T4 Grupo 3

FACULTAD DE INGENIERIA
TRABAJO N°4
CIUDAD: HUANCAVELICA
CURSO: COSTOS Y PRESUPUESTOS
BLOQUE: FC-PRECIV06C1N
PROFESOR: RODRIGUEZ MOGOLLON, Wilder Orlando
ALUMNOS: CODIGO
LIMA – PERU
2018-II
RESUMEN DE RESPUESTAS
SUMA ALZADA
May-17
VALORIZACION BASE 27,044.76

COEFICIENTE DE REAJUSTE (K) 0.997
VALORIZACION REAJUSTADA 26963.62572
PRECIOS UNITARIOS
May-17
VALORIZACION BASE 29,156.74

COEFICIENTE DE REAJUSTE (K) 1.056
VALORIZACION REAJUSTADA 30789.51744
SUMA ALZADA
Jun-17 Jul-17 Aug-17
118,948.50 90,447.93 70,727.13

1.013 1.007 1.01
120494.8305 91081.06551 71434.4013
PRECIOS UNITARIOS
Jun-17 Jul-17 Aug-17
134,579.50 132,666.66 81,214.57

1.001 1.004 1.008
134714.0795 133197.32664 81864.28656
Proyecto: Construcción de Pabellón de Aulas
Curso: Costos y Presupuestos
Profesor: Ing. Wilder Rodríguez
Grupo: 2 Ciudad: AREQUIPA
CALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

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

SIMBOLO I.U. CONCEPTO COEF.
ESPECIFICA Mar/17 May-17 K Jun-17 K Jul-17 K Aug-17 K
J 47 MANO DE OBRA (INCLUIDO LEYES SOCIALES) 0.248 100.00% 563.25 563.25 580.90 580.90 580.90
0.248 *(Jr / Jo) 563.25 563.25 0.25 580.90 0.26 580.90 0.26 580.90 0.26
A 3 ACERO DE CONSTRUCCION CORRUGADO 0.118 100.00% 453.51 440.82 0.00 448.49 0.00 451.95 0.00 460.39 0.00
0.118 *(Cr / Co) 453.51 440.82 0.12 448.49 0.12 451.95 0.12 460.39 0.12
21 CEMENTO PORTLAND TIPO I 0.142 100.00% 431.73 431.73 0.00 431.73 0.00 431.73 0.00 431.73 0.00
C
0.142 *(Cr / Co) 431.73 431.73 0.14 431.73 0.14 431.73 0.14 431.73 0.14
43 MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA 0.122 100.00% 647.74 643.27 0.00 638.45 0.00 647.87 0.00 645.62 0.00
M
0.122 *(Cr / Co) 647.74 643.27 0.12 638.45 0.12 647.87 0.12 645.62 0.12
54 PINTURA LATEX 0.106 38.12% 405.23 405.6 405.6 0.00 405.6 0.00 405.6
PEC 48 MAQUINARIA Y EQUIPO NACIONAL 33.57% 365.31 366.67 367.13 366.28 366.02
24 CERAMICA ESMALTADA Y SIN ESMALTAR 28.31% 240.11 246.79 244.98 0.00 241.51 0.00 243.74
0.106 *(LACr / LACo) 345.08 347.57 0.11 347.21 0.11 345.95 0.11 346.49 0.11
17 BLOQUE Y LADRILLO 0.097 51.35% 870.7 875.78 0.00 869.06 0.00 863.38 0.00 858.54
LAG
5 AGREGADO GRUESO 48.65% 602.64 609.74 611.54 609.42 610.21
0.097 *(LEMr / LEMo) 740.29 746.35 0.10 743.78 0.10 739.83 0.10 737.73 0.10
GGU 39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR 0.167 100.00% 444.52 441.5 0.00 440.79 0.00 441.67 0.00 444.64
0.167 *(GGUr / GGUo) 444.52 441.50 0.17 440.79 0.17 441.67 0.17 444.64 0.17
COEFICIENTE DE REAJUSTE ( K ) : 1.000 0.997 1.013 1.007 1.010
OBRA RESIDENTE DE OBRA
PROPIETARIO PLAZO EJECUCIÓN 1
UBICACION FECHA DE INICIO
JEFE DE SUPERVISION : FECHA DE TÉRMINO
VALORIZACIÓN Nº 1 - MAYO 2017
SUB PRESUPUESTO Nº 01: ARQUITECTURA
ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

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

02.01 Limpieza de terreno m2 214.67 1.25 268.34 214.67 268.34 100.00% 214.67 268.34 100.00% 0.00 0.00 0.00%
02.02 Trazo, nivel y replanteo m2 214.67 0.86 184.62 214.67 184.62 100.00% 214.67 184.62 100.00% 0.00 0.00 0.00%
03.00 Movimiento de tierras 0.00 0.00 0.00 0.00 0.00 0.00
03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 30.00 495.00 60.54% 30.00 495.00 60.54% 19.55 322.58 39.46%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 25.00 3,007.75 93.84% 25.00 3,007.75 93.84% 1.64 197.31 6.16%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 30.00 345.00 50.45% 30.00 345.00 50.45% 29.46 338.79 49.55%
04.00 Obras de Concreto Simple 0.00 0.00 0.00 0.00 0.00 0.00
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 5.00 776.50 25.10% 5.00 776.50 25.10% 14.92 2,317.08 74.90%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 1.00 165.45 47.17% 1.00 165.45 47.17% 1.12 185.30 52.83%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 10.00 408.90 30.64% 10.00 408.90 30.64% 22.64 925.75 69.36%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 50.00 960.00 39.03% 50.00 960.00 39.03% 78.10 1,499.52 60.97%
05.00 Obras de Concreto Armado 0.00 0.00 0.00 0.00 0.00
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 10.00 2,500.00 53.79% 10.00 2,500.00 53.79% 8.59 2,147.50 46.21%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 30.00 1,656.00 43.38% 30.00 1,656.00 43.38% 39.16 2,161.63 56.62%
05.01.03 Acero Kg 307.54 4.80 1,476.19 100.00 480.00 32.52% 100.00 480.00 32.52% 207.54 996.19 67.48%
05.02 Vigas de cimentación 0.00 0.00 0.00 0.00 0.00 0.00
05.02.01 Concreto m3 8.65 257.00 2,223.05 4.00 1,028.00 46.24% 4.00 1,028.00 46.24% 4.65 1,195.05 53.76%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 10.00 470.00 14.46% 10.00 470.00 14.46% 59.16 2,780.52 85.54%
05.02.03 Acero Kg 852.28 4.80 4,090.94 685.00 3,288.00 80.37% 685.00 3,288.00 80.37% 167.28 802.94 19.63%
05.03 Sobrecimiento Reforzado 0.00 0.00 0.00 0.00 0.00 0.00
05.03.01 Concreto m3 2.66 267.00 710.22 1.00 267.00 37.59% 1.00 267.00 37.59% 1.66 443.22 62.41%
05.03.02 Encofrado m2 21.28 42.00 893.76 10.00 420.00 46.99% 10.00 420.00 46.99% 11.28 473.76 53.01%
05.03.03 Acero m3 185.70 4.80 891.36 150.00 720.00 80.78% 150.00 720.00 80.78% 35.70 171.36 19.22%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 5.00 1,601.15 19.91% 5.00 1,601.15 19.91% 20.11 6,439.83 80.09%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 25.00 1,150.00 11.82% 25.00 1,150.00 11.82% 186.52 8,579.92 88.18%
05.04.03 Acero kg 3192.54 4.80 15,324.19 250.00 1,200.00 7.83% 250.00 1,200.00 7.83% 2,942.54 14,124.19 92.17%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 0.00 0.00% 0.00 0.00 0.00% 6.47 1,843.95 100.00%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 0.00 0.00% 0.00 0.00 0.00% 59.80 2,750.80 100.00%
05.05.03 Acero kg 484.05 4.80 2,323.44 0.00 0.00% 0.00 0.00 0.00% 484.05 2,323.44 100.00%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 0.00 0.00% 0.00 0.00 0.00% 36.05 9,567.67 100.00%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 0.00 0.00% 0.00 0.00 0.00% 258.27 14,204.85 100.00%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 0.00 0.00% 0.00 0.00 0.00% 4,598.87 22,074.58 100.00%
05.07 Vigas de amarre de columnetas 0.00 0.00 0.00 0.00 0.00 0.00
05.07.01 Concreto m3 1.28 240.34 307.64 0.00 0.00% 0.00 0.00 0.00% 1.28 307.64 100.00%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 0.00 0.00% 0.00 0.00 0.00% 19.65 1,080.75 100.00%
05.07.03 Acero kg 111.54 4.80 535.39 0.00 0.00% 0.00 0.00 0.00% 111.54 535.39 100.00%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 0.00 0.00% 0.00 0.00 0.00% 38.98 10,148.44 100.00%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 0.00 0.00% 0.00 0.00 0.00% 446.77 18,255.02 100.00%
05.08.03 Acero kg 1980.20 4.80 9,504.96 0.00 0.00% 0.00 0.00 0.00% 1,980.20 9,504.96 100.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 0.00 0.00% 0.00 0.00 0.00% 3,726.00 7,452.00 100.00%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00
05.10.01 Concreto m3 5.55 285.60 1,585.08 0.00 0.00% 0.00 0.00 0.00% 5.55 1,585.08 100.00%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 0.00 0.00% 0.00 0.00 0.00% 22.30 1,389.29 100.00%
05.10.03 Acero Kg 202.71 4.80 973.01 0.00 0.00% 0.00 0.00 0.00% 202.71 973.01 100.00%
09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 0.00 0.00% 0.00 0.00 0.00% 181.25 12,732.81 100.00%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 0.00 0.00% 0.00 0.00 0.00% 116.39 3,544.08 100.00%
PROPIETARIO PLAZO EJECUCIÓN 1

10.00 Revoques y Revestimientos 0.00 0.00 0.00 0.00 0.00 0.00
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 0.00 0.00% 0.00 0.00 0.00% 365.65 4,204.98 100.00%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 0.00 0.00% 0.00 0.00 0.00% 326.65 7,349.63 100.00%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 0.00 0.00% 0.00 0.00 0.00% 196.65 2,920.25 100.00%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 0.00 0.00% 0.00 0.00 0.00% 152.09 3,110.24 100.00%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 0.00 0.00% 0.00 0.00 0.00% 465.80 13,205.43 100.00%
12.00 Pisos y Pavimentos 0.00 0.00 0.00 0.00 0.00 0.00
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00% 0.00 0.00 0.00% 218.12 3,239.08 100.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00% 0.00 0.00 0.00% 368.24 19,277.36 100.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00% 0.00 0.00 0.00% 194.38 6,317.35 100.00%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00% 0.00 0.00 0.00% 465.80 5,855.11 100.00%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00% 0.00 0.00 0.00% 365.52 4,514.17 100.00%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00% 0.00 0.00 0.00% 326.64 3,854.35 100.00%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00% 0.00 0.00 0.00% 196.65 3,063.81 100.00%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00% 0.00 0.00 0.00% 152.09 2,369.56 100.00%
COSTO DIRECTO S/. 267,049.21 - 21,391.70 21,391.70 245,657.51
GASTOS GENERALES 25.420% S/. 67,883.91 0.00 5,437.77 5,437.77 62,446.14
UTILIDAD 12.000% S/. 32,045.91 0.00 2,567.00 2,567.00 29,478.90
SUBTOTAL S/. 366,979.03 0.00 29,396.47 29,396.47 337,582.55
FACTOR DE RELACION 0.92000 0.92000 0.92000 0.92000 0.92000
SUBTOTAL ( c/ Factor de Relación ) S/. 337,620.71 0.00 27,044.76 27,044.76 310,575.95
Porcentaje de avance 100.00% 0.00% 8.01% 8.01% 91.99%
PROPIETARIO PLAZO EJECUCIÓN
VALORIZACIÓN Nº 2 - JUNIO 2017


02.01 Limpieza de terreno m2 214.67 1.25 268.34 214.67 268.34 100.00% 0.00 0.00% 214.67 268.34 100.00% 0.00 0.00 0.00%
02.02 Trazo, nivel y replanteo m2 214.67 0.86 184.62 214.67 184.62 100.00% 0.00 0.00% 214.67 184.62 100.00% 0.00 0.00 0.00%
03.00 Movimiento de tierras 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 30.00 495.00 60.54% 19.55 322.58 39.46% 49.55 817.58 100.00% 0.00 0.00 0.00%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 25.00 3,007.75 93.84% 1.64 197.31 6.16% 26.64 3,205.06 100.00% 0.00 0.00 0.00%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 30.00 345.00 50.45% 29.46 338.79 49.55% 59.46 683.79 100.00% 0.00 0.00 0.00%
04.00 Obras de Concreto Simple 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 5.00 776.50 25.10% 10.00 1,553.00 50.20% 15.00 2,329.50 75.30% 4.92 764.08 24.70%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 1.00 165.45 47.17% 1.12 185.30 52.83% 2.12 350.75 100.00% 0.00 0.00 0.00%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 10.00 408.90 30.64% 22.64 925.75 69.36% 32.64 1,334.65 100.00% 0.00 0.00 0.00%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 50.00 960.00 39.03% 70.00 1,344.00 54.64% 120.00 2,304.00 93.68% 8.10 155.52 6.32%
05.00 Obras de Concreto Armado 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 10.00 2,500.00 53.79% 8.59 2,147.50 46.21% 18.59 4,647.50 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 30.00 1,656.00 43.38% 39.16 2,161.63 56.62% 69.16 3,817.63 100.00% 0.00 0.00 0.00%
05.01.03 Acero Kg 307.54 4.80 1,476.19 100.00 480.00 32.52% 207.00 993.60 67.31% 307.00 1,473.60 99.82% 0.54 2.59 0.18%
05.02 Vigas de cimentación 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.02.01 Concreto m3 8.65 257.00 2,223.05 4.00 1,028.00 46.24% 4.65 1,195.05 53.76% 8.65 2,223.05 100.00% 0.00 0.00 0.00%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 10.00 470.00 14.46% 30.00 1,410.00 43.38% 40.00 1,880.00 57.84% 29.16 1,370.52 42.16%
05.02.03 Acero Kg 852.28 4.80 4,090.94 685.00 3,288.00 80.37% 167.28 802.94 19.63% 852.28 4,090.94 100.00% 0.00 0.00 0.00%
05.03 Sobrecimiento Reforzado 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.03.01 Concreto m3 2.66 267.00 710.22 1.00 267.00 37.59% 1.55 413.85 58.27% 2.55 680.85 95.86% 0.11 29.37 4.14%
05.03.02 Encofrado m2 21.28 42.00 893.76 10.00 420.00 46.99% 11.28 473.76 53.01% 21.28 893.76 100.00% 0.00 0.00 0.00%
05.03.03 Acero m3 185.70 4.80 891.36 150.00 720.00 80.78% 20.00 96.00 10.77% 170.00 816.00 91.55% 15.70 75.36 8.45%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 5.00 1,601.15 19.91% 10.00 3,202.30 39.82% 15.00 4,803.45 59.74% 10.11 3,237.53 40.26%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 25.00 1,150.00 11.82% 150.00 6,900.00 70.92% 175.00 8,050.00 82.73% 36.52 1,679.92 17.27%
05.04.03 Acero kg 3192.54 4.80 15,324.19 250.00 1,200.00 7.83% 2,500.00 12,000.00 78.31% 2,750.00 13,200.00 86.14% 442.54 2,124.19 13.86%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 0.00 0.00 3.00 855.00 46.37% 3.00 855.00 46.37% 3.47 988.95 53.63%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 0.00 0.00 30.00 1,380.00 50.17% 30.00 1,380.00 50.17% 29.80 1,370.80 49.83%
05.05.03 Acero kg 484.05 4.80 2,323.44 0.00 0.00 200.00 960.00 41.32% 200.00 960.00 41.32% 284.05 1,363.44 58.68%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 0.00 0.00 20.00 5,308.00 55.48% 20.00 5,308.00 55.48% 16.05 4,259.67 44.52%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 0.00 0.00 125.00 6,875.00 48.40% 125.00 6,875.00 48.40% 133.27 7,329.85 51.60%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 0.00 0.00 2,000.00 9,600.00 43.49% 2,000.00 9,600.00 43.49% 2,598.87 12,474.58 56.51%
05.07 Vigas de amarre de columnetas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.07.01 Concreto m3 1.28 240.34 307.64 0.00 0.00 1.00 240.34 78.13% 1.00 240.34 78.13% 0.28 67.30 21.88%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 0.00 0.00 10.00 550.00 50.89% 10.00 550.00 50.89% 9.65 530.75 49.11%
05.07.03 Acero kg 111.54 4.80 535.39 0.00 0.00 50.00 240.00 44.83% 50.00 240.00 44.83% 61.54 295.39 55.17%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 0.00 0.00 20.00 5,207.00 51.31% 20.00 5,207.00 51.31% 18.98 4,941.44 48.69%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 0.00 0.00 200.00 8,172.00 44.77% 200.00 8,172.00 44.77% 246.77 10,083.02 55.23%
05.08.03 Acero kg 1980.20 4.80 9,504.96 0.00 0.00 1,000.00 4,800.00 50.50% 1,000.00 4,800.00 50.50% 980.20 4,704.96 49.50%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 0.00 0.00 1,500.00 3,000.00 40.26% 1,500.00 3,000.00 40.26% 2,226.00 4,452.00 59.74%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.10.01 Concreto m3 5.55 285.60 1,585.08 0.00 0.00 3.00 856.80 54.05% 3.00 856.80 54.05% 2.55 728.28 45.95%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 0.00 0.00 15.00 934.50 67.26% 15.00 934.50 67.26% 7.30 454.79 32.74%
05.10.03 Acero Kg 202.71 4.80 973.01 0.00 0.00 50.00 240.00 24.67% 50.00 240.00 24.67% 152.71 733.01 75.33%

09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 0.00 0.00 30.00 2,107.50 16.55% 30.00 2,107.50 16.55% 151.25 10,625.31 83.45%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 0.00 0.00 60.00 1,827.00 51.55% 60.00 1,827.00 51.55% 56.39 1,717.08 48.45%
10.00 Revoques y Revestimientos 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 365.65 4,204.98 100.00%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 326.65 7,349.63 100.00%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 196.65 2,920.25 100.00%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 152.09 3,110.24 100.00%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 0.00 0.00 250.00 7,087.50 53.67% 250.00 7,087.50 53.67% 215.80 6,117.93 46.33%
12.00 Pisos y Pavimentos 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 218.12 3,239.08 100.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 368.24 19,277.36 100.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 194.38 6,317.35 100.00%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 465.80 5,855.11 100.00%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 365.52 4,514.17 100.00%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 326.64 3,854.35 100.00%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 196.65 3,063.81 100.00%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% 152.09 2,369.56 100.00%
COSTO DIRECTO S/. 267,049.21 21,391.70 96,904.00 118,295.71 148,753.51
GASTOS GENERALES 25.420% S/. 67,883.91 5,437.77 24,633.00 30,070.77 37,813.14
UTILIDAD 12.500% S/. 33,381.15 2,673.96 12,113.00 14,786.96 18,594.19
SUBTOTAL S/. 368,314.27 29,503.43 133,650.00 163,153.44 205,160.84
SUBTOTAL ( c/ Factor de Relación ) S/. 327,799.70 26,258.06 118,948.50 145,206.56 182,593.15
VALORIZACIÓN Nº 2 - JULIO 2017


03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 49.55 817.58 100.00% 0.00 0.00% 49.55 817.58 100.00% 0.00 0.00 0.00%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 26.64 3,205.06 100.00% 0.00 0.00% 26.64 3,205.06 100.00% 0.00 0.00 0.00%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 59.46 683.79 100.00% 0.00 0.00% 59.46 683.79 100.00% 0.00 0.00 0.00%
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 15.00 2,329.50 75.30% 0.00 0.00% 15.00 2,329.50 75.30% 4.92 764.08 24.70%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 2.12 350.75 100.00% 0.00 0.00% 2.12 350.75 100.00% 0.00 0.00 0.00%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 32.64 1,334.65 100.00% 0.00 0.00% 32.64 1,334.65 100.00% 0.00 0.00 0.00%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 120.00 2,304.00 93.68% 0.00 0.00% 120.00 2,304.00 93.68% 8.10 155.52 6.32%
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 18.59 4,647.50 100.00% 0.00 0.00% 18.59 4,647.50 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 69.16 3,817.63 100.00% 0.00 0.00% 69.16 3,817.63 100.00% 0.00 0.00 0.00%
05.01.03 Acero Kg 307.54 4.80 1,476.19 307.00 1,473.60 99.82% 0.00 0.00% 307.00 1,473.60 99.82% 0.54 2.59 0.18%
05.02.01 Concreto m3 8.65 257.00 2,223.05 8.65 2,223.05 100.00% 0.00 0.00% 8.65 2,223.05 100.00% 0.00 0.00 0.00%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 40.00 1,880.00 57.84% 0.00 0.00% 40.00 1,880.00 57.84% 29.16 1,370.52 42.16%
05.02.03 Acero Kg 852.28 4.80 4,090.94 852.28 4,090.94 100.00% 0.00 0.00% 852.28 4,090.94 100.00% 0.00 0.00 0.00%
05.03.01 Concreto m3 2.66 267.00 710.22 2.55 680.85 95.86% 0.00 0.00% 2.55 680.85 95.86% 0.11 29.37 4.14%
05.03.02 Encofrado m2 21.28 42.00 893.76 21.28 893.76 100.00% 0.00 0.00% 21.28 893.76 100.00% 0.00 0.00 0.00%
05.03.03 Acero m3 185.70 4.80 891.36 170.00 816.00 91.55% 0.00 0.00% 170.00 816.00 91.55% 15.70 75.36 8.45%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 15.00 4,803.45 59.74% 10.11 3,237.53 40.26% 25.11 8,040.98 100.00% 0.00 0.00 0.00%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 175.00 8,050.00 82.73% 36.52 1,679.92 17.27% 211.52 9,729.92 100.00% 0.00 0.00 0.00%
05.04.03 Acero kg 3192.54 4.80 15,324.19 2,750.00 13,200.00 86.14% 442.54 2,124.19 13.86% 3,192.54 15,324.19 100.00% 0.00 0.00 0.00%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 3.00 855.00 46.37% 3.47 988.95 53.63% 6.47 1,843.95 100.00% 0.00 0.00 0.00%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 30.00 1,380.00 50.17% 20.00 920.00 33.44% 50.00 2,300.00 83.61% 9.80 450.80 16.39%
05.05.03 Acero kg 484.05 4.80 2,323.44 200.00 960.00 41.32% 284.05 1,363.44 58.68% 484.05 2,323.44 100.00% 0.00 0.00 0.00%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 20.00 5,308.00 55.48% 16.05 4,259.67 44.52% 36.05 9,567.67 100.00% 0.00 0.00 0.00%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 125.00 6,875.00 48.40% 133.27 7,329.85 51.60% 258.27 14,204.85 100.00% 0.00 0.00 0.00%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 2,000.00 9,600.00 43.49% 2,500.00 12,000.00 54.36% 4,500.00 21,600.00 97.85% 98.87 474.58 2.15%
05.07.01 Concreto m3 1.28 240.34 307.64 1.00 240.34 78.13% 0.28 67.30 21.88% 1.28 307.64 100.00% 0.00 0.00 0.00%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 10.00 550.00 50.89% 9.65 530.75 49.11% 19.65 1,080.75 100.00% 0.00 0.00 0.00%
05.07.03 Acero kg 111.54 4.80 535.39 50.00 240.00 44.83% 50.00 240.00 44.83% 100.00 480.00 89.65% 11.54 55.39 10.35%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 20.00 5,207.00 51.31% 18.98 4,941.44 48.69% 38.98 10,148.44 100.00% 0.00 0.00 0.00%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 200.00 8,172.00 44.77% 246.77 10,083.02 55.23% 446.77 18,255.02 100.00% 0.00 0.00 0.00%
05.08.03 Acero kg 1980.20 4.80 9,504.96 1,000.00 4,800.00 50.50% 980.20 4,704.96 49.50% 1,980.20 9,504.96 100.00% 0.00 0.00 0.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 1,500.00 3,000.00 40.26% 2,226.00 4,452.00 59.74% 3,726.00 7,452.00 100.00% 0.00 0.00 0.00%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.10.01 Concreto m3 5.55 285.60 1,585.08 3.00 856.80 54.05% 2.00 571.20 36.04% 5.00 1,428.00 90.09% 0.55 157.08 9.91%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 15.00 934.50 67.26% 7.00 436.10 31.39% 22.00 1,370.60 98.65% 0.30 18.69 1.35%
05.10.03 Acero Kg 202.71 4.80 973.01 50.00 240.00 24.67% 150.00 720.00 74.00% 200.00 960.00 98.66% 2.71 13.01 1.34%

09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 30.00 2,107.50 16.55% 120.00 8,430.00 66.21% 150.00 10,537.50 82.76% 31.25 2,195.31 17.24%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 60.00 1,827.00 51.55% 56.39 1,717.08 48.45% 116.39 3,544.08 100.00% 0.00 0.00 0.00%
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 0.00 0.00 0.00% 120.00 1,380.00 32.82% 120.00 1,380.00 32.82% 245.65 2,824.98 67.18%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 0.00 0.00 0.00% 150.00 3,375.00 45.92% 150.00 3,375.00 45.92% 176.65 3,974.63 54.08%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 0.00 0.00 0.00% 100.00 1,485.00 50.85% 100.00 1,485.00 50.85% 96.65 1,435.25 49.15%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 0.00 0.00 0.00% 75.00 1,533.75 49.31% 75.00 1,533.75 49.31% 77.09 1,576.49 50.69%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 250.00 7,087.50 53.67% 215.80 6,117.93 46.33% 465.80 13,205.43 100.00% 0.00 0.00 0.00%
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 218.12 3,239.08 100.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 368.24 19,277.36 100.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 194.38 6,317.35 100.00%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 465.80 5,855.11 100.00%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 365.52 4,514.17 100.00%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 326.64 3,854.35 100.00%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 196.65 3,063.81 100.00%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00% 152.09 2,369.56 100.00%
COSTO DIRECTO S/. 267,049.21 118,295.71 84,689.07 202,984.78 64,064.43
GASTOS GENERALES 10.000% S/. 26,704.92 11,829.57 8,468.91 20,298.48 6,406.44
UTILIDAD 10.000% S/. 26,704.92 11,829.57 8,468.91 20,298.48 6,406.44
SUBTOTAL S/. 320,459.05 141,954.85 101,626.89 243,581.74 76,877.31
SUBTOTAL ( c/ Factor de Relación ) S/. 285,208.55 126,339.81 90,447.93 216,787.75 68,420.81
VALORIZACIÓN Nº 4 - AGOSTO 2017


03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 49.55 817.58 100.00% 0.00 0.00% 49.55 817.58 100.00% 0.00 0.00 0.00%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 26.64 3,205.06 100.00% 0.00 0.00% 26.64 3,205.06 100.00% 0.00 0.00 0.00%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 59.46 683.79 100.00% 0.00 0.00% 59.46 683.79 100.00% 0.00 0.00 0.00%
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 15.00 2,329.50 75.30% 4.92 764.08 24.70% 19.92 3,093.58 100.00% 0.00 0.00 0.00%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 2.12 350.75 100.00% 0.00 0.00% 2.12 350.75 100.00% 0.00 0.00 0.00%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 32.64 1,334.65 100.00% 0.00 0.00% 32.64 1,334.65 100.00% 0.00 0.00 0.00%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 120.00 2,304.00 93.68% 8.10 155.52 6.32% 128.10 2,459.52 100.00% 0.00 0.00 0.00%
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 18.59 4,647.50 100.00% 0.00 0.00% 18.59 4,647.50 100.00% 0.00 0.00 0.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 69.16 3,817.63 100.00% 0.00 0.00% 69.16 3,817.63 100.00% 0.00 0.00 0.00%
05.01.03 Acero Kg 307.54 4.80 1,476.19 307.00 1,473.60 99.82% 0.54 2.59 0.18% 307.54 1,476.19 100.00% 0.00 0.00 0.00%
05.02.01 Concreto m3 8.65 257.00 2,223.05 8.65 2,223.05 100.00% 0.00 0.00% 8.65 2,223.05 100.00% 0.00 0.00 0.00%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 40.00 1,880.00 57.84% 29.16 1,370.52 42.16% 69.16 3,250.52 100.00% 0.00 0.00 0.00%
05.02.03 Acero Kg 852.28 4.80 4,090.94 852.28 4,090.94 100.00% 0.00 0.00% 852.28 4,090.94 100.00% 0.00 0.00 0.00%
05.03.01 Concreto m3 2.66 267.00 710.22 2.55 680.85 95.86% 0.11 29.37 4.14% 2.66 710.22 100.00% 0.00 0.00 0.00%
05.03.02 Encofrado m2 21.28 42.00 893.76 21.28 893.76 100.00% 0.00 0.00% 21.28 893.76 100.00% 0.00 0.00 0.00%
05.03.03 Acero m3 185.70 4.80 891.36 170.00 816.00 91.55% 15.70 75.36 8.45% 185.70 891.36 100.00% 0.00 0.00 0.00%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 25.11 8,040.98 100.00% 0.00 0.00% 25.11 8,040.98 100.00% 0.00 0.00 0.00%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 211.52 9,729.92 100.00% 0.00 0.00% 211.52 9,729.92 100.00% 0.00 0.00 0.00%
05.04.03 Acero kg 3192.54 4.80 15,324.19 3,192.54 15,324.19 100.00% 0.00 0.00% 3,192.54 15,324.19 100.00% 0.00 0.00 0.00%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 6.47 1,843.95 100.00% 0.00 0.00% 6.47 1,843.95 100.00% 0.00 0.00 0.00%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 50.00 2,300.00 83.61% 9.80 450.80 16.39% 59.80 2,750.80 100.00% 0.00 0.00 0.00%
05.05.03 Acero kg 484.05 4.80 2,323.44 484.05 2,323.44 100.00% 0.00 0.00% 484.05 2,323.44 100.00% 0.00 0.00 0.00%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 36.05 9,567.67 100.00% 0.00 0.00% 36.05 9,567.67 100.00% 0.00 0.00 0.00%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 258.27 14,204.85 100.00% 0.00 0.00% 258.27 14,204.85 100.00% 0.00 0.00 0.00%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 4,500.00 21,600.00 97.85% 98.87 474.58 2.15% 4,598.87 22,074.58 100.00% 0.00 0.00 0.00%
05.07.01 Concreto m3 1.28 240.34 307.64 1.28 307.64 100.00% 0.00 0.00% 1.28 307.64 100.00% 0.00 0.00 0.00%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 19.65 1,080.75 100.00% 0.00 0.00% 19.65 1,080.75 100.00% 0.00 0.00 0.00%
05.07.03 Acero kg 111.54 4.80 535.39 100.00 480.00 89.65% 11.54 55.39 10.35% 111.54 535.39 100.00% 0.00 0.00 0.00%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 38.98 10,148.44 100.00% 0.00 0.00% 38.98 10,148.44 100.00% 0.00 0.00 0.00%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 446.77 18,255.02 100.00% 0.00 0.00% 446.77 18,255.02 100.00% 0.00 0.00 0.00%
05.08.03 Acero kg 1980.20 4.80 9,504.96 1,980.20 9,504.96 100.00% 0.00 0.00% 1,980.20 9,504.96 100.00% 0.00 0.00 0.00%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 3,726.00 7,452.00 100.00% 0.00 0.00% 3,726.00 7,452.00 100.00% 0.00 0.00 0.00%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.10.01 Concreto m3 5.55 285.60 1,585.08 5.00 1,428.00 90.09% 0.55 157.08 9.91% 5.55 1,585.08 100.00% 0.00 0.00 0.00%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 22.00 1,370.60 98.65% 0.30 18.69 1.35% 22.30 1,389.29 100.00% 0.00 0.00 0.00%
05.10.03 Acero Kg 202.71 4.80 973.01 200.00 960.00 98.66% 2.71 13.01 1.34% 202.71 973.01 100.00% 0.00 0.00 0.00%
09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 150.00 10,537.50 82.76% 31.25 2,195.31 17.24% 181.25 12,732.81 100.00% 0.00 0.00 0.00%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 116.39 3,544.08 100.00% 0.00 0.00% 116.39 3,544.08 100.00% 0.00 0.00 0.00%
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 120.00 1,380.00 32.82% 245.65 2,824.98 67.18% 365.65 4,204.98 100.00% 0.00 0.00 0.00%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 150.00 3,375.00 45.92% 176.65 3,974.63 54.08% 326.65 7,349.63 100.00% 0.00 0.00 0.00%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 100.00 1,485.00 50.85% 96.65 1,435.25 49.15% 196.65 2,920.25 100.00% 0.00 0.00 0.00%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 75.00 1,533.75 49.31% 77.09 1,576.49 50.69% 152.09 3,110.24 100.00% 0.00 0.00 0.00%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 465.80 13,205.43 100.00% 0.00 0.00 0.00% 465.80 13,205.43 100.00% 0.00 0.00 0.00%
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00 0.00% 218.12 3,239.08 100.00% 218.12 3,239.08 100.00% 0.00 0.00 0.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00% 368.24 19,277.36 100.00% 368.24 19,277.36 100.00% 0.00 0.00 0.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00% 194.38 6,317.35 100.00% 194.38 6,317.35 100.00% 0.00 0.00 0.00%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00% 465.80 5,855.11 100.00% 465.80 5,855.11 100.00% 0.00 0.00 0.00%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00 0.00% 365.52 4,514.17 100.00% 365.52 4,514.17 100.00% 0.00 0.00 0.00%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00 0.00% 326.64 3,854.35 100.00% 326.64 3,854.35 100.00% 0.00 0.00 0.00%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00 0.00% 196.65 3,063.81 100.00% 196.65 3,063.81 100.00% 0.00 0.00 0.00%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00 0.00% 152.09 2,369.56 100.00% 152.09 2,369.56 100.00% 0.00 0.00 0.00%
COSTO DIRECTO S/. 267,049.21 202,984.78 64,064.43 267,049.21 -
GASTOS GENERALES 10.000% S/. 26,704.92 20,298.48 6,406.44 26,704.92 0.00
UTILIDAD 10.000% S/. 26,704.92 20,298.48 6,406.44 26,704.92 0.00
SUBTOTAL S/. 320,459.05 243,581.74 76,877.31 320,459.05 0.00
SUBTOTAL ( c/ Factor de Relación ) S/. 294,822.33 224,095.20 70,727.13 294,822.33 0.00
Descripción Unidad cantidad PU
MANO DE OBRA
Capataz hm 584.99 8.84
Operario hm 6097.84 8.04
Oficial hm 2797.17 6.50
Peon hm 4116.39 5.81
Operador Equipo Liviano hm 204.91 8.04
Topografo hm 3.50 8.04
EQUIPO MECÁNICO PRINCIPAL
MEZCLADORA DE CONCRETO 9 - 11p3 (20 H hm 121.401631373 13.728853
VIBRADOR DE CONCRETO A GASOLINA DE hm 83.5071372549 4.99231018
VOLQUETE DE 6M3 hm 20.2166666667 41.6025848
COMPACTADORA MANUAL hm 21.736 6.76042003
TEODOLITO hm 3.50336 8.32051696
WINCHA hm 0.65688 0.10400646
CIZALLA hm 457.548047059 2.91218094
ANDAMIO DE MADERA hm 2138.668856 1.56009693
REGLA DE MADERA hm 50.1754 1.04006462
HERRAMIENTAS %MO hm
MATERIALES
CEMENTO PORTLAND TIPO I bls 2767.05401743 19.2411955
CAL HIDRAULICA bls 10.948 2.60016155
ACERO CORRUGADO FY = 4200 kg/cm2 kg 13004.3734 3.32820679
CLAVOS DE 3" Kg 184.75212 3.9
CLAVOS DE 2 1/2" Kg 50.1281 3.9
ALAMBRE NEGRO N° 08 Kg 225.4088 4
ALAMBRE N°16 Kg 729.2172 3.9
LADRILLO DE 24x14x9 cm. und 16581.7457306 1.04006462
LADRILLO DE TECHO (30x30x20) und 3990.546 1.92
HORMIGON m3 63.404782 62.4038772
ARENA FINA m3 235.94958975 48.8830372
ARENA GRUESA m3 84.3598529374 52.003231
PIEDRA CHANCADA TM 3/4" m3 11.30139 72.8045234
PIEDRA CHANCADA TM 1/2" m3 57.633975 62.4038772
PIEDRA GRANDE m3 9.7536 52.003231
MADERA TORNILLO p2 7020.1159 5.40833603
CERAMICA m2 394.38 29.58
PINTURA IMPRIMANTE BLANCA gls 403.412625 5.08474576
PINTURA AL TEMPLE LATEX gls 497.004354 54.7457627
Parcial Total cosntantes 0.72
97971.35 a 0.21
5171.30
49026.61
18181.58
23916.23
1647.47
28.17
10765.0550015448 b 0.02
1666.70515
416.893531
841.06559
146.94449
29.1497663
0.06831976
1332.4627
3336.53072
52.1856584
2943.04908
229817.943570311
53241.4272
28.4665687 53269.893812177 c 0.11
43281.2438
720.533268
195.49959
901.6352
2843.94708 47942.8589243393 d 0.10
17246.0871
7661.84832 24907.9353980748 e 0.05
3956.70423
11533.9326
4386.98492
822.792313 20700.4140279477 f 0.04
3596.5835
507.218714 4103.8022137318 g 0.01
37967.1457
11665.7604 49632.9061275994 h 0.11
2051.25064
27208.8824 27208.8824308475 i 0.06
Costo Directo 338554.348460466
Gastos Generales 86060.5153786504 25%
Utilidades 42319.2935575582 13%
Sub Total 466934.157396674
IGV 84048.1483314014 18% SUBTOTAL
TOTAL 550982.305728076
CD
CD
8% SUBTOTAL
LISTADO DE INSUMOS
Descripción Unidad Cantidad

MATERIAL
CEMENTO PORTLAND TIPO I bls 2209.99
CAL HIDRAULICA kg 26.27
ACERO CORRUGADO FY = 4200 KG/CM2 kg 13386.87
CLAVOS DE 3" kg 250.79
ALAMBRE NEGRO N° 08 Kg 183.25
ALAMBRE NEGRO N° 16 kg 799.92
ARENA GRUESA m3 97.97
ARENA FINA m3 60.04
PIEDRA CHANCADA TM 3/4" m3 11.63
HORMIGON m3 31.75
PIEDRA MEDIANA Kg 1.67
PIEDRA GRANDE Kg 6.59
PIEDRA CHANCADA 1/2'' M3 104.90
CERÁMICA M2 405.98
MADERA TORNILLO p2 7225.78
PASE DE MADERA p2 211.32
ANDAMIOS DE MADERA p2 2194.15
REGLA DE MADERA p2 201.24
PINTURA LATEX gln 279.30
LIJA und 158.20
PINTURA IMPRIMANTE gln 418.95
LADRILLO TIPO IV (24*13*9) und 17916.23
LADRILLO DE TECHO H=15CM und 4107.92
CAPATAZ hh 715.27
OPERADOR DE EQUIPO LIVIANO hh 448.90
OPERARIO hh 6678.46
OFICIAL hh 2133.74
PEON hh 6005.61
TOPOGRAFO hh 3.61
MEZCLADORA DE CONCRETO 9 - 11p3 (20 HP hm 244.98

VIBROAPISONADOR 4HP hm 197.57
CAMION VOLQUETE 210 HP x 6 M3 hm 5.20
CARGADOR F. SOBRE ORUGAS 135 HP 2.2 Y3 hm 1.30
TEODOLITO hm 586.04
CIZALLA und 500.44
HERRAMIENTAS (%) %
CALCULO DE L
FORMULA 01 : OBRA PRINCIPAL
SIMBOLO I.U. CONCEPTO COEF.
47 MANO DE OBRA (INCLUIDO LEYES SOCIALES) 0.187

J
0.187 *(Jr / Jo)
21 CEMENTO PORTLAND TIPO I 0.066
C
0.066*(Cr / Co)
3 ACERO DE CONSTRUCCION CORRUGADO 0.139
A
0.139 *(Ar / Ao)
5 AGREGADO GRUESO
4 AGREGADO FINO
AGC
24 CERAMICA
0.050 *(AGCr / AGCo) 0.050
43 MADERA 0.139
M
0.139*(Mr / Mo)
54 PINTURA
PL 17 LADRILLO Y BLOQUE
0.073 *(PLr / PLo) 0.073
48 MAQUINARIA Y EQUIPO NACIONAL 0.072
EQ
0.072 *(EQr / EQo)
39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR 0.274
GGU
0.274 *(GGUr / GGUo)
COEFICIENTE DE REAJUSTE ( K ) : 1.000
unitario S/. Total S/.
e
S/ 17.20 S/ 38,019.38
S/ 0.55 S/ 14.36 S/ 38,033.74 b
S/ 5.68 S/ 76,101.94
S/ 4.50 S/ 1,128.56
S/ 4.50 S/ 824.63
S/ 2.97 S/ 2,372.64 S/ 80,427.77 c
S/ 40.00 S/ 3,918.82
S/ 33.90 S/ 2,035.43 S/ 5,954.26 0.01 20.00%
S/ 43.67 S/ 508.04 5728.27 0.01 20.0%
S/ 45.00 S/ 1,428.77
S/ 40.56 S/ 67.84
S/ 25.46 S/ 167.78
S/ 33.90 S/ 3,555.84
S/ 42.29 S/ 17,168.24 S/ 17,168.24 0.03 60.0%
S/ 9.50 S/ 68,644.93 0.05
S/ 4.80 S/ 1,014.32
S/ 4.24 S/ 9,297.25
S/ 4.80 S/ 965.96 S/ 79,922.46 f
S/ 54.07 S/ 15,100.98
S/ 1.70 S/ 268.94
S/ 16.10 S/ 6,745.74 S/ 22,115.66 0.04 52.1%
S/ 0.68 S/ 12,146.60 S/ 19,951.63 0.04 47.9%
S/ 1.90 S/ 7,805.04 0.073
S/ 269,302.04
S/ 8.45 S/ 6,042.64
S/ 7.68 S/ 3,447.52
S/ 7.68 S/ 51,290.58
S/ 6.29 S/ 13,421.23
S/ 5.61 S/ 33,691.49
S/ 8.45 S/ 30.47 a
S/ 107,923.92
0.19
S/ 11.56 S/ 2,832.00
S/ 17.75 S/ 3,507.66
S/ 151.21 S/ 786.36
S/ 189.18 S/ 245.66
S/ 5.30 S/ 3,104.03
S/ 55.00 S/ 27,524.40
S/ 3,245.46
S/. 41,245.55 h
Costo Directo S/. 418,471.50

Gastos Generales S/. 105,956.98 25.32% CD
Utilidades S/. 52,308.94 12.50% CD
Sub Total S/. 576,737.43
IGV S/. 103,812.74 18% SUBTOTAL
TOTAL S/. 680,550.16
ALCULO DE LOS COEFICIENTES DE REAJUSTE "K"
INCIDENCIA BASE INDICE UNIFICA

ESPECIFICA Mar/17 May-17 K Jun-17
100.00% 563.25 563.25 580.9
563.25 563.25 0.19 580.90
100.00% 431.73 836.1 431.73
431.73 836.10 0.13 431.73
100.00% 453.51 440.82 448.49
453.51 440.82 0.14 448.49
20.00% 602.64 609.74 611.54
20.00% 590.67 593.66 592.87
60.00% 240.11 246.79 244.98
382.73 388.75 0.05 387.87
100.00% 647.74 643.27 638.45
647.74 643.27 0.14 638.45
52.05% 405.23 405.6 405.6
47.95% 870.7 875.78 869.06
628.40 631.03 0.07 627.81
100.00% 365.31 366.67 367.13
365.31 366.67 0.07 367.13
100.00% 444.52 441.5 440.79
444.52 441.50 0.27 440.79
1.056
0.274 GASTOS GENERALES Y UTILIDAD
0.066 CEMENTO
0.139 ACERO
AGREGADO FINO
AGREGADO GRUESO
CERAMICA
0.139 MADERA
PINTURA
LADRILLO
0.187 MANO DE OBRA

0.072 EQUIPOS Y HERRAMIETAS
K"
INDICE UNIFICADO (I.U.) - INEI

K Jul-17 K Aug-17 K
580.9 580.90
0.19 580.90 0.19 580.90 0.19
431.73 431.73
0.07 431.73 0.07 431.73 0.07
451.95 460.39
0.14 451.95 0.14 460.39 0.14
609.42 610.21
590.03 593.35
241.51 243.74
0.05 384.80 0.05 386.96 0.05
647.87 645.62
0.14 647.87 0.14 645.62 0.14
405.6 405.6
863.38 858.54
0.07 625.08 0.07 622.76 0.07
366.28 366.02
0.07 366.28 0.07 366.02 0.07
441.67 444.64
0.27 441.67 0.27 444.64 0.27
1.001 1.004 1.008


02.01 Limpieza de terreno m2 214.67 0.94 201.18 214.67 201.18 100.00% 214.67 201.18 100.00%
02.02 Trazo, nivel y replanteo m2 214.67 0.94 201.16 214.67 201.16 100.00% 214.67 201.16 100.00%
03.00 Movimiento de tierras 0.00 0.00 0.00 0.00
03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 18.39 911.04 30.00 551.59 60.54% 30.00 551.59 60.54%
03.04 Relleno y compactado con material de préstamo m3 26.64 92.65 2,468.15 25.00 2,316.20 93.84% 25.00 2,316.20 93.84%
03.06 Eliminación de material excedente m3 59.46 26.14 1,554.26 30.00 784.19 50.45% 30.00 784.19 50.45%
04.00 Obras de Concreto Simple 0.00 0.00 0.00 0.00
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 168.53 3,357.11 5.00 842.65 25.10% 5.00 842.65 25.10%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 286.12 606.57 1.00 286.12 47.17% 1.00 286.12 47.17%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 47.80 1,560.20 10.00 478.00 30.64% 10.00 478.00 30.64%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 28.10 3,600.02 50.00 1,405.16 39.03% 50.00 1,405.16 39.03%
05.00 Obras de Concreto Armado 0.00 0.00 0.00
05.01 Zapatas 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 259.00 4,814.72 10.00 2,589.95 53.79% 10.00 2,589.95 53.79%
05.01.02 Encofrado m2 69.16 63.39 4,383.90 30.00 1,901.63 43.38% 30.00 1,901.63 43.38%
05.01.03 Acero Kg 307.54 5.10 1,568.76 100.00 510.10 32.52% 100.00 510.10 32.52%
05.02 Vigas de cimentación 0.00 0.00 0.00 0.00
05.02.01 Concreto m3 8.65 270.50 2,339.84 4.00 1,082.01 46.24% 4.00 1,082.01 46.24%
05.02.02 Encofrado m2 69.16 53.88 3,726.44 10.00 538.81 14.46% 10.00 538.81 14.46%
05.02.03 Acero Kg 852.28 5.10 4,347.47 685.00 3,494.18 80.37% 685.00 3,494.18 80.37%
05.03 Sobrecimiento Reforzado 0.00 0.00 0.00 0.00
05.03.01 Concreto m3 2.66 297.09 790.25 1.00 297.09 37.59% 1.00 297.09 37.59%
05.03.02 Encofrado m2 21.28 47.80 1,017.19 10.00 478.00 46.99% 10.00 478.00 46.99%
05.03.03 Acero m3 185.70 5.10 947.25 150.00 765.15 80.78% 150.00 765.15 80.78%
05.04 Columnas 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 337.92 8,485.18 5.00 1,689.60 19.91% 5.00 1,689.60 19.91%
05.04.02 Encofrado m2 211.52 52.29 11,060.59 25.00 1,307.28 11.82% 25.00 1,307.28 11.82%
05.04.03 Acero kg 3192.54 5.10 16,285.12 250.00 1,275.25 7.83% 250.00 1,275.25 7.83%
05.05 Columnetas 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 319.07 2,064.39 0.00 0.00% 0.00 0.00
05.05.02 Encofrado m2 59.80 52.29 3,127.00 0.00 0.00% 0.00 0.00
05.05.03 Acero kg 484.05 5.10 2,469.14 0.00 0.00% 0.00 0.00
05.06 Vigas 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 276.82 9,979.49 0.00 0.00% 0.00 0.00
05.06.02 Encofrado m2 258.27 62.74 16,202.88 0.00 0.00% 0.00 0.00
05.06.03 Acero kg. 4598.87 5.10 23,458.80 0.00 0.00% 0.00 0.00
05.07 Vigas de amarre de columnetas 0.00 0.00 0.00 0.00
05.07.01 Concreto m3 1.28 257.97 330.21 0.00 0.00% 0.00 0.00
05.07.02 Encofrado m2 19.65 62.74 1,232.77 0.00 0.00% 0.00 0.00
05.07.03 Acero kg 111.54 5.10 568.96 0.00 0.00% 0.00 0.00
05.08 Losa Aligerada 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 270.32 10,536.98 0.00 0.00% 0.00 0.00
05.08.02 Encofrado m2 446.77 47.72 21,318.10 0.00 0.00% 0.00 0.00
05.08.03 Acero kg 1980.20 5.10 10,100.99 0.00 0.00% 0.00 0.00
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.36 8,810.97 0.00 0.00% 0.00 0.00
05.10 Escalera 0.00 0.00 0.00 0.00

05.10.01 Concreto m3 5.55 317.10 1,759.88 0.00 0.00% 0.00 0.00
05.10.02 Encofrado m2 22.30 70.97 1,582.68 0.00 0.00% 0.00 0.00
05.10.03 Acero Kg 202.71 5.10 1,034.02 0.00 0.00% 0.00 0.00
09.00 Muros y Tabiques 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 100.98 18,302.24 0.00 0.00% 0.00 0.00
09.02 Muro de soga, mortero 1:5 m2 116.39 59.54 6,929.97 0.00 0.00% 0.00 0.00
10.00 Revoques y Revestimientos 0.00 0.00 0.00 0.00
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 13.01 4,757.68 0.00 0.00% 0.00 0.00
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 25.60 8,362.30 0.00 0.00% 0.00 0.00
10.03 Tarrajeo de columnas m2 196.65 19.30 3,795.37 0.00 0.00% 0.00 0.00
10.04 Tarrajeo de vigas m2 152.09 23.81 3,621.45 0.00 0.00 0.00
11.00 Cielorraso 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 31.92 14,866.50 0.00 0.00% 0.00 0.00
12.00 Pisos y Pavimentos 0.00 0.00 0.00 0.00
12.01 Contrapiso e=25 mm m2 218.12 110.72 24,150.35 0.00 0.00% 0.00 0.00
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.98 19,510.40 0.00 0.00% 0.00 0.00
12.03 Veredas m2 194.38 33.86 6,582.59 0.00 0.00% 0.00 0.00
22.00 Pintura 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 22.17 10,325.84 0.00 0.00% 0.00 0.00
22.02 Pintura de Muros Interiores m2 365.52 21.05 7,693.13 0.00 0.00% 0.00 0.00
22.03 Pintura de Muros exteriores m2 326.64 21.08 6,885.83 0.00 0.00% 0.00 0.00 0.00%
22.04 Pintura de Columnas m2 196.65 21.05 4,138.91 0.00 0.00% 0.00 0.00 0.00%
22.05 Pintura de Vigas m2 152.09 21.05 3,201.05 0.00 0.00% 0.00 0.00 0.00%
COSTO DIRECTO S/. 331,927.29 - 22,995.29 22,995.29
GASTOS GENERALES 25.320% S/. 84,043.99 0.00 5,822.41 5,822.41
UTILIDAD 12.500% S/. 41,490.91 0.00 2,874.41 2,874.41
SUBTOTAL S/. 457,462.19 0.00 31,692.11 31,692.11
FACTOR DE RELACION 0.92000 0.92000 0.92000 0.92000
SUBTOTAL ( c/ Factor de Relación ) S/. 420,865.21 0.00 29,156.74 29,156.74
Porcentaje de avance 100.00% 0.00% 6.93% 6.93%


02.01 Limpieza de terreno m2 214.67 1.25 268.34 214.67 268.34 100.00% 0.00 0.00% 214.67 268.34 100.00%
02.02 Trazo, nivel y replanteo m2 214.67 0.86 184.62 214.67 201.16 100.00% 0.00 0.00% 214.67 184.62 100.00%
03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 30.00 551.59 60.54% 20.00 330.00 40.36% 50.00 825.00 100.91%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 25.00 2,316.20 93.84% 5.00 601.55 18.77% 30.00 3,609.30 112.61%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 30.00 784.19 50.45% 30.00 345.00 50.45% 60.00 690.00 100.91%
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 5.00 842.65 25.10% 10.00 1,553.00 50.20% 15.00 2,329.50 75.30%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 1.00 286.12 47.17% 2.00 330.90 94.34% 3.00 496.35 141.51%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 10.00 478.00 30.64% 23.00 940.47 70.47% 33.00 1,349.37 101.10%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 50.00 1,405.16 39.03% 70.00 1,344.00 54.64% 120.00 2,304.00 93.68%
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 10.00 2,589.95 53.79% 8.59 2,147.50 46.21% 18.59 4,647.50 100.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 30.00 1,901.63 43.38% 40.00 2,208.00 57.84% 70.00 3,864.00 101.21%
05.01.03 Acero Kg 307.54 4.80 1,476.19 100.00 510.10 32.52% 207.00 993.60 67.31% 307.00 1,473.60 99.82%
05.02.01 Concreto m3 8.65 257.00 2,223.05 4.00 1,082.01 46.24% 5.00 1,285.00 57.80% 9.00 2,313.00 104.05%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 10.00 538.81 14.46% 30.00 1,410.00 43.38% 40.00 1,880.00 57.84%
05.02.03 Acero Kg 852.28 4.80 4,090.94 685.00 3,494.18 80.37% 167.28 802.94 19.63% 852.28 4,090.94 100.00%
05.03.01 Concreto m3 2.66 267.00 710.22 1.00 297.09 37.59% 1.55 413.85 58.27% 2.55 680.85 95.86%
05.03.02 Encofrado m2 21.28 42.00 893.76 10.00 478.00 46.99% 12.00 504.00 56.39% 22.00 924.00 103.38%
05.03.03 Acero m3 185.70 4.80 891.36 150.00 765.15 80.78% 20.00 96.00 10.77% 170.00 816.00 91.55%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 5.00 1,689.60 19.91% 10.00 3,202.30 39.82% 15.00 4,803.45 59.74%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 25.00 1,307.28 11.82% 150.00 6,900.00 70.92% 175.00 8,050.00 82.73%
05.04.03 Acero kg 3192.54 4.80 15,324.19 250.00 1,275.25 7.83% 2,500.00 12,000.00 78.31% 2,750.00 13,200.00 86.14%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 0.00 0.00 0.00% 3.00 855.00 46.37% 3.00 855.00 46.37%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 0.00 0.00 0.00% 30.00 1,380.00 50.17% 30.00 1,380.00 50.17%
05.05.03 Acero kg 484.05 4.80 2,323.44 0.00 0.00 0.00% 200.00 960.00 41.32% 200.00 960.00 41.32%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 0.00 0.00 0.00% 20.00 5,308.00 55.48% 20.00 5,308.00 55.48%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 0.00 0.00 0.00% 125.00 6,875.00 48.40% 125.00 6,875.00 48.40%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 0.00 0.00 0.00% 2,000.00 9,600.00 43.49% 2,000.00 9,600.00 43.49%
05.07.01 Concreto m3 1.28 240.34 307.64 0.00 0.00 0.00% 1.00 240.34 78.13% 1.00 240.34 78.13%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 0.00 0.00 0.00% 10.00 550.00 50.89% 10.00 550.00 50.89%
05.07.03 Acero kg 111.54 4.80 535.39 0.00 0.00 0.00% 50.00 240.00 44.83% 50.00 240.00 44.83%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 0.00 0.00 0.00% 20.00 5,207.00 51.31% 20.00 5,207.00 51.31%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 0.00 0.00% 200.00 8,172.00 44.77% 200.00 8,172.00 44.77%
05.08.03 Acero kg 1980.20 4.80 9,504.96 0.00 0.00% 1,000.00 4,800.00 50.50% 1,000.00 4,800.00 50.50%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 0.00 0.00 0.00% 1,500.00 3,000.00 40.26% 1,500.00 3,000.00 40.26%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00

05.10.01 Concreto m3 5.55 285.60 1,585.08 0.00 0.00 0.00% 3.00 856.80 54.05% 3.00 856.80 54.05%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 0.00 0.00 0.00% 15.00 934.50 67.26% 15.00 934.50 67.26%
05.10.03 Acero Kg 202.71 4.80 973.01 0.00 0.00 0.00% 50.00 240.00 24.67% 50.00 240.00 24.67%
09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 0.00 0.00 0.00% 30.00 2,107.50 16.55% 30.00 2,107.50 16.55%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 0.00 0.00 0.00% 60.00 1,827.00 51.55% 60.00 1,827.00 51.55%
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 0.00 0.00 0.00% 0.00 0.00 0.00 0.00%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 0.00 0.00 0.00% 250.00 7,087.50 53.67% 250.00 7,087.50 53.67%
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
COSTO DIRECTO S/. 267,049.21 23,062.45 97,648.75 119,040.46
GASTOS GENERALES 25.320% S/. 67,616.86 5,839.41 24,724.66 30,141.04
UTILIDAD 12.500% S/. 33,381.15 2,882.81 12,206.09 14,880.06
SUBTOTAL S/. 368,047.22 31,784.67 134,579.50 164,061.56
SUBTOTAL ( c/ Factor de Relación ) S/. 368,047.22 31,784.67 134,579.50 164,061.56


03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 50.00 825.00 100.91% 0.00 0.00% 50.00 825.00 100.91%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 30.00 3,609.30 112.61% 0.00 0.00% 30.00 3,609.30 112.61%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 60.00 690.00 100.91% 0.00 0.00% 60.00 690.00 100.91%
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 15.00 2,329.50 75.30% 0.00 0.00% 15.00 2,329.50 75.30%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 3.00 496.35 141.51% 0.00 0.00% 3.00 496.35 141.51%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 33.00 1,349.37 101.10% 0.00 0.00% 33.00 1,349.37 101.10%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 120.00 2,304.00 93.68% 0.00 0.00% 120.00 2,304.00 93.68%
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 18.59 4,647.50 100.00% 0.00 0.00% 18.59 4,647.50 100.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 70.00 3,864.00 101.21% 0.00 0.00% 70.00 3,864.00 101.21%
05.01.03 Acero Kg 307.54 4.80 1,476.19 307.00 1,473.60 99.82% 0.00 0.00% 307.00 1,473.60 99.82%
05.02.01 Concreto m3 8.65 257.00 2,223.05 9.00 2,313.00 104.05% 0.00 0.00% 9.00 2,313.00 104.05%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 40.00 1,880.00 57.84% 0.00 0.00% 40.00 1,880.00 57.84%
05.02.03 Acero Kg 852.28 4.80 4,090.94 852.28 4,090.94 100.00% 0.00 0.00% 852.28 4,090.94 100.00%
05.03.01 Concreto m3 2.66 267.00 710.22 2.55 680.85 95.86% 0.00 0.00% 2.55 680.85 95.86%
05.03.02 Encofrado m2 21.28 42.00 893.76 22.00 924.00 103.38% 0.00 0.00% 22.00 924.00 103.38%
05.03.03 Acero m3 185.70 4.80 891.36 170.00 816.00 91.55% 0.00 0.00% 170.00 816.00 91.55%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 15.00 4,803.45 59.74% 12.00 3,842.76 47.79% 27.00 8,646.21 107.53%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 175.00 8,050.00 82.73% 50.00 2,300.00 23.64% 225.00 10,350.00 106.37%
05.04.03 Acero kg 3192.54 4.80 15,324.19 2,750.00 13,200.00 86.14% 580.00 2,784.00 18.17% 3,330.00 15,984.00 104.31%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 3.00 855.00 46.37% 3.50 997.50 54.10% 6.50 1,852.50 100.46%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 30.00 1,380.00 50.17% 20.00 920.00 33.44% 50.00 2,300.00 83.61%
05.05.03 Acero kg 484.05 4.80 2,323.44 200.00 960.00 41.32% 320.00 1,536.00 66.11% 520.00 2,496.00 107.43%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 20.00 5,308.00 55.48% 20.00 5,308.00 55.48% 40.00 10,616.00 110.96%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 125.00 6,875.00 48.40% 150.00 8,250.00 58.08% 275.00 15,125.00 106.48%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 2,000.00 9,600.00 43.49% 2,500.00 12,000.00 54.36% 4,500.00 21,600.00 97.85%
05.07.01 Concreto m3 1.28 240.34 307.64 1.00 240.34 78.13% 1.50 360.51 117.19% 2.50 600.85 195.31%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 10.00 550.00 50.89% 10.00 550.00 50.89% 20.00 1,100.00 101.78%
05.07.03 Acero kg 111.54 4.80 535.39 50.00 240.00 44.83% 50.00 240.00 44.83% 100.00 480.00 89.65%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 20.00 5,207.00 51.31% 20.00 5,207.00 51.31% 40.00 10,414.00 102.62%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 200.00 8,172.00 44.77% 250.00 10,215.00 55.96% 450.00 18,387.00 100.72%
05.08.03 Acero kg 1980.20 4.80 9,504.96 1,000.00 4,800.00 50.50% 2,000.00 9,600.00 101.00% 3,000.00 14,400.00 151.50%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 1,500.00 3,000.00 40.26% 2,500.00 5,000.00 67.10% 4,000.00 8,000.00 107.35%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00

05.10.01 Concreto m3 5.55 285.60 1,585.08 3.00 856.80 54.05% 2.00 571.20 36.04% 5.00 1,428.00 90.09%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 15.00 934.50 67.26% 7.00 436.10 31.39% 22.00 1,370.60 98.65%
05.10.03 Acero Kg 202.71 4.80 973.01 50.00 240.00 24.67% 150.00 720.00 74.00% 200.00 960.00 98.66%
09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 30.00 2,107.50 16.55% 120.00 8,430.00 66.21% 150.00 10,537.50 82.76%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 60.00 1,827.00 51.55% 70.00 2,131.50 60.14% 130.00 3,958.50 111.69%
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 0.00 0.00 0.00% 120.00 1,380.00 32.82% 120.00 1,380.00 32.82%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 0.00 0.00 0.00% 150.00 3,375.00 45.92% 150.00 3,375.00 45.92%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 0.00 0.00 0.00% 100.00 1,485.00 50.85% 100.00 1,485.00 50.85%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 0.00 0.00 0.00% 75.00 1,533.75 75.00 1,533.75 49.31%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 250.00 7,087.50 53.67% 250.00 7,087.50 53.67% 500.00 14,175.00 107.34%
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
COSTO DIRECTO S/. 267,049.21 119,040.46 96,260.82 215,301.28
UTILIDAD 12.500% S/. 33,381.15 14,880.06 12,032.60 26,912.66
SUBTOTAL S/. 368,047.22 164,061.56 132,666.66 296,728.22


03.02 Excavación de zanjas (rend=3 m3/dia) m3 49.55 16.50 817.58 50.00 825.00 100.91% 0.00 0.00% 50.00 825.00 100.91%
03.04 Relleno y compactado con material de préstamo m3 26.64 120.31 3,205.06 30.00 3,609.30 112.61% 0.00 0.00% 30.00 3,609.30 112.61%
03.06 Eliminación de material excedente m3 59.46 11.50 683.79 60.00 690.00 100.91% 0.00 0.00% 60.00 690.00 100.91%
04.02 Cimientos corridos, concreto 1:10+30%P.G m3 19.92 155.30 3,093.58 15.00 2,329.50 75.30% 0.00 0.00% 15.00 2,329.50 75.30%
04.04 Sobrecimiento, concreto fć=140 kg/cm2 m3 2.12 165.45 350.75 3.00 496.35 141.51% 0.00 0.00% 3.00 496.35 141.51%
04.05 Encofrado y desencofrado de sobrecimiento m2 32.64 40.89 1,334.65 33.00 1,349.37 101.10% 0.00 0.00% 33.00 1,349.37 101.10%
04.06 Falso piso de e=10 cm, cemento:hormigón 1:10 m2 128.10 19.20 2,459.52 120.00 2,304.00 93.68% 0.00 0.00% 120.00 2,304.00 93.68%
05.01 Zapatas 0.00 0.00 0.00 0.00 0.00
05.01.01 Concreto m3 18.59 250.00 4,647.50 18.59 4,647.50 100.00% 0.00 0.00% 18.59 4,647.50 100.00%
05.01.02 Encofrado m2 69.16 55.20 3,817.63 70.00 3,864.00 101.21% 0.00 0.00% 70.00 3,864.00 101.21%
05.01.03 Acero Kg 307.54 4.80 1,476.19 307.00 1,473.60 99.82% 0.00 0.00% 307.00 1,473.60 99.82%
05.02.01 Concreto m3 8.65 257.00 2,223.05 9.00 2,313.00 104.05% 0.00 0.00% 9.00 2,313.00 104.05%
05.02.02 Encofrado m2 69.16 47.00 3,250.52 40.00 1,880.00 57.84% 0.00 0.00% 40.00 1,880.00 57.84%
05.02.03 Acero Kg 852.28 4.80 4,090.94 852.28 4,090.94 100.00% 0.00 0.00% 852.28 4,090.94 100.00%
05.03.01 Concreto m3 2.66 267.00 710.22 2.55 680.85 95.86% 0.00 0.00% 2.55 680.85 95.86%
05.03.02 Encofrado m2 21.28 42.00 893.76 22.00 924.00 103.38% 0.00 0.00% 22.00 924.00 103.38%
05.03.03 Acero m3 185.70 4.80 891.36 170.00 816.00 91.55% 0.00 0.00% 170.00 816.00 91.55%
05.04 Columnas 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 Concreto m3 25.11 320.23 8,040.98 27.00 8,646.21 107.53% 0.00 0.00% 27.00 8,646.21 107.53%
05.04.02 Encofrado m2 211.52 46.00 9,729.92 225.00 10,350.00 106.37% 0.00 0.00% 225.00 10,350.00 106.37%
05.04.03 Acero kg 3192.54 4.80 15,324.19 3,330.00 15,984.00 104.31% 0.00 0.00% 3,330.00 15,984.00 104.31%
05.05 Columnetas 0.00 0.00 0.00 0.00 0.00 0.00
05.05.01 Concreto m3 6.47 285.00 1,843.95 6.50 1,852.50 100.46% 0.00 0.00% 6.50 1,852.50 100.46%
05.05.02 Encofrado m2 59.80 46.00 2,750.80 50.00 2,300.00 83.61% 0.00 0.00% 50.00 2,300.00 83.61%
05.05.03 Acero kg 484.05 4.80 2,323.44 520.00 2,496.00 107.43% 0.00 0.00% 520.00 2,496.00 107.43%
05.06 Vigas 0.00 0.00 0.00 0.00 0.00 0.00
05.06.01 Concreto m3 36.05 265.40 9,567.67 40.00 10,616.00 110.96% 0.00 0.00% 40.00 10,616.00 110.96%
05.06.02 Encofrado m2 258.27 55.00 14,204.85 275.00 15,125.00 106.48% 0.00 0.00% 275.00 15,125.00 106.48%
05.06.03 Acero kg. 4598.87 4.80 22,074.58 4,500.00 21,600.00 97.85% 0.00 0.00% 4,500.00 21,600.00 97.85%
05.07.01 Concreto m3 1.28 240.34 307.64 2.50 600.85 195.31% 0.00 0.00% 2.50 600.85 195.31%
05.07.02 Encofrado m2 19.65 55.00 1,080.75 20.00 1,100.00 101.78% 0.00 0.00% 20.00 1,100.00 101.78%
05.07.03 Acero kg 111.54 4.80 535.39 100.00 480.00 89.65% 0.00 0.00% 100.00 480.00 89.65%
05.08 Losa Aligerada 0.00 0.00 0.00 0.00 0.00 0.00
05.08.01 Concreto m3 38.98 260.35 10,148.44 40.00 10,414.00 102.62% 0.00 0.00% 40.00 10,414.00 102.62%
05.08.02 Encofrado m2 446.77 40.86 18,255.02 450.00 18,387.00 100.72% 0.00 0.00% 450.00 18,387.00 100.72%
05.08.03 Acero kg 1980.20 4.80 9,504.96 3,000.00 14,400.00 151.50% 0.00 0.00% 3,000.00 14,400.00 151.50%
05.08.04 Ladrilo de techo (0.30x0.30x0.15) und 3726.00 2.00 7,452.00 4,000.00 8,000.00 107.35% 0.00 0.00% 4,000.00 8,000.00 107.35%
05.10 Escalera 0.00 0.00 0.00 0.00 0.00 0.00

05.10.01 Concreto m3 5.55 285.60 1,585.08 5.00 1,428.00 90.09% 0.00 0.00% 5.00 1,428.00 90.09%
05.10.02 Encofrado m2 22.30 62.30 1,389.29 22.00 1,370.60 98.65% 0.00 0.00% 22.00 1,370.60 98.65%
05.10.03 Acero Kg 202.71 4.80 973.01 200.00 960.00 98.66% 0.00 0.00% 200.00 960.00 98.66%
09.00 Muros y Tabiques 0.00 0.00 0.00 0.00 0.00 0.00
09.01 Muro de cabeza, mortero 1:4 m2 181.25 70.25 12,732.81 150.00 10,537.50 82.76% 0.00 0.00% 150.00 10,537.50 82.76%
09.02 Muro de soga, mortero 1:5 m2 116.39 30.45 3,544.08 130.00 3,958.50 111.69% 0.00 0.00% 130.00 3,958.50 111.69%
10.01 Tarrajeo de muros interiores, e=1.5cm m2 365.65 11.50 4,204.98 120.00 1,380.00 32.82% 250 2,875.00 68.37% 370.00 4,255.00 101.19%
10.02 Tarrajeo de muros exteriores, e=2.5cm m2 326.65 22.50 7,349.63 150.00 3,375.00 45.92% 10000.00% 2,250.00 30.61% 250.00 5,625.00 76.53%
10.03 Tarrajeo de columnas m2 196.65 14.85 2,920.25 100.00 1,485.00 50.85% 12500.00% 1,856.25 63.56% 225.00 3,341.25 114.42%
10.04 Tarrajeo de vigas m2 152.09 20.45 3,110.24 75.00 1,533.75 49.31% 75 1,533.75 150.00 3,067.50 98.63%
11.00 Cielorraso 0.00 0.00 0.00 0.00 0.00 0.00
11.01 Cielorraso con mezcla 1:4 m2 465.80 28.35 13,205.43 500.00 14,175.00 107.34% 25000.00% 7,087.50 53.67% 750.00 21,262.50 161.01%
12.01 Contrapiso e=25 mm m2 218.12 14.85 3,239.08 0.00 0.00 0.00% 20000.00% 2,970.00 91.69% 200.00 2,970.00 91.69%
12.02 Piso de cerámica incluye altillo de profesor m2 368.24 52.35 19,277.36 0.00 0.00 0.00% 42000.00% 21,987.00 114.06% 420.00 21,987.00 114.06%
12.03 Veredas m2 194.38 32.50 6,317.35 0.00 0.00 0.00% 35 1,137.50 18.01% 35.00 1,137.50 18.01%
22.00 Pintura 0.00 0.00 0.00 0.00 0.00 0.00
22.01 Pintura de Cielorraso m2 465.80 12.57 5,855.11 0.00 0.00 0.00% 46500.00% 5,845.05 99.83% 465.00 5,845.05 99.83%
22.02 Pintura de Muros Interiores m2 365.52 12.35 4,514.17 0.00 0.00 0.00% 365 4,507.75 99.86% 365.00 4,507.75 99.86%
22.03 Pintura de Muros exteriores m2 326.64 11.80 3,854.35 0.00 0.00 0.00% 20000.00% 2,360.00 61.23% 200.00 2,360.00 61.23%
22.04 Pintura de Columnas m2 196.65 15.58 3,063.81 0.00 0.00 0.00% 15000.00% 2,337.00 76.28% 150.00 2,337.00 76.28%
22.05 Pintura de Vigas m2 152.09 15.58 2,369.56 0.00 0.00 0.00% 140 2,181.20 92.05% 140.00 2,181.20 92.05%
COSTO DIRECTO S/. 267,049.21 215,301.28 58,928.00 274,229.28
UTILIDAD 12.500% S/. 33,381.15 26,912.66 7,366.00 34,278.66
SUBTOTAL S/. 368,047.22 296,728.22 81,214.57 377,942.79

T4 Grupo 3

Загружено:

Сведения о документе

Оригинальное название

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

T4 Grupo 3

Загружено:

Авторское право:

Доступные форматы

FACULTAD DE INGENIERIA

VALORIZACION BASE 27,044.76

VALORIZACION BASE 29,156.74

Jun-17 Jul-17 Aug-17

118,948.50 90,447.93 70,727.13

Jun-17 Jul-17 Aug-17

134,579.50 132,666.66 81,214.57

CALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

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

VALORIZACIÓN Nº 1 - MAYO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 1 - MAYO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 2 - JULIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 3 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 2 - JULIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 3 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 4 - AGOSTO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 4 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 4 - AGOSTO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 4 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

Descripción Unidad Cantidad

MEZCLADORA DE CONCRETO 9 - 11p3 (20 HP hm 244.98

FORMULA 01 : OBRA PRINCIPAL

SIMBOLO I.U. CONCEPTO COEF.

47 MANO DE OBRA (INCLUIDO LEYES SOCIALES) 0.187

Costo Directo S/. 418,471.50

ALCULO DE LOS COEFICIENTES DE REAJUSTE "K"

INCIDENCIA BASE INDICE UNIFICA

0.187 MANO DE OBRA

INDICE UNIFICADO (I.U.) - INEI

VALORIZACIÓN Nº 1 - MAYO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 1 - MAYO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 1 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

02.00 Trabajos preliminares

VALORIZACIÓN Nº 2 - JUNIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA

ACUMULADO ANTERIOR Valorizacion 2 VALORIZACIÓN ACUMULADA SALDO POR VALORIZAR

VALORIZACIÓN Nº 3 - JULIO 2017

SUB PRESUPUESTO Nº 01: ARQUITECTURA