GRIFERIA
72
TUBERIA DE PVC PARA ELECTRICIDAD (SAP)
06
ALAMBRE Y CABLE DE COBRE DESNUDO
S/. 154,653.26
S/. 114,818.33
S/. 106,617.02
S/. 74,983.40
S/. 11,716.16
S/. 17,574.12
S/. 35,148.23
CALCULO DE REAJUSTES Y REINTEGRO

INDICES UNIFICADOS
MES
DIC(2014)
ENERO
FEBRERO
MARZO
ABRIL
47
523.7
523.2
523.2
523.2
523.2
03
501.62
509.07
517.67
515.52
505.2
43
668.55
672
669.27
677.34
675.16
21
450.61
453.59
454.07
454.07
454.07
05
447.64
447.32
446.13
445.9
447.27
30
407.64
411.34
419.35
422.94
429.32
10
391.99
390.36
389.98
393.27
393.96
49
264.41
268.53
275.86
277.02
279.73
72
386.98
390.84
396.49
400.61
402.69
MES
MAYO
47
03
43
21
05
30
10
49
523.2 497.6
679.52
461.43
443.68
74
402.33
VAL1
VAL2
VAL3
VAL4
CANTIDAD
540074.92
354989.78
199108.58
77442.32
K
1
1
1
1
KR
1.0041572027
1.0038538038
1.002055207
0.9995292077
434.47 398.32 282.51
REAJUSTE
2245.20090
1368.06097
409.20934
-36.45924
Kreintegro
06
39
850.8 404.87
859.65 405.56
862.0 406.79
848.25 409.9
859.51 411.5
06
39
868
413.82
REINTEGRO
-3.0340E-04
-1.6386E+02
-0.0017985969 -638.48350791
-0.0025259992 -502.94812126
AMORTIZACION POR ADELANTO DIRECTO DE CONTRATO PRINCIPAL

VAL1
VAL2
VAL3
VAL4
S/. 108,014.98
S/. 70,997.96
S/. 39,821.72
S/. 15,488.46
S/. 234,323.12
DEDUCCION DE REAJUSTE POR ADELANTO DIRECTO DE CONTRATO PRINCIPAL

SALDO DEL CONTRATO
VAL1
VAL2
VAL3
VAL4
MES
ENERO
FEBRERO
MARZO
ABRIL
631540.673
(A/C)*V
200386.204518549
131713.30815368
73876.0710140631
28733.7388322564
Ka
0.9995292077
0.999529208
0.999529208
0.999529208
MES .VIG A V.
KR
ENERO
1.0041572027
FEBRERO
1.0038538038
MARZO
1.002055207
ABRIL
0.9995292077
DEDUCCION
927.8231570942
569.8751528268
186.6987940879
0
ECTO Y DE MATERIALES
(AGr / AGo)+
0.064 (Dr / Do)
DEDUCCION
927.8231570942
569.8751528268
186.6987940879
0
1
0.565
100.000
47
MANO DE OBRA INC. LEYES SOCIALES

VALORIZACIONES2

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

VALORIZACIONES2

Загружено:

Авторское право:

Доступные форматы

PR

MURO DE LADRILLO KK TIPO IV SOGA

ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS

TARRAJEO EN MURO: INTERIOR Y EXTERIOR

TARRAJEO CON IMPERMEABILIZANTE

TARRAJEO ZOCALO CEMENTO SIN COLOREAR H = 30 cm

BRUAS SEGUN DETALLE (1 x 1 cm)

CIELORRASOS CON MEZCLA DE CEMENTO-ARENA

PISO DE PARQUET PUMAQUIRO 6 X 30 X10cm

PISO DE CERAMICA 30X30 CM DE COLOR S/DISEO

PISO DE CEMENTO PULIDO E=2" MEZ=1:4

PATIO, LOSAS Y CIRCULACION DE CONCRETO 175 KG/CM2 E=6"

VEREDA CONCRETO 175 KG/CM E=4"

INSTALACION DE ADOQUIN TIPO 6 (20 X 10 X 06 cm.) DE COLOR S/ D

SARDINEL, CONCRETO H=0.70M, CONCRETO 175 , INCL / PINTADOKG/

SARDINEL, CONCRETO H=0.50M, CONCRETO 175 , INCL / PINTADOKG/

SARDINEL, CONCRETO H=0.45 M, CONCRETO 175 , INCL / PINTADOKG

ENCOFRADO Y DESENCOFRADO NORMAL DE SARDINELES

GRADAS DE CONCRETO F'C=175 KG/CM2 ACABADOS 1:2

LOSA DE CONCRETO EN ESCENARIO f'c= 175 kg/cm2

CONTRAZOCALO DE CERAMICA DE 10X30 cm S/DISEO

CONTRAZOCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE E=2 cm

ENCHAPE DE PIEDRA TIPO LAJA DE COLOR NEGRO

ZCALO DE CEMENTOPULIDO H=0.40 M.

REVESTIMIENTO DE CERAMICA 0.60X0.60 CM

COBERTURA CON LISTONES DE MADERA 2"x2" y 3"x6"

IMPERMEABILIZANTE DE TECHO CON PINTURA ASFALTICA

PARANTE DE MADERA TORNILLO 8"x8"x3.16m CON ANCLAJES Y BASE

MOBILIARIO ESCOLAR (MODULO)

BISAGRA ALUMINIZADA DE 3 1/2" X 3 1/2" PESADA EN PUERTA

CERRADURA DOS GOLPES EN PUERTA, C/TIRADOR

MANIJA DE BRONCE 4" PARA PUERTAS

CANDADO TIPO FORTE 60mm

PUERTA DE CASETA DE ELECTROBOMBA

VENTANA DE FIERRO TIPO REJA

MARCO Y TAPA DE FIERRO 0.60X0.60 CISTERNA Y TANQUE

ESCALERA DE GATO PARA CISTERNA

ESCALERA DE ALUMINIO DE TANQUE ELEVADO

PARANTES DE FIERRO DE 3" DE DIAMETRO, ALTURA 3. 75.

PARANTES DE FIERRO DE 3" DE DIAMETRO, ALTURA 3. 75 CON UN P

PORTON METALICO DE 3.00 X 2.85 m,CON TUBO DE FIERRO CUADRADO

PORTON METALICO DE 3.00 X 1.20 m,CON TUBO DE FIERRO CUADRADO

CERCO METALICO DE TUBO CUADRADO 2"X2" S/ DISEO

VENTANA DE VIDRIO TEMPLEX E=8 MM

PINTURA LTEX 2 MANOS EN CIELO RASO

PINTURA OLEO 2 MANOS EN VIGAS

PINTURA OLEO 2 MANOS EN MUROS Y COLUMNAS

PINTURA BARNIZ EN CARP. DE MADERA

JUNTA DE DILATACIN CON ESPUMA PLSTICA Y JEBE MICROPOROSO

MURO DE LADRILLO KK TIPO IV CABEZA M:1:1:4 E=1.5 cm

PIZARRA ACRILICA DE 5 X 1.20 MT.

BANCA DE CONCRETO EN EXTERIORES S/DISEO

SEMBRADO DE GRASS NATURAL

COLUMBIO METALICO L=3.10m (JUEGO INFANTILES) CON 03 ASIENTOS

TOBOGAN H=1.85m (JUEGOS INFANTILES)

SUBE Y BAJA (JUEGOS INFANTILES ) CON 08 ASIENTOS

LIMPIEZA DE OBRA FINAL

PLACAS RECORDATORIO DE MARMOL DE 30X50 cm

CERCO PERIMETRICO PROVICIONALES DE TRIPLAY L=146 m

BAOS PORTATILES PARA OBREROS.

CONSUMO DE ENERGIA Y AGUA

CAPACITACION EN SEGURIDAD Y SALUD

EQUIPAMIENTO DE PROTECCION INDIVIDUAL

EQUIPAMIENTO DE PROTECCION COLECTIVA