Valorizacion 07 - GYD - Oficina Pardo y Aliaga

VALORIZACIN N 1
ProyectoOFICINAS - PARDO Y ALIAGA

Fecha : 13-Nov-14
N de Contrato.:
Periodo 03/11/2014 al 12/11/2014
Contratista :
G&D PROYECTOS E&L S.A.C.

CONTRATO
TEM
DESCRIPCIN
CANT
S/.
ORDENES DE CAMBIO
S/.
PRESUPUESTO ACTUAL
ACUMULADO ANTERIOR
TOTAL
S/.
PRESUPUESTO ORIGINAL
PRESENTE PERIODO
MONTO
S/.
CANT
430,978.31
S/.
ACUMULADO ACTUAL
MONTO
S/.
CANT
430,978.31
SALDO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
U.M
CANT
P.U
GLB
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.25
0.25
0.25
0.25
25.0%
25.0%
16.7%
16.7%
400.00
362.50
400.00
200.00
0.25
0.25
0.25
0.25
25.0%
25.0%
16.7%
16.7%
400.00
362.50
400.00
200.00
0.75
0.75
1.25
1.25
75.0%
75.0%
83.3%
83.3%
1,200.00
1,087.50
2,000.00
1,000.00
VIAJE
1.00
1.00
1.50
1.50
38.00
2.00
3.00
S/. 1,050.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
3.00
100.0%
1,050.00
m2
ml
glb
45.00
4.75
1.00
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
0.00
0.0%
0.00
15.60
34.7%
772.20
15.60
34.7%
772.20
29.40
65.3%
1,455.30
S/. 2,600.00
0.00
0.0%
0.00
0.20
20.0%
520.00
0.20
20.0%
520.00
0.80
80.0%
2,080.00
m2
m3
ml
36.87
71.96
14.30
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
31.20
0.00
0.00
84.6%
0.0%
0.0%
561.60
0.00
0.00
31.20
0.00
0.00
84.6%
0.0%
0.0%
561.60
0.00
0.00
5.67
71.96
14.30
15.4%
100.0%
100.0%
102.06
1,295.32
214.50
m2
m2
m2
m2
m2
m2
m2
ml
320.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
S/. 22.00
S/. 58.00
S/. 42.87
S/. 42.76
S/. 46.61
S/. 39.00
S/. 75.00
S/. 15.00
S/. 7,040.00
S/. 13,978.00
S/. 943.14
S/. 641.40
S/. 1,118.64
S/. 2,379.00
S/. 487.50
S/. 216.00
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%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
98.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,156.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
98.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,156.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
222.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
69.4%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
4,884.00
13,978.00
943.14
641.40
1,118.64
2,379.00
487.50
216.00
ml
ml
153.00
9.50
S/. 42.00
S/. 25.00
S/. 6,426.00
S/. 237.50
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
153.00
9.50
100.0%
100.0%
6,426.00
237.50
m2
17.91
S/. 44.83
S/. 802.86
m2
18.74
S/. 61.76
S/. 1,157.63
m2
m2
68.88
105.54
S/. 42.87
S/. 39.00
S/. 2,953.07
S/. 4,115.95
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
17.91
18.74
68.88
105.54
100.0%
100.0%
100.0%
100.0%
802.86
1,157.63
2,953.07
4,115.95
m2
5.00
m2
5.00
S/. 39.00
S/. 195.00
ML
6.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
5.00
6.00
100.0%
100.0%
100.0%
578.75
195.00
4,230.00
m2
m2
m2
m2
m2
glb
m2
29.42
65.61
70.39
33.23
111.74
1.00
198.65
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
29.42
65.61
70.39
33.23
111.74
1.00
198.65
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1,714.94
4,113.50
4,607.13
2,243.36
7,262.89
600.00
3,178.40
m2
m2
m2
m2
und
3.00
79.10
12.00
9.26
1.00
S/. 58.65
S/. 72.00
S/. 533.00
S/. 475.00
NO INCLUYE
S/. 175.95
S/. 5,694.95
S/. 6,396.00
S/. 4,398.50
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
3.00
79.10
12.00
9.26
100.0%
100.0%
100.0%
100.0%
175.95
5,694.95
6,396.00
4,398.50
und
6.00
NO INCLUYE
m2
m2
m2
874.68
25.94
249.99
S/. 9,621.53
S/. 285.29
S/. 2,749.88
0.00
0.00
0.00
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES
Trasnporte de materiales equipos y herramientas

Instalaciones Provicionales
Guardiania
Limpieza de Obra -Hasta el final de los trabajos
Cerco de Obra Paneles de Triplay pintados de blanco H-4.80m
Serv. Higienicos Provisionales
Eliminacion de materiales excedetes en Bolsas
GLB
MES
MES
M2
MES
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
Revoques y enlucidos
3.00
7.01
7.02
7.03
7.04
7.05
7.06
7.08
7.08
Pisos
4.00
4.01
4.02
Contra zcalos
5.00
5.01
Zcalos
5.02
5.03
5.04
6.00
6.01
6.02
6.03
Muros de albailera zona de baos - H=2.60

Tableros de concreto en baos
Columnas Y vigas de amarre
Tarrajeo de muros interiores nuevos H=2.60

Tarrajeo de baos nuevos H=2.60
Derrames de e=15 cm
Contrapiso e= 5cm Frotachado

Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta group
Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico ac
Porcelanato alto trancito FIRENCE 0.60 X 0.60 Blanco Nanometrico acavado
Porcelanato alto trancito LUIS VALETINO 0.60 X 0.60 Color super White
Instalacion de porcelanato 60x60 incluye pegamento y fragua
Piso de jebe negro antiestatico.
Perfil L en encuantro de pisos
Zocalo de aluminio
Zocalo de jebe color negro
Piso porcelanato Marca Tile Company, modelo attic one, TTC.ATT.010 - color
Porcelanato tipo ladrilo Alcagres coleccin URBAN color TTC,URB,0.16 forma
Instalacin de porcelanato 60x60 en muros
Tableros de porcelanato
Tableros enchapado en porcelanato tipo madera color haya, gres porcelanico

Instalacion de porcelanato en tableros
Tablero de Cuarzo cuarzo rojo estellar de 20mm
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
Drywall
8.00
8.01
8.02
8.03
8.04
8.05
Falso cielo y dinteles
8.06
Tabique drywall ST Una Cara (zona proyectos Columna) parantes

Tabique drywall dos caras ST/ST de 1/2"
Tabique drywall RH (Bao ) Plancha e=1/2
Tabique drywall Resistente al fuego RF. /RF e=12cm
Dintel Drywall Plancha drywall ST e=12 cm.
Refuerzos de madera en banos de Mamparas,Puertas
Lana de fibra de vidrio
Falso cielorraso drywall en baos

Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co
Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color a
Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm colo
Techos colgantes con reborde suspendido con cable acerado
(sala
(pro
S/. 115.75
S/. 578.75
9.00
9.01
9.02
9.03
Pintura
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
874.68
25.94
249.99
100.0%
100.0%
100.0%
9,621.53
285.29
2,749.88
10.00
10.01
10.02
10.03
10.04
Vidrio Templado
P-01 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y tirardor deUnd
acero inoxidable
freno hidraulico. (Sala
de reuniones)
1.00 de 1.50mS/.y 1,864.40
S/. 1,864.40
0.00
0.0%
M-01 - Mampara fija de cristal templado de 10mm. 2paos,Perfil de Aluminio natural tubo Und
de 31/4"x11/2"
U de fijacion
de seguridad
4 micras ( Sala de reuniones)
1.00
S/.,Lamina
2,405.10
S/.de
2,405.10
0.00
0.0%
M-02 - Mampara fija de cristal templado de 10mm. 4paos,Perfil de Aluminio natural tubo de
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
4 micras ( Directorio) 0.00
Und
5,336.90
S/.de
5,336.90
0.0%
P-03 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo
Und y accesorios
1.00 de aluminio
S/.natural.
834.30 (Directorio)S/. 834.30
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
1,864.40
2,405.10
5,336.90
834.30
Empastado y Pintado de muros interior

Pintura en cielo raso
Pintura de techo existente
S/. 11.00
S/. 11.00
S/. 11.00
VAL 01
Pgina 1
CONTRATO
TEM
DESCRIPCIN
U.M
CANT
P.U
ACUMULADO ANTERIOR
TOTAL
S/.
CANT
10.05
10.06
10.07
10.08
10.09
10.10
10.11
10.12
10.13
10.10
10.14
10.16
10.17
10.18
10.19
M-03 - Mampara fija de cristal templado de 10mm. 2 paos,Perfil de Aluminio natural tubo Und
de 31/4"x11/2"
U de fijacion
de seguridad
4 micras ( Directorio)0.00
1.00
S/.,Lamina
2,321.20
S/. de
2,321.20
P-04 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipoUnd
pomo y accesorios
1.00 de luminio
S/.natural
834.30(kitchenette)
S/. 834.30
0.00
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
4 micras ( kitchenette)0.00
Und
5,052.55
S/.de
5,052.55
pomo y accesorios
2)
1.00 de luminio
S/.natural
834.30(Sala de reunion
S/. 834.30
0.00
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
4 micras ( Sala de reunion
Und
2,176.70
S/.de
2,176.70
0.00 2 )
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
Und
2,330.50
S/.de
2,330.50
0.00 2 )
pomo y accesorios
2)
1.00 de luminio
S/.natural
S/. 834.30
0.00
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
Und
1,384.30
S/.de
1,384.30
0.00 2 )
P-03 - Puerta de cristal templado incoloro de 10mm: chapa tipo pomo y accesorios de luminio
Und natural (Cuarto
1.00 IT ) S/. 1,044.10
S/. 1,044.10
0.00
- director)
und natural (Oficina
2.00 de gerente
S/. 1,044.10
S/. 2,088.20
0.00
V-01 - Ventana fija cristal templado de 8mm con accesorios de aluminio
und
2.00
S/. 543.00
S/. 1,086.00
0.00
Pizarra L=2.20m, 6 sujetadores de acero lamina arenada
Und
1.00
S/. 680.50
S/. 680.50
0.00
Pizarra L = 1.20m, 6 sujetadores de acero lamina arenada
und
3.00
S/. 521.60
S/. 1,564.80
0.00
Espejos llanos empotrados (60 x 85) ,(63 x 85), (73 x 85) e= 4mm
Und
5.00
S/. 80.00
S/. 400.00
0.00
Cristal Templado ( 30X 80 ) y accesorios de fijacion (divisor)
Und
1.00
S/. 100.70
S/. 100.70
0.00
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
11.12
CARPINTERIA DE MADERA
11.13
11.14
SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada a

Cto de Limpieza (0.60 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada al
Closet -1 Melamina Gris 1.28x2.40
Closet -3 melamina cedro + Gris incluye tirador de acero y zcalo de aluminio
Closet - 5 melamina cedro gris tirador de acero + zcalo de aluminio 1.75x2.4
Separador en baos con melamina color beige y tubo de aluminio 1 1/2"x1 1/2
Kichenet, mueble bajo color cedro gris + tirador de acero inoxidable 10x60 ma
Kichenet mueble alto melamina cedros gris + tirador de acero inoxidable 10
Directorio, paredes con MDF tapizado (no incluye tela)
Mueble recepcin con MDF enchapado con listones de madera acabado en lac
Muro enchapado con listones de madera color por definir en pared de
Recepcin
Recepcin closet con melamina color blanco + tirador de acero inoxidable z
12.00
12.01
12.02
12.03
12.04
12.05
12.06
LUMINARIAS
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
EQUIPAMIENTO EN INSTALACIONES SANITARIAS DE BAOS
14.00
14.01
14.02
14.03
14.04
GRIFERIAS
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
m2
ml
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
24.00
4.40
S/. 1,134.40
S/. 1,134.40
S/. 1,224.00
S/. 1,074.70
S/. 889.60
S/. 1,671.80
S/. 1,253.83
S/. 3,525.65
S/. 385.10
S/. 1,149.35
NO INCLUYE
S/. 1,438.10
m2
9.62
NO INCLUYE
Und
1.00
S/. 907.55
PRESENTE PERIODO
MONTO
S/.
CANT
Griferia fluxometro palanca de bronce marca HELVEX acabado cromado

Llave temporizada de bronce de 1/2" para urinario marca Trebol Linea Neoplu
Griferia prilla y pico de bronce aireador, marca Trebol modelo Piave acabado
Griferia al mueble con pico giratorio de 5/8" marca Italgrif modelo Buzios le
ACUMULADO ACTUAL
MONTO
S/.
CANT
SALDO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
2,321.20
834.30
5,052.55
834.30
2,176.70
2,330.50
834.30
1,384.30
1,044.10
2,088.20
1,086.00
680.50
1,564.80
400.00
100.70
S/. 3,403.20
S/. 1,134.40
S/. 1,224.00
S/. 1,074.70
S/. 889.60
S/. 1,671.80
S/. 1,253.83
S/. 3,525.65
S/. 385.10
S/. 1,149.35
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%
0.0%
0.0%
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%
0.0%
0.0%
0.0%
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
3,403.20
1,134.40
1,224.00
1,074.70
889.60
1,671.80
1,253.83
3,525.65
385.10
1,149.35
S/. 6,327.64
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
4.40
100.0%
6,327.64
S/. 907.55
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
907.55
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
27.00
52.00
2.00
15.00
5.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
4,930.20
14,300.00
587.40
3,632.70
539.00
423.50
LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR CON VIDRIO, ESPEJO
DE 26w
TC-D, BALASTRO
und FACETADO
27.00 Y DOS LMPARAS
S/. 182.60 AHORRADORAS
S/. 4,930.20 COMPACTAS
0.00
0.0%
0.00ELECTRNICO.
0.00
LUMINARIA TIPO DOWN LIGHT PARA SUSPENDER, DIFUSOR DE VIDRIO, CONund
DOS LMPARAS
AHORRADORAS
BALASTRO ELECTRNICO.
52.00
S/. 275.00 DE 26w,
S/. 14,300.00
0.00
0.0%
0.00
0.00
LUMINARIA PARA SUSPENDER, LUZ DIRECTA/INDIRECTA CON DIFUSOR con difusor
acrilico
und
2.00opalino Kit S/. 293.70
S/. 587.40
0.00
0.0%
0.00
0.00
LUMINARIA DE RADIACIN DIRECTA PARA FIJAR A DUCTO, ALETAS LATERALES,
28w, BALASTRO
ELECTRNICO.0.00
und CON DOS
15.00LMPARAS
S/. DE
242.18
S/. 3,632.70
0.0%
0.00
0.00
LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR, DIFUSOR DE VIDRIO,
DE539.00
26w TC-D, BALASTRO
und CON DOS
5.00LMPARAS
S/.AHORRADORAS
107.80
S/.
0.00 ELECTRNICO.
0.0%
0.00
0.00
LUMINARIA TIPO SPOT PARA EMPOTRAR, CON UNA LAMPARA LED DE 6.5w/12V.
ALPHA
12V
und EQUIPADO
5.00 CON TRASFORMADOR
S/. 84.70
S/. 423.50
0.00
0.0%
0.00
0.00
Inodoro marca Trebol linea Institucional modelo Elevator FLUX color blanco
Inodoro marca Trebol One piece Evolotion color blanco
Lavatorio Marca Trebol modelo Sonnet color blanco
Lavatorio Marca Trebol modelo DIVANI color Bonet
ASIENTO plstico pesado para Taza FLUX , Aro abierto blanco (Trbol)
Urinario marca trebol linea institucional, modelo Bambi clor blanco
Dispensador de jabon liquido de acero inoxidable COD.101 TX .
Dispensador de papel higinico acero inoxidable mod. BSB-194
Lavacopas marca Record Linea oceano Modelo artico 38 x 46 cacabado satin
GANCHO DE PUERTA CON TOPE DE PUERTA LLEYES
Instalacion de aparatos sanitarios
Instalacion de accesorios
4.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
1.00
4.00
13.00
7.00
S/. 645.00
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
NO INCLUYE
S/. 14.00
S/. 71.00
S/. 25.00
S/. 2,580.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
2,580.00
395.00
348.00
126.00
380.00
196.00
165.60
530.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
56.00
923.00
175.00
PZA
4.00
2.00
5.00
1.00
S/. 295.00
S/. 100.00
S/. 118.00
S/. 76.00
S/. 1,180.00
S/. 200.00
S/. 590.00
S/. 76.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
4.00
2.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
1,180.00
200.00
590.00
76.00
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
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%
0.0%
0.0%
0.0%
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
25.00
0.00
0.00
2.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
15.3%
0.0%
0.0%
16.7%
37.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,441.00
0.00
0.00
190.16
316.71
0.00
0.00
0.00
0.00
0.00
0.00
25.00
0.00
0.00
2.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
15.3%
0.0%
0.0%
16.7%
37.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,441.00
0.00
0.00
190.16
316.71
0.00
0.00
0.00
0.00
0.00
0.00
138.00
19.00
182.00
10.00
5.00
1.00
6.00
12.00
8.00
1.00
6.00
84.7%
100.0%
100.0%
83.3%
62.5%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
13,474.32
2,357.90
3,276.00
950.80
527.85
109.42
730.32
302.04
266.64
41.49
156.54
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
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%
0.0%
0.0%
0.0%
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
35.00
28.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52.2%
54.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
3,539.90
2,905.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.00
28.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52.2%
54.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
3,539.90
2,905.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
32.00
23.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
47.8%
45.1%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
3,236.48
2,386.71
151.30
302.60
151.30
151.30
151.30
1,421.56
609.24
203.08
1,952.38
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
und
und
PZA
PZA
PZA
ELECTRICAS
I
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
ALUBRADO
SALIDAS DE ALUMBRADO
Salida de alumbrado.
Salida de luces de emergencia.
Instalacin de luminarias.
Salida de interruptor simple.
Salida de interruptor doble.
Salida de interruptor triple.
Salida de interruptor de conmutacion.
Suministro e instalacin de interruptor simple Magic Bticino.
Suministro e instalacin de interruptor doble Magic Bticino.
Suministro e instalacin de interruptor triple Magic Bticino.
Suministro e instalacion de interruptor conmutacion simple Magic Bticino.
2.00
SALIDAS DE TOMACORRIENTE Y FUERZA
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11
Salida de tomacorriente comercial.

Salida de tomacorriente estabilizado.
Salida de tomacorriente para rack de comunicaciones.
Salida de tomacorriente para gabinete de servidores.
Salida de tomacorriente para central telefonica.
Salida de tomacorriente para central de alarma.
Salida de tomacorriente para control de acceso.
Salida de fuerza para equipo Fan Coil FC-1-01, 02, 03, 04, 05, 06, 07 y 08.
Salida de fuerza para equipo Helico - Centrifugo EHC-01, 02 y 03.
Salida de fuerza para equipo Split Data Center.
Suministro e instalacin de placa de tomacorriente comercial.
VAL 01
Pgina 2
CONTRATO
TEM
DESCRIPCIN
U.M
CANT
P.U
ACUMULADO ANTERIOR
TOTAL
S/.
CANT
PRESENTE PERIODO
MONTO
S/.
CANT
ACUMULADO ACTUAL
MONTO
S/.
CANT
SALDO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
2.12
Suministro e instalacin de placa de tomacorriente de equipos de cocina, marca

Leviton con placa a prueba de agua.
Unid.
5.00
S/. 31.49
S/. 157.45
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
157.45
2.13
Suministro e instalacion de placa de tomacorriente estabilizado, marca Leviton.
Unid.
57.00
S/. 31.49
S/. 1,794.93
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
57.00
100.0%
1,794.93
2.14
Suministro e instalacion de interruptor de 2x10A Schneider Electric para equipos de

Aire Acondicionado.
Unid.
10.00
S/. 102.67
S/. 1,026.70
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
10.00
100.0%
1,026.70
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
ml
ml
80.80
50.00
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
80.80
50.00
100.0%
100.0%
2,361.78
1,178.00
ml
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
40.40
100.0%
2,290.68
ml
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
40.40
100.0%
2,290.68
ml
12.80
S/. 20.50
S/. 262.40
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
12.80
100.0%
262.40
ml
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
31.00
100.0%
635.50
ml
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
31.00
100.0%
635.50
und.
und.
und.
1.00
1.00
1.00
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
0.90
0.90
0.90
90.0%
90.0%
90.0%
4,476.02
2,819.95
3,411.22
ml.
und.
und.
46.00
10.00
23.00
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
46.00
10.00
23.00
100.0%
100.0%
100.0%
1,871.06
186.20
428.26
ml.
4.00
S/. 5.64
S/. 22.54
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
22.54
ml.
52.10
S/. 4.99
S/. 260.15
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
52.10
100.0%
260.15
3.03
3.04
3.05
Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm(T), acometida del Tablero TD.

Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm(T), acometida del Tablero TC.
Cable N2XOH 1-1x10mm2(F)+1x10mm2(N)+1x10mm(T), desde Tab. TC hasta el
Tab. TSI.
3.07
Cable N2XOH 1x10mm2(F)+1x10mm2(N)+1x10mm(T), desde Tab. TSI hasta

Estabilizador de 10kVA (ida y vuelta).
Cable N2XOH 1x10mm2(F)+1x10mm2(N)+1x10mm(T), desde Tab. TE hasta UPS de
10kVA (ida y vuelta).
8.00
TABLEROS ELECTRICOS
8.01
8.02
8.03
Tablero de Distribucion, Tab. TD.

Tablero de Computo, Tab. TC.
Tablero de Sistema Ininterrumpido, Tab. TSI.
9.00
CANALETA
9.01
9.02
9.03
Canaleta de 100x50mm para puntos de fuerza.

Angulo interno de 100x50mm.
Tapa para canaleta de 100x50mm.
3.06
10.00
ATERRAMIENTO DE CARCASA DE EQUIPOS ELECTRICOS
10.01
Cable NH-80 1x6mm(T), desde Tab. TD hasta Cajas Borneras para aterramiento de
equipos electricos.
10.02
Aterramientos de equipos de cocina, cable NH-80 4mm + Tub. EMT 20mm.
10.04
Aterramiento de rack de comunicaciones y gabinete de servidores, cable NH-80 4mm

+ Tub. EMT 20mm.
Suministro e instalacion de caja bornera para aterramiento de equipos.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04
Caja de FG 100x40mm. de 1/16".

Caja de FG 100x100x50mm. de 1/16".
10.03
1.00
OTROS
12.01
Picado para las instalaciones elctricas (aprox. Por metrar en campo).
II
1.00
COMUNICACIONES (SOLO ENTUBADO)

MONTANTE DE COMUNICACIONES
1.01
1.02
Tubera EMT - 40mm para Seguridad.

Tubera EMT - 40mm para acometida de data.
2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
BANDEJA DE COMUNICACIONES
3.01
3.02
3.03
3.04
3.05
Bandeja de 300x100mm perforada.

Bandeja de 54x400mm Cablofil.
Tee horizontal 300x300x300mm
Codo horizontal 90 300x100mm.
Aterramiento de bandeja con cable de 1x25mm desnudo + grampa de puesta a tierra
x cada 2.40m.
Accesorios de sujeccion.
4.00
DATA
4.01
4.02
4.03
Salida de punto de data.

Salida de punto de voz.
Salida de rack.
5.00
SEGURIDAD
5.01
5.02
5.03
5.04
5.05
5.06
Salida de sensor de movimiento.

Salida de contacto magnetico (puertas).
Salida de pulsador de alarma contra robo.
Salida de sirena.
Salida de teclado de alarma.
Salida de central de alarma.
3.04
III
ml.
28.20
S/. 4.99
S/. 140.72
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
28.20
100.0%
140.72
Und.
4.00
S/. 100.00
S/. 400.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
400.00
und.
und.
und.
und.
10.00
11.00
6.00
17.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
5.00
4.00
3.00
0.00
50.0%
36.4%
50.0%
0.0%
63.80
79.52
87.51
0.00
5.00
4.00
3.00
0.00
50.0%
36.4%
50.0%
0.0%
63.80
79.52
87.51
0.00
5.00
7.00
3.00
17.00
50.0%
63.6%
50.0%
100.0%
63.80
139.16
87.51
647.02
ml.
100.00
S/. 10.05
S/. 1,005.00
0.00
0.0%
0.00
25.00
25.0%
251.25
25.00
25.0%
251.25
75.00
75.0%
753.75
ml
ml
29.50
40.40
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
28.00
0.0%
69.3%
0.00
660.52
0.00
28.00
0.0%
69.3%
0.00
660.52
29.50
12.40
100.0%
30.7%
695.91
292.52
und.
und.
und.
und.
10.00
19.00
15.00
10.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
8.00
12.00
11.00
0.00
80.0%
63.2%
73.3%
0.0%
102.08
238.56
320.87
0.00
8.00
12.00
11.00
0.00
80.0%
63.2%
73.3%
0.0%
102.08
238.56
320.87
0.00
2.00
7.00
4.00
10.00
20.0%
36.8%
26.7%
100.0%
25.52
139.16
116.68
380.60
ml.
ml.
und.
und.
38.65
3.00
1.00
1.00
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
2,814.68
298.05
100.65
85.18
ml.
48.05
S/. 22.57
S/. 1,084.49
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
48.05
100.0%
1,084.49
ml.
44.65
S/. 25.50
S/. 1,138.58
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
44.65
100.0%
1,138.58
Pto.
Pto.
Pto.
57.00
37.00
1.00
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
21.00
18.00
0.00
36.8%
48.6%
0.0%
1,593.90
1,366.20
0.00
21.00
18.00
0.00
36.8%
48.6%
0.0%
1,593.90
1,366.20
0.00
36.00
19.00
1.00
63.2%
51.4%
100.0%
2,732.40
1,442.10
75.90
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
6.00
2.00
1.00
2.00
1.00
1.00
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
6.00
2.00
1.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
465.78
155.26
77.63
155.26
77.63
77.63
EQUIPAMIENTO - ESTABILIZADO Y UPS
1.00
SUMINISTRO
1.01
Suministro de estabilizador de Voltaje monofasico, 220V/220V, 60Hz, 10kVA, 1.
und
1.00
S/. 3,350.16
NO INCLUYE
1.02
2.00
2.01
Suministro de UPS monofasico para Rack, 220V, 60Hz, 10kVA, 1.

INSTALACION
Instalacion de Estabilizador de Voltaje monofasico de 10kVA.
und
1.00
S/. 10,484.76
NO INCLUYE
und
1.00
S/. 225.00
NO INCLUYE
VAL 01
Pgina 3
CONTRATO
TEM
DESCRIPCIN
3.00
Instalacion de UPS monofasico de 10kVA (incluye protocolos, peinado del cableado y

puesta en servicio del equipo).
ESTRUCTURA METALICA
3.01
Suministro e instalacion de estructura metalica (para soporte de Estabilizador y UPS).
2.02
U.M
CANT
ACUMULADO ANTERIOR
P.U
TOTAL
S/.
und
1.00
S/. 445.00
NO INCLUYE
Glb
1.00
S/. 575.48
NO INCLUYE
CANT
PRESENTE PERIODO
MONTO
S/.
CANT
ACUMULADO ACTUAL
MONTO
S/.
CANT
SALDO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
SANITARIAS
1.00
1.01
1.02
1.03
REDES Y MONTANTES DE DESAGUE
2.00
2.01
2.02
2.03
SALIDAS DE DESAGUE Y VENTILACION
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
RED DE DISTRIBUCION DE AGUA FRIA
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02
VALVULAS DE BRONCE A.FRIA
RED DE VENTILACION DE 2"

RED DE DESAGUE PVC-SAP DE 4"
RED DE AIRE ACONDICIONADO DE 1"
ML
ML
ML
87.89
35.28
55.00
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
87.89
35.28
55.00
100.0%
100.0%
100.0%
1,480.95
776.16
907.50
PTO
PTO
PTO
14.00
7.00
13.00
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
14.00
7.00
13.00
100.0%
100.0%
100.0%
663.60
406.00
624.00
UND
UND
GLB
GLB
UND
4.00
2.00
1.00
1.00
5.00
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
104.00
106.40
120.00
120.00
210.00
ML
ML
ML
ML
UND
6.40
27.00
18.60
3.89
1.00
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
68.16
329.40
334.80
75.86
120.00
PTO
PTO
9.00
6.00
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
9.00
6.00
100.0%
100.0%
378.00
589.20
VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1/2"

VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/2"
PZA
PZA
7.00
1.00
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
7.00
1.00
100.0%
100.0%
479.50
145.60
PZA
2.00
140.00
280.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
280.00
1.01 Tubera de acero SCH40 de 1"
und
18.00
S/. 57.54
S/. 1,035.76
1.02 Tubera de acero SCH40 de 1.1/4"
und
1.00
S/. 72.03
S/. 72.03
und
2.00
S/. 86.91
S/. 173.83
und
2.00
S/. 115.08
S/. 230.17
und
6.00
S/. 183.48
S/. 1,100.90
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
18.00
1.00
2.00
2.00
6.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,035.76
72.03
173.83
230.17
1,100.90
2.01 Salida mecnica 2 1/2" x1" roscada
und
10.00
S/. 28.21
S/. 282.05
2.02 Salida mecnica 2 1/2" roscada
und
1.00
S/. 47.56
S/. 47.56
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
10.00
1.00
100.0%
100.0%
282.05
47.56
3.01 Bushing FeNe 1 1/4" x 1" x 150
und
4.00
S/. 3.66
S/. 14.65
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
4.00
S/. 3.66
S/. 14.65
3.03 Bushing FeNe 2" x 1" x 150
und
3.00
S/. 5.11
S/. 15.32
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
1.00
S/. 5.07
S/. 5.07
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
1.00
S/. 10.99
S/. 10.99
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
1.00
S/. 8.05
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
1.00
S/. 10.99
S/. 10.99
3.08 Codo FeNe roscado 1" x 90 x 150
und
52.00
S/. 3.10
S/. 161.04
3.09 Codo FeNe roscado 2.1/2" x 90 x 150
und
4.00
S/. 18.07
S/. 72.28
3.10 Reduccin campana FeNe 1"x1/2"x150
und
31.00
S/. 2.13
S/. 66.07
3.11 Tee FeNe roscada 1"x150
und
11.00
S/. 3.74
S/. 41.15
3.12 Tee FeNe roscada 1.1/4"x150
und
2.00
S/. 5.55
S/. 11.10
und
2.00
S/. 8.45
S/. 16.89
und
3.00
S/. 11.79
S/. 35.36
3.15 Tee FeNe roscada 2.1/2" x 150
0.00
0.00
0.00
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
4.00
4.00
3.00
1.00
1.00
1.00
1.00
52.00
4.00
31.00
11.00
2.00
2.00
3.00
2.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
14.65
14.65
15.32
5.07
10.99
8.05
10.99
161.04
72.28
66.07
41.15
11.10
16.89
35.36
49.57
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
17.55
24.66
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
2.00
3.00
3.00
11.00
3.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
32.19
3.86
6.76
8.56
41.15
85.48
66.16
131.37
6.03
SALIDA DE DESAGUE PVC 2"

SALIDA DE VENTILACIN DE 2"
REGISTRO DE BRONCE 2"

REGISTRO DE BRONCE CROMADO COLGADO 4"
CONEXIN A RED DE DESAGUE DE CENTRO COMERCIAL
PRUEBAS DE DESAGUE
TRAMPA P 2"
RED DE AGUA FRIA PVC C-10 DE 1/2"

RED DE AGUA FRIA PVC C-10 DE 1.1/4"
CONEXIN A RED DE AGUA DE CENTRO COMERCIAL
SALIDA DE AGUA FRIA PVC C-10 DE 1/2"

SALIDA DE AGUA FRIA PVC C-10 DE 1.1/4"
SISTEMA DE AGUA CONTRA INCENDIO PCI

1.00 TUBERA DE ACERO SCH40 ASTM A53
2.00 ACCESORIOS RANURADOS
3.00 ACCESORIOS DE FIERRO NEGRO UL/FM
S/. 8.05
und
2.00
S/. 24.79
S/. 49.57
Vlvula de bola 1/2"
und
1.00
S/. 17.55
S/. 17.55
Vlvula de 3 vas x 1/4"
und
1.00
S/. 24.66
S/. 24.66
5.01 Colgador tipo gota de 1"
und
25.00
S/. 1.29
S/. 32.19
5.02 Colgador tipo gota de 1 1/4"
und
2.00
S/. 1.93
S/. 3.86
und
3.00
S/. 2.25
S/. 6.76
und
3.00
S/. 2.85
S/. 8.56
und
11.00
S/. 3.74
S/. 41.15
5.06 Fig. 1000 - 2 1/2"
und
3.00
S/. 28.49
S/. 85.48
5.07 Fig. 907 - 1"
und
2.00
S/. 33.08
S/. 66.16
5.08 Fig. 910 - 1"
und
5.00
S/. 26.27
S/. 131.37
6.01 Rociador Cobertura Standar, Respuesta Rapida, Bronce , k=5.6, 68C, NPT
und
17.00
S/. 29.17
S/. 495.90
6.02 Rociador cobertura estndar, Respuesta rapida blanco, k=5.6, 68 C. NPT
und
14.00
S/. 32.07
S/. 448.95
6.03 Embellecedor blanco.
und
14.00
S/. 6.04
S/. 84.54
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
17.00
14.00
14.00
100.0%
100.0%
100.0%
495.90
448.95
84.54
und
1.00
S/. 381.30
S/. 381.30
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
381.30
und
1.00
S/. 76.41
S/. 76.41
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
76.41
ml
34.00
S/. 36.22
S/. 1,231.46
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
34.00
100.0%
1,231.46
4.00
4.01
4.02
5.00
VLVULAS ROSCADAS Y SIAMESA
COLGADORES Y SOPORTERIA
6.00 ROCIADORES
7.00 DETECTORES DE FLUJO

7.01 Detector de flujo de 2 1/2"
8.00 OTROS ACCESORIOS

8.01 Manmetro seco 0-300 PSI, NPT 1/4"
9.00 INSTALACION DE RED DE CONTRA INCENDIOS

9.01 Preparacin e instalacin de tuberias SCH 40 2 1/2'' con ranura
VAL 01
Pgina 4
CONTRATO
TEM
DESCRIPCIN
ACUMULADO ANTERIOR
U.M
CANT
P.U
TOTAL
S/.
9.02 Preparacin e instalacin de tuberias SCH 40 2'' con rosca o ranura
ml
8.00
S/. 32.19
S/. 257.52
9.03 Preparacin e instalacin de tuberias SCH 40 11/2'' con rosca o ranura
ml
8.00
S/. 26.15
S/. 209.21
9.04 Preparacin e instalacin de tuberias SCH 40 11/4'' con rosca
ml
5.00
S/. 24.14
S/. 120.71
9.05 Preparacin e instalacin de tuberias SCH 40 1'' con rosca

9.06 Instalacion de Rociadores standar hacia arriba y abajo
CANT
PRESENTE PERIODO
MONTO
S/.
CANT
ACUMULADO ACTUAL
MONTO
S/.
CANT
SALDO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
ml
104.00
S/. 18.10
S/. 1,882.83
und
31.00
S/. 24.14
S/. 748.42
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
8.00
8.00
5.00
104.00
31.00
100.0%
100.0%
100.0%
100.0%
100.0%
257.52
209.21
120.71
1,882.83
748.42
9.07
Instalacin de accesorios de fe ne y listado: codos, tees, acoples, bridas,valvulas y accesorios

generales
und
1.00
S/. 518.26
S/. 518.26
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
518.26
9.08
Material menudo: pernos zincado, varillas roscadas, tacos, arandelas,cable tensor, entre otros
menudos.
und
1.00
S/. 444.22
S/. 444.22
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
444.22
9.09
Material consumible: discos de corte, desbaste, sierra copas, escobillas,lijas, thiner, trapos,
entre otros consumibles
und
1.00
S/. 370.19
S/. 370.19
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
370.19
9.10 Arenado de tuberias (Comercial) y pintado de tuberias (8 mills)
glb
1.00
S/. 1,422.40
S/. 1,422.40
9.11 Pruebas y puesta en servicio del sistema
und
1.00
S/. 362.14
S/. 362.14
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
1,422.40
362.14
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
17.00
4.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
86.32
1,467.39
345.27
172.63
86.32
86.32
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
1.00
2.00
17.00
1.00
100.0%
100.0%
100.0%
100.0%
1,105.86
204.16
1,120.69
51.04
SISTEMA DE DETECCION
1.00 CANALIZACION
1.01 Salida de detector de temperatura.
Pto.
1.00
S/. 86.32
S/. 86.32
1.02 Salida de detector de humo.
Pto.
17.00
S/. 86.32
S/. 1,467.39
1.03 Salida de luz estrobo.
Pto.
4.00
S/. 86.32
S/. 345.27
1.04 Salida de pulsador de alarma.
Pto.
2.00
S/. 86.32
S/. 172.63
1.05 Salida de CACI.
Pto.
1.00
S/. 86.32
S/. 86.32
1.06 Salida de sensor de flujo.
Pto.
1.00
S/. 86.32
S/. 86.32
Panel de Deteccin y Alarmas Contra Incendios, basado en Microprocesador con lazos Clase
2.01 B,circuitos de notificacin, leds de notificacin de fallas o alarmas. Puerta roja y caja de color
negro UL
2.02 Baterias de 12v, 7AH
und
1.00
S/. 1,105.86
S/. 1,105.86
und
2.00
S/. 102.08
S/. 204.16
2.03 Detector de Humo Convencional 2 hilos, UL
und
17.00
S/. 65.92
S/. 1,120.69
2.04 Detector de Temperatura Convencional 2 hilos, UL
und
1.00
S/. 51.04
S/. 51.04
0.00
0.00
0.00
0.00
2.05 Estacin Manual de Doble accion convencional, UL
und
2.00
S/. 89.32
S/. 178.64
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
178.64
2.06 Sirena con Luz tipo flash para Techo, color Blanco, certificacion CE
und
4.00
S/. 195.66
S/. 782.63
2.07 Cable FPL 2x18 AWG Listado UL SLC NAC

Accesorios de conexion a emplearse y material consumible (Cajas de pase, uniones, tuberia
2.08
flexible conduit metalica, derivaciones, brocas, tarugos, tacos, trapos, etc).
3.00 INSTALACION DEL SISTEMA
rll
1.00
S/. 638.00
S/. 638.00
glb
1.00
S/. 533.26
S/. 533.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
1.00
1.00
100.0%
100.0%
100.0%
782.63
638.00
533.26
3.01 Instalacin de Panel de Alarmas contra incendios
und
1.00
S/. 170.14
S/. 170.14
3.02 Instalacin de Detector de Humo y Estaciones Manuales
und
20.00
S/. 34.02
S/. 680.46
3.03 Instalacin de Sirena con Luz
und
4.00
S/. 38.28
S/. 153.12
3.04 Instalacin de cable FPL 2x18 AWG Listado UL
glb
1.00
S/. 893.20
S/. 893.20
3.05 Programacin de Panel y dispositivos
glb
1.00
S/. 212.66
S/. 212.66
3.06 Pruebas Finales y Puesta en Servicio
glb
1.00
S/. 255.20
S/. 255.20
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
170.14
680.46
153.12
893.20
212.66
255.20
2.00 SUMINISTRO
TOTAL COSTO DIRECTO
S/. 323,217.57
S/. 0.00
6.41%
S/. 20,719.53
6.41%
S/. 20,719.53
93.59%
S/. 302,498.04
GASTOS GENERALES
8.00%
S/. 25,857.41
S/. 1,657.56
S/. 1,657.56
UTILIDAD
5.00%
S/. 16,160.88
S/. 1,035.98
S/. 1,035.98
S/. 15,124.90
S/. 23,413.07
S/. 23,413.07
S/. 341,822.78
TOTAL PRESUPUESTO
S/. 365,235.85
Descuento
0.00%
TOTAL PRESUPUESTO SIN IGV
S/. 0.00
20%
FECHA
ADMINISTRADOR DE CONTRATO
FECHA:
GERENTE DE PROYECTOS
FECHA:
S/. 0.00
S/. 73,047.17
CONSTRUCCION
FECHA:
FECHA
GERENCIA
FECHA
6.4%
S/. 0.00
S/. 430,978.31
MONTO ENTREGADO POR ADELANTO SIN IGV
CONTROL DE PROYECTOS
S/. 365,235.85
TOTAL PRESUPUESTO INC IGV
CONTRATISTA
0.0%
S/. 24,199.84
S/. 0.00
S/. 0.00
S/. 0.00
S/. 23,413.07
S/. 23,413.07
S/. 341,822.78
S/. 27,627.42
S/. 27,627.42
S/. 403,350.89
(4,682.61)
(4,682.61)
(68,364.56)
(A) TOTAL
0.00
S/. 23,413.07
S/. 23,413.07
S/. 341,822.78
(B) MENOS: ADELANTOS
0.00
-S/. 4,682.61
-S/. 4,682.61
-S/. 68,364.56
(C) SUBTOTAL (A+B)
0.00
S/. 18,730.45
S/. 18,730.45
S/. 273,458.23
(D) IGV [18% of (C)]
0.00
S/. 3,371.48
S/. 3,371.48
S/. 49,222.48
(E) TOTAL (C+D)
0.00
S/. 22,101.94
S/. 22,101.94
S/. 322,680.71
(F) OTRAS DEDUCCIONES (*)
0.00
S/. 0.00
S/. 0.00
S/. 0.00
(G) RETENCIN (0%)
0.00
S/. 0.00
S/. 0.00
S/. 0.00
(H) MONTO A PAGAR (E+F+G)
0.00
S/. 22,101.94
S/. 22,101.94
S/. 322,680.71
VAL 01
Pgina 5
VALORIZACIN N 2
Fecha : 21-Nov-14
N de Contrato.:
Periodo 12/11/2014 al 20/11/2014
Contratista :
ORDENES DE CAMBIO
CONTRATO
TEM
DESCRIPCIN
PRESUPUESTO ACTUAL
ACUMULADO ANTERIOR
TOTAL
S/.
CANT
PRESENTE PERIODO
MONTO
S/.
CANT
ACUMULADO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
U.M
CANT
P.U
GLB
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.25
0.25
0.25
0.25
25.0%
25.0%
16.7%
16.7%
400.00
362.50
400.00
200.00
0.25
0.25
0.25
0.25
25.0%
25.0%
16.7%
16.7%
400.00
362.50
400.00
200.00
0.50
0.50
0.50
0.50
50.0%
50.0%
33.3%
33.3%
800.00
725.00
800.00
400.00
VIAJE
1.00
1.00
1.50
1.50
38.00
2.00
3.00
S/. 1,050.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
m2
ml
glb
45.00
4.75
1.00
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
15.60
34.7%
772.20
25.40
56.4%
1,257.30
41.00
91.1%
2,029.50
S/. 2,600.00
0.20
20.0%
520.00
0.80
80.0%
2,080.00
1.00
100.0%
2,600.00
m2
m3
ml
36.87
71.96
14.30
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
31.20
0.00
0.00
84.6%
0.0%
0.0%
561.60
0.00
0.00
3.00
20.00
0.00
8.1%
27.8%
0.0%
54.00
360.00
0.00
34.20
20.00
0.00
92.8%
27.8%
0.0%
615.60
360.00
0.00
m2
m2
m2
m2
m2
m2
m2
ml
320.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
S/. 22.00
S/. 58.00
S/. 42.87
S/. 42.76
S/. 46.61
S/. 39.00
S/. 75.00
S/. 15.00
S/. 7,040.00
S/. 13,978.00
S/. 943.14
S/. 641.40
S/. 1,118.64
S/. 2,379.00
S/. 487.50
S/. 216.00
98.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,156.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
56.3%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
3,960.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
278.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
6,116.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ml
ml
153.00
9.50
S/. 42.00
S/. 25.00
S/. 6,426.00
S/. 237.50
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
m2
17.91
S/. 44.83
S/. 802.86
m2
18.74
S/. 61.76
S/. 1,157.63
m2
m2
68.88
105.54
S/. 42.87
S/. 39.00
S/. 2,953.07
S/. 4,115.95
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
m2
5.00
m2
5.00
S/. 39.00
S/. 195.00
ML
6.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
m2
m2
m2
m2
m2
glb
m2
29.42
65.61
70.39
33.23
111.74
1.00
198.65
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
6.3%
0.0%
0.0%
0.00
0.00
0.00
0.00
455.00
0.00
0.00
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
6.3%
0.0%
0.0%
0.00
0.00
0.00
0.00
455.00
0.00
0.00
m2
m2
m2
m2
und
3.00
79.10
12.00
9.26
1.00
S/. 58.65
S/. 72.00
S/. 533.00
S/. 475.00
NO INCLUYE
S/. 175.95
S/. 5,694.95
S/. 6,396.00
S/. 4,398.50
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
und
6.00
NO INCLUYE
m2
m2
m2
874.68
25.94
249.99
S/. 9,621.53
S/. 285.29
S/. 2,749.88
0.00
0.00
0.00
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES

Guardiania
GLB
MES
MES
M2
MES
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
3.00
7.01
7.02
7.03
7.04
7.05
7.06
7.08
7.08
Pisos
4.00
4.01
4.02
Contra zcalos
5.00
5.01
Zcalos
5.02
5.03
5.04
6.00
6.01
6.02
6.03


Derrames de e=15 cm

Zocalo de aluminio
Porcelanato tipo ladrilo Alcagres coleccin URBAN color TTC,URB,0.16 forma

7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
Drywall
8.00
8.01
8.02
8.03
8.04
8.05
8.06


Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co
(sala
(pro
S/. 115.75
S/. 578.75
9.00
9.01
9.02
9.03
Pintura
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
10.00
10.01
10.02
10.03
10.04
10.05
10.06
10.07
10.08
10.09
10.10
10.11
10.12
10.13
10.10
10.14
10.16
10.17
10.18
10.19
Vidrio Templado
P-01 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y tirardor deUnd
acero inoxidable
freno hidraulico. (Sala
de reuniones)
1.00 de 1.50mS/.y 1,864.40
S/. 1,864.40
0.00
0.0%
M-01 - Mampara fija de cristal templado de 10mm. 2paos,Perfil de Aluminio natural tubo Und
de 31/4"x11/2"
U de fijacion
de seguridad
4 micras ( Sala de reuniones)
1.00
S/.,Lamina
2,405.10
S/.de
2,405.10
0.00
0.0%
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
4 micras ( Directorio) 0.00
Und
5,336.90
S/.de
5,336.90
0.0%
P-03 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo
Und y accesorios
1.00 de aluminio
S/.natural.
834.30 (Directorio)S/. 834.30
0.00
0.0%
M-03 - Mampara fija de cristal templado de 10mm. 2 paos,Perfil de Aluminio natural tubo Und
de 31/4"x11/2"
U de fijacion
de seguridad
4 micras ( Directorio)0.00
1.00
S/.,Lamina
2,321.20
S/. de
2,321.20
0.0%
pomo y accesorios
1.00 de luminio
S/.natural
834.30(kitchenette)
S/. 834.30
0.00
0.0%
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
4 micras ( kitchenette)0.00
Und
5,052.55
S/.de
5,052.55
0.0%
pomo y accesorios
2)
1.00 de luminio
S/.natural
S/. 834.30
0.00
0.0%
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
Und
2,176.70
S/.de
2,176.70
0.00 2 ) 0.0%
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
Und
2,330.50
S/.de
2,330.50
0.00 2 ) 0.0%
pomo y accesorios
2)
1.00 de luminio
S/.natural
S/. 834.30
0.00
0.0%
31/4"x11/2"1.00
U de fijacionS/.
,Lamina
de seguridad
Und
1,384.30
S/.de
1,384.30
0.00 2 ) 0.0%
Und natural (Cuarto
1.00 IT ) S/. 1,044.10
S/. 1,044.10
0.00
0.0%
- director)
und natural (Oficina
2.00 de gerente
S/. 1,044.10
S/. 2,088.20
0.00
0.0%
und
2.00
S/. 543.00
S/. 1,086.00
0.00
0.0%
Und
1.00
S/. 680.50
S/. 680.50
0.00
0.0%
und
3.00
S/. 521.60
S/. 1,564.80
0.00
0.0%
Und
5.00
S/. 80.00
S/. 400.00
0.00
0.0%
Und
1.00
S/. 100.70
S/. 100.70
0.00
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
0.00
0.00
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
11.12
11.13
11.14
12.00
12.01
12.02
12.03
12.04
12.05
12.06

SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada a

Cto de Limpieza (0.60 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada al
Separador en baos con melamina color beige y tubo de aluminio 1 1/2"x1 1/2
Kichenet, mueble bajo color cedro gris + tirador de acero inoxidable 10x60 ma
Kichenet mueble alto melamina cedros gris + tirador de acero inoxidable 10
Mueble recepcin con MDF enchapado con listones de madera acabado en lac
Recepcin
Recepcin closet con melamina color blanco + tirador de acero inoxidable z
S/. 11.00
S/. 11.00
S/. 11.00
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
m2
ml
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
24.00
4.40
S/. 1,134.40
S/. 1,134.40
S/. 1,224.00
S/. 1,074.70
S/. 889.60
S/. 1,671.80
S/. 1,253.83
S/. 3,525.65
S/. 385.10
S/. 1,149.35
NO INCLUYE
S/. 1,438.10
m2
9.62
NO INCLUYE
Und
1.00
S/. 907.55
S/. 3,403.20
S/. 1,134.40
S/. 1,224.00
S/. 1,074.70
S/. 889.60
S/. 1,671.80
S/. 1,253.83
S/. 3,525.65
S/. 385.10
S/. 1,149.35
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%
0.0%
0.0%
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%
0.0%
0.0%
0.0%
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 6,327.64
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
S/. 907.55
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
LUMINARIAS
LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR CON VIDRIO, ESPEJO
DE 26w
TC-D, BALASTRO
und FACETADO
27.00 Y DOS LMPARAS
S/. 182.60 AHORRADORAS
S/. 4,930.20 COMPACTAS
0.00
0.0%
0.00ELECTRNICO.
0.00
LUMINARIA TIPO DOWN LIGHT PARA SUSPENDER, DIFUSOR DE VIDRIO, CONund
DOS LMPARAS
AHORRADORAS
52.00
S/. 275.00 DE 26w,
S/. 14,300.00
0.00
0.0%
0.00
0.00
LUMINARIA PARA SUSPENDER, LUZ DIRECTA/INDIRECTA CON DIFUSOR con difusor
acrilico
und
2.00opalino Kit S/. 293.70
S/. 587.40
0.00
0.0%
0.00
0.00
LUMINARIA DE RADIACIN DIRECTA PARA FIJAR A DUCTO, ALETAS LATERALES,
28w, BALASTRO
ELECTRNICO.0.00
und CON DOS
15.00LMPARAS
S/. DE
242.18
S/. 3,632.70
0.0%
0.00
0.00
LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR, DIFUSOR DE VIDRIO,
DE539.00
26w TC-D, BALASTRO
und CON DOS
5.00LMPARAS
S/.AHORRADORAS
107.80
S/.
0.00 ELECTRNICO.
0.0%
0.00
0.00
LUMINARIA TIPO SPOT PARA EMPOTRAR, CON UNA LAMPARA LED DE 6.5w/12V.
ALPHA
12V
und EQUIPADO
5.00 CON TRASFORMADOR
S/. 84.70
S/. 423.50
0.00
0.0%
0.00
0.00
13.00 EQUIPAMIENTO EN INSTALACIONES SANITARIAS DE BAOS

13.01 Inodoro marca Trebol linea Institucional modelo Elevator FLUX color blanco
PZA
4.00
S/. 645.00
S/. 2,580.00
VAL 02
0.00
0.0%
0.00
0.00
0.00
Pgina 6
CONTRATO
TEM
DESCRIPCIN
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12

Lavacopas marca Record Linea oceano Modelo artico 38 x 46 cacabado satin
14.00
14.01
14.02
14.03
14.04
GRIFERIAS
Griferia fluxometro palanca de bronce marca HELVEX acabado cromado

Llave temporizada de bronce de 1/2" para urinario marca Trebol Linea Neoplu
Griferia prilla y pico de bronce aireador, marca Trebol modelo Piave acabado
Griferia al mueble con pico giratorio de 5/8" marca Italgrif modelo Buzios le
ACUMULADO ANTERIOR
TOTAL
S/.
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
NO INCLUYE
S/. 14.00
S/. 71.00
S/. 25.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
PZA
4.00
2.00
5.00
1.00
S/. 295.00
S/. 100.00
S/. 118.00
S/. 76.00
S/. 1,180.00
S/. 200.00
S/. 590.00
S/. 76.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
25.00
0.00
0.00
2.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
15.3%
0.0%
0.0%
16.7%
37.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,441.00
0.00
0.00
190.16
316.71
0.00
0.00
0.00
0.00
0.00
0.00
70.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
6,834.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
95.00
0.00
0.00
2.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
58.3%
0.0%
0.0%
16.7%
37.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
9,275.80
0.00
0.00
190.16
316.71
0.00
0.00
0.00
0.00
0.00
0.00
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
35.00
28.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
52.2%
54.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
3,539.90
2,905.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
15.00
0.00
0.00
0.00
0.00
0.25
0.00
0.00
0.00
0.00
44.8%
29.4%
0.0%
0.0%
0.0%
0.0%
25.0%
0.0%
0.0%
0.0%
0.0%
3,034.20
1,556.55
0.00
0.00
0.00
0.00
37.83
0.00
0.00
0.00
0.00
65.00
43.00
0.00
0.00
0.00
0.00
0.25
0.00
0.00
0.00
0.00
97.0%
84.3%
0.0%
0.0%
0.0%
0.0%
25.0%
0.0%
0.0%
0.0%
0.0%
6,574.10
4,462.11
0.00
0.00
0.00
0.00
37.83
0.00
0.00
0.00
0.00
PZA
PZA
PZA
PZA
und
und
PZA
PZA
PZA
CANT
MONTO
S/.
1.00
4.00
1.00
4.00
2.00
2.00
5.00
1.00
4.00
13.00
7.00
PZA
ACUMULADO ACTUAL
PZA
PZA
CANT
MONTO
S/.
P.U
PZA
PRESENTE PERIODO
CANT
PZA
CANT
MONTO
S/.
U.M
ELECTRICAS
I
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
ALUBRADO
2.00
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11

Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
5.00
S/. 31.49
S/. 157.45
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
2.13
Unid.
57.00
S/. 31.49
S/. 1,794.93
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
2.14

Aire Acondicionado.
Unid.
10.00
S/. 102.67
S/. 1,026.70
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
ml
ml
80.80
50.00
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
ml
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml
12.80
S/. 20.50
S/. 262.40
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
und.
und.
und.
1.00
1.00
1.00
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
ml.
und.
und.
46.00
10.00
23.00
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
ml.
4.00
S/. 5.64
S/. 22.54
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml.
52.10
S/. 4.99
S/. 260.15
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml.
28.20
S/. 4.99
S/. 140.72
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
Und.
4.00
S/. 100.00
S/. 400.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
und.
und.
und.
und.
10.00
11.00
6.00
17.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
5.00
4.00
3.00
0.00
50.0%
36.4%
50.0%
0.0%
63.80
79.52
87.51
0.00
3.00
5.00
3.00
6.00
30.0%
45.5%
50.0%
35.3%
38.28
99.40
87.51
228.36
8.00
9.00
6.00
6.00
80.0%
81.8%
100.0%
35.3%
102.08
178.92
175.02
228.36
ml.
100.00
S/. 10.05
S/. 1,005.00
25.00
25.0%
251.25
35.00
35.0%
351.75
60.00
60.0%
603.00
ml
ml
29.50
40.40
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
0.00
28.00
0.0%
69.3%
0.00
660.52
18.80
5.00
63.7%
12.4%
443.49
117.95
18.80
33.00
63.7%
81.7%
443.49
778.47
und.
und.
und.
und.
10.00
19.00
15.00
10.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
8.00
12.00
11.00
0.00
80.0%
63.2%
73.3%
0.0%
102.08
238.56
320.87
0.00
0.00
3.00
0.00
4.00
0.0%
15.8%
0.0%
40.0%
0.00
59.64
0.00
152.24
8.00
15.00
11.00
4.00
80.0%
78.9%
73.3%
40.0%
102.08
298.20
320.87
152.24
ml.
ml.
und.
und.
38.65
3.00
1.00
1.00
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
ml.
48.05
S/. 22.57
S/. 1,084.49
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml.
44.65
S/. 25.50
S/. 1,138.58
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
Pto.
Pto.
Pto.
57.00
37.00
1.00
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
21.00
18.00
0.00
36.8%
48.6%
0.0%
1,593.90
1,366.20
0.00
28.00
13.00
0.00
49.1%
35.1%
0.0%
2,125.20
986.70
0.00
49.00
31.00
0.00
86.0%
83.8%
0.0%
3,719.10
2,352.90
0.00
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
6.00
2.00
1.00
2.00
1.00
1.00
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
2.12
3.03
3.04
3.05

Tab. TSI.
3.07

8.00
TABLEROS ELECTRICOS
8.01
8.02
8.03

9.00
CANALETA
9.01
9.02
9.03

3.06
10.00
10.01
equipos electricos.
10.02
10.04

+ Tub. EMT 20mm.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04

10.03
1.00
OTROS
12.01
II
1.00

1.01
1.02

2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
3.01
3.02
3.03
3.04
3.05

x cada 2.40m.
4.00
DATA
4.01
4.02
4.03

Salida de rack.
5.00
SEGURIDAD
5.01
5.02
5.03
5.04
5.05
5.06

Salida de sirena.
3.04
III
1.00
SUMINISTRO
1.01
und
1.00
S/. 3,350.16
NO INCLUYE
1.02
und
1.00
S/. 10,484.76
NO INCLUYE
VAL 02
Pgina 7
CONTRATO
TEM
DESCRIPCIN
2.00
2.01
3.00
INSTALACION
ESTRUCTURA METALICA
3.01
2.02
U.M
CANT
ACUMULADO ANTERIOR
P.U
TOTAL
S/.
und
1.00
S/. 225.00
NO INCLUYE
und
1.00
S/. 445.00
NO INCLUYE
Glb
1.00
S/. 575.48
NO INCLUYE
CANT
PRESENTE PERIODO
MONTO
S/.
CANT
ACUMULADO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
SANITARIAS
1.00
1.01
1.02
1.03
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02

ML
ML
ML
87.89
35.28
55.00
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
PTO
PTO
PTO
14.00
7.00
13.00
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
UND
UND
GLB
GLB
UND
4.00
2.00
1.00
1.00
5.00
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
ML
ML
ML
ML
UND
6.40
27.00
18.60
3.89
1.00
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
PTO
PTO
9.00
6.00
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00

PZA
PZA
7.00
1.00
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
PZA
2.00
140.00
280.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
und
18.00
S/. 57.54
S/. 1,035.76
und
1.00
S/. 72.03
S/. 72.03
und
2.00
S/. 86.91
S/. 173.83
und
2.00
S/. 115.08
S/. 230.17
und
6.00
S/. 183.48
S/. 1,100.90
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
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
0.00
0.00
0.00
und
10.00
S/. 28.21
S/. 282.05
und
1.00
S/. 47.56
S/. 47.56
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
3.01 Bushing FeNe 1 1/4" x 1" x 150
und
4.00
S/. 3.66
S/. 14.65
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
4.00
S/. 3.66
S/. 14.65
und
3.00
S/. 5.11
S/. 15.32
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
1.00
S/. 5.07
S/. 5.07
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
1.00
S/. 10.99
S/. 10.99
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
1.00
S/. 8.05
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
1.00
S/. 10.99
S/. 10.99
und
52.00
S/. 3.10
S/. 161.04
und
4.00
S/. 18.07
S/. 72.28
und
31.00
S/. 2.13
S/. 66.07
und
11.00
S/. 3.74
S/. 41.15
und
2.00
S/. 5.55
S/. 11.10
und
2.00
S/. 8.45
S/. 16.89
und
3.00
S/. 11.79
S/. 35.36
0.00
0.00
0.00
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.03


PRUEBAS DE DESAGUE
TRAMPA P 2"



S/. 8.05
und
2.00
S/. 24.79
S/. 49.57
Vlvula de bola 1/2"
und
1.00
S/. 17.55
S/. 17.55
und
1.00
S/. 24.66
S/. 24.66
und
25.00
S/. 1.29
S/. 32.19
und
2.00
S/. 1.93
S/. 3.86
und
3.00
S/. 2.25
S/. 6.76
und
3.00
S/. 2.85
S/. 8.56
und
11.00
S/. 3.74
S/. 41.15
5.06 Fig. 1000 - 2 1/2"
und
3.00
S/. 28.49
S/. 85.48
5.07 Fig. 907 - 1"
und
2.00
S/. 33.08
S/. 66.16
5.08 Fig. 910 - 1"
und
5.00
S/. 26.27
S/. 131.37
und
17.00
S/. 29.17
S/. 495.90
und
14.00
S/. 32.07
S/. 448.95
und
14.00
S/. 6.04
S/. 84.54
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
und
1.00
S/. 381.30
S/. 381.30
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
und
1.00
S/. 76.41
S/. 76.41
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
ml
34.00
S/. 36.22
S/. 1,231.46
ml
8.00
S/. 32.19
S/. 257.52
ml
8.00
S/. 26.15
S/. 209.21
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
4.00
4.01
4.02
5.00
6.00 ROCIADORES


S/. 748.42
0.00
0.00
0.00
0.00
0.00
0.00
9.07

generales
und
1.00
S/. 518.26
S/. 518.26
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
9.08
menudos.
und
1.00
S/. 444.22
S/. 444.22
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
9.09
und
1.00
S/. 370.19
S/. 370.19
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
glb
1.00
S/. 1,422.40
S/. 1,422.40
und
1.00
S/. 362.14
S/. 362.14
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.00
3.00
2.00
0.00
0.00
0.0%
58.8%
75.0%
100.0%
0.0%
0.0%
0.00
863.17
258.95
172.63
0.00
0.00
0.00
10.00
3.00
2.00
0.00
0.00
0.0%
58.8%
75.0%
100.0%
0.0%
0.0%
0.00
863.17
258.95
172.63
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
ml
5.00
S/. 24.14
S/. 120.71
ml
104.00
S/. 18.10
S/. 1,882.83
und
31.00
S/. 24.14
1.00 CANALIZACION
Pto.
1.00
S/. 86.32
S/. 86.32
Pto.
17.00
S/. 86.32
S/. 1,467.39
Pto.
4.00
S/. 86.32
S/. 345.27
Pto.
2.00
S/. 86.32
S/. 172.63
Pto.
1.00
S/. 86.32
S/. 86.32
Pto.
1.00
S/. 86.32
S/. 86.32
negro UL
und
1.00
S/. 1,105.86
S/. 1,105.86
und
2.00
S/. 102.08
S/. 204.16
und
17.00
S/. 65.92
S/. 1,120.69
und
1.00
S/. 51.04
S/. 51.04
0.00
0.00
0.00
0.00
und
2.00
S/. 89.32
S/. 178.64
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
und
4.00
S/. 195.66
S/. 782.63

2.08
rll
1.00
S/. 638.00
S/. 638.00
glb
1.00
S/. 533.26
S/. 533.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
und
1.00
S/. 170.14
S/. 170.14
und
20.00
S/. 34.02
S/. 680.46
und
4.00
S/. 38.28
S/. 153.12
glb
1.00
S/. 893.20
S/. 893.20
glb
1.00
S/. 212.66
S/. 212.66
glb
1.00
S/. 255.20
S/. 255.20
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
2.00 SUMINISTRO
VAL 02
Pgina 8
CONTRATO
TEM
DESCRIPCIN
U.M
CANT
P.U
TOTAL COSTO DIRECTO
ACUMULADO ANTERIOR
TOTAL
S/.
CANT
S/. 323,217.57
MONTO
S/.
PRESENTE PERIODO
CANT
S/. 20,719.53
%
8.35%
ACUMULADO ACTUAL
MONTO
S/.
CANT
S/. 26,977.45
%
14.76%
MONTO
S/.
S/. 47,696.98
GASTOS GENERALES
8.00%
S/. 25,857.41
1,657.56
S/. 2,158.20
UTILIDAD
5.00%
S/. 16,160.88
1,035.98
S/. 1,348.87
S/. 2,384.85
S/. 30,484.52
S/. 53,897.59
TOTAL PRESUPUESTO
S/. 365,235.85
Descuento
0.00%
S/. 0.00
20%
FECHA:
FECHA:
23,413.07
S/. 0.00
S/. 0.00
S/. 30,484.52
S/. 53,897.59
S/. 63,599.15
S/. 27,627.42
S/. 35,971.73
S/. 73,047.17
(4,682.61)
(6,096.90)
23,413.07
FECHA
(4,682.61)
(C) SUBTOTAL (A+B)
18,730.45
FECHA
(D) IGV [18% of (C)]
GERENCIA
S/. 53,897.59
-S/. 6,096.90
-S/. 10,779.52
S/. 24,387.62
S/. 43,118.07
3,371.48
S/. 4,389.77
S/. 7,761.25
22,101.94
S/. 28,777.39
S/. 50,879.32
0.00
S/. 0.00
S/. 0.00
(G) RETENCIN (0%)
0.00
S/. 0.00
S/. 0.00
22,101.94
S/. 28,777.39
S/. 50,879.33
(E) TOTAL (C+D)
FECHA
VAL 02
(10,779.52)
S/. 30,484.52
(A) TOTAL
FECHA:
8.3%
S/. 430,978.31
CONSTRUCCION
23,413.07
S/. 0.00
S/. 365,235.85
CONTRATISTA
6.4%
S/. 3,815.76
Pgina 9
VALORIZACIN N 2
S/.
430,978.31
S/.
S/.
430,978.31
SALDO ACTUAL
CANT
MONTO
S/.
0.50
0.50
1.00
1.00
50.0%
50.0%
66.7%
66.7%
800.00
725.00
1,600.00
800.00
3.00
100.0%
1,050.00
4.00
8.9%
198.00
0.00
0.0%
0.00
2.67
51.96
14.30
7.2%
72.2%
100.0%
48.06
935.32
214.50
42.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
13.1%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
924.00
13,978.00
943.14
641.40
1,118.64
2,379.00
487.50
216.00
153.00
9.50
100.0%
100.0%
6,426.00
237.50
17.91
18.74
68.88
105.54
100.0%
100.0%
100.0%
100.0%
802.86
1,157.63
2,953.07
4,115.95
5.00
5.00
6.00
100.0%
100.0%
100.0%
578.75
195.00
4,230.00
29.42
65.61
70.39
33.23
104.74
1.00
198.65
100.0%
100.0%
100.0%
100.0%
93.7%
100.0%
100.0%
1,714.94
4,113.50
4,607.13
2,243.36
6,807.89
600.00
3,178.40
3.00
79.10
12.00
9.26
100.0%
100.0%
100.0%
100.0%
175.95
5,694.95
6,396.00
4,398.50
874.68
25.94
249.99
100.0%
100.0%
100.0%
9,621.53
285.29
2,749.88
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1,864.40
2,405.10
5,336.90
834.30
2,321.20
834.30
5,052.55
834.30
2,176.70
2,330.50
834.30
1,384.30
1,044.10
2,088.20
1,086.00
680.50
1,564.80
400.00
100.70
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
3,403.20
1,134.40
1,224.00
1,074.70
889.60
1,671.80
1,253.83
3,525.65
385.10
1,149.35
4.40
100.0%
6,327.64
1.00
100.0%
907.55
27.00
52.00
2.00
15.00
5.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
4,930.20
14,300.00
587.40
3,632.70
539.00
423.50
4.00
100.0%
2,580.00
VAL 02
Pgina 10
SALDO ACTUAL
CANT
MONTO
S/.
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
395.00
348.00
126.00
380.00
196.00
165.60
530.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
56.00
923.00
175.00
4.00
2.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
1,180.00
200.00
590.00
76.00
68.00
19.00
182.00
10.00
5.00
1.00
6.00
12.00
8.00
1.00
6.00
41.7%
100.0%
100.0%
83.3%
62.5%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
6,639.52
2,357.90
3,276.00
950.80
527.85
109.42
730.32
302.04
266.64
41.49
156.54
2.00
8.00
1.00
2.00
1.00
1.00
0.75
7.00
3.00
1.00
62.00
3.0%
15.7%
100.0%
100.0%
100.0%
100.0%
75.0%
100.0%
100.0%
100.0%
100.0%
202.28
830.16
151.30
302.60
151.30
151.30
113.48
1,421.56
609.24
203.08
1,952.38
5.00
100.0%
157.45
57.00
100.0%
1,794.93
10.00
100.0%
1,026.70
80.80
50.00
100.0%
100.0%
2,361.78
1,178.00
40.40
100.0%
2,290.68
40.40
100.0%
2,290.68
12.80
100.0%
262.40
31.00
100.0%
635.50
31.00
100.0%
635.50
0.90
0.90
0.90
90.0%
90.0%
90.0%
4,476.02
2,819.95
3,411.22
46.00
10.00
23.00
100.0%
100.0%
100.0%
1,871.06
186.20
428.26
4.00
100.0%
22.54
52.10
100.0%
260.15
28.20
100.0%
140.72
4.00
100.0%
400.00
2.00
2.00
0.00
11.00
20.0%
18.2%
0.0%
64.7%
25.52
39.76
0.00
418.66
40.00
40.0%
402.00
10.70
7.40
36.3%
18.3%
252.41
174.57
2.00
4.00
4.00
6.00
20.0%
21.1%
26.7%
60.0%
25.52
79.52
116.68
228.36
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
2,814.68
298.05
100.65
85.18
48.05
100.0%
1,084.49
44.65
100.0%
1,138.58
8.00
6.00
1.00
14.0%
16.2%
100.0%
607.20
455.40
75.90
6.00
2.00
1.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
465.78
155.26
77.63
155.26
77.63
77.63
VAL 02
Pgina 11
SALDO ACTUAL
CANT
MONTO
S/.
87.89
35.28
55.00
100.0%
100.0%
100.0%
1,480.95
776.16
907.50
14.00
7.00
13.00
100.0%
100.0%
100.0%
663.60
406.00
624.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
104.00
106.40
120.00
120.00
210.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
68.16
329.40
334.80
75.86
120.00
9.00
6.00
100.0%
100.0%
378.00
589.20
7.00
1.00
100.0%
100.0%
479.50
145.60
2.00
100.0%
280.00
18.00
1.00
2.00
2.00
6.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,035.76
72.03
173.83
230.17
1,100.90
10.00
1.00
100.0%
100.0%
282.05
47.56
4.00
4.00
3.00
1.00
1.00
1.00
1.00
52.00
4.00
31.00
11.00
2.00
2.00
3.00
2.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
14.65
14.65
15.32
5.07
10.99
8.05
10.99
161.04
72.28
66.07
41.15
11.10
16.89
35.36
49.57
1.00
1.00
100.0%
100.0%
17.55
24.66
25.00
2.00
3.00
3.00
11.00
3.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
32.19
3.86
6.76
8.56
41.15
85.48
66.16
131.37
17.00
14.00
14.00
100.0%
100.0%
100.0%
495.90
448.95
84.54
1.00
100.0%
381.30
1.00
100.0%
76.41
34.00
8.00
8.00
5.00
104.00
31.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1,231.46
257.52
209.21
120.71
1,882.83
748.42
1.00
100.0%
518.26
1.00
100.0%
444.22
1.00
100.0%
370.19
1.00
1.00
100.0%
100.0%
1,422.40
362.14
1.00
7.00
1.00
0.00
1.00
1.00
100.0%
41.2%
25.0%
0.0%
100.0%
100.0%
86.32
604.22
86.32
0.00
86.32
86.32
1.00
2.00
17.00
1.00
100.0%
100.0%
100.0%
100.0%
1,105.86
204.16
1,120.69
51.04
2.00
100.0%
178.64
4.00
1.00
1.00
100.0%
100.0%
100.0%
782.63
638.00
533.26
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
170.14
680.46
153.12
893.20
212.66
255.20
VAL 02
Pgina 12
SALDO ACTUAL
CANT
MONTO
S/.
%
85.24%
S/. 275,520.59
S/. 22,041.65
S/. 13,776.03
S/. 311,338.26
S/. 0.00
S/. 311,338.26
S/. 367,379.15
(62,267.65)
S/. 311,338.26
-S/. 62,267.65
S/. 249,070.61
S/. 44,832.71
S/. 293,903.32
S/. 0.00
S/. 0.00
S/. 293,903.32
VAL 02
Pgina 13

Fecha : 27-Nov-14
Periodo 20/11/2014 al 27/11/2014
N de Contrato.:
Contratista :
CONTRATO
TEM
DESCRIPCIN
U.M
CANT
GLB
VIAJE
1.00
1.00
1.50
1.50
38.00
2.00
3.00
m2
ml
glb
45.00
4.75
1.00
m2
m3
ml
36.87
71.96
14.30
m2
m2
m2
m2
m2
m2
m2
ml
320.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
ml
153.00
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES

Guardiania
GLB
MES
MES
M2
MES
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
3.00
7.01
7.02
7.03
7.04
7.05
7.06
7.08
7.08
Pisos
4.00
4.01
Contra zcalos


Derrames de e=15 cm

Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico aca
Zocalo de aluminio
4.02
5.00
5.01
Zcalos
5.02
5.03
5.04
6.00
6.01
6.02
6.03
ml
9.50
m2
17.91
m2
18.74
m2
m2
68.88
105.54
m2
5.00
m2
5.00
ML
6.00
m2
m2
m2
m2
m2
glb
m2
29.42
65.61
70.39
33.23
111.74
1.00
198.65

m2
Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co m2
m2
m2
(sala
und
und
(proy
3.00
79.10
12.00
9.26
1.00
Porcelanato tipo ladrilo Alcagres coleccin URBAN color TTC,URB,0.16 format

7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
Drywall
8.00
8.01
8.02
8.03
8.04
8.05
8.06

9.00
9.01
9.02
9.03
Pintura
10.00
Vidrio Templado
10.01
P-01 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y

tirardor de acero inoxidable de 1.50m y freno hidraulico. (Sala de reuniones)
10.02
10.03

M-01 - Mampara fija de cristal templado de 10mm. 2paos,Perfil de Aluminio

natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de
reuniones)
M-02 - Mampara fija de cristal templado de 10mm. 4paos,Perfil de Aluminio natural
tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio)
6.00
m2
m2
m2
874.68
25.94
249.99
Und
1.00
Und
1.00
Und
1.00
10.04

chapa tipo pomo y accesorios de aluminio natural. (Directorio)
Und
1.00
10.05
M-03 - Mampara fija de cristal templado de 10mm. 2 paos,Perfil de Aluminio

natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras
( Directorio)
Und
1.00
10.06

chapa tipo pomo y accesorios de luminio natural (kitchenette)
Und
1.00
10.07

tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( kitchenette)
Und
1.00
10.08

chapa tipo pomo y accesorios de luminio natural (Sala de reunion 2)
Und
1.00
10.09

tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion
2)
Und
1.00
10.10

2)
Und
1.00
Und
1.00
10.11

10.12

2)
Und
1.00
10.13
P-03 - Puerta de cristal templado incoloro de 10mm: chapa tipo pomo y accesorios
de luminio natural (Cuarto IT )
Und
1.00
und
2.00
und
Und
und
Und
Und
2.00
1.00
3.00
5.00
1.00
Und
3.00
Und
1.00
Und
Und
1.00
1.00
Und
1.00
Und
1.00
Und
1.00
Und
1.00
Und
1.00
Und
1.00
m2
24.00
ml
4.40
m2
9.62
Und
1.00
10.10
10.14
10.16
10.17
10.18
10.19
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
11.12
11.13
11.14
de luminio natural (Oficina de gerente - director)
SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm

pintada al duco color blanco, rejilla metalica y cierrapuertas hidarulico
Cto de Limpieza (0.60 X 2.10 ) - puerta contraplacada en mdf de 6mm
0.93x2.40
Closet - 5 melamina cedro gris tirador de acero + zcalo de aluminio
1.75x2.40
1.30x2.40
Separador en baos con melamina color beige y tubo de aluminio 1 1/2"x1
1/2"
Kichenet, mueble bajo color cedro gris + tirador de acero inoxidable 10x60
marca Voga (No incluye tablero) 1.48x0.55x0.60
Kichenet mueble alto melamina cedros gris + tirador de acero inoxidable
10x60 marca Voga 1.48x0.60x0.30
Mueble recepcin con MDF enchapado con listones de madera acabado en
laca satinada 2.81x1.10
Recepcin
Recepcin closet con melamina color blanco + tirador de acero inoxidable
zcalos de aluminio 0.95x2.40
12.00 LUMINARIAS
12.01 SPOT FACETADO 2x26w
LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR CON VIDRIO,
ESPEJO FACETADO Y DOS LMPARAS AHORRADORAS COMPACTAS
DE 26w TC-D, BALASTRO ELECTRNICO.
und
27.00
SPOT COLGANTE CON VARRILLA 2x26w

12.02 LUMINARIA TIPO DOWN LIGHT PARA SUSPENDER, DIFUSOR DE
VIDRIO, CON DOS LMPARAS AHORRADORAS DE 26w, BALASTRO
ELECTRNICO.
und
52.00
Sistema ROOF 2x28w 2.22 Mts

12.03 LUMINARIA PARA SUSPENDER, LUZ DIRECTA/INDIRECTA CON
DIFUSOR con difusor acrilico opalino Kit
und
2.00
und
15.00
und
5.00
und
5.00
PZA
4.00
PZA
PZA
1.00
4.00
1.00
4.00
2.00
2.00
5.00
PZA
1.00
PZA
und
4.00
13.00
7.00
PZA
4.00
PZA
2.00
PZA
5.00
PZA
1.00
12.04 EMPOTRADO ROOF 2X28W L=1.22 mts

LUMINARIA DE RADIACIN DIRECTA PARA FIJAR A DUCTO, ALETAS
LATERALES, CON DOS LMPARAS DE 28w, BALASTRO ELECTRNICO.
ALPHA SPOT 2x26w
12.05 LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR, DIFUSOR DE
VIDRIO, CON DOS LMPARAS AHORRADORAS DE 26w TC-D,
LUMINARIA TIPO SPOT PARA EMPOTRAR, CON UNA LAMPARA LED
12.06
DE 6.5w/12V. EQUIPADO CON TRASFORMADOR ALPHA 12V
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
Lavacopas marca Record Linea oceano Modelo artico 38 x 46 cacabado
satinado
14.00 GRIFERIAS
14.01 Griferia fluxometro palanca de bronce marca HELVEX acabado cromado
Llave temporizada de bronce de 1/2" para urinario marca Trebol Linea
14.02
Neoplus
14.03 Griferia prilla y pico de bronce aireador, marca Trebol modelo Piave acabado
cromado
14.04 Griferia al mueble con pico giratorio de 5/8" marca Italgrif modelo Buzios
lever acabado cromado.
ELECTRICAS
I
1.00
ALUBRADO
PZA
PZA
PZA
PZA
PZA
und
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
2.00
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11

Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
Unid.
5.00
2.13
Unid.
57.00
2.14

Aire Acondicionado.
Unid.
10.00
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
ml
ml
80.80
50.00
ml
40.40
ml
40.40
ml
12.80
ml
31.00
ml
31.00
und.
und.
und.
1.00
1.00
1.00
ml.
und.
und.
46.00
10.00
23.00
2.12
3.03
3.04
3.05

Tab. TSI.
3.07

8.00
TABLEROS ELECTRICOS
8.01
8.02
8.03

9.00
CANALETA
9.01
9.02
9.03

3.06
10.00
10.01
equipos electricos.
10.02
10.04

+ Tub. EMT 20mm.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04

10.03
1.00
OTROS
12.01
II
1.00

1.01
1.02

2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
3.01
3.02
3.03
3.04
3.05

x cada 2.40m.
4.00
DATA
4.01
4.02
4.03

Salida de rack.
5.00
SEGURIDAD
5.01
5.02
5.03
5.04
5.05
5.06

Salida de sirena.
3.04
III
1.00

SUMINISTRO
ml.
4.00
ml.
52.10
ml.
28.20
Und.
4.00
und.
und.
und.
und.
10.00
11.00
6.00
17.00
ml.
100.00
ml
ml
29.50
40.40
und.
und.
und.
und.
10.00
19.00
15.00
10.00
ml.
ml.
und.
und.
38.65
3.00
1.00
1.00
ml.
48.05
ml.
44.65
Pto.
Pto.
Pto.
57.00
37.00
1.00
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
6.00
2.00
1.00
2.00
1.00
1.00
1.01
und
1.00
1.02
2.00
2.01
und
1.00
und
1.00
und
1.00
3.00

INSTALACION
ESTRUCTURA METALICA
3.01
Glb
1.00
2.02
SANITARIAS
1.00
1.01
1.02
1.03
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02
6.03

ML
ML
ML
87.89
35.28
55.00
PTO
PTO
PTO
14.00
7.00
13.00
UND
UND
GLB
GLB
UND
4.00
2.00
1.00
1.00
5.00
ML
ML
ML
ML
UND
6.40
27.00
18.60
3.89
1.00
PTO
PTO
9.00
6.00

PZA
PZA
7.00
1.00
PZA
2.00
und
18.00
und
1.00
und
2.00
und
2.00
und
6.00


PRUEBAS DE DESAGUE
TRAMPA P 2"




und
10.00
und
1.00
3.01 Bushing FeNe 1 1/4" x 1" x 150
und
4.00
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
4.00
und
3.00
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
1.00
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
1.00
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
1.00
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
1.00
und
52.00
und
4.00
und
31.00
und
11.00
und
2.00
und
2.00
und
3.00
und
2.00
Vlvula de bola 1/2"
und
1.00
und
1.00
und
25.00
und
2.00
und
3.00
und
3.00
und
11.00
5.06 Fig. 1000 - 2 1/2"
und
3.00
5.07 Fig. 907 - 1"
und
2.00
5.08 Fig. 910 - 1"
und
5.00
und
17.00
und
14.00
und
14.00
und
1.00
und
1.00
ml
34.00
ml
8.00
ml
8.00
ml
5.00
ml
104.00
und
31.00

9.07
generales
und
1.00
9.08
menudos.
und
1.00
9.09
und
1.00
glb
1.00
und
1.00
4.00
4.01
4.02
5.00
6.00 ROCIADORES


1.00 CANALIZACION
Pto.
1.00
Pto.
17.00
Pto.
4.00
Pto.
2.00
Pto.
1.00
Pto.
1.00
negro UL
und
1.00
und
2.00
und
17.00
und
1.00
und
2.00
und
4.00
2.00 SUMINISTRO

2.08
rll
1.00
glb
1.00
und
1.00
und
20.00
und
4.00
glb
1.00
glb
1.00
glb
1.00
TOTAL COSTO DIRECTO

GASTOS GENERALES
UTILIDAD
TOTAL PRESUPUESTO
Descuento
CONTRATISTA
20%
CONSTRUCCION
FECHA:
FECHA:
GERENCIA
FECHA:
VALORIZACIN

CONTRATO
P.U
ACUMULADO ANTERIOR
TOTAL
S/.
CANT
PRESENTE PERIODO
MONTO
S/.
CANT
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.50
0.50
0.50
0.50
50.0%
50.0%
33.3%
33.3%
800.00
725.00
800.00
400.00
0.25
0.25
0.25
0.25
25.0%
25.0%
16.7%
16.7%
S/. 1,050.00
0.00
0.0%
0.00
1.00
33.3%
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
41.00
91.1%
2,029.50
4.00
8.9%
1.00 100.0%
2,600.00
0.00
0.0%
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
34.20
20.00
0.00
92.8%
27.8%
0.0%
615.60
360.00
0.00
2.67
32.00
12.80
7.2%
44.5%
89.5%
S/. 22.00
S/. 58.00
S/. 42.87
S/. 42.76
S/. 46.61
S/. 39.00
S/. 75.00
S/. 15.00
S/. 7,040.00
S/. 13,978.00
S/. 943.14
S/. 641.40
S/. 1,118.64
S/. 2,379.00
S/. 487.50
S/. 216.00
278.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86.9%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
6,116.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.1%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
S/. 42.00
S/. 6,426.00
0.00
0.0%
0.00
0.00
0.0%
S/. 2,600.00
S/. 237.50
0.00
0.0%
0.00
0.00
0.0%
S/. 44.83
S/. 802.86
S/. 61.76
S/. 1,157.63
S/. 42.87
S/. 39.00
S/. 2,953.07
S/. 4,115.95
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
S/. 115.75
S/. 578.75
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
S/. 25.00
S/. 39.00
S/. 195.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
0.00
0.00
0.00
0.00
7.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
6.3%
0.0%
0.0%
0.00
0.00
0.00
0.00
455.00
0.00
0.00
20.00
48.00
46.80
25.80
85.00
0.50
0.00
68.0%
73.2%
66.5%
77.6%
76.1%
50.0%
0.0%
S/. 58.65
S/. 72.00
S/. 533.00
S/. 475.00
NO INCLUYE
S/. 175.95
S/. 5,694.95
S/. 6,396.00
S/. 4,398.50
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
S/. 11.00
S/. 11.00
S/. 11.00
S/. 9,621.53
S/. 285.29
S/. 2,749.88
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
S/. 1,864.40
S/. 1,864.40
0.00
0.0%
0.00
0.00
0.0%
S/. 2,405.10
S/. 2,405.10
0.00
0.0%
0.00
0.00
0.0%
S/. 5,336.90
S/. 5,336.90
0.00
0.0%
0.00
0.00
0.0%
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
0.00
0.0%
S/. 2,321.20
S/. 2,321.20
0.00
0.0%
0.00
0.00
0.0%
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
0.00
0.0%
NO INCLUYE
S/. 5,052.55
S/. 5,052.55
0.00
0.0%
0.00
0.00
0.0%
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
0.00
0.0%
S/. 2,176.70
S/. 2,176.70
0.00
0.0%
0.00
0.00
0.0%
S/. 2,330.50
S/. 2,330.50
0.00
0.0%
0.00
0.00
0.0%
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
0.00
0.0%
S/. 1,384.30
S/. 1,384.30
0.00
0.0%
0.00
0.00
0.0%
S/. 1,044.10
S/. 1,044.10
0.00
0.0%
0.00
0.00
0.0%
S/. 1,044.10
S/. 2,088.20
0.00
0.0%
0.00
0.00
0.0%
S/. 543.00
S/. 680.50
S/. 521.60
S/. 80.00
S/. 100.70
S/. 1,086.00
S/. 680.50
S/. 1,564.80
S/. 400.00
S/. 100.70
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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/. 1,134.40
S/. 3,403.20
0.00
0.0%
0.00
0.00
0.0%
S/. 1,134.40
S/. 1,134.40
0.00
0.0%
0.00
0.00
0.0%
S/. 1,224.00
S/. 1,074.70
S/. 1,224.00
S/. 1,074.70
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
S/. 889.60
S/. 889.60
0.00
0.0%
0.00
0.00
0.0%
S/. 1,671.80
S/. 1,671.80
0.00
0.0%
0.00
0.00
0.0%
S/. 1,253.83
S/. 1,253.83
0.00
0.0%
0.00
0.00
0.0%
S/. 3,525.65
S/. 3,525.65
0.00
0.0%
0.00
0.00
0.0%
S/. 385.10
S/. 385.10
0.00
0.0%
0.00
0.00
0.0%
S/. 1,149.35
S/. 1,149.35
0.00
0.0%
0.00
0.00
0.0%
S/. 6,327.64
0.00
0.0%
0.00
0.00
0.0%
S/. 907.55
0.00
0.0%
0.00
0.00
0.0%
NO INCLUYE
S/. 1,438.10
NO INCLUYE
S/. 907.55
S/. 182.60
S/. 4,930.20
0.00
0.0%
0.00
0.00
0.0%
S/. 275.00
S/. 14,300.00
0.00
0.0%
0.00
0.00
0.0%
S/. 293.70
S/. 587.40
0.00
0.0%
0.00
0.00
0.0%
S/. 242.18
S/. 3,632.70
0.00
0.0%
0.00
0.00
0.0%
S/. 107.80
S/. 539.00
0.00
0.0%
0.00
0.00
0.0%
S/. 84.70
S/. 423.50
0.00
0.0%
0.00
0.00
0.0%
S/. 645.00
S/. 2,580.00
0.00
0.0%
0.00
0.00
0.0%
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
S/. 14.00
S/. 71.00
S/. 25.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
S/. 295.00
S/. 1,180.00
0.00
0.0%
0.00
0.00
0.0%
S/. 100.00
S/. 200.00
0.00
0.0%
0.00
0.00
0.0%
S/. 118.00
S/. 590.00
0.00
0.0%
0.00
0.00
0.0%
S/. 76.00
S/. 76.00
0.00
0.0%
0.00
0.00
0.0%
NO INCLUYE
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
95.00
0.00
0.00
2.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
58.3%
0.0%
0.0%
16.7%
37.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
9,275.80
0.00
0.00
190.16
316.71
0.00
0.00
0.00
0.00
0.00
0.00
38.00
0.00
0.00
4.00
4.00
0.00
3.00
0.00
0.00
0.00
0.00
23.3%
0.0%
0.0%
33.3%
50.0%
0.0%
50.0%
0.0%
0.0%
0.0%
0.0%
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
65.00
43.00
0.00
0.00
0.00
0.00
0.25
0.00
0.00
0.00
0.00
97.0%
84.3%
0.0%
0.0%
0.0%
0.0%
25.0%
0.0%
0.0%
0.0%
0.0%
6,574.10
4,462.11
0.00
0.00
0.00
0.00
37.83
0.00
0.00
0.00
0.00
2.00
8.00
0.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
3.0%
15.7%
0.0%
0.0%
0.0%
0.0%
50.0%
0.0%
0.0%
0.0%
0.0%
S/. 31.49
S/. 157.45
0.00
0.0%
0.00
0.00
0.0%
S/. 31.49
S/. 1,794.93
0.00
0.0%
0.00
0.00
0.0%
S/. 102.67
S/. 1,026.70
0.00
0.0%
0.00
0.00
0.0%
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
0.00
0.0%
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
0.00
0.0%
S/. 20.50
S/. 262.40
0.00
0.0%
0.00
0.00
0.0%
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
0.00
0.0%
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
0.00
0.0%
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
0.00
0.00
0.00
0.0%
0.0%
0.0%
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
S/. 5.64
S/. 22.54
0.00
0.0%
0.00
0.00
0.0%
S/. 4.99
S/. 260.15
0.00
0.0%
0.00
0.00
0.0%
S/. 4.99
S/. 140.72
0.00
0.0%
0.00
0.00
0.0%
S/. 100.00
S/. 400.00
0.00
0.0%
0.00
0.00
0.0%
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
8.00 80.0%
9.00 81.8%
6.00 100.0%
6.00 35.3%
102.08
178.92
175.02
228.36
2.00
2.00
0.00
11.00
20.0%
18.2%
0.0%
64.7%
S/. 10.05
S/. 1,005.00
60.00
60.0%
603.00
40.00
40.0%
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
18.80
33.00
63.7%
81.7%
443.49
778.47
5.80
7.40
19.7%
18.3%
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
8.00
15.00
11.00
4.00
80.0%
78.9%
73.3%
40.0%
102.08
298.20
320.87
152.24
2.00
4.00
4.00
6.00
20.0%
21.1%
26.7%
60.0%
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
S/. 22.57
S/. 1,084.49
0.00
0.0%
0.00
0.00
0.0%
S/. 25.50
S/. 1,138.58
0.00
0.0%
0.00
0.00
0.0%
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
49.00
31.00
0.00
86.0%
83.8%
0.0%
3,719.10
2,352.90
0.00
8.00
6.00
0.00
14.0%
16.2%
0.0%
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
S/. 3,350.16
NO INCLUYE
S/. 10,484.76
NO INCLUYE
S/. 225.00
NO INCLUYE
S/. 445.00
NO INCLUYE
S/. 575.48
NO INCLUYE
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
140.00
280.00
0.00
0.0%
0.00
0.00
0.0%
S/. 57.54
S/. 1,035.76
S/. 72.03
S/. 72.03
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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/. 86.91
S/. 173.83
S/. 115.08
S/. 230.17
S/. 183.48
S/. 1,100.90
S/. 28.21
S/. 282.05
S/. 47.56
S/. 47.56
S/. 3.66
S/. 14.65
S/. 3.66
S/. 14.65
S/. 5.11
S/. 15.32
S/. 5.07
S/. 5.07
S/. 10.99
S/. 10.99
S/. 8.05
S/. 8.05
S/. 10.99
S/. 10.99
S/. 3.10
S/. 161.04
S/. 18.07
S/. 72.28
S/. 2.13
S/. 66.07
S/. 3.74
S/. 41.15
S/. 5.55
S/. 11.10
S/. 8.45
S/. 16.89
S/. 11.79
S/. 35.36
S/. 24.79
S/. 49.57
S/. 17.55
S/. 17.55
S/. 24.66
S/. 24.66
S/. 1.29
S/. 32.19
S/. 1.93
S/. 3.86
S/. 2.25
S/. 6.76
S/. 2.85
S/. 8.56
S/. 3.74
S/. 41.15
S/. 28.49
S/. 85.48
0.00
0.00
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
S/. 33.08
S/. 66.16
S/. 26.27
S/. 131.37
S/. 29.17
S/. 495.90
S/. 32.07
S/. 448.95
S/. 6.04
S/. 84.54
0.00
0.00
0.00
S/. 381.30
S/. 381.30
0.00
0.0%
0.00
0.00
0.0%
S/. 76.41
S/. 76.41
0.00
0.0%
0.00
0.00
0.0%
S/. 36.22
S/. 1,231.46
S/. 32.19
S/. 257.52
S/. 26.15
S/. 209.21
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
S/. 24.14
S/. 120.71
S/. 18.10
S/. 1,882.83
S/. 24.14
S/. 748.42
0.00
0.00
0.00
0.00
0.00
0.00
S/. 518.26
S/. 518.26
0.00
0.0%
0.00
0.00
0.0%
S/. 444.22
S/. 444.22
0.00
0.0%
0.00
0.00
0.0%
S/. 370.19
S/. 370.19
0.00
0.0%
0.00
0.00
0.0%
S/. 1,422.40
S/. 1,422.40
S/. 362.14
S/. 362.14
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.0%
10.00 58.8%
3.00 75.0%
2.00 100.0%
0.00
0.0%
0.00
0.0%
0.00
863.17
258.95
172.63
0.00
0.00
1.00
7.00
1.00
0.00
0.00
0.00
100.0%
41.2%
25.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
S/. 86.32
S/. 86.32
S/. 86.32
S/. 1,467.39
S/. 86.32
S/. 345.27
S/. 86.32
S/. 172.63
S/. 86.32
S/. 86.32
S/. 86.32
S/. 86.32
S/. 1,105.86
S/. 1,105.86
0.00
S/. 102.08
S/. 204.16
S/. 65.92
S/. 1,120.69
S/. 51.04
S/. 51.04
S/. 89.32
S/. 178.64
S/. 195.66
S/. 782.63
S/. 638.00
S/. 638.00
S/. 533.26
S/. 533.26
S/. 170.14
S/. 170.14
S/. 34.02
S/. 680.46
S/. 38.28
S/. 153.12
S/. 893.20
S/. 893.20
S/. 212.66
S/. 212.66
S/. 255.20
S/. 255.20
S/. 323,217.57
S/. 47,696.98
8.00%
S/. 25,857.41
3,815.76
5.00%
S/. 16,160.88
2,384.85
S/. 365,235.85
0.00%
14.8%
S/. 0.00
53,897.59
53,897.59
S/. 430,978.31
S/. 63,599.15
S/. 73,047.17
(10,779.52)
53,897.59
(10,779.52)
(C) SUBTOTAL (A+B)
43,118.07
(D) IGV [18% of (C)]
7,761.25
50,879.32
(A) TOTAL
DE CONTRATO
FECHA
8.6%
S/. 0.00
S/. 365,235.85
FECHA
8.64%
(E) TOTAL (C+D)
FECHA
0.00
(G) RETENCIN (0%)
0.00
50,879.32
VALORIZACIN N 3
ORDENES DE CAMBIO
PRESUPUESTO ACTUAL
ESENTE PERIODO
S/.
430,978.31
S/.
S/.
ACUMULADO ACTUAL
MONTO
S/.
CANT
430,978.31
SALDO ACTUAL
MONTO
S/.
CANT
MONTO
S/.
400.00
362.50
400.00
200.00
0.75
0.75
0.75
0.75
75.0%
75.0%
50.0%
50.0%
1,200.00
1,087.50
1,200.00
600.00
0.25
0.25
0.75
0.75
25.0%
25.0%
50.0%
50.0%
400.00
362.50
1,200.00
600.00
350.00
1.00
33.3%
350.00
2.00
66.7%
700.00
198.00
45.00
100.0%
2,227.50
0.00
0.0%
0.00
0.00
1.00
100.0%
2,600.00
0.00
0.0%
0.00
48.06
576.00
192.00
36.87
52.00
12.80
100.0%
72.3%
89.5%
663.66
936.00
192.00
0.00
19.96
1.50
0.0%
27.7%
10.5%
0.00
359.32
22.50
924.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
320.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
7,040.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
0.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
13,978.00
943.14
641.40
1,118.64
2,379.00
487.50
216.00
0.00
0.00
0.0%
0.00
153.00
100.0%
6,426.00
0.00
0.00
0.0%
0.00
9.50
100.0%
237.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
17.91
18.74
68.88
105.54
100.0%
100.0%
100.0%
100.0%
802.86
1,157.63
2,953.07
4,115.95
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
5.00
6.00
100.0%
100.0%
100.0%
578.75
195.00
4,230.00
1,166.00
3,009.60
3,063.06
1,741.50
5,525.00
300.00
0.00
20.00
48.00
46.80
25.80
92.00
0.50
0.00
68.0%
73.2%
66.5%
77.6%
82.3%
50.0%
0.0%
1,166.00
3,009.60
3,063.06
1,741.50
5,980.00
300.00
0.00
9.42
17.61
23.59
7.43
19.74
0.50
198.65
32.0%
26.8%
33.5%
22.4%
17.7%
50.0%
100.0%
548.94
1,103.90
1,544.07
501.86
1,282.89
300.00
3,178.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
3.00
79.10
12.00
9.26
100.0%
100.0%
100.0%
100.0%
175.95
5,694.95
6,396.00
4,398.50
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
874.68
25.94
249.99
100.0%
100.0%
100.0%
9,621.53
285.29
2,749.88
0.00
0.00
0.0%
0.00
1.00
100.0%
1,864.40
0.00
0.00
0.0%
0.00
1.00
100.0%
2,405.10
0.00
0.00
0.0%
0.00
1.00
100.0%
5,336.90
0.00
0.00
0.0%
0.00
1.00
100.0%
834.30
0.00
0.00
0.0%
0.00
1.00
100.0%
2,321.20
0.00
0.00
0.0%
0.00
1.00
100.0%
834.30
0.00
0.00
0.0%
0.00
1.00
100.0%
5,052.55
0.00
0.00
0.0%
0.00
1.00
100.0%
834.30
0.00
0.00
0.0%
0.00
1.00
100.0%
2,176.70
0.00
0.00
0.0%
0.00
1.00
100.0%
2,330.50
0.00
0.00
0.0%
0.00
1.00
100.0%
834.30
0.00
0.00
0.0%
0.00
1.00
100.0%
1,384.30
0.00
0.00
0.0%
0.00
1.00
100.0%
1,044.10
0.00
0.00
0.0%
0.00
2.00
100.0%
2,088.20
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
0.00
0.00
0.00
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,086.00
680.50
1,564.80
400.00
100.70
0.00
0.00
0.0%
0.00
3.00
100.0%
3,403.20
0.00
0.00
0.0%
0.00
1.00
100.0%
1,134.40
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
1,224.00
1,074.70
0.00
0.00
0.0%
0.00
1.00
100.0%
889.60
0.00
0.00
0.0%
0.00
1.00
100.0%
1,671.80
0.00
0.00
0.0%
0.00
1.00
100.0%
1,253.83
0.00
0.00
0.0%
0.00
1.00
100.0%
3,525.65
0.00
0.00
0.0%
0.00
1.00
100.0%
385.10
0.00
0.00
0.0%
0.00
1.00
100.0%
1,149.35
0.00
0.00
0.0%
0.00
4.40
100.0%
6,327.64
0.00
0.00
0.0%
0.00
1.00
100.0%
907.55
0.00
0.00
0.0%
0.00
27.00
100.0%
4,930.20
0.00
0.00
0.0%
0.00
52.00
100.0%
14,300.00
0.00
0.00
0.0%
0.00
2.00
100.0%
587.40
0.00
0.00
0.0%
0.00
15.00
100.0%
3,632.70
0.00
0.00
0.0%
0.00
5.00
100.0%
539.00
0.00
0.00
0.0%
0.00
5.00
100.0%
423.50
0.00
0.00
0.0%
0.00
4.00
100.0%
2,580.00
0.00
0.00
0.00
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
395.00
348.00
126.00
380.00
196.00
165.60
530.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
56.00
923.00
175.00
0.00
0.00
0.0%
0.00
4.00
100.0%
1,180.00
0.00
0.00
0.0%
0.00
2.00
100.0%
200.00
0.00
0.00
0.0%
0.00
5.00
100.0%
590.00
0.00
0.00
0.0%
0.00
1.00
100.0%
76.00
3,710.32
0.00
0.00
380.32
422.28
0.00
365.16
0.00
0.00
0.00
0.00
133.00
0.00
0.00
6.00
7.00
0.00
3.00
0.00
0.00
0.00
0.00
81.6%
0.0%
0.0%
50.0%
87.5%
0.0%
50.0%
0.0%
0.0%
0.0%
0.0%
12,986.12
0.00
0.00
570.48
738.99
0.00
365.16
0.00
0.00
0.00
0.00
30.00
19.00
182.00
6.00
1.00
1.00
3.00
12.00
8.00
1.00
6.00
18.4%
100.0%
100.0%
50.0%
12.5%
100.0%
50.0%
100.0%
100.0%
100.0%
100.0%
2,929.20
2,357.90
3,276.00
570.48
105.57
109.42
365.16
302.04
266.64
41.49
156.54
202.28
830.16
0.00
0.00
0.00
0.00
75.65
0.00
0.00
0.00
0.00
67.00
51.00
0.00
0.00
0.00
0.00
0.75
0.00
0.00
0.00
0.00
100.0%
100.0%
0.0%
0.0%
0.0%
0.0%
75.0%
0.0%
0.0%
0.0%
0.0%
6,776.38
5,292.27
0.00
0.00
0.00
0.00
113.48
0.00
0.00
0.00
0.00
0.00
0.00
1.00
2.00
1.00
1.00
0.25
7.00
3.00
1.00
62.00
0.0%
0.0%
100.0%
100.0%
100.0%
100.0%
25.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
151.30
302.60
151.30
151.30
37.83
1,421.56
609.24
203.08
1,952.38
0.00
0.00
0.0%
0.00
5.00
100.0%
157.45
0.00
0.00
0.0%
0.00
57.00
100.0%
1,794.93
0.00
0.00
0.0%
0.00
10.00
100.0%
1,026.70
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
80.80
50.00
100.0%
100.0%
2,361.78
1,178.00
0.00
0.00
0.0%
0.00
40.40
100.0%
2,290.68
0.00
0.00
0.0%
0.00
40.40
100.0%
2,290.68
0.00
0.00
0.0%
0.00
12.80
100.0%
262.40
0.00
0.00
0.0%
0.00
31.00
100.0%
635.50
0.00
0.00
0.0%
0.00
31.00
100.0%
635.50
0.00
0.00
0.00
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
0.90
0.90
0.90
90.0%
90.0%
90.0%
4,476.02
2,819.95
3,411.22
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
46.00
10.00
23.00
100.0%
100.0%
100.0%
1,871.06
186.20
428.26
0.00
0.00
0.0%
0.00
4.00
100.0%
22.54
0.00
0.00
0.0%
0.00
52.10
100.0%
260.15
0.00
0.00
0.0%
0.00
28.20
100.0%
140.72
0.00
0.00
0.0%
0.00
4.00
100.0%
400.00
25.52
39.76
0.00
418.66
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
402.00
100.00
100.0%
1,005.00
0.00
0.0%
0.00
136.82
174.57
24.60
40.40
83.4%
100.0%
580.31
953.04
4.90
0.00
16.6%
0.0%
115.59
0.00
25.52
79.52
116.68
228.36
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
0.00
0.00
0.00
0.00
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
2,814.68
298.05
100.65
85.18
0.00
0.00
0.0%
0.00
48.05
100.0%
1,084.49
0.00
0.00
0.0%
0.00
44.65
100.0%
1,138.58
607.20
455.40
0.00
57.00
37.00
0.00
100.0%
100.0%
0.0%
4,326.30
2,808.30
0.00
0.00
0.00
1.00
0.0%
0.0%
100.0%
0.00
0.00
75.90
0.00
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%
0.00
0.00
0.00
0.00
0.00
0.00
6.00
2.00
1.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
465.78
155.26
77.63
155.26
77.63
77.63
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
87.89
35.28
55.00
100.0%
100.0%
100.0%
1,480.95
776.16
907.50
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
14.00
7.00
13.00
100.0%
100.0%
100.0%
663.60
406.00
624.00
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
0.00
0.00
0.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
104.00
106.40
120.00
120.00
210.00
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
0.00
0.00
0.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
9.00
6.00
100.0%
100.0%
378.00
589.20
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
7.00
1.00
100.0%
100.0%
479.50
145.60
0.00
0.00
0.0%
0.00
2.00
100.0%
280.00
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
0.00
0.00
0.00
18.00
1.00
2.00
2.00
6.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,035.76
72.03
173.83
230.17
1,100.90
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
10.00
1.00
100.0%
100.0%
282.05
47.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
4.00
4.00
3.00
1.00
1.00
1.00
1.00
52.00
4.00
31.00
11.00
2.00
2.00
3.00
2.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
14.65
14.65
15.32
5.07
10.99
8.05
10.99
161.04
72.28
66.07
41.15
11.10
16.89
35.36
49.57
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
17.55
24.66
0.00
0.00
0.00
0.00
0.00
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%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
2.00
3.00
3.00
11.00
3.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
32.19
3.86
6.76
8.56
41.15
85.48
66.16
131.37
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
17.00
14.00
14.00
100.0%
100.0%
100.0%
495.90
448.95
84.54
0.00
0.00
0.0%
0.00
1.00
100.0%
381.30
0.00
0.00
0.0%
0.00
1.00
100.0%
76.41
0.00
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%
0.00
0.00
0.00
0.00
0.00
0.00
34.00
8.00
8.00
5.00
104.00
31.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1,231.46
257.52
209.21
120.71
1,882.83
748.42
0.00
0.00
0.0%
0.00
1.00
100.0%
518.26
0.00
0.00
0.0%
0.00
1.00
100.0%
444.22
0.00
0.00
0.0%
0.00
1.00
100.0%
370.19
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
1,422.40
362.14
86.32
604.22
86.32
0.00
0.00
0.00
1.00
17.00
4.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
0.0%
0.0%
86.32
1,467.39
345.27
172.63
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.0%
0.0%
0.0%
0.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
86.32
86.32
0.00
0.00
0.0%
0.00
1.00
100.0%
1,105.86
0.00
0.00
0.00
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
17.00
1.00
2.00
4.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
204.16
1,120.69
51.04
178.64
782.63
638.00
533.26
0.00
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%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
170.14
680.46
153.12
893.20
212.66
255.20
S/. 27,928.75
23.40%
S/. 75,625.73
76.60%
S/. 247,591.84
S/. 2,234.30
S/. 6,050.06
S/. 19,807.35
S/. 1,396.44
S/. 3,781.29
S/. 12,379.59
S/. 31,559.48
S/. 85,457.07
S/. 279,778.78
S/. 0.00
S/. 0.00
S/. 0.00
S/. 31,559.48
S/. 85,457.07
S/. 279,778.78
S/. 37,240.19
S/. 100,839.35
S/. 330,138.96
(6,311.90)
(17,091.41)
(55,955.76)
S/. 31,559.48
S/. 85,457.07
S/. 279,778.78
-S/. 6,311.90
-S/. 17,091.41
-S/. 55,955.76
S/. 25,247.59
S/. 68,365.66
S/. 223,823.02
S/. 4,544.57
S/. 12,305.82
S/. 40,288.14
S/. 29,792.15
S/. 80,671.48
S/. 264,111.16
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 29,792.15
S/. 80,671.47
S/. 264,111.16

Fecha : 4-Dec-14
Periodo 27/11/2014 al 03/12/2014
N de Contrato.:
Contratista :
CONT
DESCRIPCIN
TEM
U.M
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES

Guardiania
GLB
GLB
MES
MES
M2
MES
VIAJE
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
3.00
7.01
7.02
7.03
7.04
7.05
7.06
7.08
7.08
Pisos
4.00
Contra zcalos


Derrames de e=15 cm

m2
ml
glb
m2
m3
ml
m2
m2
m2
m2
m2
m2
m2
ml
4.01
4.02
Zocalo de aluminio
5.00
5.01
Zcalos
5.02
5.03
5.04
6.00
6.01
6.02
6.03
Porcelanato tipo ladrilo Alcagres coleccin URBAN color TTC,URB,0.16 format

Drywall
8.00
8.01
8.02
8.03
8.04
8.05

Pintura
10.00
Vidrio Templado
10.01

10.03
m2
m2
m2
m2
m2
ML
m2
m2
m2
m2
m2
glb
m2

m2
m2
m2
(sala
und
und
(proy
9.00
9.01
9.02
9.03
10.02
m2
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
8.06
ml
ml


reuniones)
m2
m2
m2
Und
Und
Und
10.04

Und
10.05

( Directorio)
Und
10.06

Und
10.07

Und
10.08

Und
10.09

2)
Und
10.10

2)
Und
10.11

Und
10.12

2)
Und
10.13
Und
10.10
10.14
10.16
10.17
10.18
10.19
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
11.12
11.13
11.14
und
und
Und
und
Und
Und

0.93x2.40
1.75x2.40
1.30x2.40
1/2"
10x60 marca Voga 1.48x0.60x0.30
Recepcin
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
m2
ml
m2
Und
12.00 LUMINARIAS
und

ELECTRNICO.
und

und

ALPHA SPOT 2x26w
12.06
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
satinado
ELECTRICAS
I
und
und
14.00 GRIFERIAS
14.02
Neoplus
cromado
1.00
und
ALUBRADO
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
und
und
PZA
PZA
PZA
PZA
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
2.00
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11

Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
2.13
Unid.
2.14

Aire Acondicionado.
Unid.
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
2.12
3.03
3.04
3.05

Tab. TSI.
3.07

8.00
TABLEROS ELECTRICOS
8.01
8.02
8.03

9.00
CANALETA
9.01
9.02
9.03

3.06
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
Unid.
ml
ml
ml
ml
ml
ml
ml
und.
und.
und.
ml.
und.
und.
10.00
10.01
equipos electricos.
10.02
10.04

+ Tub. EMT 20mm.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04

10.03
1.00
OTROS
12.01
II
1.00

1.01
1.02

2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
3.01
3.02
3.03
3.04
3.05

x cada 2.40m.
4.00
DATA
4.01
4.02
4.03

Salida de rack.
5.00
SEGURIDAD
5.01
5.02
5.03
5.04
5.05
5.06

Salida de sirena.
3.04
III
1.00

SUMINISTRO
ml.
ml.
ml.
Und.
und.
und.
und.
und.
ml.
ml
ml
und.
und.
und.
und.
ml.
ml.
und.
und.
ml.
ml.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
1.01
und
1.02
2.00
2.01
und
3.00

INSTALACION
ESTRUCTURA METALICA
3.01
Glb
2.02
und
und
SANITARIAS
1.00
1.01
1.02
1.03
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02

PZA
PZA
6.03
PZA



PRUEBAS DE DESAGUE
TRAMPA P 2"


ML
ML
ML
PTO
PTO
PTO
UND
UND
GLB
GLB
UND
ML
ML
ML
ML
UND
PTO
PTO

und
und
und
und
und

und
und

3.01 Bushing FeNe 1 1/4" x 1" x 150
und
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
und
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
und
und
und
und
und
und
und
und
4.00
4.01
4.02
5.00

Vlvula de bola 1/2"
und
und
und
und
und
und
und
5.06 Fig. 1000 - 2 1/2"
und
5.07 Fig. 907 - 1"
und
5.08 Fig. 910 - 1"
und
6.00 ROCIADORES
und
und
und

und

und

ml
ml
ml
ml
ml
und

9.07
generales
und
9.08
menudos.
und
9.09
und
glb
und
1.00 CANALIZACION
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
2.00 SUMINISTRO
negro UL
und
und
und
und
und
und

2.08
rll
glb
und
und
und
glb
glb
glb
TOTAL COSTO DIRECTO

GASTOS GENERALES
UTILIDAD
TOTAL PRESUPUESTO
Descuento
CONTRATISTA
CONSTRUCCION
FECHA:
FECHA:
GERENCIA
FECHA:
VA
N de Contrato.:
Contratista :

CONTRATO
METRADO
S EN
OBRA
ACUMULADO ANTERIOR
TOTAL
CANT
P.U
S/.
MONTO
CANT
S/.
1.00
1.00
1.50
1.50
38.00
2.00
3.00
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.75
0.75
0.75
0.75
75.0%
75.0%
50.0%
50.0%
1,200.00
1,087.50
1,200.00
600.00
S/. 1,050.00
1.00
33.3%
350.00
45.00
4.75
1.00
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
45.00 100.0%
2,227.50
S/. 2,600.00
1.00 100.0%
2,600.00
36.87
71.96
14.30
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
36.87 100.0%
52.00 72.3%
12.80 89.5%
663.66
936.00
192.00
320.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
S/. 22.00
S/. 58.00
S/. 42.87
S/. 42.76
S/. 46.61
S/. 39.00
S/. 75.00
S/. 15.00
S/. 7,040.00
S/. 13,978.00
S/. 943.14
S/. 641.40
S/. 1,118.64
S/. 2,379.00
S/. 487.50
S/. 216.00
320.00 100.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
7,040.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
153.00
9.50
S/. 42.00
S/. 25.00
S/. 6,426.00
S/. 237.50
0.00
0.00
0.0%
0.0%
0.00
0.00
17.91
S/. 44.83
S/. 802.86
18.74
S/. 61.76
S/. 1,157.63
68.88
105.54
S/. 42.87
S/. 39.00
S/. 2,953.07
S/. 4,115.95
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
5.00
S/. 115.75
S/. 578.75
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
S/. 39.00
S/. 195.00
6.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
29.42
65.61
70.39
33.23
111.74
1.00
198.65
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
20.00
48.00
46.80
25.80
92.00
0.50
0.00
68.0%
73.2%
66.5%
77.6%
82.3%
50.0%
0.0%
1,166.00
3,009.60
3,063.06
1,741.50
5,980.00
300.00
0.00
3.00
79.10
12.00
9.26
1.00
S/. 58.65
S/. 72.00
S/. 533.00
S/. 475.00
NO INCLUYE
S/. 175.95
S/. 5,694.95
S/. 6,396.00
S/. 4,398.50
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
6.00
NO INCLUYE
S/. 11.00
S/. 11.00
S/. 11.00
S/. 9,621.53
S/. 285.29
S/. 2,749.88
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
1.00
S/. 1,864.40
S/. 1,864.40
0.00
0.0%
0.00
1.00
S/. 2,405.10
S/. 2,405.10
0.00
0.0%
0.00
1.00
S/. 5,336.90
S/. 5,336.90
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
1.00
S/. 2,321.20
S/. 2,321.20
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
874.68
25.94
249.99
1.00
S/. 5,052.55
S/. 5,052.55
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
1.00
S/. 2,176.70
S/. 2,176.70
0.00
0.0%
0.00
1.00
S/. 2,330.50
S/. 2,330.50
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
1.00
S/. 1,384.30
S/. 1,384.30
0.00
0.0%
0.00
1.00
S/. 1,044.10
S/. 1,044.10
0.00
0.0%
0.00
2.00
S/. 1,044.10
S/. 2,088.20
0.00
0.0%
0.00
2.00
1.00
3.00
5.00
1.00
S/. 543.00
S/. 680.50
S/. 521.60
S/. 80.00
S/. 100.70
S/. 1,086.00
S/. 680.50
S/. 1,564.80
S/. 400.00
S/. 100.70
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
3.00
S/. 1,134.40
S/. 3,403.20
0.00
0.0%
0.00
1.00
S/. 1,134.40
S/. 1,134.40
0.00
0.0%
0.00
1.00
1.00
S/. 1,224.00
S/. 1,074.70
S/. 1,224.00
S/. 1,074.70
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
S/. 889.60
S/. 889.60
0.00
0.0%
0.00
1.00
S/. 1,671.80
S/. 1,671.80
0.00
0.0%
0.00
1.00
S/. 1,253.83
S/. 1,253.83
0.00
0.0%
0.00
1.00
S/. 3,525.65
S/. 3,525.65
0.00
0.0%
0.00
1.00
S/. 385.10
S/. 385.10
0.00
0.0%
0.00
1.00
S/. 1,149.35
S/. 1,149.35
0.00
0.0%
0.00
S/. 6,327.64
0.00
0.0%
0.00
S/. 907.55
0.00
0.0%
0.00
24.00
4.40
9.62
1.00
NO INCLUYE
S/. 1,438.10
NO INCLUYE
S/. 907.55
27.00
S/. 182.60
S/. 4,930.20
0.00
0.0%
0.00
52.00
S/. 275.00
S/. 14,300.00
0.00
0.0%
0.00
2.00
S/. 293.70
S/. 587.40
0.00
0.0%
0.00
15.00
S/. 242.18
S/. 3,632.70
0.00
0.0%
0.00
5.00
S/. 107.80
S/. 539.00
0.00
0.0%
0.00
5.00
S/. 84.70
S/. 423.50
0.00
0.0%
0.00
4.00
S/. 645.00
S/. 2,580.00
0.00
0.0%
0.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
NO INCLUYE
4.00
13.00
7.00
S/. 14.00
S/. 71.00
S/. 25.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
S/. 295.00
S/. 1,180.00
0.00
0.0%
0.00
2.00
S/. 100.00
S/. 200.00
0.00
0.0%
0.00
5.00
S/. 118.00
S/. 590.00
0.00
0.0%
0.00
1.00
S/. 76.00
S/. 76.00
0.00
0.0%
0.00
133.00
0.00
0.00
6.00
7.00
0.00
3.00
0.00
0.00
0.00
0.00
81.6%
0.0%
0.0%
50.0%
87.5%
0.0%
50.0%
0.0%
0.0%
0.0%
0.0%
12,986.12
0.00
0.00
570.48
738.99
0.00
365.16
0.00
0.00
0.00
0.00
67.00 100.0%
51.00 100.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.75 75.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
0.00
0.0%
6,776.38
5,292.27
0.00
0.00
0.00
0.00
113.48
0.00
0.00
0.00
0.00
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
5.00
S/. 31.49
S/. 157.45
0.00
0.0%
0.00
57.00
S/. 31.49
S/. 1,794.93
0.00
0.0%
0.00
10.00
S/. 102.67
S/. 1,026.70
0.00
0.0%
0.00
80.80
50.00
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
0.00
0.00
0.0%
0.0%
0.00
0.00
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
12.80
S/. 20.50
S/. 262.40
0.00
0.0%
0.00
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
1.00
1.00
1.00
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
0.10
0.10
0.10
10.0%
10.0%
10.0%
497.34
313.33
379.02
46.00
10.00
23.00
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
S/. 5.64
S/. 22.54
0.00
0.0%
0.00
52.10
S/. 4.99
S/. 260.15
0.00
0.0%
0.00
28.20
S/. 4.99
S/. 140.72
0.00
0.0%
0.00
4.00
S/. 100.00
S/. 400.00
0.00
0.0%
0.00
10.00
11.00
6.00
17.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
100.00
S/. 10.05
S/. 1,005.00
100.00 100.0%
1,005.00
29.50
40.40
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
24.60 83.4%
40.40 100.0%
580.31
953.04
10.00
19.00
15.00
10.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
38.65
3.00
1.00
1.00
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
48.05
S/. 22.57
S/. 1,084.49
0.00
0.0%
0.00
44.65
S/. 25.50
S/. 1,138.58
0.00
0.0%
0.00
57.00
37.00
1.00
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
57.00 100.0%
37.00 100.0%
0.00
0.0%
4,326.30
2,808.30
0.00
6.00
2.00
1.00
2.00
1.00
1.00
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
S/. 3,350.16
NO INCLUYE
1.00
S/. 10,484.76
NO INCLUYE
1.00
S/. 225.00
NO INCLUYE
1.00
S/. 445.00
NO INCLUYE
1.00
S/. 575.48
NO INCLUYE
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
87.89
35.28
55.00
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
14.00
7.00
13.00
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
4.00
2.00
1.00
1.00
5.00
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
6.40
27.00
18.60
3.89
1.00
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
9.00
6.00
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
0.00
0.00
DEDUCTIVO
DEDUCTIVO
7.00
1.00
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
0.00
0.00
DEDUCTIVO
2.00
140.00
280.00
0.00
0.0%
0.00
18.00
S/. 57.54
S/. 1,035.76
1.00
S/. 72.03
S/. 72.03
2.00
S/. 86.91
S/. 173.83
2.00
S/. 115.08
S/. 230.17
6.00
S/. 183.48
S/. 1,100.90
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
10.00
S/. 28.21
S/. 282.05
1.00
S/. 47.56
S/. 47.56
4.00
S/. 3.66
S/. 14.65
4.00
S/. 3.66
S/. 14.65
3.00
S/. 5.11
S/. 15.32
1.00
S/. 5.07
S/. 5.07
1.00
S/. 10.99
S/. 10.99
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
1.00
S/. 8.05
S/. 8.05
1.00
S/. 10.99
S/. 10.99
52.00
S/. 3.10
S/. 161.04
4.00
S/. 18.07
S/. 72.28
31.00
S/. 2.13
S/. 66.07
11.00
S/. 3.74
S/. 41.15
2.00
S/. 5.55
S/. 11.10
2.00
S/. 8.45
S/. 16.89
3.00
S/. 11.79
S/. 35.36
2.00
S/. 24.79
S/. 49.57
1.00
S/. 17.55
S/. 17.55
1.00
S/. 24.66
S/. 24.66
25.00
S/. 1.29
S/. 32.19
2.00
S/. 1.93
S/. 3.86
3.00
S/. 2.25
S/. 6.76
3.00
S/. 2.85
S/. 8.56
11.00
S/. 3.74
S/. 41.15
3.00
S/. 28.49
S/. 85.48
2.00
S/. 33.08
S/. 66.16
5.00
S/. 26.27
S/. 131.37
17.00
S/. 29.17
S/. 495.90
14.00
S/. 32.07
S/. 448.95
14.00
S/. 6.04
S/. 84.54
0.00
0.00
0.00
1.00
S/. 381.30
S/. 381.30
0.00
0.0%
0.00
1.00
S/. 76.41
S/. 76.41
0.00
0.0%
0.00
34.00
S/. 36.22
S/. 1,231.46
8.00
S/. 32.19
S/. 257.52
8.00
S/. 26.15
S/. 209.21
5.00
S/. 24.14
S/. 120.71
104.00
S/. 18.10
S/. 1,882.83
31.00
S/. 24.14
S/. 748.42
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
S/. 518.26
S/. 518.26
0.00
0.0%
0.00
1.00
S/. 444.22
S/. 444.22
0.00
0.0%
0.00
1.00
S/. 370.19
S/. 370.19
0.00
0.0%
0.00
1.00
S/. 1,422.40
S/. 1,422.40
1.00
S/. 362.14
S/. 362.14
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
17.00
4.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
0.0%
0.0%
86.32
1,467.39
345.27
172.63
0.00
0.00
S/. 1,105.86
0.00
0.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
S/. 86.32
S/. 86.32
17.00
S/. 86.32
S/. 1,467.39
4.00
S/. 86.32
S/. 345.27
2.00
S/. 86.32
S/. 172.63
1.00
S/. 86.32
S/. 86.32
1.00
S/. 86.32
S/. 86.32
1.00
S/. 1,105.86
2.00
S/. 102.08
S/. 204.16
17.00
S/. 65.92
S/. 1,120.69
1.00
S/. 51.04
S/. 51.04
2.00
S/. 89.32
S/. 178.64
4.00
S/. 195.66
S/. 782.63
1.00
S/. 638.00
S/. 638.00
1.00
S/. 533.26
S/. 533.26
1.00
S/. 170.14
S/. 170.14
20.00
S/. 34.02
S/. 680.46
4.00
S/. 38.28
S/. 153.12
1.00
S/. 893.20
S/. 893.20
1.00
S/. 212.66
S/. 212.66
1.00
S/. 255.20
S/. 255.20
S/. 323,217.57
S/. 75,625.73
8.00%
S/. 25,857.41
6,050.06
5.00%
S/. 16,160.88
3,781.29
S/. 365,235.85
0.00%
20%
23.4%
S/. 0.00
85,457.07
S/. 0.00
S/. 365,235.85
85,457.07
S/. 430,978.31
S/. 100,839.35
S/. 73,047.17
(17,091.41)
CONSTRUCCION
(A) TOTAL
FECHA
FECHA
85,457.07
(17,091.41)
(C) SUBTOTAL (A+B)
68,365.66
(D) IGV [18% of (C)]
12,305.82
(E) TOTAL (C+D)
80,671.48
FECHA
0.00
(G) RETENCIN (0%)
0.00
80,671.48
VALORIZACIN N 4
ORDENES DE CAMBIO
PRESUPUESTO ACTUAL
PRESENTE PERIODO
%
S/.
S/.
ACUMULADO ACTUAL
MONTO
CANT
S/.
SALDO ACTUAL
MONTO
CANT
S/.
CANT
S/.
0.15
0.25
0.15
0.15
15.0%
25.0%
10.0%
10.0%
240.00
362.50
240.00
120.00
0.90
1.00
0.90
0.90
90.0%
100.0%
60.0%
60.0%
1,440.00
1,450.00
1,440.00
720.00
0.10
0.00
0.60
0.60
10.0%
0.0%
40.0%
40.0%
1.00
33.3%
350.00
2.00
66.7%
700.00
1.00
33.3%
0.00
0.0%
0.00
45.00
100.0%
2,227.50
0.00
0.0%
0.00
0.0%
0.00
1.00
100.0%
2,600.00
0.00
0.0%
0.00
19.96
1.50
0.0%
27.7%
10.5%
0.00
359.32
22.50
36.87
71.96
14.30
100.0%
100.0%
100.0%
663.66
1,295.32
214.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
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%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
320.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
7,040.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
241.00
22.00
15.00
24.00
61.00
6.50
14.40
0.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
153.00
9.50
100.0%
100.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
17.91
18.74
68.88
105.54
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
5.00
6.00
100.0%
100.0%
100.0%
0.00
7.61
12.59
0.00
9.73
0.25
85.00
0.0%
11.6%
17.9%
0.0%
8.7%
25.0%
42.8%
0.00
477.15
824.02
0.00
632.45
150.00
1,360.00
20.00
55.61
59.39
25.80
101.73
0.75
85.00
68.0%
84.8%
84.4%
77.6%
91.0%
75.0%
42.8%
1,166.00
3,486.75
3,887.08
1,741.50
6,612.45
450.00
1,360.00
9.42
10.00
11.00
7.43
10.01
0.25
113.65
32.0%
15.2%
15.6%
22.4%
9.0%
25.0%
57.2%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
3.00
79.10
12.00
9.26
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
874.68
25.94
249.99
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
3.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.40
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
27.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
52.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
15.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
18.00
16.00
0.00
3.00
1.00
1.00
2.00
2.00
3.00
0.00
3.00
11.0%
84.2%
0.0%
25.0%
12.5%
100.0%
33.3%
16.7%
37.5%
0.0%
50.0%
1,757.52
1,985.60
0.00
285.24
105.57
109.42
243.44
50.34
99.99
0.00
78.27
151.00
16.00
0.00
9.00
8.00
1.00
5.00
2.00
3.00
0.00
3.00
92.6%
84.2%
0.0%
75.0%
100.0%
100.0%
83.3%
16.7%
37.5%
0.0%
50.0%
14,743.64
1,985.60
0.00
855.72
844.56
109.42
608.60
50.34
99.99
0.00
78.27
12.00
3.00
182.00
3.00
0.00
0.00
1.00
10.00
5.00
1.00
3.00
7.4%
15.8%
100.0%
25.0%
0.0%
0.0%
16.7%
83.3%
62.5%
100.0%
50.0%
0.00
0.00
1.00
2.00
1.00
1.00
0.25
3.00
2.00
0.00
0.00
0.0%
0.0%
100.0%
100.0%
100.0%
100.0%
25.0%
42.9%
66.7%
0.0%
0.0%
0.00
0.00
151.30
302.60
151.30
151.30
37.83
609.24
406.16
0.00
0.00
67.00
51.00
1.00
2.00
1.00
1.00
1.00
3.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
42.9%
66.7%
0.0%
0.0%
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
609.24
406.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
1.00
1.00
62.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
57.1%
33.3%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
57.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
10.00
100.0%
25.80
23.60
31.9%
47.2%
754.13
556.02
25.80
23.60
31.9%
47.2%
754.13
556.02
55.00
26.40
68.1%
52.8%
0.00
0.0%
0.00
0.00
0.0%
0.00
40.40
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
40.40
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
12.80
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
31.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
31.00
100.0%
0.40
0.40
0.40
40.0%
40.0%
40.0%
1,989.34
1,253.31
1,516.10
0.50
0.50
0.50
50.0%
50.0%
50.0%
2,486.68
1,566.64
1,895.12
0.50
0.50
0.50
50.0%
50.0%
50.0%
25.00
5.00
12.00
54.3%
50.0%
52.2%
1,016.88
93.10
223.44
25.00
5.00
12.00
54.3%
50.0%
52.2%
1,016.88
93.10
223.44
21.00
5.00
11.00
45.7%
50.0%
47.8%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
52.10
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
28.20
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.0%
0.00
100.00
100.0%
1,005.00
0.00
0.0%
4.90
0.00
16.6%
0.0%
115.59
0.00
29.50
40.40
100.0%
100.0%
695.91
953.04
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
35.60
2.00
1.00
1.00
92.1%
66.7%
100.0%
100.0%
2,592.56
198.70
100.65
85.18
35.60
2.00
1.00
1.00
92.1%
66.7%
100.0%
100.0%
2,592.56
198.70
100.65
85.18
3.05
1.00
0.00
0.00
7.9%
33.3%
0.0%
0.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
48.05
100.0%
38.60
86.5%
984.30
38.60
86.5%
984.30
6.05
13.5%
0.00
0.00
1.00
0.0%
0.0%
100.0%
0.00
0.00
75.90
57.00
37.00
1.00
100.0%
100.0%
100.0%
4,326.30
2,808.30
75.90
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
6.00
2.00
1.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
87.89
35.28
55.00
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
14.00
7.00
13.00
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
9.00
6.00
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
7.00
1.00
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
18.00
1.00
2.00
2.00
6.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
10.00
1.00
100.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
4.00
4.00
3.00
1.00
1.00
1.00
1.00
52.00
4.00
31.00
11.00
2.00
2.00
3.00
2.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
2.00
3.00
3.00
11.00
3.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
17.00
14.00
14.00
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
34.00
8.00
8.00
5.00
104.00
31.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
17.00
4.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
0.0%
0.0%
86.32
1,467.39
345.27
172.63
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.0%
0.0%
0.0%
0.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
17.00
1.00
2.00
4.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
7.18%
7.2%
S/. 23,218.25
30.58%
S/. 98,843.98
S/. 1,857.46
S/. 7,907.52
S/. 1,160.91
S/. 4,942.20
S/. 26,236.62
S/. 111,693.69
S/. 0.00
S/. 0.00
S/. 26,236.62
S/. 111,693.69
S/. 30,959.21
S/. 131,798.56
(5,247.32)
(22,338.74)
69.42%
S/. 26,236.62
S/. 111,693.69
-S/. 5,247.32
-S/. 22,338.74
S/. 20,989.30
S/. 89,354.95
S/. 3,778.07
S/. 16,083.89
S/. 24,767.37
S/. 105,438.85
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 24,767.37
S/. 105,438.85
430,978.31
430,978.31
SALDO ACTUAL
MONTO
S/.
160.00
0.00
960.00
480.00
350.00
0.00
0.00
0.00
0.00
0.00
0.00
13,978.00
943.14
641.40
1,118.64
2,379.00
487.50
216.00
6,426.00
237.50
802.86
1,157.63
2,953.07
4,115.95
578.75
195.00
4,230.00
548.94
626.75
720.05
501.86
650.44
150.00
1,818.40
175.95
5,694.95
6,396.00
4,398.50
9,621.53
285.29
2,749.88
1,864.40
2,405.10
5,336.90
834.30
2,321.20
834.30
5,052.55
834.30
2,176.70
2,330.50
834.30
1,384.30
1,044.10
2,088.20
1,086.00
680.50
1,564.80
400.00
100.70
3,403.20
1,134.40
1,224.00
1,074.70
889.60
1,671.80
1,253.83
3,525.65
385.10
1,149.35
6,327.64
907.55
4,930.20
14,300.00
587.40
3,632.70
539.00
423.50
2,580.00
395.00
348.00
126.00
380.00
196.00
165.60
530.00
56.00
923.00
175.00
1,180.00
200.00
590.00
76.00
1,171.68
372.30
3,276.00
285.24
0.00
0.00
121.72
251.70
166.65
41.49
78.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
812.32
203.08
203.08
1,952.38
157.45
1,794.93
1,026.70
1,607.65
621.98
2,290.68
2,290.68
262.40
635.50
635.50
2,486.68
1,566.64
1,895.12
854.18
93.10
204.82
22.54
260.15
140.72
400.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
222.12
99.35
0.00
0.00
1,084.49
154.28
0.00
0.00
0.00
465.78
155.26
77.63
155.26
77.63
77.63
1,480.95
776.16
907.50
663.60
406.00
624.00
104.00
106.40
120.00
120.00
210.00
68.16
329.40
334.80
75.86
120.00
378.00
589.20
479.50
145.60
280.00
1,035.76
72.03
173.83
230.17
1,100.90
282.05
47.56
14.65
14.65
15.32
5.07
10.99
8.05
10.99
161.04
72.28
66.07
41.15
11.10
16.89
35.36
49.57
17.55
24.66
32.19
3.86
6.76
8.56
41.15
85.48
66.16
131.37
495.90
448.95
84.54
381.30
76.41
1,231.46
257.52
209.21
120.71
1,882.83
748.42
518.26
444.22
370.19
1,422.40
362.14
0.00
0.00
0.00
0.00
86.32
86.32
1,105.86
204.16
1,120.69
51.04
178.64
782.63
638.00
533.26
170.14
680.46
153.12
893.20
212.66
255.20
S/. 224,373.59
S/. 17,949.89
S/. 11,218.68
S/. 253,542.16
S/. 0.00
S/. 253,542.16
S/. 299,179.75
(50,708.43)
S/. 253,542.16
-S/. 50,708.43
S/. 202,833.73
S/. 36,510.07
S/. 239,343.80
S/. 0.00
S/. 0.00
S/. 239,343.80

Fecha : 11-Dec-14
Periodo 04/12/2014 al 10/12/2014
N de Contrato.:
Contratista :
CONT
DESCRIPCIN
TEM
U.M
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES

Guardiania
GLB
GLB
MES
MES
M2
MES
VIAJE
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
3.00
7.01
Pisos
7.02
7.03
7.04
7.05
7.06
7.08


Derrames de e=15 cm

Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta
group
Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico
acabado Pulido
Pulido
m2
ml
glb
m2
m3
ml
m2
m2
m2
m2
m2
m2
m2
7.08
4.00
4.01
4.02
Contra zcalos
5.00
Zcalos
5.01
5.02
5.03
5.04
6.00
6.01
6.02
6.03
Zocalo de aluminio
nacar
formato
30x60
acabado
mate
Porcelanato
tipo
ladrilo
Alcagres
coleccin URBAN color TTC,URB,0.16
formato 0.60x 0.60
acabado Pulido

Drywall
8.00
8.01
8.02
8.03
8.04
8.05

Pintura
10.00
Vidrio Templado
10.01

10.03
10.04
m2
m2
m2
m2
m2
m2
ML
m2
m2
m2
m2
m2
glb
m2

m2
m2
m2
(sala
und
und
(proy
9.00
9.01
9.02
9.03
10.02
ml
ml
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
8.06
ml


reuniones)
m2
m2
m2
Und
Und
Und
Und
10.05

( Directorio)
Und
10.06

Und
10.07

Und
10.08

Und
10.09

2)
Und
10.10

2)
Und
10.11

Und
10.12

2)
Und
10.13
Und
10.10
10.14
10.16
10.17
10.18
10.19
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
und
und
Und
und
Und
Und

0.93x2.40
1.75x2.40
1.30x2.40
1/2"
10x60 marca Voga 1.48x0.60x0.30
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
m2
11.12
11.13
11.14

Recepcin
12.00 LUMINARIAS
ml
m2
Und
und

ELECTRNICO.
und

und

ALPHA SPOT 2x26w
12.06
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
und
und
und
satinado
14.00 GRIFERIAS
14.02
Neoplus
cromado
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
und
und
PZA
PZA
PZA
PZA
ELECTRICAS
I
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
ALUBRADO
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
2.00
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11

Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
2.13
Unid.
2.14

Aire Acondicionado.
Unid.
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
2.12
3.03
3.04
3.05

Tab. TSI.
3.07

8.00
TABLEROS ELECTRICOS
8.01
3.06
Unid.
ml
ml
ml
ml
ml
ml
ml
und.
8.02
8.03

9.00
CANALETA
9.01
9.02
9.03

10.00
10.01
equipos electricos.
10.02
10.04

+ Tub. EMT 20mm.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04

10.03
1.00
OTROS
12.01
II
1.00

1.01
1.02

2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
3.01
3.02
3.03
3.04
3.05

x cada 2.40m.
4.00
DATA
4.01
4.02
4.03

Salida de rack.
5.00
SEGURIDAD
5.01
5.02

3.04
und.
und.
ml.
und.
und.
ml.
ml.
ml.
Und.
und.
und.
und.
und.
ml.
ml
ml
und.
und.
und.
und.
ml.
ml.
und.
und.
ml.
ml.
Pto.
Pto.
Pto.
Pto.
Pto.
5.03
5.04
5.05
5.06
III

Salida de sirena.
Pto.
Pto.
Pto.
Pto.
1.00
SUMINISTRO
1.01
und
1.02
2.00
2.01
und
3.00

INSTALACION
ESTRUCTURA METALICA
3.01
Glb
2.02
und
und
SANITARIAS
1.00
1.01
1.02
1.03
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02
6.03



PRUEBAS DE DESAGUE
TRAMPA P 2"



ML
ML
ML
PTO
PTO
PTO
UND
UND
GLB
GLB
UND
ML
ML
ML
ML
UND
PTO
PTO
PZA
PZA
PZA

und
und
und
und
und

und
und

3.01 Bushing FeNe 1 1/4" x 1" x 150
und
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
und
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
und
und
und
und
und
und
und
und
4.00
4.01
4.02
5.00

Vlvula de bola 1/2"
und
und
und
und
und
und
und
5.06 Fig. 1000 - 2 1/2"
und
5.07 Fig. 907 - 1"
und
5.08 Fig. 910 - 1"
und
6.00 ROCIADORES
und
und
und

und

und

ml
ml
ml
ml

ml
und
9.07

generales
und
9.08
menudos.
und
9.09
und
glb
und
1.00 CANALIZACION
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
2.00 SUMINISTRO
negro UL
und
und
und
und
und
und

2.08
glb
und
und
und
glb
glb
glb
rll
TOTAL COSTO DIRECTO

GASTOS GENERALES
UTILIDAD
TOTAL PRESUPUESTO
Descuento
CONTRATISTA
CONSTRUCCION
FECHA:
FECHA:
FECHA:
GERENCIA
VA
N de Contrato.:
Contratista :

CONTRATO
METRADO
S EN
OBRA
DEDUCTIVO
ACUMULADO ANTERIOR
TOTAL
CANT
P.U
S/.
MONTO
CANT
S/.
1.00
1.00
1.50
1.50
38.00
2.00
3.00
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.90
1.00
0.90
0.90
90.0%
100.0%
60.0%
60.0%
1,440.00
1,450.00
1,440.00
720.00
S/. 1,050.00
2.00
66.7%
700.00
45.00
4.75
1.00
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
45.00
100.0%
2,227.50
S/. 2,600.00
1.00
100.0%
2,600.00
36.87
71.96
14.30
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
36.87
71.96
14.30
100.0%
100.0%
100.0%
663.66
1,295.32
214.50
320.00
S/. 22.00
S/. 7,040.00
320.00
100.0%
7,040.00
241.00
S/. 58.00
S/. 13,978.00
0.00
0.0%
0.00
22.00
S/. 42.87
S/. 943.14
0.00
0.0%
0.00
15.00
S/. 42.76
S/. 641.40
0.00
0.0%
0.00
24.00
61.00
6.50
S/. 46.61
S/. 39.00
S/. 75.00
S/. 1,118.64
S/. 2,379.00
S/. 487.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
14.40
S/. 15.00
S/. 216.00
0.00
0.0%
0.00
153.00
9.50
S/. 42.00
S/. 25.00
S/. 6,426.00
S/. 237.50
0.00
0.00
0.0%
0.0%
0.00
0.00
17.91
S/. 44.83
S/. 802.86
0.00
0.0%
0.00
18.74
S/. 61.76
S/. 1,157.63
0.00
0.0%
0.00
68.88
S/. 42.87
S/. 2,953.07
0.00
0.0%
0.00
105.54
S/. 39.00
S/. 4,115.95
0.00
0.0%
0.00
5.00
S/. 115.75
S/. 578.75
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
S/. 39.00
S/. 195.00
6.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
29.42
65.61
70.39
33.23
111.74
1.00
198.65
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
20.00
55.61
59.39
25.80
101.73
0.75
85.00
68.0%
84.8%
84.4%
77.6%
91.0%
75.0%
42.8%
1,166.00
3,486.75
3,887.08
1,741.50
6,612.45
450.00
1,360.00
3.00
79.10
12.00
9.26
1.00
S/. 58.65
S/. 72.00
S/. 533.00
S/. 475.00
NO INCLUYE
S/. 175.95
S/. 5,694.95
S/. 6,396.00
S/. 4,398.50
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
6.00
NO INCLUYE
S/. 11.00
S/. 11.00
S/. 11.00
S/. 9,621.53
S/. 285.29
S/. 2,749.88
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
1.00
S/. 1,864.40
S/. 1,864.40
0.00
0.0%
0.00
1.00
S/. 2,405.10
S/. 2,405.10
0.00
0.0%
0.00
1.00
S/. 5,336.90
S/. 5,336.90
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
874.68
25.94
249.99
1.00
S/. 2,321.20
S/. 2,321.20
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
1.00
S/. 5,052.55
S/. 5,052.55
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
1.00
S/. 2,176.70
S/. 2,176.70
0.00
0.0%
0.00
1.00
S/. 2,330.50
S/. 2,330.50
0.00
0.0%
0.00
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
0.00
1.00
S/. 1,384.30
S/. 1,384.30
0.00
0.0%
0.00
1.00
S/. 1,044.10
S/. 1,044.10
0.00
0.0%
0.00
2.00
S/. 1,044.10
S/. 2,088.20
0.00
0.0%
0.00
2.00
1.00
3.00
5.00
1.00
S/. 543.00
S/. 680.50
S/. 521.60
S/. 80.00
S/. 100.70
S/. 1,086.00
S/. 680.50
S/. 1,564.80
S/. 400.00
S/. 100.70
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
3.00
S/. 1,134.40
S/. 3,403.20
0.00
0.0%
0.00
1.00
S/. 1,134.40
S/. 1,134.40
0.00
0.0%
0.00
1.00
1.00
S/. 1,224.00
S/. 1,074.70
S/. 1,224.00
S/. 1,074.70
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
S/. 889.60
S/. 889.60
0.00
0.0%
0.00
1.00
S/. 1,671.80
S/. 1,671.80
0.00
0.0%
0.00
1.00
S/. 1,253.83
S/. 1,253.83
0.00
0.0%
0.00
1.00
S/. 3,525.65
S/. 3,525.65
0.00
0.0%
0.00
1.00
S/. 385.10
S/. 385.10
0.00
0.0%
0.00
1.00
S/. 1,149.35
S/. 1,149.35
0.00
0.0%
0.00
24.00
NO INCLUYE
4.40
9.62
S/. 1,438.10
S/. 6,327.64
0.00
0.0%
0.00
NO INCLUYE
1.00
S/. 907.55
S/. 907.55
0.00
0.0%
0.00
27.00
S/. 182.60
S/. 4,930.20
0.00
0.0%
0.00
52.00
S/. 275.00
S/. 14,300.00
0.00
0.0%
0.00
2.00
S/. 293.70
S/. 587.40
0.00
0.0%
0.00
15.00
S/. 242.18
S/. 3,632.70
0.00
0.0%
0.00
5.00
S/. 107.80
S/. 539.00
0.00
0.0%
0.00
5.00
S/. 84.70
S/. 423.50
0.00
0.0%
0.00
4.00
S/. 645.00
S/. 2,580.00
0.00
0.0%
0.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
NO INCLUYE
4.00
13.00
7.00
S/. 14.00
S/. 71.00
S/. 25.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
S/. 295.00
S/. 1,180.00
0.00
0.0%
0.00
2.00
S/. 100.00
S/. 200.00
0.00
0.0%
0.00
5.00
S/. 118.00
S/. 590.00
0.00
0.0%
0.00
1.00
S/. 76.00
S/. 76.00
0.00
0.0%
0.00
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
151.00
16.00
0.00
9.00
8.00
1.00
5.00
2.00
3.00
0.00
3.00
92.6%
84.2%
0.0%
75.0%
100.0%
100.0%
83.3%
16.7%
37.5%
0.0%
50.0%
14,743.64
1,985.60
0.00
855.72
844.56
109.42
608.60
50.34
99.99
0.00
78.27
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
67.00
51.00
1.00
2.00
1.00
1.00
1.00
3.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
42.9%
66.7%
0.0%
0.0%
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
609.24
406.16
0.00
0.00
5.00
S/. 31.49
S/. 157.45
0.00
0.0%
0.00
57.00
S/. 31.49
S/. 1,794.93
0.00
0.0%
0.00
10.00
S/. 102.67
S/. 1,026.70
0.00
0.0%
0.00
80.80
50.00
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
25.80
23.60
31.9%
47.2%
754.13
556.02
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
0.00
12.80
S/. 20.50
S/. 262.40
0.00
0.0%
0.00
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
0.00
1.00
S/. 4,973.36
S/. 4,973.36
0.50
50.0%
2,486.68
1.00
1.00
S/. 3,133.28
S/. 3,790.24
S/. 3,133.28
S/. 3,790.24
0.50
0.50
50.0%
50.0%
1,566.64
1,895.12
46.00
10.00
23.00
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
25.00
5.00
12.00
54.3%
50.0%
52.2%
1,016.88
93.10
223.44
4.00
S/. 5.64
S/. 22.54
0.00
0.0%
0.00
52.10
S/. 4.99
S/. 260.15
0.00
0.0%
0.00
28.20
S/. 4.99
S/. 140.72
0.00
0.0%
0.00
4.00
S/. 100.00
S/. 400.00
0.00
0.0%
0.00
10.00
11.00
6.00
17.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
100.00
S/. 10.05
S/. 1,005.00
100.00
100.0%
1,005.00
29.50
40.40
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
29.50
40.40
100.0%
100.0%
695.91
953.04
10.00
19.00
15.00
10.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
38.65
3.00
1.00
1.00
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
35.60
2.00
1.00
1.00
92.1%
66.7%
100.0%
100.0%
2,592.56
198.70
100.65
85.18
48.05
S/. 22.57
S/. 1,084.49
0.00
0.0%
0.00
44.65
S/. 25.50
S/. 1,138.58
38.60
86.5%
984.30
57.00
37.00
1.00
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
57.00
37.00
1.00
100.0%
100.0%
100.0%
4,326.30
2,808.30
75.90
6.00
2.00
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
2.00
1.00
1.00
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
1.00
S/. 3,350.16
NO INCLUYE
1.00
S/. 10,484.76
NO INCLUYE
1.00
S/. 225.00
NO INCLUYE
1.00
S/. 445.00
NO INCLUYE
1.00
S/. 575.48
NO INCLUYE
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
87.89
35.28
55.00
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
14.00
7.00
13.00
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
4.00
2.00
1.00
1.00
5.00
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
6.40
27.00
18.60
3.89
1.00
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
DEDUCTIVO
DEDUCTIVO
9.00
6.00
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
0.00
0.00
DEDUCTIVO
DEDUCTIVO
7.00
1.00
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
0.00
0.00
DEDUCTIVO
2.00
140.00
280.00
0.00
0.0%
0.00
18.00
S/. 57.54
S/. 1,035.76
1.00
S/. 72.03
S/. 72.03
2.00
S/. 86.91
S/. 173.83
2.00
S/. 115.08
S/. 230.17
6.00
S/. 183.48
S/. 1,100.90
10.00
S/. 28.21
S/. 282.05
1.00
S/. 47.56
S/. 47.56
4.00
S/. 3.66
S/. 14.65
4.00
S/. 3.66
S/. 14.65
3.00
S/. 5.11
S/. 15.32
1.00
S/. 5.07
S/. 5.07
1.00
S/. 10.99
S/. 10.99
1.00
S/. 8.05
S/. 8.05
1.00
S/. 10.99
S/. 10.99
52.00
S/. 3.10
S/. 161.04
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
S/. 18.07
S/. 72.28
31.00
S/. 2.13
S/. 66.07
11.00
S/. 3.74
S/. 41.15
2.00
S/. 5.55
S/. 11.10
2.00
S/. 8.45
S/. 16.89
3.00
S/. 11.79
S/. 35.36
2.00
S/. 24.79
S/. 49.57
1.00
S/. 17.55
S/. 17.55
1.00
S/. 24.66
S/. 24.66
25.00
S/. 1.29
S/. 32.19
2.00
S/. 1.93
S/. 3.86
3.00
S/. 2.25
S/. 6.76
3.00
S/. 2.85
S/. 8.56
11.00
S/. 3.74
S/. 41.15
3.00
S/. 28.49
S/. 85.48
2.00
S/. 33.08
S/. 66.16
5.00
S/. 26.27
S/. 131.37
17.00
S/. 29.17
S/. 495.90
14.00
S/. 32.07
S/. 448.95
14.00
S/. 6.04
S/. 84.54
0.00
0.00
0.00
1.00
S/. 381.30
S/. 381.30
0.00
0.0%
0.00
1.00
S/. 76.41
S/. 76.41
0.00
0.0%
0.00
34.00
S/. 36.22
S/. 1,231.46
8.00
S/. 32.19
S/. 257.52
8.00
S/. 26.15
S/. 209.21
5.00
S/. 24.14
S/. 120.71
104.00
S/. 18.10
S/. 1,882.83
31.00
S/. 24.14
S/. 748.42
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
S/. 518.26
S/. 518.26
0.00
0.0%
0.00
1.00
S/. 444.22
S/. 444.22
0.00
0.0%
0.00
1.00
S/. 370.19
S/. 370.19
0.00
0.0%
0.00
1.00
S/. 1,422.40
S/. 1,422.40
1.00
S/. 362.14
S/. 362.14
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
17.00
4.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
0.0%
0.0%
86.32
1,467.39
345.27
172.63
0.00
0.00
1.00
S/. 86.32
S/. 86.32
17.00
S/. 86.32
S/. 1,467.39
4.00
S/. 86.32
S/. 345.27
2.00
S/. 86.32
S/. 172.63
1.00
S/. 86.32
S/. 86.32
1.00
S/. 86.32
S/. 86.32
1.00
S/. 1,105.86
S/. 1,105.86
0.00
0.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
2.00
S/. 102.08
S/. 204.16
17.00
S/. 65.92
S/. 1,120.69
1.00
S/. 51.04
S/. 51.04
2.00
S/. 89.32
S/. 178.64
4.00
S/. 195.66
S/. 782.63
1.00
S/. 638.00
S/. 638.00
1.00
S/. 533.26
S/. 533.26
1.00
S/. 170.14
S/. 170.14
20.00
S/. 34.02
S/. 680.46
4.00
S/. 38.28
S/. 153.12
1.00
S/. 893.20
S/. 893.20
1.00
S/. 212.66
S/. 212.66
1.00
S/. 255.20
S/. 255.20
S/. 323,217.57
S/. 98,843.98
8.00%
S/. 25,857.41
7,907.52
5.00%
S/. 16,160.88
4,942.20
S/. 365,235.85
0.00%
30.6%
S/. 0.00
S/. 0.00
S/. 365,235.85
20%
111,693.69
111,693.69
S/. 430,978.31
S/. 131,798.56
S/. 73,047.17
(22,338.74)
CONSTRUCCION
FECHA
(A) TOTAL
111,693.69
(22,338.74)
FECHA
(C) SUBTOTAL (A+B)
89,354.95
(D) IGV [18% of (C)]
16,083.89
(E) TOTAL (C+D)
FECHA
105,438.85
0.00
(G) RETENCIN (0%)
0.00
105,438.85
VALORIZACIN N 5
ORDENES DE CAMBIO
PRESUPUESTO ACTUAL
PRESENTE PERIODO
%
S/.
S/.
ACUMULADO ACTUAL
MONTO
CANT
S/.
SALDO ACTUAL
MONTO
CANT
S/.
CANT
S/.
0.00
0.00
0.30
0.30
0.0%
0.0%
20.0%
20.0%
0.00
0.00
480.00
240.00
0.90
1.00
1.20
1.20
90.0%
100.0%
80.0%
80.0%
1,440.00
1,450.00
1,920.00
960.00
0.10
0.00
0.30
0.30
10.0%
0.0%
20.0%
20.0%
1.00
33.3%
350.00
3.00
100.0%
1,050.00
0.00
0.0%
0.00
0.0%
0.00
45.00
100.0%
2,227.50
0.00
0.0%
0.00
0.0%
0.00
1.00
100.0%
2,600.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
36.87
71.96
14.30
100.0%
100.0%
100.0%
663.66
1,295.32
214.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.0%
0.00
320.00
100.0%
7,040.00
0.00
0.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
241.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
22.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
15.00
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
24.00
61.00
6.50
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
14.40
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
153.00
9.50
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
17.91
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
18.74
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
68.88
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
105.54
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
5.00
6.00
100.0%
100.0%
100.0%
8.00
9.00
8.60
6.00
8.00
0.10
110.00
27.2%
13.7%
12.2%
18.1%
7.2%
10.0%
55.4%
466.40
564.30
562.87
405.00
520.00
60.00
1,760.00
28.00
64.61
67.99
31.80
109.73
0.85
195.00
95.2%
98.5%
96.6%
95.7%
98.2%
85.0%
98.2%
1,632.40
4,051.05
4,449.95
2,146.50
7,132.45
510.00
3,120.00
1.42
1.00
2.40
1.43
2.01
0.15
3.65
4.8%
1.5%
3.4%
4.3%
1.8%
15.0%
1.8%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
3.00
79.10
12.00
9.26
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
874.68
25.94
249.99
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
3.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.40
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
27.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
52.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
15.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
8.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.9%
10.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
781.12
248.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159.00
18.00
0.00
9.00
8.00
1.00
5.00
2.00
3.00
0.00
3.00
97.5%
94.7%
0.0%
75.0%
100.0%
100.0%
83.3%
16.7%
37.5%
0.0%
50.0%
15,524.76
2,233.80
0.00
855.72
844.56
109.42
608.60
50.34
99.99
0.00
78.27
4.00
1.00
182.00
3.00
0.00
0.00
1.00
10.00
5.00
1.00
3.00
2.5%
5.3%
100.0%
25.0%
0.0%
0.0%
16.7%
83.3%
62.5%
100.0%
50.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
1.00
1.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
28.6%
33.3%
100.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
406.16
203.08
203.08
0.00
67.00
51.00
1.00
2.00
1.00
1.00
1.00
5.00
3.00
1.00
0.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
71.4%
100.0%
100.0%
0.0%
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
1,015.40
609.24
203.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
0.00
62.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
28.6%
0.0%
0.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
5.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
57.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
10.00
100.0%
28.60
23.70
35.4%
47.4%
835.98
558.37
54.40
47.30
67.3%
94.6%
1,590.11
1,114.39
26.40
2.70
32.7%
5.4%
0.00
0.0%
0.00
0.00
0.0%
0.00
40.40
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
40.40
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
12.80
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
31.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
31.00
100.0%
0.50
50.0%
2,486.68
1.00
100.0%
4,973.36
0.00
0.0%
0.50
0.50
50.0%
50.0%
1,566.64
1,895.12
1.00
1.00
100.0%
100.0%
3,133.28
3,790.24
0.00
0.00
0.0%
0.0%
20.00
4.00
4.00
43.5%
40.0%
17.4%
813.50
74.48
74.48
45.00
9.00
16.00
97.8%
90.0%
69.6%
1,830.38
167.58
297.92
1.00
1.00
7.00
2.2%
10.0%
30.4%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
52.10
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
28.20
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
4.00
100.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.0%
0.00
100.00
100.0%
1,005.00
0.00
0.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
29.50
40.40
100.0%
100.0%
695.91
953.04
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
3.05
1.00
0.00
0.00
7.9%
33.3%
0.0%
0.0%
222.12
99.35
0.00
0.00
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
2,814.68
298.05
100.65
85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
48.05
100.0%
6.05
13.5%
154.28
44.65
100.0%
1,138.58
0.00
0.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
57.00
37.00
1.00
100.0%
100.0%
100.0%
4,326.30
2,808.30
75.90
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
6.00
2.00
100.0%
100.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
1.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
87.89
35.28
55.00
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
14.00
7.00
13.00
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
9.00
6.00
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
7.00
1.00
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
2.00
100.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.00
0.00
0.00
18.00
1.00
2.00
2.00
6.00
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
10.00
1.00
100.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.00
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%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
4.00
4.00
3.00
1.00
1.00
1.00
1.00
52.00
4.00
31.00
11.00
2.00
2.00
3.00
2.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
2.00
3.00
3.00
11.00
3.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
17.00
14.00
14.00
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
34.00
8.00
8.00
5.00
104.00
31.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
17.00
4.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
0.0%
0.0%
86.32
1,467.39
345.27
172.63
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.0%
0.0%
0.0%
0.0%
100.0%
100.0%
0.00
0.0%
0.00
0.00
0.0%
0.00
1.00
100.0%
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
17.00
1.00
2.00
4.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
4.96%
5.0%
S/. 16,031.21
35.54%
S/. 114,875.18
S/. 1,282.50
S/. 9,190.01
S/. 801.56
S/. 5,743.76
S/. 18,115.26
S/. 129,808.96
S/. 0.00
S/. 0.00
S/. 18,115.26
S/. 129,808.96
S/. 21,376.01
S/. 153,174.57
(3,623.05)
(25,961.79)
64.46%
S/. 18,115.26
S/. 129,808.96
-S/. 3,623.05
-S/. 25,961.79
S/. 14,492.21
S/. 103,847.16
S/. 2,608.60
S/. 18,692.49
S/. 17,100.81
S/. 122,539.65
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 17,100.81
S/. 122,539.66
430,978.31
430,978.31
SALDO ACTUAL
MONTO
S/.
160.00
0.00
480.00
240.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,978.00
943.14
641.40
1,118.64
2,379.00
487.50
216.00
6,426.00
237.50
802.86
1,157.63
2,953.07
4,115.95
578.75
195.00
4,230.00
82.54
62.45
157.18
96.86
130.44
90.00
58.40
175.95
5,694.95
6,396.00
4,398.50
9,621.53
285.29
2,749.88
1,864.40
2,405.10
5,336.90
834.30
2,321.20
834.30
5,052.55
834.30
2,176.70
2,330.50
834.30
1,384.30
1,044.10
2,088.20
1,086.00
680.50
1,564.80
400.00
100.70
3,403.20
1,134.40
1,224.00
1,074.70
889.60
1,671.80
1,253.83
3,525.65
385.10
1,149.35
6,327.64
907.55
4,930.20
14,300.00
587.40
3,632.70
539.00
423.50
2,580.00
395.00
348.00
126.00
380.00
196.00
165.60
530.00
56.00
923.00
175.00
1,180.00
200.00
590.00
76.00
390.56
124.10
3,276.00
285.24
0.00
0.00
121.72
251.70
166.65
41.49
78.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
406.16
0.00
0.00
1,952.38
157.45
1,794.93
1,026.70
771.67
63.61
2,290.68
2,290.68
262.40
635.50
635.50
0.00
0.00
0.00
40.68
18.62
130.34
22.54
260.15
140.72
400.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,084.49
0.00
0.00
0.00
0.00
465.78
155.26
77.63
155.26
77.63
77.63
1,480.95
776.16
907.50
663.60
406.00
624.00
104.00
106.40
120.00
120.00
210.00
68.16
329.40
334.80
75.86
120.00
378.00
589.20
479.50
145.60
280.00
1,035.76
72.03
173.83
230.17
1,100.90
282.05
47.56
14.65
14.65
15.32
5.07
10.99
8.05
10.99
161.04
72.28
66.07
41.15
11.10
16.89
35.36
49.57
17.55
24.66
32.19
3.86
6.76
8.56
41.15
85.48
66.16
131.37
495.90
448.95
84.54
381.30
76.41
1,231.46
257.52
209.21
120.71
1,882.83
748.42
518.26
444.22
370.19
1,422.40
362.14
0.00
0.00
0.00
0.00
86.32
86.32
1,105.86
204.16
1,120.69
51.04
178.64
782.63
638.00
533.26
170.14
680.46
153.12
893.20
212.66
255.20
S/. 208,342.39
S/. 16,667.39
S/. 10,417.12
S/. 235,426.90
S/. 0.00
S/. 235,426.90
S/. 277,803.74
(47,085.38)
S/. 235,426.90
-S/. 47,085.38
S/. 188,341.52
S/. 33,901.47
S/. 222,242.99
S/. 0.00
S/. 0.00
S/. 222,242.99

Fecha : 17-Dec-14
Periodo 11/12/2014 al 17/12/2014
N de Contrato.:
Contratista :
CO
DESCRIPCIN
TEM
U.M
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES

Guardiania
GLB
GLB
MES
MES
M2
MES
VIAJE
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
3.00
7.01
Pisos
7.02
7.03
7.04
7.05
7.06
7.08


Derrames de e=15 cm

group
acabado Pulido
Pulido
m2
ml
glb
m2
m3
ml
m2
m2
m2
m2
m2
m2
m2
7.08
4.00
4.01
4.02
Contra zcalos
5.00
Zcalos
5.01
5.02
5.03
5.04
6.00
6.01
6.02
6.03
Zocalo de aluminio
nacar
formato
30x60
acabado
mate
Porcelanato
tipo
ladrilo
Alcagres
formato 0.60x 0.60
acabado Pulido

Drywall
8.00
8.01
8.02
8.03
8.04
8.05

Pintura
10.00
Vidrio Templado
10.01

10.03
10.04
m2
m2
m2
m2
m2
m2
ML
m2
m2
m2
m2
m2
glb
m2

m2
m2
m2
(sala
und
und
(proy
9.00
9.01
9.02
9.03
10.02
ml
ml
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
8.06
ml


reuniones)
m2
m2
m2
Und
Und
Und
Und
10.05

( Directorio)
Und
10.06

Und
10.07

Und
10.08

Und
10.09

2)
Und
10.10

2)
Und
10.11

Und
10.12

2)
Und
10.13
Und
10.10
10.14
10.16
10.17
10.18
10.19
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
und
und
Und
und
Und
Und

0.93x2.40
1.75x2.40
1.30x2.40
1/2"
10x60 marca Voga 1.48x0.60x0.30
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
m2
11.12
11.13
11.14

Recepcin
12.00 LUMINARIAS
ml
m2
Und
und

ELECTRNICO.
und

und

ALPHA SPOT 2x26w
12.06
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
und
und
und
satinado
14.00 GRIFERIAS
14.02
Neoplus
cromado
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
und
und
PZA
PZA
PZA
PZA
ELECTRICAS
I
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
ALUBRADO
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
2.00
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11

Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
2.13
Unid.
2.14

Aire Acondicionado.
Unid.
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
2.12
3.03
3.04
3.05

Tab. TSI.
3.07

8.00
TABLEROS ELECTRICOS
8.01
3.06
Unid.
ml
ml
ml
ml
ml
ml
ml
und.
8.02
8.03

9.00
CANALETA
9.01
9.02
9.03

10.00
10.01
equipos electricos.
10.02
10.04

+ Tub. EMT 20mm.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04

10.03
1.00
OTROS
12.01
II
1.00

1.01
1.02

2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
3.01
3.02
3.03
3.04
3.05

x cada 2.40m.
4.00
DATA
4.01
4.02
4.03

Salida de rack.
5.00
SEGURIDAD
5.01
5.02

3.04
und.
und.
ml.
und.
und.
ml.
ml.
ml.
Und.
und.
und.
und.
und.
ml.
ml
ml
und.
und.
und.
und.
ml.
ml.
und.
und.
ml.
ml.
Pto.
Pto.
Pto.
Pto.
Pto.
5.03
5.04
5.05
5.06
III

Salida de sirena.
Pto.
Pto.
Pto.
Pto.
1.00
SUMINISTRO
1.01
und
1.02
2.00
2.01
und
3.00

INSTALACION
ESTRUCTURA METALICA
3.01
Glb
2.02
und
und
SANITARIAS
1.00
1.01
1.02
1.03
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02
6.03



PRUEBAS DE DESAGUE
TRAMPA P 2"



ML
ML
ML
PTO
PTO
PTO
UND
UND
GLB
GLB
UND
ML
ML
ML
ML
UND
PTO
PTO
PZA
PZA
PZA

und
und
und
und
und

und
und

3.01 Bushing FeNe 1 1/4" x 1" x 150
und
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
und
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
und
und
und
und
und
und
und
und
4.00
4.01
4.02
5.00

Vlvula de bola 1/2"
und
und
und
und
und
und
und
5.06 Fig. 1000 - 2 1/2"
und
5.07 Fig. 907 - 1"
und
5.08 Fig. 910 - 1"
und
6.00 ROCIADORES
und
und
und

und

und

ml
ml
ml
ml

ml
und
9.07

generales
und
9.08
menudos.
und
9.09
und
glb
und
1.00 CANALIZACION
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
2.00 SUMINISTRO
negro UL
und
und
und
und
und
und

2.08
glb
und
und
und
glb
glb
glb
rll
TOTAL COSTO DIRECTO

GASTOS GENERALES
UTILIDAD
TOTAL PRESUPUESTO
Descuento
CONTRATISTA
CONSTRUCCION
FECHA:
FECHA:
FECHA:
GERENCIA
N de Contrato.:
Contratista :

CONTRATO
METRADO
S EN
OBRA
DEDUCTIVO
ACUMULADO ANTERIOR
TOTAL
CANT
P.U
CANT
S/.
1.00
1.00
1.50
1.50
38.00
2.00
3.00
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.90
1.00
1.20
1.20
90.0%
100.0%
80.0%
80.0%
S/. 1,050.00
3.00
100.0%
45.00
4.75
1.00
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
45.00
100.0%
S/. 2,600.00
1.00
100.0%
36.87
71.96
14.30
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
36.87
71.96
14.30
100.0%
100.0%
100.0%
320.00
S/. 22.00
S/. 7,040.00
320.00
100.0%
241.00
S/. 58.00
S/. 13,978.00
0.00
0.0%
22.00
S/. 42.87
S/. 943.14
0.00
0.0%
15.00
S/. 42.76
S/. 641.40
0.00
0.0%
24.00
61.00
6.50
S/. 46.61
S/. 39.00
S/. 75.00
S/. 1,118.64
S/. 2,379.00
S/. 487.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
14.40
S/. 15.00
S/. 216.00
0.00
0.0%
153.00
9.50
S/. 42.00
S/. 25.00
S/. 6,426.00
S/. 237.50
0.00
0.00
0.0%
0.0%
17.91
S/. 44.83
S/. 802.86
0.00
0.0%
18.74
S/. 61.76
S/. 1,157.63
0.00
0.0%
68.88
S/. 42.87
S/. 2,953.07
0.00
0.0%
105.54
S/. 39.00
S/. 4,115.95
0.00
0.0%
5.00
S/. 115.75
S/. 578.75
0.0%
0.0%
0.0%
5.00
S/. 39.00
S/. 195.00
6.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
29.42
65.61
70.39
33.23
111.74
1.00
198.65
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
28.00
64.61
67.99
31.80
109.73
0.85
195.00
95.2%
98.5%
96.6%
95.7%
98.2%
85.0%
98.2%
3.00
79.10
12.00
9.26
1.00
S/. 58.65
S/. 72.00
S/. 533.00
S/. 475.00
NO INCLUYE
S/. 175.95
S/. 5,694.95
S/. 6,396.00
S/. 4,398.50
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
6.00
NO INCLUYE
S/. 11.00
S/. 11.00
S/. 11.00
S/. 9,621.53
S/. 285.29
S/. 2,749.88
0.00
0.00
0.00
0.0%
0.0%
0.0%
1.00
S/. 1,864.40
S/. 1,864.40
0.00
0.0%
1.00
S/. 2,405.10
S/. 2,405.10
0.00
0.0%
1.00
S/. 5,336.90
S/. 5,336.90
0.00
0.0%
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
874.68
25.94
249.99
1.00
S/. 2,321.20
S/. 2,321.20
0.00
0.0%
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
1.00
S/. 5,052.55
S/. 5,052.55
0.00
0.0%
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
1.00
S/. 2,176.70
S/. 2,176.70
0.00
0.0%
1.00
S/. 2,330.50
S/. 2,330.50
0.00
0.0%
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
1.00
S/. 1,384.30
S/. 1,384.30
0.00
0.0%
1.00
S/. 1,044.10
S/. 1,044.10
0.00
0.0%
2.00
S/. 1,044.10
S/. 2,088.20
0.00
0.0%
2.00
1.00
3.00
5.00
1.00
S/. 543.00
S/. 680.50
S/. 521.60
S/. 80.00
S/. 100.70
S/. 1,086.00
S/. 680.50
S/. 1,564.80
S/. 400.00
S/. 100.70
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
3.00
S/. 1,134.40
S/. 3,403.20
0.00
0.0%
1.00
S/. 1,134.40
S/. 1,134.40
0.00
0.0%
1.00
1.00
S/. 1,224.00
S/. 1,074.70
S/. 1,224.00
S/. 1,074.70
0.00
0.00
0.0%
0.0%
1.00
S/. 889.60
S/. 889.60
0.00
0.0%
1.00
S/. 1,671.80
S/. 1,671.80
0.00
0.0%
1.00
S/. 1,253.83
S/. 1,253.83
0.00
0.0%
1.00
S/. 3,525.65
S/. 3,525.65
0.00
0.0%
1.00
S/. 385.10
S/. 385.10
0.00
0.0%
1.00
S/. 1,149.35
S/. 1,149.35
0.00
0.0%
24.00
NO INCLUYE
4.40
9.62
S/. 1,438.10
S/. 6,327.64
0.00
0.0%
NO INCLUYE
1.00
S/. 907.55
S/. 907.55
0.00
0.0%
27.00
S/. 182.60
S/. 4,930.20
0.00
0.0%
52.00
S/. 275.00
S/. 14,300.00
0.00
0.0%
2.00
S/. 293.70
S/. 587.40
0.00
0.0%
15.00
S/. 242.18
S/. 3,632.70
0.00
0.0%
5.00
S/. 107.80
S/. 539.00
0.00
0.0%
5.00
S/. 84.70
S/. 423.50
0.00
0.0%
4.00
S/. 645.00
S/. 2,580.00
0.00
0.0%
1.00
4.00
1.00
4.00
2.00
2.00
5.00
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
0.0%
1.00
NO INCLUYE
4.00
13.00
7.00
S/. 14.00
S/. 71.00
S/. 25.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
4.00
S/. 295.00
S/. 1,180.00
0.00
0.0%
2.00
S/. 100.00
S/. 200.00
0.00
0.0%
5.00
S/. 118.00
S/. 590.00
0.00
0.0%
1.00
S/. 76.00
S/. 76.00
0.00
0.0%
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
159.00
18.00
0.00
9.00
8.00
1.00
5.00
2.00
3.00
0.00
3.00
97.5%
94.7%
0.0%
75.0%
100.0%
100.0%
83.3%
16.7%
37.5%
0.0%
50.0%
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
67.00
51.00
1.00
2.00
1.00
1.00
1.00
5.00
3.00
1.00
0.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
71.4%
100.0%
100.0%
0.0%
5.00
S/. 31.49
S/. 157.45
0.00
0.0%
57.00
S/. 31.49
S/. 1,794.93
0.00
0.0%
10.00
S/. 102.67
S/. 1,026.70
0.00
0.0%
80.80
50.00
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
54.40
47.30
67.3%
94.6%
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
40.40
S/. 56.70
S/. 2,290.68
0.00
0.0%
12.80
S/. 20.50
S/. 262.40
0.00
0.0%
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
31.00
S/. 20.50
S/. 635.50
0.00
0.0%
1.00
S/. 4,973.36
S/. 4,973.36
1.00
100.0%
1.00
1.00
S/. 3,133.28
S/. 3,790.24
S/. 3,133.28
S/. 3,790.24
1.00
1.00
100.0%
100.0%
46.00
10.00
23.00
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
45.00
9.00
16.00
97.8%
90.0%
69.6%
4.00
S/. 5.64
S/. 22.54
0.00
0.0%
52.10
S/. 4.99
S/. 260.15
0.00
0.0%
28.20
S/. 4.99
S/. 140.72
0.00
0.0%
4.00
S/. 100.00
S/. 400.00
0.00
0.0%
10.00
11.00
6.00
17.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
100.00
S/. 10.05
S/. 1,005.00
100.00
100.0%
29.50
40.40
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
29.50
40.40
100.0%
100.0%
10.00
19.00
15.00
10.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
38.65
3.00
1.00
1.00
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
48.05
S/. 22.57
S/. 1,084.49
0.00
0.0%
44.65
S/. 25.50
S/. 1,138.58
44.65
100.0%
57.00
37.00
1.00
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
57.00
37.00
1.00
100.0%
100.0%
100.0%
6.00
2.00
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
0.00
0.00
0.0%
0.0%
1.00
2.00
1.00
1.00
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
1.00
S/. 3,350.16
NO INCLUYE
1.00
S/. 10,484.76
NO INCLUYE
1.00
S/. 225.00
NO INCLUYE
1.00
S/. 445.00
NO INCLUYE
1.00
S/. 575.48
NO INCLUYE
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
87.89
35.28
55.00
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
14.00
7.00
13.00
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
4.00
2.00
1.00
1.00
5.00
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
6.40
27.00
18.60
3.89
1.00
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
9.00
6.00
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
7.00
1.00
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
DEDUCTIVO
2.00
140.00
280.00
0.00
0.0%
18.00
S/. 57.54
S/. 1,035.76
1.00
S/. 72.03
S/. 72.03
2.00
S/. 86.91
S/. 173.83
2.00
S/. 115.08
S/. 230.17
6.00
S/. 183.48
S/. 1,100.90
10.00
S/. 28.21
S/. 282.05
1.00
S/. 47.56
S/. 47.56
4.00
S/. 3.66
S/. 14.65
4.00
S/. 3.66
S/. 14.65
3.00
S/. 5.11
S/. 15.32
1.00
S/. 5.07
S/. 5.07
1.00
S/. 10.99
S/. 10.99
1.00
S/. 8.05
S/. 8.05
1.00
S/. 10.99
S/. 10.99
52.00
S/. 3.10
S/. 161.04
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%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
4.00
S/. 18.07
S/. 72.28
31.00
S/. 2.13
S/. 66.07
11.00
S/. 3.74
S/. 41.15
2.00
S/. 5.55
S/. 11.10
2.00
S/. 8.45
S/. 16.89
3.00
S/. 11.79
S/. 35.36
2.00
S/. 24.79
S/. 49.57
1.00
S/. 17.55
S/. 17.55
1.00
S/. 24.66
S/. 24.66
25.00
S/. 1.29
S/. 32.19
2.00
S/. 1.93
S/. 3.86
3.00
S/. 2.25
S/. 6.76
3.00
S/. 2.85
S/. 8.56
11.00
S/. 3.74
S/. 41.15
3.00
S/. 28.49
S/. 85.48
2.00
S/. 33.08
S/. 66.16
5.00
S/. 26.27
S/. 131.37
17.00
S/. 29.17
S/. 495.90
14.00
S/. 32.07
S/. 448.95
14.00
S/. 6.04
S/. 84.54
0.00
0.00
0.00
1.00
S/. 381.30
S/. 381.30
0.00
0.0%
1.00
S/. 76.41
S/. 76.41
0.00
0.0%
34.00
S/. 36.22
S/. 1,231.46
8.00
S/. 32.19
S/. 257.52
8.00
S/. 26.15
S/. 209.21
5.00
S/. 24.14
S/. 120.71
104.00
S/. 18.10
S/. 1,882.83
31.00
S/. 24.14
S/. 748.42
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
1.00
S/. 518.26
S/. 518.26
0.00
0.0%
1.00
S/. 444.22
S/. 444.22
0.00
0.0%
1.00
S/. 370.19
S/. 370.19
0.00
0.0%
1.00
S/. 1,422.40
S/. 1,422.40
1.00
S/. 362.14
S/. 362.14
0.00
0.00
0.0%
0.0%
1.00
17.00
4.00
2.00
0.00
0.00
100.0%
100.0%
100.0%
100.0%
0.0%
0.0%
1.00
S/. 86.32
S/. 86.32
17.00
S/. 86.32
S/. 1,467.39
4.00
S/. 86.32
S/. 345.27
2.00
S/. 86.32
S/. 172.63
1.00
S/. 86.32
S/. 86.32
1.00
S/. 86.32
S/. 86.32
1.00
S/. 1,105.86
S/. 1,105.86
0.00
0.0%
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2.00
S/. 102.08
S/. 204.16
17.00
S/. 65.92
S/. 1,120.69
1.00
S/. 51.04
S/. 51.04
2.00
S/. 89.32
S/. 178.64
4.00
S/. 195.66
S/. 782.63
1.00
S/. 638.00
S/. 638.00
1.00
S/. 533.26
S/. 533.26
1.00
S/. 170.14
S/. 170.14
20.00
S/. 34.02
S/. 680.46
4.00
S/. 38.28
S/. 153.12
1.00
S/. 893.20
S/. 893.20
1.00
S/. 212.66
S/. 212.66
1.00
S/. 255.20
S/. 255.20
S/. 323,217.57
8.00%
S/. 25,857.41
5.00%
S/. 16,160.88
S/. 365,235.85
0.00%
35.5%
S/. 0.00
S/. 365,235.85
S/. 430,978.31
20%
S/. 73,047.17
CONSTRUCCION
(A) TOTAL
FECHA
(C) SUBTOTAL (A+B)
FECHA
(D) IGV [18% of (C)]
(E) TOTAL (C+D)
FECHA
(G) RETENCIN (0%)
VALORIZACIN N 6
ORDENES DE CAMBIO
PRESUPUESTO ACTUAL
&L S.A.C.
ULADO ANTERIOR
PRESENTE PERIODO
MONTO
ACUMULADO ACTUAL
MONTO
CANT
S/.
MONTO
CANT
S/.
S/.
1,440.00
1,450.00
1,920.00
960.00
0.00
0.00
0.25
0.25
0.0%
0.0%
16.7%
16.7%
0.00
0.00
400.00
200.00
0.90
1.00
1.45
1.45
90.0%
100.0%
96.7%
96.7%
1,440.00
1,450.00
2,320.00
1,160.00
1,050.00
0.00
0.0%
0.00
3.00
100.0%
1,050.00
2,227.50
0.00
0.0%
0.00
45.00
100.0%
2,227.50
2,600.00
0.00
0.0%
0.00
1.00
100.0%
2,600.00
663.66
1,295.32
214.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
36.87
71.96
14.30
100.0%
100.0%
100.0%
663.66
1,295.32
214.50
7,040.00
0.00
0.0%
0.00
320.00
100.0%
7,040.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
1,632.40
4,051.05
4,449.95
2,146.50
7,132.45
510.00
3,120.00
1.41
0.99
2.40
1.43
2.00
0.15
3.65
4.8%
1.5%
3.4%
4.3%
1.8%
15.0%
1.8%
82.20
62.07
157.08
96.53
130.00
90.00
58.40
29.41
65.60
70.39
33.23
111.73
1.00
198.65
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1,714.60
4,113.12
4,607.03
2,243.03
7,262.45
600.00
3,178.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180.00
0.00
0.00
20.6%
0.0%
0.0%
1,980.00
0.00
0.00
180.00
0.00
0.00
20.6%
0.0%
0.0%
1,980.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
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
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
15,524.76
2,233.80
0.00
855.72
844.56
109.42
608.60
50.34
99.99
0.00
78.27
2.00
0.50
0.00
2.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
1.2%
2.6%
0.0%
16.7%
0.0%
0.0%
16.7%
0.0%
0.0%
0.0%
0.0%
195.28
62.05
0.00
190.16
0.00
0.00
121.72
0.00
0.00
0.00
0.00
161.00
18.50
0.00
11.00
8.00
1.00
6.00
2.00
3.00
0.00
3.00
98.8%
97.4%
0.0%
91.7%
100.0%
100.0%
100.0%
16.7%
37.5%
0.0%
50.0%
15,720.04
2,295.85
0.00
1,045.88
844.56
109.42
730.32
50.34
99.99
0.00
78.27
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
1,015.40
609.24
203.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
28.6%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
406.16
0.00
0.00
0.00
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
0.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.0%
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
1,421.56
609.24
203.08
0.00
0.00
2.00
40.0%
62.98
2.00
40.0%
62.98
0.00
28.00
49.1%
881.72
28.00
49.1%
881.72
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1,590.11
1,114.39
20.00
1.70
24.8%
3.4%
584.60
40.05
74.40
49.00
92.1%
98.0%
2,174.71
1,154.44
0.00
18.00
44.6%
1,020.60
18.00
44.6%
1,020.60
0.00
15.00
37.1%
850.50
15.00
37.1%
850.50
0.00
5.80
45.3%
118.90
5.80
45.3%
118.90
0.00
26.00
83.9%
533.00
26.00
83.9%
533.00
0.00
21.00
67.7%
430.50
21.00
67.7%
430.50
4,973.36
0.00
0.0%
0.00
1.00
100.0%
4,973.36
3,133.28
3,790.24
0.00
0.00
0.0%
0.0%
0.00
0.00
1.00
1.00
100.0%
100.0%
3,133.28
3,790.24
1,830.38
167.58
297.92
1.00
1.00
7.00
2.2%
10.0%
30.4%
40.68
18.62
130.34
46.00
10.00
23.00
100.0%
100.0%
100.0%
1,871.06
186.20
428.26
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
127.60
218.68
175.02
647.02
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
1,005.00
0.00
0.0%
0.00
100.00
100.0%
1,005.00
695.91
953.04
0.00
0.00
0.0%
0.0%
0.00
0.00
29.50
40.40
100.0%
100.0%
695.91
953.04
127.60
377.72
437.55
380.60
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
2,814.68
298.05
100.65
85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
2,814.68
298.05
100.65
85.18
0.00
48.05
100.0%
1,084.49
48.05
100.0%
1,084.49
1,138.58
0.00
0.0%
0.00
44.65
100.0%
1,138.58
4,326.30
2,808.30
75.90
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
57.00
37.00
1.00
100.0%
100.0%
100.0%
4,326.30
2,808.30
75.90
0.00
0.00
0.00
0.00
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
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
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
12.00
0.50
1.00
1.00
3.00
66.7%
50.0%
50.0%
50.0%
50.0%
690.51
36.01
86.91
115.08
550.45
12.00
0.50
1.00
1.00
3.00
66.7%
50.0%
50.0%
50.0%
50.0%
690.51
36.01
86.91
115.08
550.45
0.00
0.00
5.00
0.50
50.0%
50.0%
141.03
23.78
5.00
0.50
50.0%
50.0%
141.03
23.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
2.00
1.00
0.50
0.50
0.50
0.50
28.00
2.00
16.00
6.00
1.00
1.00
2.00
1.00
50.0%
50.0%
33.3%
50.0%
50.0%
50.0%
50.0%
53.8%
50.0%
51.6%
54.5%
50.0%
50.0%
66.7%
50.0%
7.33
7.33
5.11
2.54
5.49
4.02
5.49
86.71
36.14
34.10
22.44
5.55
8.45
23.58
24.79
2.00
2.00
1.00
0.50
0.50
0.50
0.50
28.00
2.00
16.00
6.00
1.00
1.00
2.00
1.00
50.0%
50.0%
33.3%
50.0%
50.0%
50.0%
50.0%
53.8%
50.0%
51.6%
54.5%
50.0%
50.0%
66.7%
50.0%
7.33
7.33
5.11
2.54
5.49
4.02
5.49
86.71
36.14
34.10
22.44
5.55
8.45
23.58
24.79
0.00
0.00
0.00
0.00
0.0%
0.0%
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
22.00
1.00
2.00
2.00
2.00
1.00
2.00
3.00
88.0%
50.0%
66.7%
66.7%
18.2%
33.3%
100.0%
60.0%
28.33
1.93
4.51
5.71
7.48
28.49
66.16
78.82
22.00
1.00
2.00
2.00
2.00
1.00
2.00
3.00
88.0%
50.0%
66.7%
66.7%
18.2%
33.3%
100.0%
60.0%
28.33
1.93
4.51
5.71
7.48
28.49
66.16
78.82
0.00
0.00
0.00
5.00
5.00
4.00
29.4%
35.7%
28.6%
145.85
160.34
24.15
5.00
5.00
4.00
29.4%
35.7%
28.6%
145.85
160.34
24.15
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18.00
4.00
4.00
3.00
80.00
15.00
52.9%
50.0%
50.0%
60.0%
76.9%
48.4%
651.95
128.76
104.61
72.43
1,448.33
362.14
18.00
4.00
4.00
3.00
80.00
15.00
52.9%
50.0%
50.0%
60.0%
76.9%
48.4%
651.95
128.76
104.61
72.43
1,448.33
362.14
0.00
0.50
50.0%
259.13
0.50
50.0%
259.13
0.00
0.50
50.0%
222.11
0.50
50.0%
222.11
0.00
0.50
50.0%
185.09
0.50
50.0%
185.09
0.00
0.00
0.50
0.50
50.0%
50.0%
711.20
181.07
0.50
0.50
50.0%
50.0%
711.20
181.07
86.32
1,467.39
345.27
172.63
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
0.0%
0.0%
0.0%
0.0%
100.0%
100.0%
0.00
0.00
0.00
0.00
86.32
86.32
1.00
17.00
4.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
86.32
1,467.39
345.27
172.63
86.32
86.32
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
3.00
0.50
2.00
0.00
0.00
0.00
50.0%
17.6%
50.0%
100.0%
0.0%
0.0%
0.0%
102.08
197.77
25.52
178.64
0.00
0.00
0.00
1.00
3.00
0.50
2.00
0.00
0.00
0.00
50.0%
17.6%
50.0%
100.0%
0.0%
0.0%
0.0%
102.08
197.77
25.52
178.64
0.00
0.00
0.00
0.00
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%
0.00
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%
0.00
0.00
0.00
0.00
0.00
0.00
S/. 114,875.18
5.42%
S/. 17,506.69
40.96%
S/. 132,381.87
9,190.01
S/. 1,400.54
S/. 10,590.55
5,743.76
S/. 875.33
S/. 6,619.09
S/. 19,782.56
S/. 149,591.51
S/. 0.00
S/. 0.00
S/. 19,782.56
S/. 149,591.51
S/. 153,174.57
S/. 23,343.42
S/. 176,517.99
(25,961.79)
(3,956.51)
(29,918.30)
129,808.96
5.4%
S/. 0.00
129,808.96
129,808.96
S/. 19,782.56
S/. 149,591.51
(25,961.79)
-S/. 3,956.51
-S/. 29,918.30
103,847.16
S/. 15,826.05
S/. 119,673.21
18,692.49
S/. 2,848.69
S/. 21,541.18
122,539.65
S/. 18,674.74
S/. 141,214.39
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
122,539.65
S/. 18,674.74
S/. 141,214.39
S/.
430,978.31
S/.
S/.
430,978.31
SALDO ACTUAL
MONTO
CANT
S/.
0.10
0.00
0.05
0.05
10.0%
0.0%
3.3%
3.3%
160.00
0.00
80.00
40.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
241.00
100.0%
13,978.00
22.00
100.0%
943.14
15.00
100.0%
641.40
24.00
61.00
6.50
100.0%
100.0%
100.0%
1,118.64
2,379.00
487.50
14.40
100.0%
216.00
153.00
9.50
100.0%
100.0%
6,426.00
237.50
17.91
100.0%
802.86
18.74
100.0%
1,157.63
68.88
100.0%
2,953.07
105.54
100.0%
4,115.95
5.00
5.00
6.00
100.0%
100.0%
100.0%
578.75
195.00
4,230.00
0.01
0.01
0.00
0.00
0.01
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.34
0.38
0.10
0.33
0.44
0.00
0.00
3.00
79.10
12.00
9.26
100.0%
100.0%
100.0%
100.0%
175.95
5,694.95
6,396.00
4,398.50
694.68
25.94
249.99
79.4%
100.0%
100.0%
7,641.53
285.29
2,749.88
1.00
100.0%
1,864.40
1.00
100.0%
2,405.10
1.00
100.0%
5,336.90
1.00
100.0%
834.30
1.00
100.0%
2,321.20
1.00
100.0%
834.30
1.00
100.0%
5,052.55
1.00
100.0%
834.30
1.00
100.0%
2,176.70
1.00
100.0%
2,330.50
1.00
100.0%
834.30
1.00
100.0%
1,384.30
1.00
100.0%
1,044.10
2.00
100.0%
2,088.20
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,086.00
680.50
1,564.80
400.00
100.70
3.00
100.0%
3,403.20
1.00
100.0%
1,134.40
1.00
1.00
100.0%
100.0%
1,224.00
1,074.70
1.00
100.0%
889.60
1.00
100.0%
1,671.80
1.00
100.0%
1,253.83
1.00
100.0%
3,525.65
1.00
100.0%
385.10
1.00
100.0%
1,149.35
4.40
100.0%
6,327.64
1.00
100.0%
907.55
27.00
100.0%
4,930.20
52.00
100.0%
14,300.00
2.00
100.0%
587.40
15.00
100.0%
3,632.70
5.00
100.0%
539.00
5.00
100.0%
423.50
4.00
100.0%
2,580.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
395.00
348.00
126.00
380.00
196.00
165.60
530.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
56.00
923.00
175.00
4.00
100.0%
1,180.00
2.00
100.0%
200.00
5.00
100.0%
590.00
1.00
100.0%
76.00
2.00
0.50
182.00
1.00
0.00
0.00
0.00
10.00
5.00
1.00
3.00
1.2%
2.6%
100.0%
8.3%
0.0%
0.0%
0.0%
83.3%
62.5%
100.0%
50.0%
195.28
62.05
3,276.00
95.08
0.00
0.00
0.00
251.70
166.65
41.49
78.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
100.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,952.38
3.00
60.0%
94.47
29.00
50.9%
913.21
10.00
100.0%
1,026.70
6.40
1.00
7.9%
2.0%
187.07
23.56
22.40
55.4%
1,270.08
25.40
62.9%
1,440.18
7.00
54.7%
143.50
5.00
16.1%
102.50
10.00
32.3%
205.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
4.00
100.0%
22.54
52.10
100.0%
260.15
28.20
100.0%
140.72
4.00
100.0%
400.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
6.00
2.00
100.0%
100.0%
465.78
155.26
1.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
77.63
155.26
77.63
77.63
87.89
35.28
55.00
100.0%
100.0%
100.0%
1,480.95
776.16
907.50
14.00
7.00
13.00
100.0%
100.0%
100.0%
663.60
406.00
624.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
104.00
106.40
120.00
120.00
210.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
68.16
329.40
334.80
75.86
120.00
9.00
6.00
100.0%
100.0%
378.00
589.20
7.00
1.00
100.0%
100.0%
479.50
145.60
2.00
100.0%
280.00
6.00
0.50
1.00
1.00
3.00
33.3%
50.0%
50.0%
50.0%
50.0%
345.25
36.01
86.91
115.08
550.45
5.00
0.50
50.0%
50.0%
141.03
23.78
2.00
2.00
2.00
0.50
0.50
0.50
0.50
24.00
2.00
15.00
5.00
1.00
1.00
1.00
1.00
50.0%
50.0%
66.7%
50.0%
50.0%
50.0%
50.0%
46.2%
50.0%
48.4%
45.5%
50.0%
50.0%
33.3%
50.0%
7.33
7.33
10.21
2.54
5.49
4.02
5.49
74.33
36.14
31.97
18.70
5.55
8.45
11.79
24.79
1.00
1.00
100.0%
100.0%
17.55
24.66
3.00
1.00
1.00
1.00
9.00
2.00
0.00
2.00
12.0%
50.0%
33.3%
33.3%
81.8%
66.7%
0.0%
40.0%
3.86
1.93
2.25
2.85
33.67
56.99
0.00
52.55
12.00
9.00
10.00
70.6%
64.3%
71.4%
350.05
288.61
60.38
1.00
100.0%
381.30
1.00
100.0%
76.41
16.00
4.00
4.00
2.00
24.00
16.00
47.1%
50.0%
50.0%
40.0%
23.1%
51.6%
579.51
128.76
104.61
48.29
434.50
386.28
0.50
50.0%
259.13
0.50
50.0%
222.11
0.50
50.0%
185.09
0.50
0.50
50.0%
50.0%
711.20
181.07
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
100.0%
1,105.86
1.00
14.00
0.50
0.00
4.00
1.00
1.00
50.0%
82.4%
50.0%
0.0%
100.0%
100.0%
100.0%
102.08
922.92
25.52
0.00
782.63
638.00
533.26
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
170.14
680.46
153.12
893.20
212.66
255.20
59.04%
S/. 190,835.70
S/. 15,266.86
S/. 9,541.78
S/. 215,644.34
S/. 0.00
S/. 215,644.34
S/. 254,460.32
(43,128.87)
S/. 215,644.34
-S/. 43,128.87
S/. 172,515.47
S/. 31,052.78
S/. 203,568.25
S/. 0.00
S/. 0.00
S/. 203,568.25

Fecha : 31-Dec-14
Periodo 17/12/2014 al 31/12/2014
N de Contrato.:
Contratista :
CO
DESCRIPCIN
TEM
U.M
PRELIMINARES
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
OBRAS PRELIMINARES

Guardiania
GLB
GLB
MES
MES
M2
MES
VIAJE
ARQUITECTURA
1.00
5.01
5.03
5.04
Albailera
2.00
6.01
6.02
6.03
3.00
7.01
Pisos
7.02
7.03
7.04
7.05
7.06
7.08


Derrames de e=15 cm

group
acabado Pulido
Pulido
m2
ml
glb
m2
m3
ml
m2
m2
m2
m2
m2
m2
m2
7.08
4.00
4.01
4.02
Contra zcalos
5.00
Zcalos
5.01
5.02
5.03
5.04
6.00
6.01
6.02
6.03
Zocalo de aluminio
nacar
formato
30x60
acabado
mate
Porcelanato
tipo
ladrilo
Alcagres
formato 0.60x 0.60
acabado Pulido

Drywall
8.00
8.01
8.03
8.04
8.05
8.06


Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2"
con perfileria de 9/16"
Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color
aluminio natural (POR CLIENTE)
Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm
color aluminio natural (POR LIENTE)
(sala
directorio)
Techos
colgantes con reborde suspendido con cable acerado
(proyectos)
9.00
9.01
9.02
9.03
Pintura
10.00
Vidrio Templado
10.01

10.02
ml
ml
m2
m2
m2
m2
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
8.02
ml


reuniones)
m2
m2
ML
m2
m2
m2
m2
m2
glb
m2
m2
m2
m2
m2
und
und
m2
m2
m2
Und
Und
10.03

Und
10.04

Und
10.05

( Directorio)
Und
10.06

Und
10.07

Und
10.08

Und
10.09

2)
Und
10.10

2)
Und
10.11

Und
10.12

2)
Und
10.13
Und
10.10
10.14
10.16
10.17
10.18
10.19
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
und
und
Und
und
Und
Und

0.93x2.40
1.75x2.40
1.30x2.40
1/2"
Und
Und
Und
Und
Und
Und
Und
Und
Und
11.10
11.11
11.12
11.13
11.14

10x60 marca Voga 1.48x0.60x0.30
Recepcin
12.00 LUMINARIAS
Und
m2
ml
m2
Und
und

ELECTRNICO.
und

und

ALPHA SPOT 2x26w
12.06
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
und
und
und
satinado
14.00 GRIFERIAS
14.02
Neoplus
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
und
und
PZA
PZA
cromado
PZA
PZA
ELECTRICAS
I
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
ALUBRADO
Pto.
Pto.
Unid.
Pto.
Pto.
Pto.
Pto.
Unid.
Unid.
Unid.
Unid.
2.00
2.01
2.03
2.03
2.04
2.05
2.06
2.07
2.08
2.09
2.10
2.11

Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
Unid.
2.13
Unid.
2.14

Aire Acondicionado.
Unid.
3.00
MONTANTES
3.01
3.02
Tubera EMT - 50mm.

Tubera EMT - 35mm.
2.12
3.03
3.04
3.05
3.06
3.07

Tab. TSI.
Unid.
ml
ml
ml
ml
ml
ml
ml
8.00
TABLEROS ELECTRICOS
8.01
8.02
8.03

9.00
CANALETA
9.01
9.02
9.03

10.00
10.01
equipos electricos.
10.02
10.04

+ Tub. EMT 20mm.
11.00
CAJAS DE PASE
11.01
11.02
11.03
11.04

10.03
1.00
OTROS
12.01
II
1.00

1.01
1.02

2.00
CAJAS DE PASE
2.01
2.02
2.03
2.04

3.00
3.01
3.02
3.03
3.04
3.05

x cada 2.40m.
4.00
DATA
4.01
4.02
4.03

Salida de rack.
5.00
SEGURIDAD
3.04
und.
und.
und.
ml.
und.
und.
ml.
ml.
ml.
Und.
und.
und.
und.
und.
ml.
ml
ml
und.
und.
und.
und.
ml.
ml.
und.
und.
ml.
ml.
Pto.
Pto.
Pto.
5.01
5.02
5.03
5.04
5.05
5.06
III

Salida de sirena.
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
1.00
SUMINISTRO
1.01
und
1.02
2.00
2.01
und
3.00

INSTALACION
ESTRUCTURA METALICA
3.01
Glb
2.02
und
und
SANITARIAS
1.00
1.01
1.02
1.03
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
3.04
3.05
ADITAMIENTOS VARIOS
4.00
4.01
4.02
4.04
4.05
4.06
5.00
5.01
5.02
SALIDA DE AGUA FRIA
6.00
6.01
6.02



PRUEBAS DE DESAGUE
TRAMPA P 2"



ML
ML
ML
PTO
PTO
PTO
UND
UND
GLB
GLB
UND
ML
ML
ML
ML
UND
PTO
PTO
PZA
PZA
6.03
PZA

und
und
und
und
und

und
und

3.01 Bushing FeNe 1 1/4" x 1" x 150
und
3.02 Bushing FeNe 1 1/2" x 1" x 150
und
und
3.04 Bushing FeNe 2" x 1 1/2" x 150
und
3.05 Bushing FeNe 2 1/2" x 11/4" x 150
und
3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150
und
3.07 Bushing FeNe 2 1/2" x 2" x 150
und
und
und
und
und
und
und
und
und
4.00
4.01
4.02
5.00

Vlvula de bola 1/2"
und
und
und
und
und
und
und
5.06 Fig. 1000 - 2 1/2"
und
5.07 Fig. 907 - 1"
und
5.08 Fig. 910 - 1"
und
6.00 ROCIADORES
und
und
und

und

und

ml
ml
ml
ml
ml
und

9.07
generales
und
9.08
menudos.
und
9.09
und
glb
und
1.00 CANALIZACION
Pto.
Pto.
Pto.
Pto.
Pto.
Pto.
2.00 SUMINISTRO
negro UL
und
und
und
und
und
und

2.08
glb
und
und
und
glb
glb
glb
TOTAL COSTO DIRECTO

GASTOS GENERALES
UTILIDAD
TOTAL PRESUPUESTO
Descuento
rll
CONTRATISTA
CONSTRUCCION
FECHA:
FECHA:
FECHA:
GERENCIA
N de Contrato.:
Contratista :

CONTRATO
METRADO
S EN
OBRA
ACUMULADO ANTERIOR
TOTAL
CANT
P.U
CANT
S/.
1.00
1.00
1.50
1.50
38.00
2.00
3.00
S/. 1,600.00
S/. 1,450.00
S/. 1,600.00
S/. 800.00
NO INCLUYE
NO INCLUYE
S/. 350.00
S/. 1,600.00
S/. 1,450.00
S/. 2,400.00
S/. 1,200.00
0.90
1.00
1.45
1.45
90.0%
100.0%
96.7%
96.7%
S/. 1,050.00
3.00
100.0%
45.00
4.75
1.00
S/. 49.50
NO INCLUYE
S/. 2,600.00
S/. 2,227.50
45.00
100.0%
S/. 2,600.00
1.00
100.0%
36.87
71.96
14.30
S/. 18.00
S/. 18.00
S/. 15.00
S/. 663.66
S/. 1,295.32
S/. 214.50
36.87
71.96
14.30
100.0%
100.0%
100.0%
320.00
S/. 22.00
S/. 7,040.00
320.00
100.0%
DEDUCTIVO
241.00
S/. 58.00
S/. 13,978.00
0.00
0.0%
DEDUCTIVO
22.00
S/. 42.87
S/. 943.14
0.00
0.0%
DEDUCTIVO
15.00
S/. 42.76
S/. 641.40
0.00
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
24.00
61.00
6.50
S/. 46.61
S/. 39.00
S/. 75.00
S/. 1,118.64
S/. 2,379.00
S/. 487.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
14.40
S/. 15.00
S/. 216.00
0.00
0.0%
DEDUCTIVO
153.00
9.50
S/. 42.00
S/. 25.00
S/. 6,426.00
S/. 237.50
0.00
0.00
0.0%
0.0%
DEDUCTIVO
17.91
S/. 44.83
S/. 802.86
0.00
0.0%
DEDUCTIVO
18.74
S/. 61.76
S/. 1,157.63
0.00
0.0%
DEDUCTIVO
68.88
S/. 42.87
S/. 2,953.07
0.00
0.0%
DEDUCTIVO
105.54
S/. 39.00
S/. 4,115.95
0.00
0.0%
DEDUCTIVO
5.00
S/. 115.75
S/. 578.75
DEDUCTIVO
5.00
S/. 39.00
S/. 195.00
DEDUCTIVO
6.00
S/. 705.00
S/. 4,230.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
29.42
65.61
70.39
33.23
111.74
1.00
198.65
S/. 58.30
S/. 62.70
S/. 65.45
S/. 67.50
S/. 65.00
S/. 600.00
S/. 16.00
S/. 1,714.94
S/. 4,113.50
S/. 4,607.13
S/. 2,243.36
S/. 7,262.89
S/. 600.00
S/. 3,178.40
29.41
65.60
70.39
33.23
111.73
1.00
198.65
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
DEDUCTIVO
3.00
S/. 58.65
S/. 175.95
0.00
0.0%
DEDUCTIVO
79.10
S/. 72.00
S/. 5,694.95
0.00
0.0%
DEDUCTIVO
12.00
S/. 533.00
S/. 6,396.00
0.00
0.0%
DEDUCTIVO
9.26
S/. 475.00
S/. 4,398.50
0.00
0.0%
S/. 11.00
S/. 11.00
S/. 11.00
S/. 9,621.53
S/. 285.29
S/. 2,749.88
180.00
0.00
0.00
20.6%
0.0%
0.0%
1.00
NO INCLUYE
6.00
NO INCLUYE
874.68
25.94
249.99
DEDUCTIVO
1.00
S/. 1,864.40
S/. 1,864.40
0.00
0.0%
DEDUCTIVO
1.00
S/. 2,405.10
S/. 2,405.10
0.00
0.0%
DEDUCTIVO
1.00
S/. 5,336.90
S/. 5,336.90
0.00
0.0%
DEDUCTIVO
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
DEDUCTIVO
1.00
S/. 2,321.20
S/. 2,321.20
0.00
0.0%
DEDUCTIVO
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
DEDUCTIVO
1.00
S/. 5,052.55
S/. 5,052.55
0.00
0.0%
DEDUCTIVO
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
DEDUCTIVO
1.00
S/. 2,176.70
S/. 2,176.70
0.00
0.0%
DEDUCTIVO
1.00
S/. 2,330.50
S/. 2,330.50
0.00
0.0%
DEDUCTIVO
1.00
S/. 834.30
S/. 834.30
0.00
0.0%
DEDUCTIVO
1.00
S/. 1,384.30
S/. 1,384.30
0.00
0.0%
DEDUCTIVO
1.00
S/. 1,044.10
S/. 1,044.10
0.00
0.0%
DEDUCTIVO
2.00
S/. 1,044.10
S/. 2,088.20
0.00
0.0%
DEDUCTIVO
2.00
1.00
3.00
5.00
1.00
S/. 543.00
S/. 680.50
S/. 521.60
S/. 80.00
S/. 100.70
S/. 1,086.00
S/. 680.50
S/. 1,564.80
S/. 400.00
S/. 100.70
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
3.00
S/. 1,134.40
S/. 3,403.20
0.00
0.0%
1.00
S/. 1,134.40
S/. 1,134.40
0.00
0.0%
1.00
1.00
S/. 1,224.00
S/. 1,074.70
S/. 1,224.00
S/. 1,074.70
0.00
0.00
0.0%
0.0%
1.00
S/. 889.60
S/. 889.60
0.00
0.0%
1.00
S/. 1,671.80
S/. 1,671.80
0.00
0.0%
1.00
S/. 1,253.83
S/. 1,253.83
0.00
0.0%
1.00
S/. 3,525.65
S/. 3,525.65
0.00
0.0%
1.00
S/. 385.10
S/. 385.10
0.00
0.0%
1.00
24.00
4.40
9.62
S/. 1,149.35
S/. 1,149.35
0.00
0.0%
S/. 6,327.64
0.00
0.0%
NO INCLUYE
S/. 1,438.10
NO INCLUYE
DEDUCTIVO
1.00
S/. 907.55
S/. 907.55
0.00
0.0%
DEDUCTIVO
27.00
S/. 182.60
S/. 4,930.20
0.00
0.0%
DEDUCTIVO
52.00
S/. 275.00
S/. 14,300.00
0.00
0.0%
DEDUCTIVO
2.00
S/. 293.70
S/. 587.40
0.00
0.0%
DEDUCTIVO
15.00
S/. 242.18
S/. 3,632.70
0.00
0.0%
DEDUCTIVO
5.00
S/. 107.80
S/. 539.00
0.00
0.0%
DEDUCTIVO
5.00
S/. 84.70
S/. 423.50
0.00
0.0%
4.00
S/. 645.00
S/. 2,580.00
0.00
0.0%
1.00
4.00
1.00
4.00
2.00
2.00
5.00
S/. 395.00
S/. 87.00
S/. 126.00
S/. 95.00
S/. 98.00
S/. 82.80
S/. 106.00
S/. 395.00
S/. 348.00
S/. 126.00
S/. 380.00
S/. 196.00
S/. 165.60
S/. 530.00
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%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
1.00
NO INCLUYE
4.00
13.00
7.00
S/. 14.00
S/. 71.00
S/. 25.00
S/. 56.00
S/. 923.00
S/. 175.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
4.00
S/. 295.00
S/. 1,180.00
0.00
0.0%
2.00
S/. 100.00
S/. 200.00
0.00
0.0%
5.00
S/. 118.00
S/. 590.00
0.00
0.0%
1.00
S/. 76.00
S/. 76.00
0.00
0.0%
163.00
19.00
182.00
12.00
8.00
1.00
6.00
12.00
8.00
1.00
6.00
S/. 97.64
S/. 124.10
S/. 18.00
S/. 95.08
S/. 105.57
S/. 109.42
S/. 121.72
S/. 25.17
S/. 33.33
S/. 41.49
S/. 26.09
S/. 15,915.32
S/. 2,357.90
S/. 3,276.00
S/. 1,140.96
S/. 844.56
S/. 109.42
S/. 730.32
S/. 302.04
S/. 266.64
S/. 41.49
S/. 156.54
161.00
18.50
0.00
11.00
8.00
1.00
6.00
2.00
3.00
0.00
3.00
98.8%
97.4%
0.0%
91.7%
100.0%
100.0%
100.0%
16.7%
37.5%
0.0%
50.0%
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
62.00
S/. 101.14
S/. 103.77
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 151.30
S/. 203.08
S/. 203.08
S/. 203.08
S/. 31.49
S/. 6,776.38
S/. 5,292.27
S/. 151.30
S/. 302.60
S/. 151.30
S/. 151.30
S/. 151.30
S/. 1,421.56
S/. 609.24
S/. 203.08
S/. 1,952.38
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
0.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
0.0%
5.00
S/. 31.49
S/. 157.45
2.00
40.0%
57.00
S/. 31.49
S/. 1,794.93
28.00
49.1%
10.00
S/. 102.67
S/. 1,026.70
0.00
0.0%
80.80
50.00
S/. 29.23
S/. 23.56
S/. 2,361.78
S/. 1,178.00
74.40
49.00
92.1%
98.0%
40.40
S/. 56.70
S/. 2,290.68
18.00
44.6%
40.40
S/. 56.70
S/. 2,290.68
15.00
37.1%
12.80
S/. 20.50
S/. 262.40
5.80
45.3%
31.00
S/. 20.50
S/. 635.50
26.00
83.9%
31.00
S/. 20.50
S/. 635.50
21.00
67.7%
1.00
1.00
1.00
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
S/. 4,973.36
S/. 3,133.28
S/. 3,790.24
1.00
1.00
1.00
100.0%
100.0%
100.0%
46.00
10.00
23.00
S/. 40.68
S/. 18.62
S/. 18.62
S/. 1,871.06
S/. 186.20
S/. 428.26
46.00
10.00
23.00
100.0%
100.0%
100.0%
4.00
S/. 5.64
S/. 22.54
0.00
0.0%
52.10
S/. 4.99
S/. 260.15
0.00
0.0%
28.20
S/. 4.99
S/. 140.72
0.00
0.0%
4.00
S/. 100.00
S/. 400.00
0.00
0.0%
10.00
11.00
6.00
17.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 218.68
S/. 175.02
S/. 647.02
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
100.00
S/. 10.05
S/. 1,005.00
100.00
100.0%
29.50
40.40
S/. 23.59
S/. 23.59
S/. 695.91
S/. 953.04
29.50
40.40
100.0%
100.0%
10.00
19.00
15.00
10.00
S/. 12.76
S/. 19.88
S/. 29.17
S/. 38.06
S/. 127.60
S/. 377.72
S/. 437.55
S/. 380.60
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
38.65
3.00
1.00
1.00
S/. 72.82
S/. 99.35
S/. 100.65
S/. 85.18
S/. 2,814.68
S/. 298.05
S/. 100.65
S/. 85.18
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
48.05
S/. 22.57
S/. 1,084.49
48.05
100.0%
44.65
S/. 25.50
S/. 1,138.58
44.65
100.0%
57.00
37.00
1.00
S/. 75.90
S/. 75.90
S/. 75.90
S/. 4,326.30
S/. 2,808.30
S/. 75.90
57.00
37.00
1.00
100.0%
100.0%
100.0%
6.00
2.00
1.00
2.00
1.00
1.00
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 77.63
S/. 465.78
S/. 155.26
S/. 77.63
S/. 155.26
S/. 77.63
S/. 77.63
1.00
S/. 3,350.16
NO INCLUYE
1.00
S/. 10,484.76
NO INCLUYE
1.00
S/. 225.00
NO INCLUYE
1.00
S/. 445.00
NO INCLUYE
1.00
S/. 575.48
NO INCLUYE
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
87.89
35.28
55.00
16.85
22.00
16.50
1,480.95
776.16
907.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
14.00
7.00
13.00
47.40
58.00
48.00
663.60
406.00
624.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
4.00
2.00
1.00
1.00
5.00
26.00
53.20
120.00
120.00
42.00
104.00
106.40
120.00
120.00
210.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
DEDUCTIVO
6.40
27.00
18.60
3.89
1.00
10.65
12.20
18.00
19.50
120.00
68.16
329.40
334.80
75.86
120.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
9.00
6.00
42.00
98.20
378.00
589.20
0.00
0.00
0.0%
0.0%
DEDUCTIVO
DEDUCTIVO
7.00
1.00
68.50
145.60
479.50
145.60
0.00
0.00
0.0%
0.0%
DEDUCTIVO
2.00
140.00
280.00
18.00
S/. 57.54
S/. 1,035.76
1.00
S/. 72.03
S/. 72.03
2.00
S/. 86.91
S/. 173.83
2.00
S/. 115.08
S/. 230.17
6.00
S/. 183.48
S/. 1,100.90
10.00
S/. 28.21
S/. 282.05
1.00
S/. 47.56
S/. 47.56
4.00
S/. 3.66
S/. 14.65
4.00
S/. 3.66
S/. 14.65
3.00
S/. 5.11
S/. 15.32
1.00
S/. 5.07
S/. 5.07
1.00
S/. 10.99
S/. 10.99
1.00
S/. 8.05
S/. 8.05
1.00
S/. 10.99
S/. 10.99
52.00
S/. 3.10
S/. 161.04
0.00
0.0%
12.00
0.50
1.00
1.00
3.00
66.7%
50.0%
50.0%
50.0%
50.0%
5.00
0.50
50.0%
50.0%
2.00
2.00
1.00
0.50
0.50
0.50
0.50
28.00
2.00
16.00
6.00
1.00
1.00
2.00
1.00
50.0%
50.0%
33.3%
50.0%
50.0%
50.0%
50.0%
53.8%
50.0%
51.6%
54.5%
50.0%
50.0%
66.7%
50.0%
0.00
0.00
0.0%
0.0%
22.00
1.00
2.00
2.00
2.00
1.00
2.00
3.00
88.0%
50.0%
66.7%
66.7%
18.2%
33.3%
100.0%
60.0%
29.4%
35.7%
28.6%
4.00
S/. 18.07
S/. 72.28
31.00
S/. 2.13
S/. 66.07
11.00
S/. 3.74
S/. 41.15
2.00
S/. 5.55
S/. 11.10
2.00
S/. 8.45
S/. 16.89
3.00
S/. 11.79
S/. 35.36
2.00
S/. 24.79
S/. 49.57
1.00
S/. 17.55
S/. 17.55
1.00
S/. 24.66
S/. 24.66
25.00
S/. 1.29
S/. 32.19
2.00
S/. 1.93
S/. 3.86
3.00
S/. 2.25
S/. 6.76
3.00
S/. 2.85
S/. 8.56
11.00
S/. 3.74
S/. 41.15
3.00
S/. 28.49
S/. 85.48
2.00
S/. 33.08
S/. 66.16
5.00
S/. 26.27
S/. 131.37
17.00
S/. 29.17
S/. 495.90
14.00
S/. 32.07
S/. 448.95
14.00
S/. 6.04
S/. 84.54
5.00
5.00
4.00
1.00
S/. 381.30
S/. 381.30
0.00
0.0%
1.00
S/. 76.41
S/. 76.41
0.00
0.0%
34.00
S/. 36.22
S/. 1,231.46
8.00
S/. 32.19
S/. 257.52
8.00
S/. 26.15
S/. 209.21
18.00
4.00
4.00
52.9%
50.0%
50.0%
S/. 748.42
3.00
80.00
15.00
60.0%
76.9%
48.4%
S/. 518.26
S/. 518.26
0.50
50.0%
1.00
S/. 444.22
S/. 444.22
0.50
50.0%
1.00
S/. 370.19
S/. 370.19
0.50
50.0%
1.00
S/. 1,422.40
S/. 1,422.40
1.00
S/. 362.14
S/. 362.14
0.50
0.50
50.0%
50.0%
1.00
S/. 86.32
S/. 86.32
17.00
S/. 86.32
S/. 1,467.39
4.00
S/. 86.32
S/. 345.27
2.00
S/. 86.32
S/. 172.63
1.00
S/. 86.32
S/. 86.32
1.00
S/. 86.32
S/. 86.32
1.00
17.00
4.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1.00
S/. 1,105.86
S/. 1,105.86
0.00
0.0%
1.00
3.00
0.50
2.00
0.00
0.00
0.00
50.0%
17.6%
50.0%
100.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
5.00
S/. 24.14
S/. 120.71
104.00
S/. 18.10
S/. 1,882.83
31.00
S/. 24.14
1.00
2.00
S/. 102.08
S/. 204.16
17.00
S/. 65.92
S/. 1,120.69
1.00
S/. 51.04
S/. 51.04
2.00
S/. 89.32
S/. 178.64
4.00
S/. 195.66
S/. 782.63
1.00
S/. 638.00
S/. 638.00
1.00
S/. 533.26
S/. 533.26
1.00
S/. 170.14
S/. 170.14
20.00
S/. 34.02
S/. 680.46
4.00
S/. 38.28
S/. 153.12
1.00
S/. 893.20
S/. 893.20
1.00
S/. 212.66
S/. 212.66
1.00
S/. 255.20
S/. 255.20
S/. 323,217.57
8.00%
S/. 25,857.41
5.00%
S/. 16,160.88
S/. 365,235.85
0.00%
S/. 0.00
S/. 365,235.85
S/. 430,978.31
20%
S/. 73,047.17
41.0%
CONSTRUCCION
(A) TOTAL
FECHA
(C) SUBTOTAL (A+B)
FECHA
(D) IGV [18% of (C)]
(E) TOTAL (C+D)
FECHA
(G) RETENCIN (0%)
VALORIZACIN N 7
ORDENES DE CAMBIO
PRESUPUESTO ACTUAL
&L S.A.C.
ULADO ANTERIOR
PRESENTE PERIODO
MONTO
ACUMULADO ACTUAL
MONTO
CANT
S/.
MONTO
CANT
S/.
S/.
1,440.00
1,450.00
2,320.00
1,160.00
0.10
0.00
0.05
0.05
10.0%
0.0%
3.3%
3.3%
160.00
0.00
80.00
40.00
1.00
1.00
1.50
1.50
100.0%
100.0%
100.0%
100.0%
1,600.00
1,450.00
2,400.00
1,200.00
1,050.00
0.00
0.0%
0.00
3.00
100.0%
1,050.00
2,227.50
0.00
0.0%
0.00
45.00
100.0%
2,227.50
2,600.00
0.00
0.0%
0.00
1.00
100.0%
2,600.00
663.66
1,295.32
214.50
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
36.87
71.96
14.30
100.0%
100.0%
100.0%
663.66
1,295.32
214.50
7,040.00
0.00
0.0%
0.00
320.00
100.0%
7,040.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
1,714.60
4,113.12
4,607.03
2,243.03
7,262.45
600.00
3,178.40
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%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
29.41
65.60
70.39
33.23
111.73
1.00
198.65
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
1,714.60
4,113.12
4,607.03
2,243.03
7,262.45
600.00
3,178.40
0.00
3.00
100.0%
175.95
3.00
100.0%
175.95
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
1,980.00
0.00
0.00
300.00
0.00
0.00
34.3%
0.0%
0.0%
3,300.00
0.00
0.00
480.00
0.00
0.00
54.9%
0.0%
0.0%
5,280.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
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
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
15,720.04
2,295.85
0.00
1,045.88
844.56
109.42
730.32
50.34
99.99
0.00
78.27
2.00
0.50
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.2%
2.6%
0.0%
8.3%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
195.28
62.05
0.00
95.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
163.00
19.00
0.00
12.00
8.00
1.00
6.00
2.00
3.00
0.00
3.00
100.0%
100.0%
0.0%
100.0%
100.0%
100.0%
100.0%
16.7%
37.5%
0.0%
50.0%
15,915.32
2,357.90
0.00
1,140.96
844.56
109.42
730.32
50.34
99.99
0.00
78.27
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
1,421.56
609.24
203.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
40.3%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
787.25
67.00
51.00
1.00
2.00
1.00
1.00
1.00
7.00
3.00
1.00
25.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
40.3%
6,776.38
5,292.27
151.30
302.60
151.30
151.30
151.30
1,421.56
609.24
203.08
787.25
62.98
0.00
0.0%
0.00
2.00
40.0%
62.98
881.72
0.00
0.0%
0.00
28.00
49.1%
881.72
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
2,174.71
1,154.44
6.40
1.00
7.9%
2.0%
187.07
23.56
80.80
50.00
100.0%
100.0%
2,361.78
1,178.00
1,020.60
22.40
55.4%
1,270.08
40.40
100.0%
2,290.68
850.50
25.40
62.9%
1,440.18
40.40
100.0%
2,290.68
118.90
7.00
54.7%
143.50
12.80
100.0%
262.40
533.00
5.00
16.1%
102.50
31.00
100.0%
635.50
430.50
10.00
32.3%
205.00
31.00
100.0%
635.50
4,973.36
3,133.28
3,790.24
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
4,973.36
3,133.28
3,790.24
1,871.06
186.20
428.26
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
46.00
10.00
23.00
100.0%
100.0%
100.0%
1,871.06
186.20
428.26
0.00
2.00
50.0%
11.27
2.00
50.0%
11.27
0.00
20.00
38.4%
99.87
20.00
38.4%
99.87
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
1.00
25.0%
100.00
1.00
25.0%
100.00
127.60
218.68
175.02
647.02
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
11.00
6.00
17.00
100.0%
100.0%
100.0%
100.0%
127.60
218.68
175.02
647.02
1,005.00
0.00
0.0%
0.00
100.00
100.0%
1,005.00
695.91
953.04
0.00
0.00
0.0%
0.0%
0.00
0.00
29.50
40.40
100.0%
100.0%
695.91
953.04
127.60
377.72
437.55
380.60
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
10.00
19.00
15.00
10.00
100.0%
100.0%
100.0%
100.0%
127.60
377.72
437.55
380.60
2,814.68
298.05
100.65
85.18
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
38.65
3.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
2,814.68
298.05
100.65
85.18
1,084.49
0.00
0.0%
0.00
48.05
100.0%
1,084.49
1,138.58
0.00
0.0%
0.00
44.65
100.0%
1,138.58
4,326.30
2,808.30
75.90
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
57.00
37.00
1.00
100.0%
100.0%
100.0%
4,326.30
2,808.30
75.90
0.00
0.00
0.00
0.00
0.00
0.00
3.00
1.00
0.00
1.00
0.00
0.00
50.0%
50.0%
0.0%
50.0%
0.0%
0.0%
232.89
77.63
0.00
77.63
0.00
0.00
3.00
1.00
0.00
1.00
0.00
0.00
50.0%
50.0%
0.0%
50.0%
0.0%
0.0%
232.89
77.63
0.00
77.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
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
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
690.51
36.01
86.91
115.08
550.45
6.00
0.50
1.00
1.00
3.00
33.3%
50.0%
50.0%
50.0%
50.0%
345.25
36.01
86.91
115.08
550.45
18.00
1.00
2.00
2.00
6.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,035.76
72.03
173.83
230.17
1,100.90
141.03
23.78
5.00
0.50
50.0%
50.0%
141.03
23.78
10.00
1.00
100.0%
100.0%
282.05
47.56
7.33
7.33
5.11
2.54
5.49
4.02
5.49
86.71
36.14
34.10
22.44
5.55
8.45
23.58
24.79
2.00
2.00
2.00
0.50
0.50
0.50
0.50
24.00
2.00
15.00
5.00
1.00
1.00
1.00
1.00
50.0%
50.0%
66.7%
50.0%
50.0%
50.0%
50.0%
46.2%
50.0%
48.4%
45.5%
50.0%
50.0%
33.3%
50.0%
7.33
7.33
10.21
2.54
5.49
4.02
5.49
74.33
36.14
31.97
18.70
5.55
8.45
11.79
24.79
4.00
4.00
3.00
1.00
1.00
1.00
1.00
52.00
4.00
31.00
11.00
2.00
2.00
3.00
2.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
14.65
14.65
15.32
5.07
10.99
8.05
10.99
161.04
72.28
66.07
41.15
11.10
16.89
35.36
49.57
0.00
0.00
1.00
1.00
100.0%
100.0%
17.55
24.66
1.00
1.00
100.0%
100.0%
17.55
24.66
28.33
1.93
4.51
5.71
7.48
28.49
66.16
78.82
2.00
1.00
1.00
1.00
4.00
0.00
0.00
2.00
8.0%
50.0%
33.3%
33.3%
36.4%
0.0%
0.0%
40.0%
2.58
1.93
2.25
2.85
14.96
0.00
0.00
52.55
24.00
2.00
3.00
3.00
6.00
1.00
2.00
5.00
96.0%
100.0%
100.0%
100.0%
54.5%
33.3%
100.0%
100.0%
30.90
3.86
6.76
8.56
22.44
28.49
66.16
131.37
145.85
160.34
24.15
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
5.00
5.00
4.00
29.4%
35.7%
28.6%
145.85
160.34
24.15
0.00
1.00
100.0%
381.30
1.00
100.0%
381.30
0.00
1.00
100.0%
76.41
1.00
100.0%
76.41
651.95
128.76
104.61
16.00
4.00
4.00
47.1%
50.0%
50.0%
579.51
128.76
104.61
34.00
8.00
8.00
100.0%
100.0%
100.0%
1,231.46
257.52
209.21
72.43
1,448.33
362.14
2.00
24.00
16.00
40.0%
23.1%
51.6%
48.29
434.50
386.28
5.00
104.00
31.00
100.0%
100.0%
100.0%
120.71
1,882.83
748.42
259.13
0.50
50.0%
259.13
1.00
100.0%
518.26
222.11
0.50
50.0%
222.11
1.00
100.0%
444.22
185.09
0.50
50.0%
185.09
1.00
100.0%
370.19
711.20
181.07
0.50
0.50
50.0%
50.0%
711.20
181.07
1.00
1.00
100.0%
100.0%
1,422.40
362.14
86.32
1,467.39
345.27
172.63
86.32
86.32
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
17.00
4.00
2.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
86.32
1,467.39
345.27
172.63
86.32
86.32
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
102.08
197.77
25.52
178.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
100.0%
0.0%
0.00
0.00
0.00
0.00
0.00
638.00
0.00
1.00
3.00
0.50
2.00
0.00
1.00
0.00
50.0%
17.6%
50.0%
100.0%
0.0%
100.0%
0.0%
102.08
197.77
25.52
178.64
0.00
638.00
0.00
0.00
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%
0.00
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%
0.00
0.00
0.00
0.00
0.00
0.00
S/. 132,381.87
4.60%
S/. 14,875.02
45.56%
S/. 147,256.89
10,590.55
S/. 1,190.00
S/. 11,780.55
6,619.09
S/. 743.75
S/. 7,362.84
S/. 16,808.77
S/. 166,400.28
S/. 0.00
S/. 0.00
S/. 16,808.77
S/. 166,400.28
S/. 176,517.99
S/. 19,834.35
S/. 196,352.34
(29,918.30)
(3,361.75)
(33,280.06)
149,591.51
S/. 0.00
149,591.51
4.6%
149,591.51
S/. 16,808.77
S/. 166,400.28
(29,918.30)
-S/. 3,361.75
-S/. 33,280.06
119,673.21
S/. 13,447.02
S/. 133,120.23
21,541.18
S/. 2,420.46
S/. 23,961.64
141,214.39
S/. 15,867.48
S/. 157,081.87
0.00
S/. 0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
141,214.39
S/. 15,867.48
S/. 157,081.87
S/.
430,978.31
S/.
S/.
430,978.31
SALDO ACTUAL
MONTO
CANT
S/.
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
241.00
100.0%
13,978.00
22.00
100.0%
943.14
15.00
100.0%
641.40
24.00
61.00
6.50
100.0%
100.0%
100.0%
1,118.64
2,379.00
487.50
14.40
100.0%
216.00
153.00
9.50
100.0%
100.0%
6,426.00
237.50
17.91
100.0%
802.86
18.74
100.0%
1,157.63
68.88
100.0%
2,953.07
105.54
100.0%
4,115.95
5.00
5.00
6.00
100.0%
100.0%
100.0%
578.75
195.00
4,230.00
0.01
0.01
0.00
0.00
0.01
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.34
0.38
0.10
0.33
0.44
0.00
0.00
0.00
0.0%
0.00
79.10
100.0%
5,694.95
12.00
100.0%
6,396.00
9.26
100.0%
4,398.50
394.68
25.94
249.99
45.1%
100.0%
100.0%
4,341.53
285.29
2,749.88
1.00
100.0%
1,864.40
1.00
100.0%
2,405.10
1.00
100.0%
5,336.90
1.00
100.0%
834.30
1.00
100.0%
2,321.20
1.00
100.0%
834.30
1.00
100.0%
5,052.55
1.00
100.0%
834.30
1.00
100.0%
2,176.70
1.00
100.0%
2,330.50
1.00
100.0%
834.30
1.00
100.0%
1,384.30
1.00
100.0%
1,044.10
2.00
100.0%
2,088.20
2.00
1.00
3.00
5.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
1,086.00
680.50
1,564.80
400.00
100.70
3.00
100.0%
3,403.20
1.00
100.0%
1,134.40
1.00
1.00
100.0%
100.0%
1,224.00
1,074.70
1.00
100.0%
889.60
1.00
100.0%
1,671.80
1.00
100.0%
1,253.83
1.00
100.0%
3,525.65
1.00
100.0%
385.10
1.00
100.0%
1,149.35
4.40
100.0%
6,327.64
1.00
100.0%
907.55
27.00
100.0%
4,930.20
52.00
100.0%
14,300.00
2.00
100.0%
587.40
15.00
100.0%
3,632.70
5.00
100.0%
539.00
5.00
100.0%
423.50
4.00
100.0%
2,580.00
1.00
4.00
1.00
4.00
2.00
2.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
395.00
348.00
126.00
380.00
196.00
165.60
530.00
4.00
13.00
7.00
100.0%
100.0%
100.0%
56.00
923.00
175.00
4.00
100.0%
1,180.00
2.00
100.0%
200.00
5.00
100.0%
590.00
1.00
100.0%
76.00
0.00
0.00
182.00
0.00
0.00
0.00
0.00
10.00
5.00
1.00
3.00
0.0%
0.0%
100.0%
0.0%
0.0%
0.0%
0.0%
83.3%
62.5%
100.0%
50.0%
0.00
0.00
3,276.00
0.00
0.00
0.00
0.00
251.70
166.65
41.49
78.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
59.7%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,165.13
3.00
60.0%
94.47
29.00
50.9%
913.21
10.00
100.0%
1,026.70
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
2.00
50.0%
11.27
32.10
61.6%
160.28
28.20
100.0%
140.72
3.00
75.0%
300.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.00
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
3.00
1.00
1.00
1.00
1.00
1.00
50.0%
50.0%
100.0%
50.0%
100.0%
100.0%
232.89
77.63
77.63
77.63
77.63
77.63
87.89
35.28
55.00
100.0%
100.0%
100.0%
1,480.95
776.16
907.50
14.00
7.00
13.00
100.0%
100.0%
100.0%
663.60
406.00
624.00
4.00
2.00
1.00
1.00
5.00
100.0%
100.0%
100.0%
100.0%
100.0%
104.00
106.40
120.00
120.00
210.00
6.40
27.00
18.60
3.89
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
68.16
329.40
334.80
75.86
120.00
9.00
6.00
100.0%
100.0%
378.00
589.20
7.00
1.00
100.0%
100.0%
479.50
145.60
2.00
100.0%
280.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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
0.0%
0.0%
0.00
0.00
1.00
0.00
0.00
0.00
5.00
2.00
0.00
0.00
4.0%
0.0%
0.0%
0.0%
45.5%
66.7%
0.0%
0.0%
1.29
0.00
0.00
0.00
18.70
56.99
0.00
0.00
12.00
9.00
10.00
70.6%
64.3%
71.4%
350.05
288.61
60.38
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.0%
0.00
0.00
0.0%
0.00
0.00
0.0%
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
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.00
1.00
100.0%
1,105.86
1.00
14.00
0.50
0.00
4.00
0.00
1.00
50.0%
82.4%
50.0%
0.0%
100.0%
0.0%
100.0%
102.08
922.92
25.52
0.00
782.63
0.00
533.26
1.00
20.00
4.00
1.00
1.00
1.00
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
170.14
680.46
153.12
893.20
212.66
255.20
54.44%
S/. 175,960.68
S/. 14,076.85
S/. 8,798.03
S/. 198,835.57
S/. 0.00
S/. 198,835.57
S/. 234,625.97
(39,767.11)
S/. 198,835.57
-S/. 39,767.11
S/. 159,068.45
S/. 28,632.32
S/. 187,700.77
S/. 0.00
S/. 0.00
S/. 187,700.77

Valorizacion 07 - GYD - Oficina Pardo y Aliaga

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Valorizacion 07 - GYD - Oficina Pardo y Aliaga

Diunggah oleh

Hak Cipta:

Format Tersedia

VALORIZACIN N 1

ProyectoOFICINAS - PARDO Y ALIAGA

Periodo 03/11/2014 al 12/11/2014

G&D PROYECTOS E&L S.A.C.

Trasnporte de materiales equipos y herramientas

Muros de albailera zona de baos - H=2.60

Tarrajeo de muros interiores nuevos H=2.60

Contrapiso e= 5cm Frotachado

Tableros enchapado en porcelanato tipo madera color haya, gres porcelanico

Falso cielo y dinteles

Tabique drywall ST Una Cara (zona proyectos Columna) parantes

Falso cielorraso drywall en baos

Empastado y Pintado de muros interior

SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada a

EQUIPAMIENTO EN INSTALACIONES SANITARIAS DE BAOS

Griferia fluxometro palanca de bronce marca HELVEX acabado cromado

SALIDAS DE TOMACORRIENTE Y FUERZA

Salida de tomacorriente comercial.

Suministro e instalacin de placa de tomacorriente de equipos de cocina, marca

Suministro e instalacion de placa de tomacorriente estabilizado, marca Leviton.

Suministro e instalacion de interruptor de 2x10A Schneider Electric para equipos de

Tubera EMT - 50mm.

Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm(T), acometida del Tablero TD.

Cable N2XOH 1x10mm2(F)+1x10mm2(N)+1x10mm(T), desde Tab. TSI hasta

Tablero de Distribucion, Tab. TD.

Canaleta de 100x50mm para puntos de fuerza.

ATERRAMIENTO DE CARCASA DE EQUIPOS ELECTRICOS

Aterramientos de equipos de cocina, cable NH-80 4mm + Tub. EMT 20mm.

Aterramiento de rack de comunicaciones y gabinete de servidores, cable NH-80 4mm

Caja de FG 100x40mm. de 1/16".

Picado para las instalaciones elctricas (aprox. Por metrar en campo).

COMUNICACIONES (SOLO ENTUBADO)

Tubera EMT - 40mm para Seguridad.

Caja de FG 100x40mm. de 1/16".

Bandeja de 300x100mm perforada.

Salida de punto de data.

Salida de sensor de movimiento.

EQUIPAMIENTO - ESTABILIZADO Y UPS

Suministro de estabilizador de Voltaje monofasico, 220V/220V, 60Hz, 10kVA, 1.

Suministro de UPS monofasico para Rack, 220V, 60Hz, 10kVA, 1.

Instalacion de UPS monofasico de 10kVA (incluye protocolos, peinado del cableado y

Suministro e instalacion de estructura metalica (para soporte de Estabilizador y UPS).

REDES Y MONTANTES DE DESAGUE

SALIDAS DE DESAGUE Y VENTILACION

RED DE DISTRIBUCION DE AGUA FRIA

SALIDA DE AGUA FRIA

VALVULAS DE BRONCE A.FRIA

RED DE VENTILACION DE 2"

VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1/2"

VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/4"

1.01 Tubera de acero SCH40 de 1"

1.02 Tubera de acero SCH40 de 1.1/4"

1.03 Tubera de acero SCH40 de 1.1/2"

1.04 Tubera de acero SCH40 de 2"

1.05 Tubera de acero SCH40 de 2.1/2"

2.01 Salida mecnica 2 1/2" x1" roscada

2.02 Salida mecnica 2 1/2" roscada

3.01 Bushing FeNe 1 1/4" x 1" x 150

3.02 Bushing FeNe 1 1/2" x 1" x 150

3.03 Bushing FeNe 2" x 1" x 150

3.04 Bushing FeNe 2" x 1 1/2" x 150

3.05 Bushing FeNe 2 1/2" x 11/4" x 150

3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150