Reajustes - Val Recalculadas Final

CALCULO DE REAJUSTE "K"
PROYECTO: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCA
HUANCAVELICA”HUANCAVELICA - HUANCAVELICA”.
FINANCIAMIENTO : MUNICIPALIDAD PROVINCIAL DE TAYACAJA
EJECUTA : CONSORCIO CARPAPATA
RESIDENTE DE OBRA : ARQ. CARLOS JOSE CANTORIN CAMAYO
SUPERVISOR DE OBRA : ARQ. ROBERT AUGUSTO CARDENAS LOARDO
FECHA DE PRESUPUESTO BASE SETIEMBRE 2017 (FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)
AREA GEOGRAFICA 3
FORMULAS POLINOMICA SEGÚN EXPEDIENTE TECNICO Y CON
K = 0.286*(Mr / Mo) + 0.206*(Cr / Co) + 0.162*(r / o) + 0.162*(AAr / AAo) + 0.169*(IMr / I
Io
COEFICI
ENTE DE % INDICE BASE
INDICE DICIEMBRE 2017
INDICE FEBRERO 2018INDICE MARZ
SIMBOLO INDICES UNIFICADOS (I.U.)
INCIDEN PARTICIP. setiembr VALORIZACION N°01 VALORIZACION N°03 VALORIZACIO
CIA e del
2017 IND. REAJ. K IND. REAJ. K IND. REAJ.
M 47 MANO DE OBRA 0.286 100.000% 580.90 580.900 0.286 582.520 0.287 582.520
C 21 CEMENTO PORTLAND TIPO I 0.206 100.000% 426.29 426.290 0.206 449.560 0.217 449.560
AREA GEOGRAFICA 3
03 ACERO DE CONSTRUCCION CO 0.162 38.272% 467.17 472.490 0.063 502.320 0.067 506.470
AA 05 AGREGADO GRUESO 0.162 61.728% 420.47 421.040 0.100 426.060 0.101 422.530
IM 39 INDICE GENERAL DE PRECIOS 0.169 69.231% 444.57 442.300 0.116 443.970 0.117 446.140
43 MADERA NACIONAL PARA ENCO 0.169 30.769% 889.00 885.840 0.052 889.280 0.052 894.420
68 TUBERIA DE COBRE 0.082 40.244% 258.34 269.250 0.034 272.890 0.035 274.560
TT 72 TUBERIA DE PVC 0.082 59.756% 416.95 426.060 0.050 424.190 0.050 427.740
MF 48 MAQUINARIA Y EQUIPO NACION 0.095 61.053% 366.18 363.240 0.058 362.790 0.057 365.550
32 FLETE TERRESTRE 0.095 38.947% 468.00 468.420 0.037 468.420 0.037 468.410
REAJUSTE "K" 1.000 1.002 1.020 0.000

AREA GEOGRAFICA 3
FORMULA POLINOMICA DE ADICIONAL DE OBRA
K = 0.125*(Ar / Ao) + 0.217*(Mr / Mo) + 0.131*(Cr / Co) + 0.306*(Ir

COEFICI Io Ir
ENTE DE % INDICE BASE
INDICE setiembre del 2018
INDICE octubre 2018
SIMBOLO INDICES UNIFICADOS (I.U.)
INCIDEN PARTICIP. setiembr VALORIZACION N°01 VALORIZACION N°02
CIA e del
IND. REAJ. K IND. REAJ. K
2018
A 03 ACERO DE CONSTRUCCION CO 0.125 100.000% 527.890 527.890 0.221 531.710 0.223
M 49 MAQUINARIA Y EQUIPO IMPORT 0.217 100.000% 304.740 304.740 0.131 307.200 0.132
C 21 CEMENTO PORTLAND TIPO I 0.131 100.000% 449.560 449.560 0.125 449.560 0.125
I 39 INDICE GENERAL DE PRECIOS 0.306 100.000% 450.260 450.260 0.217 450.630 0.217
M 47 MANO DE OBRA 0.221 100.000% 602.110 602.110 0.306 602.110 0.306
REAJUSTE "K" 1.000 1.003
REAJUSTE "K"
PAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA -
ICO)
N EXPEDIENTE TECNICO Y CONTRATO
AAr / AAo) + 0.169*(IMr / IMo)+ 0.082*(TTr / TTo) + 0.095*(MFr / MFo)
Ir
INDICE MARZO 2018 INDICE ABRIL 2018
INDICE SETIEMBRE 2018
INDICE OCTUBRE 2018
VALORIZACION N°04 VALORIZACION N°05 VALORIZACION N°06 VALORIZACION N°07
K IND. REAJ. K IND. REAJ. K IND. REAJ. K
0.287 582.520 0.287 602.110 0.296 602.110 0.296
0.217 449.560 0.217 449.560 0.217 449.530 0.217

REAJUSTE "K"
ICO)
0.067 501.980 0.067 527.890 0.070 531.710 0.071
0.100 420.580 0.100 426.880 0.102 424.450 0.101
0.117 445.520 0.117 450.260 0.118 450.630 0.119
0.052 898.750 0.053 921.950 0.054 928.450 0.054
0.035 276.080 0.035 271.650 0.035 273.110 0.035
0.050 429.310 0.050 436.210 0.051 437.540 0.051
0.058 365.010 0.058 372.230 0.059 370.700 0.059
0.037 468.410 0.037 468.390 0.037 468.390 0.037
1.022 0.000 1.021 0.000 1.040 0.000 1.040

REAJUSTE "K"
ICO)
A DE ADICIONAL DE OBRA
131*(Cr / Co) + 0.306*(Ir / Io) + 0.221*(Mr / Mo)
|
CALCU
PROYECTO: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPA
HUANCAVELICA”HUANCAVELICA
FINANCIAMIENTO -: MUNICIPALIDAD
HUANCAVELICA”.PROVINCIA
RESIDENTE DE OBRA : ARQ. CARLOS JOSE CANTO
SUPERVISOR DE OBRA : ARQ. ROBERT AUGUSTO C
FECHA DE PRESUPUESTO BASE
AREA GEOGRAFICA
CALCULO DE
ITEM
001
CALCU
AREA GEOGRAFICA
CALCULO D
ITEM
CALCU
AREA GEOGRAFICA
ITEM
001
CALCULO D
CALCU
AREA GEOGRAFICA
ITEM
001
CALCU
AREA GEOGRAFICA
CALCULO
ITEM
001
CALCU
AREA GEOGRAFICA
CALCULO
ITEM
CALCU
AREA GEOGRAFICA
001
CALCULO DE
CALCU
AREA GEOGRAFICA
ITEM
001
CALCU
AREA GEOGRAFICA
CALCULO D
ITEM
CALCU
AREA GEOGRAFICA
001
CALCU
AREA GEOGRAFICA
CALCULO DE REAJU
CALCU
AREA GEOGRAFICA
ITEM
001
CALCU
AREA GEOGRAFICA
CALCULO DE REAJU
ITEM
CALCU
AREA GEOGRAFICA
001
CALCULO D
ROYECTO: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL CEN
UANCAVELICA”HUANCAVELICA
NANCIAMIENTO -: MUNICIPALIDAD
HUANCAVELICA”.PROVINCIAL DE T
ECUTA : CONSORCIO CARPAPATA
ESIDENTE DE OBRA : ARQ. CARLOS JOSE CANTORIN C
UPERVISOR DE OBRA : ARQ. ROBERT AUGUSTO CARDEN
ECHA DE PRESUPUESTO BASE
REA GEOGRAFICA
CALCULO DE REAJ
FORMULA
PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

CALCULO D
REA GEOGRAFICA
TOTAL SIN IGV (S/.)
CALCULO DE REA
FORMULA
CALCULO D
REA GEOGRAFICA
FORMULA

TOTAL SIN IGV (S/.)
CALCULO DE REA
CALCULO D
REA GEOGRAFICA
FORMULA

TOTAL SIN IGV (S/.)
CALCULO D
REA GEOGRAFICA
CALCULO DE REA
FORMULA

TOTAL SIN IGV (S/.)
CALCULO D
REA GEOGRAFICA
CALCULO DE RE
FORMULA
CALCULO D
REA GEOGRAFICA
TOTAL SIN IGV (S/.)
CALCULO DE REAJ
CALCULO D
REA GEOGRAFICA
FORMULA

TOTAL SIN IGV (S/.)
CALCULO D
REA GEOGRAFICA
CALCULO DE REA
FORMULA
CALCULO D
REA GEOGRAFICA
TOTAL SIN IGV (S/.)
CALCULO D
REA GEOGRAFICA
CALCUL
CALCULO DE REAJUSTE VA
CALCULO D
REA GEOGRAFICA
FORMULA

TOTAL SIN IGV (S/.)
CALCULO D
REA GEOGRAFICA
CALCULO DE REAJUSTE V
FORMULA
CALCULO D
REA GEOGRAFICA
TOTAL SIN IGV (S/.)
CALCULO DE REAJUSTE "VALORIZACIONES"
NCIPAL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABA
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
SETIEMBRE 2017 (FECHA ESTAB
3
LO DE REAJUSTE VALORIZACION 01 - DICIEMBRE 2017
VALORIZACION 01 (RECALCULADO) (S/.)

COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
163,680.46 13,094.44 11,457.63 188,232.53
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
188,232.53
CULO DE REAJUSTE VALORIZACION 02 - ENERO 2017

VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
0.00 0.00 0.00 0.00
0.00
ULO DE REAJUSTE VALORIZACION 03 - FEBRERO 2018

VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3

COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
194,961.19 15,596.90 13,647.28 224,205.37
224,205.37
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
CULO DE REAJUSTE VALORIZACION 04 - MARZO 2018

COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
196,072.64 15,685.81 13,725.08 225,483.53
225,483.53
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
CULO DE REAJUSTE VALORIZACION 05 - ABRIL 2018

COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
122,452.66 9,796.21 8,571.69 140,820.56
140,820.56
LO DE REAJUSTE VALORIZACION 06 - SETIEMBRE 2018

VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
231,781.49 18,542.52 16,224.70 266,548.71
266,548.71
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
ULO DE REAJUSTE VALORIZACION 07 - OCTUBRE 2018

COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
69,116.37 5,529.31 4,838.15 79,483.83
79,483.83
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
CALCULO DE REAJUSTE ADICIONAL 01
REAJUSTE VALORIZACION 01 ADICIONAL 01 - SETIEMBRE 2018

VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
VALORIZACION 01 - ADICIONAL 01 (RECALCULADO)
(S/.)
COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
44,577.86 3,566.23 3,120.45 51,264.54
51,264.54
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
REAJUSTE VALORIZACION 02 ADICIONAL 01 - OCTUBRE 2018

VALORIZACION 02 - ADICIONAL 01 (RECALCULADO)
(S/.)
COSTO GASTOS
UTILIDAD TOTAL
DIRECTO GEN.
VINCIAL DE TAYACAJA
CANTORIN CAMAYO
STO CARDENAS LOARDO
3
17,661.53 1,412.92 1,236.31 20,310.76
20,310.76
DE COLCABAMBA, PROVINCIA DE TAYACAJA -
FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)
17
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.002 0.002 393.62
393.62
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)

Err:509 0.000 0.00
0.00
8
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.020 0.020 4,484.11
4,484.11
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.022 0.022 4,960.64
4,960.64
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.021 0.021 2,957.23

2,957.23
8
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.040 0.040 10,661.95
10,661.95
8
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.040 0.040 3,179.35

3,179.35
BRE 2018
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.000 0.000 0.00
0.00
RE 2018
COEFICIENTE DE
REAJUSTE DEL MES
REAJUSTE
K (mes) K-1 R= V*(K-1)
1.003 0.003 60.93

60.93
CUADRO DE RESUMEN DE REAJUSTES
PROYECTO: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL CENTRO POBLADO
DE CARPAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA -
AREA GEOGRAFICA 3
CUADRO RESUMEN DE REAJUSTES
VALORIZACION
MES REAJUSTE SIN IGV (S/.)
RECALCULADA
01 DICIEMBRE 2017 S/. 393.62

02 ENERO 2018 S/. -
03 FEBRERO 2018 S/. 4,484.11
04 MARZO 2018 S/. 4,960.64
05 ABRIL 2018 S/. 2,957.23
06 SETIEMBRE 2018 S/. 10,661.95
07 OCTUBRE 2018 S/. 3,179.35
TOTAL (S/.) S/. 26,636.90
ADICIONAL DE OBRA 01
01 SETIEMBRE 2018 S/. -
02 OCTUBRE 2018 S/. 60.93
TOTAL (S/.) S/. 60.93
TOTAL DE REAJUSTE S/. 26,697.83

CUADRO RESUMEN DE REAJUSTES
VALORIZACION
MES REAJUSTE SIN IGV (S/.)
RECALCULADA
1 Oct-16 393.62
2 Nov-16 0.00
3 Dec-16 4,484.11
4 Jan-17 4,960.64
TOTAL (S/.) 9,838.36
IGV. 18% 1,770.91
TOTAL REAJUSTES (S/.) 11,609.26
ITEM
1.00
2.00
3.00
4.00
SUB TOTAL
COSTO TOTAL DE OBRA
188232.53
33881.8554
154350.6746
DESCRIPCION DE VALORIZACIONES 1RA

PAGADAS VALORIZACION
MENSUAL
CREACIÓN DE SERVICIOS DEL
PARQUE PRINCIPAL CENTRO 188,232.53
POBLADO DE CARPAPATA
FACTOR DE RELACION 1.00
991,147.17 99,114.72 49,557.36
20530.01
1,011,677.18
99,114.72
991
CONCILIACION TECNICO Y FINANCIERO
DETALLE SEGÚN LIQ. TECNICA SEGÚN LIQ. FINANCIERA SALDO

VALORIZACION Nº 305,600.71 305,600.71
VALORIZACION Nº 216,436.50 216,436.50
VALORIZACION Nº 397,251.76 397,251.76
VALORIZACION Nº 71,858.20 71,858.20
SUB TOTAL 991,147.17 991,147.17
COSTO TOTAL DE OBRA 991,147.17 991,147.17
0 224205.34 225483.53 140820.56 266548.71

0 40356.9612 40587.0354 25347.7008 47978.7678
0 183848.3788 184896.4946 115472.8592 218569.9422
3ra 4ta 5ta 6ta TOTAL
2da VALORIZACION VALORIZACION VALORIZACION VALORIZACION VALORIZACION PAGADO
MENSUAL MENSUAL MENSUAL MENSUAL MENSUAL
0.00 224,205.37 225,483.53 140,820.56 266,548.71
1.00 1.00 1.00 1.00 1.00

12891.46
991147.17
1,004,038.63
Municipalidad Provincial de Tayacaja.
Presupuesto Elaboración de Expediente Técnico
Presupuesto según Expediente Técnico de Obra

Presupuesto de Supervisión
__________________________________________________________
Presupuesto Total Ejecutado Asignado
Presupuesto por Interés
Presupuesto por Reajuste de Precios (Obra Principal)
Presupuesto por Reajuste de Precios (Obra Adicional
Deductivo N°01)
__________________________________________________________
Presupuesto De Adicional de Obra N°01 (+)
Presupuesto De Deductivo de Obra N°01 (-)
Presupuesto De Partidas No Ejecutadas de Obra (-)
__________________________________________________________
Municipalidad Provincial de Tayacaja.

__________________________________________________________
Deductivo N°01)
__________________________________________________________

__________________________________________________________
DESCRIPCION
1. VALORIZACIONES
1.1. VALORIZACIONES RECALCULADAS
__________________________________________________________
Deductivo N°01)
__________________________________________________________
__________________________________________________________
S/26,390.00
S/1,382,248.18
S/41,467.45
______________________
S/1,450,105.63
S/0.00
S/26,636.90
S/60.93
______________________
S/1,476,803.46
S/84,458.85
S/43,520.36
S/11,493.90
______________________
S/1,506,248.05
S/26,390.00
S/1,382,248.18
S/41,467.45
______________________
S/1,450,105.63
S/26,636.90
S/60.93
______________________
S/1,476,803.46
S/84,458.85
S/43,520.36
S/11,493.90
______________________
S/1,506,248.05
PARCIAL TOTAL
S/26,390.00
S/1,382,248.18
S/41,467.45
______________________
S/1,450,105.63
S/0.00
S/0.00
______________________
S/1,450,105.63
S/84,458.85
S/43,520.36
S/11,493.90
______________________
S/1,479,550.22
LIQUIDACION FINANCIERA DE CONTRATO DE
OBRA
PROYECTO: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL CENTRO POBLADO DE CARPAP

DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA - HUANCAVELICA”HUANCAVELICA -
HUANCAVELICA”.
ENTIDAD CONTRATANTE MUNICIPALIDAD PROVINCIAL DE TAYACAJA
CONTRATISTA CONSORCIO CARPAPATA
RESIDENTE ARQ. CARLOS JOSE CANTORIN CAMAYO
SUPERVISOR CONSORCIO HERSAC
JEFE DE SUPERVISION ARQ. ROBERT AUGUSTO CARDENAS LOARDO
CONTRATO DE OBRA : N° 0060 - 2017 - MPT - SGL
PRESUPUESTO CONTRATO S/1,171,396.76 sin incluir IGV
PRESUPUESTO CONTRATO S/1,382,248.18 con incluir IGV
FECHA PPTO. BASE / CONTRATO : 17 de Noviembre del 2017
MONTOS MONTOS PAGADOS

ITEM CONCEPTO RECALCULADOS (S/.) (S/.)
A. AVANCE EJECUTADO
A.1. DEL CONTRATO PRINCIPAL
Valorización N° 01 (Sin reajuste) 188,232.53 188,232.53
Valorización N° 02 (Sin reajuste) 0.00 0.00
A.2. DEL CONTRATO ADICIONAL
Valorización N° 01 DE ADICIONAL 51,264.54 51,264.54
N°01 (Sin reajuste)
Valorización N° 02 DE ADICIONAL 20,310.76 20,310.76
N°01 (Sin reajuste)
TOTAL A. (S/.) 1,196,349.83 1,196,349.80
B. REAJUSTE DE PRECIOS
Reintegro presupuesto principal 26,636.90 0.00
Reintegro presupuesto adicional 60.93 0.00
TOTAL B. (S/.) 26,697.83 0.00
C. ADELANTOS OTROGADOS
C.1. ADELANTO DIRECTO
Amortizacion de adelanto directo 0.00 0.00
C.2. ADELANTO DE MATERIALES
Amorizacion de adelanto de 0.00 0.00
materiales
TOTAL C. (S/.) 0.00 0.00
D. DEDUCCION DE REINTEGROS
Adelanto directo 0.00 0.00
Adelanto de materiales 0.00 0.00
TOTAL D. (S/.) 0.00 0.00
E. TOTAL GENERAL (A+B+C+D) 1,223,047.66 1,196,349.80
F. IGV (18%) 220,148.58 215,342.96
G. COSTO OBRA PRINCIPAL 1,443,196.24 1,411,692.76
H. PENALIDADES Y DESCUENTOS
CONCEPTO POR DESCONTAR DESCONTADO
Multa por incumplimiento de 20,733.72 0.00

cronograma
TOTAL E. (S/.) 20,733.72 0.00
SALDO A CANCELAR CON IGV (S/.)

I.
SALDO A CANCELAR EN EFECTIVO (S/.)
SERVICIOS DEL PARQUE PRINCIPAL CENTRO POBLADO DE CARPAPATA,
MBA, PROVINCIA DE TAYACAJA - HUANCAVELICA”HUANCAVELICA -
HUANCAVELICA”.
: 17 de Noviembre del 2017
DIFERENCIA POR
PAGAR (S/.)
0.00
0.00
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.03
26,636.90
60.93
26,697.83
0.00
0.00
0.00
0.00
0.00
0.00
26,697.86
4,805.61
31,503.47
TOS
SALDO POR
DESCONTAR
20,733.72
20,733.72
10,769.75
10,769.75
CUADRO DE VALORIZ
MONTO VALORIZADO (S/.)
% AVANCE
N° VALORIZACION FISICO
SIN/IGV IGV
01 16.07% 188,232.53 33,881.86
02 0.00% 0.00 0.00
03 19.14% 224,205.34 40,356.96
OBRA
PRINCIPAL
04 19.25% 225,483.53 40,587.04
05 12.02% 140,820.56 25,347.70
06 22.75% 266,548.71 47,978.77
07 6.79% 79,483.83 14,307.09

TOTAL 96.02% 1124774.5 202459.41
CUADRO DE VALORIZACION
MONTO VALORIZADO (S/.)
% AVANCE
N° VALORIZACION FISICO
SIN/IGV IGV
01 71.62% 51,264.54 9,227.62
OBRA DE
ADICIONAL
N°01
02 28.38% 20,310.76 3,655.94
TOTAL 100.00% 71,575.30 12,883.55

ADRO DE VALORIZACIONES PAGADAS A CUENTA - OBRA PRINCIPAL
ORIZADO (S/.) COMPROBANTE
MONTO PAGADO
(S/.)
TOTAL/CON IGV N° FACTURA COMP. PAGO SIAF O/S
198-2018 3736
222,114.39 222,114.39 001-004 1571/2017

199-2018 3736
200/2018 3736
- -
0.00 0.00 - -
- -
750-2018 505
264,562.30 264,562.30 001-005 0225/2018

749-2018 505
748-2018 505
1113-2018 887
266,070.57 266,070.57 001-006 0382/2018

1114-2018 887
1514-2016 1363
166,168.26 166,168.26 001-007 0526/2018

1515-2016 1363
301,946.38 301,946.38 001-014 3373-2016 2942 1189/2018
93,790.92 001-017
1314652.8122 1220861.9
DE VALORIZACIONES PRESENTADAS A CUENTA - OBRA ADICIONAL N°01

ORIZADO (S/.) COMPROBANTE
MONTO PAGADO
(S/.)
TOTAL/CON IGV N° FACTURA COMP. PAGO SIAF O/S
60,492.16 001-015
23,966.70 001-016
84,458.85 0.00
PROBANTE
FECHA DE
MONTO (S/.) DETALLE COBRO
PAGO CON DEPOSITO A

144,117.41 CUENTA DE CORPORACION 1/24/2018
COIN SAC
DEPOSITO A CUENTA DE
DETRACCION DE
8,884.57 1/24/2018
C0RPORACION COIN SAC
(4%)
RETENCION DE LA
69,112.41 1/24/2018
GARANTIA DE (5%)
PAGO CON DEPOSITO A
0.00 CUENTA DE CORPORACION -
COIN SAC
DETRACCION DE
0.00 -
CORPORACION COIN SAC
(4%)
PAGO CON DEPOSITO A

COIN SAC
DETRACCION DE
10,582.49 3/27/2018
(4%)
RETENCION DE LA
69,112.41 3/26/2018
GARANTIA DE (5%)
PAGO CON DEPOSITO A
COIN SAC
DETRACCION DE
10,642.82 5/8/2018
(4%)
PAGO CON DEPOSITO A

COIN SAC
DETRACCION DE
6,646.73 6/11/2018
(4%)
PAGO CON DEPOSITO A

COIN SAC
PAGO CON DEPOSITO A

CUENTA DE CORPORACION
COIN SAC
1220861.9
N°01
PROBANTE
FECHA DE
MONTO (S/.) DETALLE COBRO
PAGO CON DEPOSITO A

COIN SAC
DETRACCION DE
C0RPORACION COIN SAC
(4%)
RETENCION DE LA
GARANTIA DE (5%)
PAGO CON DEPOSITO A

COIN SAC
DETRACCION DE
(4%)
0.00
MONTO DEL CONTRATO VIGENTE
“CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA -
Obra: HUANCAVELICA”HUANCAVELICA - HUANCAVELICA”.
Contratista: CONSORCIO CARPAPATA
Residente de Obra: ARQ. CARLOS JOSE CANTORIN CAMAYO
Supervisor de Obra: ARQ. ROBERT AUGUSTO CARDENAS LOARDO
Proceso: ADJUDICACION SIMPLIFICADA N° 011-017-CS/MPT - PRIMERA CONVOCATORIA
Contrato de Obra: N° 0060 - 2017 - MPT - SGL
Presupuesto Contratado S/. 1,382,248.18
Presupuesto Adicional: S/. 84,458.85
Presupuesto Deductivo: S/. 43,520.36
MONTO TOTAL
No. DESCRIPCION I.G.V.
(s/IGV) (c/IGV)
1.00 CONTRACTUAL
CONTRATO PRINCIPAL S/. 1,171,396.76 S/. 210,851.42 S/. 1,382,248.18
DEDUCTIVO x PARTIDAS NO EJECUTADAS S/. 9,740.59 S/. 1,753.31 S/. 11,493.89
2.00 REAJUSTES
REAJUSTE DEL CONTRATO PRINCIPAL. S/. 26,636.90 S/. 4,794.64 S/. 31,431.54
3.00 MAYORES GASTOS GENERALES S/. 0.00 S/. 0.00 S/. 0.00
MONTO CONTRATO VIGENTE (S/.) S/. 1,188,293.07 S/. 213,892.75 S/. 1,402,185.82
VALORIZACION RECALCULA
“CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE
OBRA :
COLCABAMBA, PROVINCIA DE TAYACAJA-HUANCAVELICA”.
UBICACIÓN : C.P. CARPAPATA - COLCABAMABA - TAYACAJA - HUANCAVELICA
CONTRATISTA : CONSORCIO CARPAPATA
SUPERVISOR : CONSORCIO HERSAC
PPTO. CONTRATADO : S/. 1,382,248.18 incluido el I.G.V.
PRESUPUESTO CONTRACTUAL
ITEM DESCRIPCION ACUMULA
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01 SS.HH.
01.01 ESTRUCTURAS
01.01.01 TRABAJOS PRELIMINARES
01.01.01.01 LIMPIEZA DE TERRENO MANUAL m2 37.82 S/. 2.60 S/. 98.33
01.01.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 37.82 S/. 2.11 S/. 79.80
01.01.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 37.82 S/. 5.31 S/. 200.82
01.01.02 MOVIMIENTO DE TIERRAS
01.01.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 17.62 S/. 5.16 S/. 90.92
01.01.02.02 EXCAVACION PARA CIMIENTOS HASTA 1.00m DE PROFUNDIDAD EN TERRENO NORMAL m3 4.60 S/. 25.96 S/. 119.42
EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO
01.01.02.03 m3 5.66 S/. 25.96 S/. 146.93
NORMAL
01.01.02.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 1.21 S/. 4.56 S/. 5.52
01.01.02.05 NIVELACION INTERIOR Y APISONADO CON EQUIPO m2 33.50 S/. 2.34 S/. 78.39
01.01.02.06 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 33.64 S/. 14.83 S/. 498.88
01.01.02.07 ELIMINACION DE MATERIAL EXEDENTE CON EQUIPO PESADO m3 33.64 S/. 2.63 S/. 88.47
01.01.03 OBRAS DE CONCRETO SIMPLE
01.01.03.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 4.88 S/. 30.54 S/. 149.04
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.01.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 4.94 S/. 228.35 S/. 1,128.05
01.01.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 1.04 S/. 279.71 S/. 290.90
01.01.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 13.36 S/. 41.38 S/. 552.84
01.01.03.05 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 33.50 S/. 30.65 S/. 1,026.78
01.01.04 VEREDAS DE CONCRETO
01.01.04.01 VEREDA DE CONCRETO PULIDO DE 4" SIN COLOREAR Y BRUÑADO m2 1.79 S/. 43.23 S/. 77.38
01.01.04.02 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 3.58 S/. 31.49 S/. 112.73
01.01.05 CONCRETO ARMADO
01.01.05.01 ZAPATAS
01.01.05.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 2.44 S/. 342.13 S/. 834.80
01.01.05.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 49.37 S/. 4.33 S/. 213.77
01.01.05.02 COLUMNAS
01.01.05.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.48 S/. 388.11 S/. 574.40
01.01.05.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 19.74 S/. 47.62 S/. 940.02
01.01.05.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 276.54 S/. 4.33 S/. 1,197.42
01.01.05.03 VIGAS
01.01.05.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 1.82 S/. 445.59 S/. 810.97
01.01.05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 13.86 S/. 55.77 S/. 772.97
01.01.05.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 269.75 S/. 4.33 S/. 1,168.02
01.01.05.04 LOSAS ALIGERADAS
01.01.05.04.01 CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 m3 3.23 S/. 342.13 S/. 1,105.08
01.01.05.04.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS ALIGERADAS m2 30.84 S/. 44.90 S/. 1,384.72
01.01.05.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA ALIGERADA kg 116.65 S/. 4.33 S/. 505.09
01.01.05.04.04 LADRILLO HUECO DE ARCILLA h=12 cm PARA TECHO ALIGERADO und 256.90 S/. 2.95 S/. 757.86
01.02 ARQUITECTURA
01.02.01 MUROS Y TABIQUERIA DE ALBAÑILERIA
01.02.01.01 MURO DE LADRILLO TIPO IV 18 HUECOS DE SOGA C:A-1:4 x 1.5 CM. m2 68.03 S/. 69.37 S/. 4,719.24
01.02.01.02 ACERO EN MURO DE SOGA DE ALBANILERIA ARMADA kg 10.20 S/. 4.36 S/. 44.47
01.02.02 REVOQUES ENLUCIDOS Y MOLDURAS
01.02.02.01 TARRAJEO EN MUROS INTERIORES CON C:A - 1:5 E=1.5 CM m2 60.54 S/. 18.53 S/. 1,121.81
01.02.02.02 TARRAJEO EN EXTERIORES CON C:A - 1:5 E=1.5 CM m2 53.73 S/. 24.92 S/. 1,338.95
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.02.02.03 TARRAJEO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 14.87 S/. 26.84 S/. 399.11
01.02.02.04 TARRAJEO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 13.86 S/. 19.52 S/. 270.55
01.02.02.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS ml 27.60 S/. 12.53 S/. 345.83
01.02.02.06 BRUÑAS DE 1" ml 75.34 S/. 4.29 S/. 323.21
01.02.03 CIELO RASOS
01.02.03.01 CIELORRASOS CON MEZCLA C:A 1:5 CINTAS E=1.5CM m2 30.82 S/. 31.46 S/. 969.60
01.02.04 PISOS Y PAVIMENTOS
01.02.04.01 CONTRAPISO DE 40 mm m2 22.04 S/. 31.49 S/. 694.04
01.02.04.02 PISO DE CERAMICO ALTO TRANSITO 30 x 30 COLOR BEIGE m2 22.04 S/. 47.89 S/. 1,055.50
01.02.05 ZOCALOS Y CONTRAZOCALOS
01.02.05.01 ZOCALO DE CERAMICO 0.30x0.30 M H= 1.20 m S/PLANOS m2 28.86 S/. 49.16 S/. 1,418.76
01.02.05.02 CONTRAZOCALO DE CERAMICO H=10CM ml 5.35 S/. 14.63 S/. 78.27
CONTRAZOCALO DE CEMENTO SIN COLOREAR H=40 CM PULIDO, E=2.0 CM, MEZCLA 1:5
01.02.05.03 ml 19.10 S/. 8.88 S/. 169.61
C:A
01.02.06 CARPINTERIA DE MADERA
PUERTA DE MADERA APANELADA TORNILLO SEGUN DISEÑO INCLUYE INSTALACION Y
01.02.06.01 m2 6.09 S/. 273.65 S/. 1,666.53
ACCESORIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.02.07 CARPINTERIA METALICA
01.02.07.01 PUERTA METALICA EN SS.HH. DE 0.70 X 2.10 M S/DISEÑO m2 5.25 S/. 138.16 S/. 725.34
01.02.07.02 DIVISIONES METALICAS EN SS.HH.S/DISEÑO m2 16.49 S/. 163.19 S/. 2,691.00
01.02.08 CERRAJERIA
01.02.08.01 BISAGRAS ALUMINIZADAS TIPO CAPUCHINA DE 3 1/2"X 3 1/2" pza 12.00 S/. 32.26 S/. 387.12
01.02.08.02 CERRADURA DE PARCHE 3 GOLPES und 3.00 S/. 67.83 S/. 203.49
01.02.08.03 CERROJO CROMADO DE 2 1/2" und 5.00 S/. 25.83 S/. 129.15
01.02.08.04 TIRADOR CROMADO DE 4" und 3.00 S/. 24.13 S/. 72.39
01.02.09 VIDRIOS
SUMINISTRO E INSTALACION DE VIDRIO CRUDO 6MM CON MARC. ALUMINIO S/DISEÑO
01.02.09.01 m2 4.40 S/. 132.41 S/. 582.60
SISTEMA PIVOT
01.02.10 PINTURA
01.02.10.01 PINTURA EN CIELO RASO C/ LATEX LAVABLE m2 30.82 S/. 9.92 S/. 305.73
01.02.10.02 PINTURA EN MUROS INTERIORES C/ LATEX LAVABLE m2 60.54 S/. 9.52 S/. 576.34
01.02.10.03 PINTURA EN MUROS EXTERIORES C/ LATEX LAVABLE m2 53.73 S/. 10.17 S/. 546.43
01.02.10.04 PINTURA EN COLUMNAS C/ LATEX LAVABLE m2 14.87 S/. 9.52 S/. 141.56
01.02.10.05 PINTURA EN VIGAS C/ LATEX LAVABLE m2 13.86 S/. 10.52 S/. 145.81
01.02.10.06 PINTURA EN DERRAMES C/ LATEX LAVABLE m2 27.60 S/. 1.63 S/. 44.99
01.02.10.07 PINTURA EN BRUÑAS 1" C/ LATEX LAVABLE ml 75.34 S/. 0.81 S/. 61.03
01.02.10.08 PINTURA EN CARPINTENRIA DE MADERA CON BARNIZ 02 MANOS m2 6.09 S/. 14.54 S/. 88.55
01.02.10.09 PINTURA ESMALTE Y ANTICORROSIVO EN CARPINTERIA METALICA ml 21.74 S/. 5.27 S/. 114.57
01.02.10.10 PINTURA ESMALTE SINTETICO EN CONTRAZOCALO DE CEMENTO H=40CM ml 19.10 S/. 9.91 S/. 189.28
01.02.11 VARIOS
01.02.11.01 JUNTA DE CONSTRUCCION CON TEKNOPORT ml 15.00 S/. 10.32 S/. 154.80
01.02.11.02 JUNTAS ASFALTICAS 1" ml 6.10 S/. 7.19 S/. 43.86
01.03 INSTALACIONES SANITARIAS
01.03.01 SISTEMA DE DESAGUE
01.03.01.01 APARATOS Y ACCESORIOS SANITARIOS
01.03.01.01.01 INODORO TANQUE BAJO BLANCO und 5.00 S/. 253.98 S/. 1,269.90
01.03.01.01.02 LAVATORIO TIPO OVALIN COLOR BLANCO INCL/ACCESORIOS und 3.00 S/. 126.87 S/. 380.61
01.03.01.01.03 URINARIO BAMBI DE CERAMICO COLOR BLANCO INCL. ACCESORIOS und 2.00 S/. 135.34 S/. 270.68
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.03.01.01.04 ESPEJO CON MARCO METALICO PULIDO pza 2.00 S/. 60.34 S/. 120.68
01.03.01.01.05 PAPELERA DE PLASTICO TAPA CON VENTANA VATIBLE und 5.00 S/. 43.77 S/. 218.85
01.03.01.02 DESAGUE Y VENTILACION
01.03.01.02.01 SALIDA DE DESAGUE DE PVC 2" pto 7.00 S/. 14.23 S/. 99.61
01.03.01.02.03 SALIDA DE VENTILACION EN PVC SAL 2" pto 2.00 S/. 41.57 S/. 83.14
01.03.01.03 REDES DE DISTRIBUCION
01.03.01.03.01 RED DE DISTRIBUCION PVC SAL DESAGUE 2" ml 7.65 S/. 9.81 S/. 75.05
01.03.01.04 ACCESORIOS
01.03.01.04.01 CODOS
01.03.01.04.01.01 CODO PVC-SAP 2" * 90 pza 18.00 S/. 13.75 S/. 247.50
01.03.01.04.01.02 CODO PVC-SAL 2" * 45º pza 3.00 S/. 13.75 S/. 41.25
01.03.01.04.01.03 CODO PVC SAL 4"X90° pza 4.00 S/. 15.55 S/. 62.20
01.03.01.04.02 TEES
01.03.01.04.02.01 TEE PVC-SAL 4* 4" pza 5.00 S/. 19.40 S/. 97.00
01.03.01.04.02.02 TEE PVC-SAL 2* 2" pza 2.00 S/. 18.27 S/. 36.54
01.03.01.04.03 YEES
01.03.01.04.03.01 YEE PVC-SAL DE 2" pza 3.00 S/. 21.36 S/. 64.08
01.03.01.04.03.02 YEE PVC SAL 4" pza 6.00 S/. 24.75 S/. 148.50
01.03.01.04.03.03 YEE PVC-SAL DE 4" A 2" pza 4.00 S/. 24.75 S/. 99.00
01.03.02 ADITAMENTOS VARIOS
01.03.02.01 SUMIDERO DE BRONCE 2" pza 2.00 S/. 22.58 S/. 45.16
01.03.02.02 REGISTROS DE BRONCE DE 4" pza 5.00 S/. 39.13 S/. 195.65
01.03.02.03 SOMBRERO PARA VENTILACION DE PVC DE 2" und 2.00 S/. 15.21 S/. 30.42
01.03.02.04 CAJA DE REGISTRO DE DESAGUE 12" X 24" CON TAPA und 1.00 S/. 151.12 S/. 151.12
01.04 SISTEMA DE AGUA FRIA POTABLE
01.04.01 SALIDA PARA AGUA
01.04.01.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 8.00 S/. 7.83 S/. 62.64
01.04.02 REDES DE DISTRIBUCION
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.04.02.01 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP ml 13.70 S/. 5.60 S/. 76.72
01.04.03 ACCESORIOS
01.04.03.01 CODOS
01.04.03.01.01 CODO PVC-SAP 1/2" x 90 und 7.00 S/. 14.18 S/. 99.26
01.04.03.02 TEES
01.04.03.02.01 TEE PVC-SAP 1/2" und 12.00 S/. 12.13 S/. 145.56
01.04.03.03 LLAVES Y VALVULAS
01.04.03.03.01 VALVULA DE COMPUERTA DE BRONCE UNION ROSCADA 1/2" und 3.00 S/. 101.89 S/. 305.67
01.04.03.03.02 GRIFO CROMADO DE 1/2" und 3.00 S/. 45.03 S/. 135.09
01.05 SISTEMA DE DESAGUE PLUVIAL
01.05.01 SALIDA PARA DESAGUE PLUVIAL
01.05.01.01 TUBERIA PARA DESAGUE PLUVIAL 3" pto 2.00 S/. 34.66 S/. 69.32
01.05.02.01 TUBERIA PARA AGUAS PLUVIALES PVC SAL DE 3" ml 12.00 S/. 10.12 S/. 121.44
01.05.03 ACCESORIOS
01.05.03.01 CODO PVC-SAP 3" * 90 pza 6.00 S/. 18.97 S/. 113.82
01.06 INSTALACIONES ELECTRICAS
01.06.01 SALIDA PARA ELECTRICIDAD Y TOMACORRIENTES
01.06.01.01 SALIDA DE TECHO PARA CENTRO DE LUZ pto 5.00 S/. 12.90 S/. 64.50
01.06.01.02 SALIDA PARA INTERRUPTOR SIMPLE pto 3.00 S/. 17.66 S/. 52.98
01.06.02 CANALIZACION Y/O TUBERIA
01.06.02.01 TUBERIA DIAMETRO 1" PVC SEL ml 4.00 S/. 10.66 S/. 42.64
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.06.02.02 TUBERIA DIAMETRO 3/4" PVC SEL ml 12.62 S/. 7.82 S/. 98.69
01.06.03 CONDUCTORES Y/O CABLES
01.06.03.01 CONDUCTOR TW 2x10.0 MM2 ml 10.00 S/. 5.92 S/. 59.20
01.06.03.02 CONDUCTOR TW 2.5MM2 ml 12.62 S/. 5.91 S/. 74.58
01.06.04 TABLEROS Y CUCHILLAS
01.06.04.01 TABLERO DE DISTRIBUCION DE ENERGIA ELECTRICA 04 POLOS und 1.00 S/. 171.77 S/. 171.77
01.06.04.02 INTERRUPTOR THERMOMAGNETICO MONOFASICA 2 X 15 A pza 1.00 S/. 43.54 S/. 43.54
01.06.05 ARTEFACTOS ELECTRICOS
01.06.05.01 FLUORESCENTE RECTO ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA und 7.00 S/. 69.15 S/. 484.05
01.06.06 VARIOS
01.06.06.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00
01.06.06.02 ROTURA DE PROBETA DE CONCRETO und 3.00 S/. 50.00 S/. 150.00
02 CONSTRUCCION DE GLORIETA Y GRADERIAS
02.01 TRABAJOS PRELIMINARES
02.01.01 LIMPIEZA DE TERRENO MANUAL m2 55.50 S/. 2.60 S/. 144.30
02.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 55.50 S/. 2.11 S/. 117.11
02.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 55.50 S/. 5.31 S/. 294.71
02.02 MOVIMIENTO DE TIERRAS
02.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 66.60 S/. 5.16 S/. 343.66
02.02.02 EXCAVACION PARA CIMIENTOS HASTA 1.00m DE PROFUNDIDAD EN TERRENO NORMAL m3 4.76 S/. 25.96 S/. 123.57
02.02.03 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 13.82 S/. 25.96 S/. 358.77
02.02.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 3.98 S/. 4.56 S/. 18.15
RELLENO Y COMPACTADO CON MATERIAL DE PRESTAMO EN INTERIOR DE GLORIETA
02.02.05 m3 41.96 S/. 33.63 S/. 1,411.11
H=0.85 M APROX. CON EQUIPO
02.02.06 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 100.28 S/. 14.83 S/. 1,487.15
02.02.07 ELIMINACION DE MATERIAL EXEDENTE CON EQUIPO PESADO m3 100.28 S/. 2.63 S/. 263.74
02.03 OBRAS DE CONCRETO SIMPLE
02.03.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 8.64 S/. 30.54 S/. 263.87
02.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 4.76 S/. 228.35 S/. 1,086.95
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 4.28 S/. 279.71 S/. 1,197.16
02.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 32.40 S/. 41.38 S/. 1,340.71
02.03.05 ACERO fy=4200 kg/cm2 GRADO 60 kg 190.01 S/. 4.33 S/. 822.74
02.04 SARDINEL DE CONCRETO
02.04.01 CONCRETO EN SARDINEL f'c=140 kg/cm2 m3 3.95 S/. 309.58 S/. 1,222.84
02.04.02 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 52.64 S/. 47.77 S/. 2,514.61
02.04.03 TARRAJEO PRIMARIO RAYADO CON C:A - 1:5 E=1.5 CM m2 26.32 S/. 16.83 S/. 442.97
02.04.04 ENCHAPE EN GRANITO LAVADO m2 26.32 S/. 37.24 S/. 980.16
02.05 CONCRETO ARMADO
02.05.01 ZAPATAS
02.05.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 5.18 S/. 342.13 S/. 1,772.23
02.05.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 161.57 S/. 4.33 S/. 699.60
02.05.02 COLUMNAS
02.05.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.81 S/. 445.59 S/. 806.52
02.05.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 24.51 S/. 47.62 S/. 1,167.17
02.05.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 405.20 S/. 4.33 S/. 1,754.52
02.05.03 VIGAS
02.05.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 5.26 S/. 445.59 S/. 2,343.80
02.05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 31.92 S/. 55.77 S/. 1,780.18
02.05.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 806.27 S/. 4.33 S/. 3,491.15
02.05.04 LOSAS MACIZA
02.05.04.01 CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2 m3 11.03 S/. 359.38 S/. 3,963.96
02.05.04.02 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA m2 55.14 S/. 40.54 S/. 2,235.38
02.05.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA MACIZA kg 171.42 S/. 4.33 S/. 742.25
02.05.05 GRADERIAS EN GLORIETA
02.05.05.01 CONCRETO FC =175 KG/CM2 EN GRADERIAS DE GLORIETA m3 3.46 S/. 395.66 S/. 1,368.98
02.05.05.02 ENCOFRADO Y DESENCOFRADO DE GRADERIAS m2 6.53 S/. 31.64 S/. 206.61
02.05.06 GLORIETA - BANCAS DE CONCRETO
02.05.06.01 CONCRETO EN MESA DE TRABAJO f'c=210 kg/cm2 m3 0.83 S/. 445.59 S/. 369.84
02.05.06.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MESA DE TRABAJO m2 6.40 S/. 47.62 S/. 304.77
02.05.06.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/MESA DE TRABAJO kg 59.35 S/. 4.33 S/. 256.99
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.05.07.01 TARRAJEO PRIMARIO RAYADO EN EXTERIOR DE LOZA MACIZA CON C:A - 1:5 E=1.5 CM m2 75.31 S/. 19.72 S/. 1,485.11
02.05.07.02 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 20.80 S/. 18.40 S/. 382.72
02.05.07.03 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 22.80 S/. 15.67 S/. 357.28
02.05.07.05 TARRAJEO PRIMARIO RAYADO EN GRADERIAS CON C:A - 1:5 E=1.5 CM m2 18.30 S/. 33.21 S/. 607.74
02.05.07.06 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 22.40 S/. 16.87 S/. 377.89
02.05.07.07 ACABADO CON GRANITO PULIDO EN EXTERIOR DE LOSA MACIZA m2 75.31 S/. 26.46 S/. 1,992.70
02.05.07.08 ENCHAPE EN GRANITO PULIDO EN SOBRECIMIENTOS m2 20.80 S/. 25.42 S/. 528.74
02.05.07.09 ENCHAPE CON GRANITO PULIDO EN COLUMNAS m2 22.80 S/. 28.30 S/. 645.24
02.05.07.10 ACABADO CON GRANITO PULIDO EN GRADERIAS DE GLORIETA m2 18.30 S/. 28.67 S/. 524.66
02.05.07.11 ENCHAPE EN GRANITO PULIDO EN BANCAS m2 22.40 S/. 39.87 S/. 893.09
02.05.08.01 CIELORRASOS CON MEZCLA C:A 1:5 CINTAS E=1.5 CM m2 56.95 S/. 30.52 S/. 1,738.11
02.05.09.02 PISO DE CONCRETO ESTAMPADO E= 10 CM F'C=210 KG/CM2 m2 49.37 S/. 67.76 S/. 3,345.31
02.05.09.03 JUNTAS ASFALTICAS ml 50.00 S/. 6.46 S/. 323.00
02.05.10 CARPINTERIA METALICA Y HERRERIA
02.05.10.01 BARANDA METALICA TIPO 1 SEGUN DISEÑO INCLUIDO INSTALACION ml 32.00 S/. 160.30 S/. 5,129.60
02.05.11 PINTURA
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.05.12 TRATAMIENTO DE AREAS VERDES
02.05.12.01 SEMBRIO DE GRASS m2 38.82 S/. 44.47 S/. 1,726.33
02.05.12.02 SEMBRIO DE PLANTAS HORNAMENTALES und 14.00 S/. 30.90 S/. 432.60
02.05.12.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 38.82 S/. 23.11 S/. 897.13
02.05.12.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m2 38.82 S/. 4.65 S/. 180.51
02.05.13 VARIOS
02.06.02.01 TUBERIA PVC ELECTRICA SAP D=25 mm ml 12.85 S/. 11.29 S/. 145.08
02.06.03.01 CONDUCTOR TW 2x14 MM2 ml 25.70 S/. 3.01 S/. 77.36
02.06.05.01 LUMINARIA SPOT LIGHT CROMADO und 6.00 S/. 79.02 S/. 474.12
02.06.06 VARIOS
DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00
03 ARCOS DE PORTADA
03.01 ESTRUCTURAS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
03.01.02.01 m3 14.51 S/. 25.96 S/. 376.68
NORMAL
03.01.02.04 ELIMINACION DE MATERIAL EXCEDENTE C/MAQUINARIA m3 28.76 S/. 2.82 S/. 81.10
03.01.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" P/ZAPATAS m2 9.67 S/. 30.54 S/. 295.32
03.01.04.01 ZAPATAS
03.01.04.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 5.80 S/. 342.13 S/. 1,984.35
03.01.04.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 38.89 S/. 47.62 S/. 1,851.94
03.01.04.03 VIGAS
03.01.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 3.85 S/. 445.59 S/. 1,715.52
03.01.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 40.93 S/. 55.77 S/. 2,282.67
03.01.04.04 LOSAS MACIZA
03.01.04.04.01 CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2 m3 0.81 S/. 359.38 S/. 291.10
03.01.04.04.02 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA m2 12.71 S/. 40.54 S/. 515.26
03.01.04.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA MACIZA kg 99.45 S/. 4.33 S/. 430.62
03.02 ARQUITECTURA
03.02.01.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 49.48 S/. 16.47 S/. 814.94
03.02.01.03 TARRAJEO PRIMARIO RAYADO EN PEDESTAL CON C:A - 1:5 E=1.5 CM m2 6.48 S/. 16.05 S/. 104.00
03.02.01.04 ENCHAPE CON PIEDRA ESCALLA EN COLUMNA DE PORTADA m2 31.24 S/. 79.58 S/. 2,486.08
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
03.02.01.05 ENCHAPE CON PIEDRA ESCALLA EN VIGAS DE PORTADA m2 49.98 S/. 81.09 S/. 4,052.88
03.02.01.06 ENCHAPE CON PIEDRA ESCALLA EN PEDESTAL m2 6.48 S/. 75.60 S/. 489.89
03.02.01.07 ACABADO CON GRANITO PULIDO EN LOSA MACIZA DE PORTADA m2 14.62 S/. 36.70 S/. 536.55
03.02.02 VARIOS
04 PERGOLA RELIGIOSA
04.02.05 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 16.60 S/. 14.83 S/. 246.18
04.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 1.28 S/. 228.35 S/. 292.29
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
04.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 0.42 S/. 279.71 S/. 117.48
04.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 11.20 S/. 41.38 S/. 463.46
04.04.01 ZAPATAS
04.04.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 1.62 S/. 342.13 S/. 554.25
04.04.02 COLUMNAS
04.04.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 158.65 S/. 4.33 S/. 686.95
04.04.03 VIGAS
04.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 0.62 S/. 445.59 S/. 276.27
04.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 7.26 S/. 55.77 S/. 404.89
04.04.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 87.94 S/. 4.33 S/. 380.78
04.04.04 ESTRUCTURA METALICA DE COBERTURAS
04.04.04.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 56.70 S/. 35.23 S/. 1,997.54
04.04.04.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 44.10 S/. 33.05 S/. 1,457.51
04.05 REVOQUES ENLUCIDOS Y MOLDURAS
04.05.01 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 12.94 S/. 15.67 S/. 202.77
04.05.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 7.26 S/. 16.47 S/. 119.57
04.05.03 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 2.19 S/. 18.40 S/. 40.30
04.05.04 ACABADO CON GRANITO PULIDO EN COLUMNA m2 12.94 S/. 28.30 S/. 366.20
04.05.05 ACABADO CON GRANITO PULIDO EN VIGAS m2 7.26 S/. 33.08 S/. 240.16
04.05.06 REVESTIDO DE SOBRECIMIENTO CON GRANITO LAVADO m2 2.19 S/. 16.96 S/. 37.14
04.06 COBERTURAS
COBERTURA DE PLANCHA DE POLICARBONATO, TRANSLUCIDO DE 8MM INCL,
04.06.01 m2 34.56 S/. 405.78 S/. 14,023.76
ACCESORIOS DE ANCLAJE
04.07 CARPINTERIA DE MADERA
04.07.01 TABLA TRATADA DE MADERA ISHPINGO P/ASIENTOS DE PERGOLA RELIGIOSA ml 54.00 S/. 8.27 S/. 446.58
04.08 CARPINTERIA METALICA
04.08.01 TUBO CIRCULAR DE ACERO GALVANIZADO 2"P/ASIENTOS DE PERGOLA ml 12.15 S/. 27.39 S/. 332.79
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
04.09 PINTURA
04.09.01 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 54.00 S/. 6.80 S/. 367.20
04.09.02 PINTURA ESMALTE Y ANTICORROSIVO EN CARPINTERIA METALICA ml 12.15 S/. 5.27 S/. 64.03
04.10 VARIOS
04.10.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00
04.10.02 ROTURA DE PROBETA DE CONCRETO und 3.00 S/. 50.00 S/. 150.00
05 PERGOLA + BANCA (02 UND)
05.04.01 ZAPATAS
05.04.02 COLUMNAS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
05.04.03 VIGAS
05.04.04.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 11.70 S/. 35.23 S/. 412.19
05.04.04.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 22.80 S/. 33.05 S/. 753.54
05.05.06 REVESTIDO DE SARDINEL CON GRANITO LAVADO m2 2.44 S/. 19.40 S/. 47.34
05.06 COBERTURAS
05.06.01 m2 11.90 S/. 405.78 S/. 4,828.78
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
05.09 PINTURA
05.10 VARIOS
06 BANCA TECHADA
06.04.01 ZAPATAS
06.04.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 1,020.65 S/. 4.33 S/. 4,419.41
06.04.02 COLUMNAS
06.04.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 3.15 S/. 445.59 S/. 1,403.61
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.04.03 VIGAS
06.04.04 BANCA DE CONCRETO
06.04.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 2.16 S/. 380.40 S/. 821.66
06.04.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 16.52 S/. 32.97 S/. 544.66
06.04.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 237.54 S/. 4.33 S/. 1,028.55
06.04.05 ESTRUCTURA METALICA
COBERTURA DE PLANCHA DE POLICARBONATO, INCL ESTRUCTURA METALICA,
06.04.05.01 m2 67.83 S/. 493.63 S/. 33,482.92
06.05.04 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 16.52 S/. 16.87 S/. 278.69
06.05.05 ACABADO CON GRANITO PULIDO EN COLUMNA m2 46.20 S/. 28.30 S/. 1,307.46
06.05.08 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 16.52 S/. 41.67 S/. 688.39
06.06 PISOS Y PAVIMENTOS
06.06.01 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 60.86 S/. 30.65 S/. 1,865.36
06.06.02 PISO DE CONCRETO ESTAMPADO E= 10 CM F'C=210 KG/CM2 m2 60.86 S/. 67.76 S/. 4,123.87
06.06.03 JUNTAS ASFALTICAS ml 20.00 S/. 6.46 S/. 129.20
06.07 VIDRIOS
06.07.01 SUMINISTRO E INSTALACION DE DE BLOQUES DE VIDRIO DE 19 X 19 X 8 CM S/DISEÑO m2 19.62 S/. 540.97 S/. 10,613.83
06.08 TRATAMIENTO DE AREAS VERDES
06.08.01 SEMBRIO DE GRASS m2 5.08 S/. 44.47 S/. 225.91
06.08.02 SEMBRIO DE PLANTAS HORNAMENTALES und 2.00 S/. 30.90 S/. 61.80
06.08.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 5.08 S/. 23.11 S/. 117.40
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.08.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m2 5.08 S/. 4.65 S/. 23.62
06.10 VARIOS
07 BANCA TIPO I (12UND)
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
07.02.03 ELIMINACION DE MATERIAL EXCEDENTE m3 1.13 S/. 48.13 S/. 54.39
07.03.01 CONCRETO PARA CIMIENTOS DE PEDESTAL C:H-1:10 + 30% P.G. m3 0.90 S/. 228.35 S/. 205.52
07.04 BANCA DE CONCRETO
07.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 0.66 S/. 380.40 S/. 251.06
07.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 7.56 S/. 32.97 S/. 249.25
07.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 32.11 S/. 4.33 S/. 139.04
07.05 VARIOS
08 BANCA TIPO II (05 UND)
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
08.05.01 TABLA TRATADA DE MADERA ISHPINGO P/BANCAS DE CONCRETO ml 63.00 S/. 10.07 S/. 634.41
08.06.01 TUBO CIRCULAR DE DIAM 2" P/BANCAS DE CONCRETO ml 10.50 S/. 30.86 S/. 324.03
08.07 PINTURA
08.08 VARIOS
09 BANCA TIPO III (05 UND)
09.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 2.72 S/. 380.40 S/. 1,034.69
09.04.05 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 34.30 S/. 41.67 S/. 1,429.28
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
09.05 VARIOS
10 MONUMENTO TIPO I
10.03.02 CONCRETO FC=140 KG/CM2 PARA SARDINELES m3 3.06 S/. 448.06 S/. 1,371.06
10.03.03 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 9.30 S/. 32.97 S/. 306.62
10.04 BASE DE MONUMENTO DE CONCRETO
10.04.01 CONCRETO FC=210 KG/CM2 P/BASE DE MONUMENTO m3 1.59 S/. 448.06 S/. 712.42
10.04.02 ENCOFRADO Y DESENCOFRADO DE BASE DE MONUMENTO m2 21.53 S/. 47.62 S/. 1,025.26
10.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BASE DE MONUMENTO kg 132.07 S/. 4.11 S/. 542.81
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
10.04.04 TARRAJEO PRIMARIO RAYADO EN BASE DE MONUMENTO CON C:A - 1:5 E=1.5 CM m2 12.59 S/. 19.88 S/. 250.29
10.04.05 ACABADO CON GRANITO PULIDO EN BASE DE MONUMENTO m2 12.59 S/. 28.67 S/. 360.96
10.05.01 CONCRETO FC=210 KG/CM2 P/BANCA DE CONCRETO m3 0.82 S/. 448.06 S/. 367.41
10.07 VARIOS
10.07.01 MONUMENTO DE FIBRA E VIDRIO - CHACANA glb 1.00 S/. 8,500.00 S/. 8,500.00
11 MONUMENTO TIPO II
11.04.01 CONCRETO FC=210 KG/CM2 P/BASE DE MONUMENTO m3 7.67 S/. 448.06 S/. 3,436.62
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
11.04.02 ENCOFRADO Y DESENCOFRADO DE BASE DE MONUMENTO m2 18.85 S/. 47.62 S/. 897.64
11.05 VARIOS
11.05.01 MONUMENTO DE FIBRA E VIDRIO - HOMBRE BARAYOCC glb 2.00 S/. 8,500.00 S/. 17,000.00
12 MURO DE CONTENCION ARMADA L=15 M, H= 2.26 M
12.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL m3 55.20 S/. 14.83 S/. 818.62
12.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 12.61 S/. 80.96 S/. 1,020.91
12.02.05 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO PESADO m3 24.93 S/. 2.47 S/. 61.58
12.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 30.00 S/. 31.51 S/. 945.30
12.04 OBRAS DE CONCRETO ARMADO
12.04.01 CONCRETO EN MUROS DE CONTENCION f'c=210 kg/cm2 m3 21.68 S/. 434.95 S/. 9,429.72
12.04.02 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION m2 79.70 S/. 39.53 S/. 3,150.54
12.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/MUROS DE CONTENCION kg 1,304.19 S/. 4.33 S/. 5,647.14
12.05.01 BARANDA METALICA DE DIAM. 2" / MURO DE CONTENCION SEGUN PLANO ml 15.00 S/. 169.66 S/. 2,544.90
12.06 SISTEMA DE DRENAJE
SUMINISTRO E INSTALACION DE TUBERIA PVC SAP 6" P/ DRENAJE DE MUROS DE
12.06.01 ml 15.00 S/. 24.98 S/. 374.70
CONTENCION
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
12.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
12.07 VARIOS
12.07.01 JUNTA DE CONSTRUCCION CON TEKNOPORT m2 11.90 S/. 23.33 S/. 277.63
EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL-
13.02.01 m3 110.00 S/. 34.32 S/. 3,775.20
MAQUINARIA
13.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 62.50 S/. 31.51 S/. 1,969.38
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
13.06.01 ml 25.00 S/. 24.98 S/. 624.50
CONTENCION
13.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
13.07 VARIOS
14 MURO DE CONTENCION ARMADA 28 ML, H= 6.25
14.02.01 m3 620.85 S/. 34.32 S/. 21,307.57
MAQUINARIA
14.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 434.85 S/. 4.56 S/. 1,982.92
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
14.06.01 ml 29.00 S/. 24.98 S/. 724.42
CONTENCION
14.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
14.07 VARIOS
14.07.03 ROTURA DE PROBETA DE CONCRETO und 20.00 S/. 50.00 S/. 1,000.00
15 MURO DE CONTENCION CICLOPEO (32.85 ML) H=1.50 M
15.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 7.88 S/. 80.96 S/. 637.96
15.03 CONCRETO SIMPLE
15.04 CONCRETO CICLOPEO
15.04.01 CONCRETO CICLOPEO EN MUROS DE CONTENCION FC. 175KG/CM2 m3 31.54 S/. 328.66 S/. 10,365.94
15.05.01 ml 3.60 S/. 8.42 S/. 30.31
CONTENCION
15.05.02 ml 32.85 S/. 22.10 S/. 725.99
CONTENCION
15.06 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16 PISOS, GRADERIAS Y PAVIMENTOS
16.01 OBRAS PROVISIONALES
16.01.01 CARTEL DE OBRA 3.60 X 2.40 SEGUN MODELO INCL. INSTALACION EN OBRA glb 1.00 S/. 750.00 S/. 750.00
16.01.02 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 5.00 S/. 250.00 S/. 1,250.00
16.01.03 CERCO DE PROTECCION CON ARPILLERIA DE PLASTICO ml 276.33 S/. 22.19 S/. 6,131.76
16.01.04 MOVILIZACION DE MAQUINARIAS HERRAMIENTAS PARA LA OBRA glb 1.00 S/. 15,000.00 S/. 15,000.00
16.02 INSTALACIONES PROVISIONALES
16.02.01 AGUA PARA LA CONSTRUCCION glb 1.00 S/. 5,000.00 S/. 5,000.00
16.02.02 ENERGIA ELECTRICA PARA LA CONSTRUCCION glb 1.00 S/. 3,000.00 S/. 3,000.00
16.03.01 LIMPIEZA DE TERRENO MANUAL m2 1,934.99 S/. 2.60 S/. 5,030.97
16.03.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 1,934.99 S/. 2.11 S/. 4,082.83
16.03.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 1,934.99 S/. 5.31 S/. 10,274.80
16.04.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL P/PLATAFORMAS m3 372.35 S/. 5.16 S/. 1,921.33
16.04.02 EXCAVACION DE ZANJAS PARA SARDINELES EN TERRENO NORMAL m3 34.14 S/. 29.65 S/. 1,012.25
16.04.03 EXCAVACION DE ZANJAS PARA CUNETAS EN TERRENO NORMAL m3 25.85 S/. 29.65 S/. 766.45
16.04.04 NIVELACION INTERIOR Y APISONADO P/PLATAFORMAS CON EQUIPO m3 1,934.99 S/. 3.87 S/. 7,488.41
16.04.05 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA E=4" P/PLATAFORMAS m3 387.00 S/. 34.57 S/. 13,378.59
16.04.06 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA E=4" P/VEREDAS m3 55.94 S/. 34.57 S/. 1,933.85
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.04.08 ELIMINACION DE MATERIAL EXCEDENTE C/MAQUINARIA m3 441.34 S/. 2.82 S/. 1,244.58
16.05.01 CONCRETO FC=175 KG/CM2 P/SARDINELES m3 77.27 S/. 338.18 S/. 26,131.17
16.05.03 TARRAJEO PRIMARIO RAYADO EN SARDINELES m2 653.99 S/. 16.87 S/. 11,032.81
16.05.04 REVESTIDO DE SARDINEL CON GRANITO LAVADO m2 653.99 S/. 19.40 S/. 12,687.41
16.06.01 FALSO PISO DE CONCRETO 1:12 DE E=4" P/BASE DE PISO DE LAJA m2 108.65 S/. 30.65 S/. 3,330.12
16.06.02 ACABADO EN PISO DE PIEDRA LAJA m2 108.65 S/. 54.39 S/. 5,909.47
16.06.03 PISO DE CONCRETO ESTAMPADO E= 5 CM m2 990.96 S/. 73.78 S/. 73,113.03
16.07 VEREDAS DE CONCRETO
16.07.01 VEREDA DE CONCRETO PULIDO DE 4" SIN COLOREAR Y BRUÑADO m2 186.45 S/. 43.23 S/. 8,060.23
16.07.02 CONCRETO PARA CUNETAS f'c=175 kg/cm2 m3 19.39 S/. 338.18 S/. 6,557.31
16.07.03 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 129.27 S/. 31.49 S/. 4,070.71
16.07.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS m2 64.64 S/. 31.49 S/. 2,035.51
16.07.05 REJILLA METALICA PARA CUNETA SEGUN DISEÑO INCL. INSTALACION ml 7.00 S/. 84.83 S/. 593.81
16.08 GRADERIAS Y RAMPAS
16.08.01 RAMPA DE CONCRETO PULIDO DE 4" S/ COLOREAR Y BRUÑADO m2 5.76 S/. 43.23 S/. 249.00
16.08.02 CONCRETO FC=175 KG/CM2 P/GRADERIAS DE ESTERIOR m3 16.47 S/. 338.18 S/. 5,569.82
16.08.03 ENCOFRADO Y DESENCOFRADO DE GRADERIAS m2 144.13 S/. 31.64 S/. 4,560.27
16.08.04 ACABADO CON PIEDRA LAJA PARA GRADERIAS m2 109.82 S/. 56.08 S/. 6,158.71
16.08.05 BARANDA METALICA DE DIAM. 2" P/GRADERIAS ml 38.20 S/. 169.66 S/. 6,481.01
16.09.01 SEMBRIO DE GRASS m2 436.93 S/. 44.47 S/. 19,430.28
16.09.02 SEMBRIO DE PLANTAS HORNAMENTALES und 52.00 S/. 30.90 S/. 1,606.80
16.09.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 436.93 S/. 23.11 S/. 10,097.45
16.09.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m3 436.93 S/. 4.65 S/. 2,031.72
16.10 VARIOS
16.10.01 TACHO METALICO CON PARANTES DE TUBOS DE 2" H=1.20M SEGUN PLANO und 10.00 S/. 301.85 S/. 3,018.50
17 ASTA DE BANDERAS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
17.02.01 EXCAVACION PARA CIMIENTOS EN TERRENO NORMAL P/ ASTA DE BANDERA m3 2.57 S/. 29.65 S/. 76.20
17.02.02 RELLENO CON MATERIAL PROPIO m3 0.77 S/. 4.56 S/. 3.51
17.03.01 CONCRETO PARA CIMIENTOS DE ASTA DE BANDERAL C:H-1:10 + 30% P.G. m3 2.57 S/. 62.87 S/. 161.58
17.03.02 CONCRETO FC=140 KG/CM2 P/PEDESTAL DE CONCRETO m3 5.03 S/. 319.70 S/. 1,608.09
17.03.03 ENCOFRADO Y DESENCOFRADO DE BASE DE ASTAS DE BANDERA m2 4.36 S/. 30.09 S/. 131.19
17.03.04 REVESTIDO EN GRANITO PULIDO EN BASE ASTAS DE BANDERA m2 14.73 S/. 33.08 S/. 487.27
17.04 VARIOS
17.04.01 MASTIL DE FIERRO GALVANIZADO S/DISEÑO m2 4.00 S/. 246.53 S/. 986.12
17.04.02 LIMPIEZA FINAL DE OBRA glb 1.00 S/. 1,500.00 S/. 1,500.00
17.04.03 PLACA RECORDATORIA glb 1.00 S/. 250.00 S/. 250.00
18 INSTALACIONES ELECTRICAS GENERALES
18.01.01 MOVIMIENTO DE TIERRA PAR ACACBLEADO ALIMENTACION AL TG- MEDIDOR m3 95.79 S/. 16.95 S/. 1,623.64
18.01.02 REFINE Y NIVELACION ZANJA TERRENO NORMALPARA TUBERIA ml 191.58 S/. 1.46 S/. 279.71
18.01.03 RELLENO COMPACTADO ZANJA TERRENO NORMAL "C" TUBERIA 4"-6" HASTA 1.50 M ml 95.79 S/. 10.26 S/. 982.81
18.02 MUROS
18.02.01 MURO DE LADRILLO PARA INSTALACIONES ELECTRICAS m2 5.20 S/. 69.37 S/. 360.72
18.02.02 TARRAJEO EN MUROS PARA INSTALACIONES ELECTRICAS CON C:A - 1:5 E=1.5 CM m2 11.72 S/. 21.13 S/. 247.64
18.03 CANALIZACION Y/O TUBERIA
18.03.01 SUMINISTRO E INSTALACION DE TUBERIA PVC SAP DIAM=25 MM ml 478.95 S/. 6.63 S/. 3,175.44
18.04 CONDUCTORES Y/O CABLES
18.04.01 CABLE ELECTRICO NYY 2 X 14 mm2 ml 1,067.48 S/. 3.31 S/. 3,533.36
18.05 TABLEROS Y CUCHILLAS
18.05.01 TABLERO GENERAL DE ENERGIA ELECTRICA 03 LLAVES und 2.00 S/. 116.43 S/. 232.86
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
18.05.02 TABLERO DE DISTRIBUCION DE ENERGIA ELECTRICA 08 POLOS und 1.00 S/. 186.20 S/. 186.20
18.06 ARTEFACTOS ELECTRICOS
18.06.01 LUMINARIA SPOT LIGHT CROMADO P/ARCOS DE PORTADA und 18.00 S/. 73.04 S/. 1,314.72
18.06.02 CAJA DE CONCRETO PARA INTERCONEXION DE ENERGIA ELECTRICA und 34.00 S/. 40.34 S/. 1,371.56
18.07 VARIOS
POSTE DE CONCRETO CON FAROLA - PASTORAL DE UN BRAZO, LAMPARA 125vt VpS/
18.07.01 und 4.00 S/. 1,850.00 S/. 7,400.00
SIMPLE O DOBLE
18.07.02 POSTE DE FIERRO GALVANIZADO INCL. FAROLA ESFERICA HPC 125 W - 220 W S/DISEÑO und 34.00 S/. 950.50 S/. 32,317.00
19 INSTALACIONES SANITARIAS GENERALES
19.01 EXCAVACION DE ZANJAS PARA TUBERIAS (30x40 CM) m3 65.57 S/. 17.29 S/. 1,133.71
19.02 REFINE Y NIVELACION ZANJA TERRENO NORMAL PARA TUBERIA ml 54.64 S/. 1.46 S/. 79.77
19.03 RELLENO COMPACTADO ZANJA TERRENO NORMAL "C" TUBERIA 4"-6" HASTA 1.50 M ml 65.57 S/. 10.26 S/. 672.75
19.04 SUMINISTRO E INSTALACION DE TUBERIA PVC SAP 3/4" ml 176.21 S/. 8.12 S/. 1,430.83
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
19.05 CAJA DE REGISTRO P/INST. ELECTRICA 12" X 24" CON TAPA DE CONCRETO und 3.00 S/. 126.12 S/. 378.36
19.06 VALVULA COMPUERTA DE 3/4" PARA RIEGO und 16.00 S/. 58.56 S/. 936.96
19.07 VALVULA DE CONTROL DE 3/4" PARA AGUA und 6.00 S/. 58.56 S/. 351.36
20 MITIGACION AMBIENTAL
20.01 PLAN DE MANEJO Y MONITOREO AMBIENTAL EN LA ETAPA DE EJECUCION DE OBRA glb 1.00 S/. 19,800.00 S/. 19,800.00
21 CAPACITACION Y SENSIBILACION
21.01 PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 S/. 15,970.00 S/. 15,970.00
21.02 CAPACITACION EN NIVELES DE EDUCACION RECRECIONAL Y SANITARIA glb 1.00 S/. 5,000.00 S/. 5,000.00
22 FLETE
22.01 FLETE TERRESTRE glb 1.00 S/. 20,542.00 S/. 20,542.00
COSTO DIRECTO 1,018,605.88 S/.
GASTOS GENERALES 0.08 81,488.47
UTILIDAD 0.07 71,302.41
SUBTOTAL S/. 1,171,396.76 S/.
IGV 0.18 210,851.42
PRESUPUESTO TOTAL S/. 1,382,248.18 S/.
PORCENTAJE DE AVANCE MESUAL

CALCULADA N°01 - DICIEMBRE 2017
120 Días
PLAZO DE EJECUCION INICIAL : Calendario
FECHA DE ENTREGA DE TERRENO : s 12/12/2017
FECHA DE INICIO DE OBRA : 12/13/2017
FECHA DE TERMINO DE OBRA : 4/11/2018
VALORIZACION
SALDO POR EJECUTAR
ACUMULADO ANTERIOR AVANCE ACTUAL ACUMULADO ACTUAL
% DE % DE % DE
PARCIAL METRADO PARCIAL METRADO PARCIAL METRADO VALORIZADO
AVANCE AVANCE AVANCE
- 0.00% 37.82 98.33 100.00% 37.82 98.33 100.00% - -

- 0.00% 37.82 79.80 100.00% 37.82 79.80 100.00% - -
- 0.00% - 0.00% - - 0.00% 37.82 200.82
-
- 0.00% 17.62 90.92 100.00% 17.62 90.92 100.00% - -
- 0.00% - 0.00% - - 0.00% 4.60 119.42
- 0.00% - 0.00% - - 0.00% 5.66 146.93
- 0.00% - 0.00% - - 0.00% 1.21 5.52

- 0.00% - 0.00% - - 0.00% 33.50 78.39
- 0.00% - 0.00% - - 0.00% 33.64 498.88
- 0.00% - 0.00% - - 0.00% 33.64 88.47
-
- 0.00% - 0.00% - - 0.00% 4.88 149.04
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 4.94 1,128.05
- 0.00% - 0.00% - - 0.00% 1.04 290.90
- 0.00% - 0.00% - - 0.00% 13.36 552.84
- 0.00% - 0.00% - - 0.00% 33.50 1,026.78
-
- 0.00% - 0.00% - - 0.00% 1.79 77.38
- 0.00% - 0.00% - - 0.00% 3.58 112.73
-
-
- 0.00% - 0.00% - - 0.00% 2.44 834.80
- 0.00% - 0.00% - - 0.00% 49.37 213.77
-
- 0.00% - 0.00% - - 0.00% 1.48 574.40
- 0.00% - 0.00% - - 0.00% 19.74 940.02
- 0.00% - 0.00% - - 0.00% 276.54 1,197.42
-
- 0.00% - 0.00% - - 0.00% 1.82 810.97
- 0.00% - 0.00% - - 0.00% 13.86 772.97
- 0.00% - 0.00% - - 0.00% 269.75 1,168.02
-
- 0.00% - 0.00% - - 0.00% 3.23 1,105.08
- 0.00% - 0.00% - - 0.00% 30.84 1,384.72
- 0.00% - 0.00% - - 0.00% 116.65 505.09
- 0.00% - 0.00% - - 0.00% 256.90 757.86
-
-
- 0.00% - 0.00% - - 0.00% 68.03 4,719.24
- 0.00% - 0.00% - - 0.00% 10.20 44.47
-
- 0.00% - 0.00% - - 0.00% 60.54 1,121.81
- 0.00% - 0.00% - - 0.00% 53.73 1,338.95
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 14.87 399.11
- 0.00% - 0.00% - - 0.00% 13.86 270.55
- 0.00% - 0.00% - - 0.00% 27.60 345.83
- 0.00% - 0.00% - - 0.00% 75.34 323.21
-
- 0.00% - 0.00% - - 0.00% 30.82 969.60
-
- 0.00% - 0.00% - - 0.00% 22.04 694.04
- 0.00% - 0.00% - - 0.00% 22.04 1,055.50
-
- 0.00% - 0.00% - - 0.00% 28.86 1,418.76
- 0.00% - 0.00% - - 0.00% 5.35 78.27
- 0.00% - 0.00% - - 0.00% 19.10 169.61
-
- 0.00% - 0.00% - - 0.00% 6.09 1,666.53
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
- 0.00% - 0.00% - - 0.00% 5.25 725.34
- 0.00% - 0.00% - - 0.00% 16.49 2,691.00
-
- 0.00% - 0.00% - - 0.00% 12.00 387.12
- 0.00% - 0.00% - - 0.00% 3.00 203.49
- 0.00% - 0.00% - - 0.00% 5.00 129.15
- 0.00% - 0.00% - - 0.00% 3.00 72.39
-
- 0.00% - 0.00% - - 0.00% 4.40 582.60
-
- 0.00% - 0.00% - - 0.00% 30.82 305.73
- 0.00% - 0.00% - - 0.00% 60.54 576.34
- 0.00% - 0.00% - - 0.00% 53.73 546.43
- 0.00% - 0.00% - - 0.00% 14.87 141.56
- 0.00% - 0.00% - - 0.00% 13.86 145.81
- 0.00% - 0.00% - - 0.00% 27.60 44.99
- 0.00% - 0.00% - - 0.00% 75.34 61.03
- 0.00% - 0.00% - - 0.00% 6.09 88.55
- 0.00% - 0.00% - - 0.00% 21.74 114.57
- 0.00% - 0.00% - - 0.00% 19.10 189.28
-
- 0.00% - 0.00% - - 0.00% 15.00 154.80
- 0.00% - 0.00% - - 0.00% 6.10 43.86
-
-
-
- 0.00% - 0.00% - - 0.00% 5.00 1,269.90
- 0.00% - 0.00% - - 0.00% 3.00 380.61
- 0.00% - 0.00% - - 0.00% 2.00 270.68
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 2.00 120.68
- 0.00% - 0.00% - - 0.00% 5.00 218.85
-
- 0.00% - 0.00% - - 0.00% 7.00 99.61
- 0.00% - 0.00% - - 0.00% 10.00 412.10
- 0.00% - 0.00% - - 0.00% 2.00 83.14
-
- 0.00% - 0.00% - - 0.00% 7.65 75.05
- 0.00% - 0.00% - - 0.00% 21.05 310.49
-
-
- 0.00% - 0.00% - - 0.00% 18.00 247.50
- 0.00% - 0.00% - - 0.00% 3.00 41.25
- 0.00% - 0.00% - - 0.00% 4.00 62.20
- 0.00% - 0.00% - - 0.00% 3.00 42.15
-
- 0.00% - 0.00% - - 0.00% 5.00 97.00
- 0.00% - 0.00% - - 0.00% 2.00 36.54
-
- 0.00% - 0.00% - - 0.00% 3.00 64.08
- 0.00% - 0.00% - - 0.00% 6.00 148.50
- 0.00% - 0.00% - - 0.00% 4.00 99.00
-
- 0.00% - 0.00% - - 0.00% 2.00 45.16
- 0.00% - 0.00% - - 0.00% 5.00 195.65
- 0.00% - 0.00% - - 0.00% 2.00 30.42
- 0.00% - 0.00% - - 0.00% 1.00 151.12
-
-
- 0.00% - 0.00% - - 0.00% 8.00 62.64
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 13.70 76.72
-
-
- 0.00% - 0.00% - - 0.00% 7.00 99.26
-
- 0.00% - 0.00% - - 0.00% 12.00 145.56
-
- 0.00% - 0.00% - - 0.00% 3.00 305.67
- 0.00% - 0.00% - - 0.00% 3.00 135.09
-
-
- 0.00% - 0.00% - - 0.00% 2.00 69.32
-
- 0.00% - 0.00% - - 0.00% 12.00 121.44
-
- 0.00% - 0.00% - - 0.00% 6.00 113.82
-
-
- 0.00% - 0.00% - - 0.00% 5.00 64.50
- 0.00% - 0.00% - - 0.00% 3.00 52.98
-
- 0.00% - 0.00% - - 0.00% 4.00 42.64
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 12.62 98.69
-
- 0.00% - 0.00% - - 0.00% 10.00 59.20
- 0.00% - 0.00% - - 0.00% 12.62 74.58
-
- 0.00% - 0.00% - - 0.00% 1.00 171.77
- 0.00% - 0.00% - - 0.00% 1.00 43.54
- 0.00% - 0.00% - - 0.00% 1.00 43.54
-
- 0.00% - 0.00% - - 0.00% 7.00 484.05
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 3.00 150.00
-
-
- 0.00% 55.50 144.30 100.00% 55.50 144.30 100.00% - -
- 0.00% 55.50 117.11 100.00% 55.50 117.11 100.00% - -
- 0.00% 55.50 294.71 100.00% 55.50 294.71 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 66.60 343.66
- 0.00% - 0.00% - - 0.00% 4.76 123.57
- 0.00% - 0.00% - - 0.00% 13.82 358.77
- 0.00% - 0.00% - - 0.00% 3.98 18.15
- 0.00% - 0.00% - - 0.00% 41.96 1,411.11
- 0.00% - 0.00% - - 0.00% 100.28 1,487.15

- 0.00% - 0.00% - - 0.00% 100.28 263.74
-
- 0.00% - 0.00% - - 0.00% 8.64 263.87
- 0.00% - 0.00% - - 0.00% 4.76 1,086.95
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 4.28 1,197.16
- 0.00% - 0.00% - - 0.00% 32.40 1,340.71
- 0.00% - 0.00% - - 0.00% 190.01 822.74
-
- 0.00% - 0.00% - - 0.00% 3.95 1,222.84
- 0.00% - 0.00% - - 0.00% 52.64 2,514.61
- 0.00% - 0.00% - - 0.00% 26.32 442.97
- 0.00% - 0.00% - - 0.00% 26.32 980.16
- -
-
- 0.00% - 0.00% - - 0.00% 5.18 1,772.23
- 0.00% - 0.00% - - 0.00% 161.57 699.60
-
- 0.00% - 0.00% - - 0.00% 1.81 806.52
- 0.00% - 0.00% - - 0.00% 24.51 1,167.17
- 0.00% - 0.00% - - 0.00% 405.20 1,754.52
-
- 0.00% - 0.00% - - 0.00% 5.26 2,343.80
- 0.00% - 0.00% - - 0.00% 31.92 1,780.18
- 0.00% - 0.00% - - 0.00% 806.27 3,491.15
- -
- 0.00% - 0.00% - - 0.00% 11.03 3,963.96
- 0.00% - 0.00% - - 0.00% 55.14 2,235.38
- 0.00% - 0.00% - - 0.00% 171.42 742.25
-
- 0.00% - 0.00% - - 0.00% 3.46 1,368.98
- 0.00% - 0.00% - - 0.00% 6.53 206.61
-
- 0.00% - 0.00% - - 0.00% 0.83 369.84
- 0.00% - 0.00% - - 0.00% 6.40 304.77
- 0.00% - 0.00% - - 0.00% 59.35 256.99
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
- 0.00% - 0.00% - - 0.00% 75.31 1,485.11
- 0.00% - 0.00% - - 0.00% 20.80 382.72
- 0.00% - 0.00% - - 0.00% 22.80 357.28
- 0.00% - 0.00% - - 0.00% 28.17 470.72
- 0.00% - 0.00% - - 0.00% 18.30 607.74
- 0.00% - 0.00% - - 0.00% 22.40 377.89
- 0.00% - 0.00% - - 0.00% 75.31 1,992.70
- 0.00% - 0.00% - - 0.00% 20.80 528.74
- 0.00% - 0.00% - - 0.00% 22.80 645.24
- 0.00% - 0.00% - - 0.00% 18.30 524.66
- 0.00% - 0.00% - - 0.00% 22.40 893.09
-
- 0.00% - 0.00% - - 0.00% 56.95 1,738.11
-
- 0.00% - 0.00% - - 0.00% 49.37 1,513.19
- 0.00% - 0.00% - - 0.00% 49.37 3,345.31
- 0.00% - 0.00% - - 0.00% 50.00 323.00
-
- 0.00% - 0.00% - - 0.00% 32.00 5,129.60
-
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 75.31 747.08
- 0.00% - 0.00% - - 0.00% 32.00 168.64
-
- 0.00% - 0.00% - - 0.00% 38.82 1,726.33
- 0.00% - 0.00% - - 0.00% 14.00 432.60
- 0.00% - 0.00% - - 0.00% 38.82 897.13
- 0.00% - 0.00% - - 0.00% 38.82 180.51
-
- 0.00% - 0.00% - - 0.00% 20.00 209.60
-
-
- 0.00% - 0.00% - - 0.00% 6.00 77.40
- 0.00% - 0.00% - - 0.00% 1.00 17.66
-
- 0.00% - 0.00% - - 0.00% 12.85 145.08
-
- 0.00% - 0.00% - - 0.00% 25.70 77.36
-
- 0.00% - 0.00% - - 0.00% 1.00 141.09
- 0.00% - 0.00% - - 0.00% 1.00 43.54
- 0.00% - 0.00% - - 0.00% 1.00 43.54
-
- 0.00% - 0.00% - - 0.00% 6.00 474.12
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 4.00 200.00
-
-
-
- 0.00% 47.00 122.20 100.00% 47.00 122.20 100.00% - -
- 0.00% 47.00 99.17 100.00% 47.00 99.17 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% 47.00 249.57 100.00% 47.00 249.57 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 14.51 376.68
- 0.00% - 0.00% - - 0.00% 4.83 22.02
- 0.00% - 0.00% - - 0.00% 28.76 426.51
- 0.00% - 0.00% - - 0.00% 28.76 81.10
-
- 0.00% - 0.00% - - 0.00% 9.67 295.32
-
-
- 0.00% - 0.00% - - 0.00% 5.80 1,984.35
- 0.00% - 0.00% - - 0.00% 122.26 529.39
-
- 0.00% - 0.00% - - 0.00% 2.39 927.58
- 0.00% - 0.00% - - 0.00% 38.89 1,851.94
- 0.00% - 0.00% - - 0.00% 497.28 2,153.22
-
- 0.00% - 0.00% - - 0.00% 3.85 1,715.52
- 0.00% - 0.00% - - 0.00% 40.93 2,282.67
- 0.00% - 0.00% - - 0.00% 492.67 2,133.26
-
- 0.00% - 0.00% - - 0.00% 0.81 291.10
- 0.00% - 0.00% - - 0.00% 12.71 515.26
- 0.00% - 0.00% - - 0.00% 99.45 430.62
-
-
- 0.00% - 0.00% - - 0.00% 31.24 489.53
- 0.00% - 0.00% - - 0.00% 49.48 814.94
- 0.00% - 0.00% - - 0.00% 6.48 104.00
- 0.00% - 0.00% - - 0.00% 31.24 2,486.08
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 49.98 4,052.88
- 0.00% - 0.00% - - 0.00% 6.48 489.89
- 0.00% - 0.00% - - 0.00% 14.62 536.55
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 4.00 200.00
-
-
- 0.00% 18.30 47.58 100.00% 18.30 47.58 100.00% - -
- 0.00% 18.30 38.61 100.00% 18.30 38.61 100.00% - -
- 0.00% 18.30 97.17 100.00% 18.30 97.17 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 9.15 47.21
- 0.00% - 0.00% - - 0.00% 0.70 18.17
- 0.00% - 0.00% - - 0.00% 7.20 186.91

- 0.00% - 0.00% - - 0.00% 3.02 13.77
- 0.00% - 0.00% - - 0.00% 16.60 246.18
- 0.00% - 0.00% - - 0.00% 16.60 43.66
-
- 0.00% - 0.00% - - 0.00% 3.24 98.95
- 0.00% - 0.00% - - 0.00% 1.28 292.29
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 0.42 117.48
- 0.00% - 0.00% - - 0.00% 11.20 463.46
-
-
- 0.00% - 0.00% - - 0.00% 1.62 554.25
- 0.00% - 0.00% - - 0.00% 48.55 210.22
-
- 0.00% - 0.00% - - 0.00% 1.47 655.02
- 0.00% - 0.00% - - 0.00% 29.36 1,398.12
- 0.00% - 0.00% - - 0.00% 158.65 686.95
-
- 0.00% - 0.00% - - 0.00% 0.62 276.27
- 0.00% - 0.00% - - 0.00% 7.26 404.89
- 0.00% - 0.00% - - 0.00% 87.94 380.78
-
- 0.00% - 0.00% - - 0.00% 56.70 1,997.54
- 0.00% - 0.00% - - 0.00% 44.10 1,457.51
-
- 0.00% - 0.00% - - 0.00% 12.94 202.77
- 0.00% - 0.00% - - 0.00% 7.26 119.57
- 0.00% - 0.00% - - 0.00% 2.19 40.30
- 0.00% - 0.00% - - 0.00% 12.94 366.20
- 0.00% - 0.00% - - 0.00% 7.26 240.16
- 0.00% - 0.00% - - 0.00% 2.19 37.14
-
- 0.00% - 0.00% - - 0.00% 34.56 14,023.76
-
- 0.00% - 0.00% - - 0.00% 54.00 446.58
- -
- 0.00% - 0.00% - - 0.00% 12.15 332.79
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
- 0.00% - 0.00% - - 0.00% 54.00 367.20
- 0.00% - 0.00% - - 0.00% 12.15 64.03
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 3.00 150.00
-
-
- 0.00% - 0.00% - - 0.00% 8.52 22.15
- 0.00% - 0.00% - - 0.00% 8.52 17.98
- 0.00% - 0.00% - - 0.00% 8.52 45.24
-
- 0.00% - 0.00% - - 0.00% 4.26 21.98
- 0.00% - 0.00% - - 0.00% 0.77 19.99
- 0.00% - 0.00% - - 0.00% 6.48 168.22

- 0.00% - 0.00% - - 0.00% 1.51 6.89
- 0.00% - 0.00% - - 0.00% 12.03 178.40
- 0.00% - 0.00% - - 0.00% 12.03 31.64
-
- 0.00% - 0.00% - - 0.00% 3.24 98.95
- 0.00% - 0.00% - - 0.00% 1.14 260.32
- 0.00% - 0.00% - - 0.00% 0.37 103.49
- 0.00% - 0.00% - - 0.00% 1.22 50.48
-
-
- 0.00% - 0.00% - - 0.00% 1.62 554.25
- 0.00% - 0.00% - - 0.00% 97.10 420.44
-
- 0.00% - 0.00% - - 0.00% 1.47 655.02
- 0.00% - 0.00% - - 0.00% 29.36 1,398.12
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 158.65 686.95
-
- 0.00% - 0.00% - - 0.00% 0.62 276.27
- 0.00% - 0.00% - - 0.00% 7.26 404.89
- 0.00% - 0.00% - - 0.00% 87.94 380.78
-
- 0.00% - 0.00% - - 0.00% 11.70 412.19
- 0.00% - 0.00% - - 0.00% 22.80 753.54
-
- 0.00% - 0.00% - - 0.00% 12.94 202.77
- 0.00% - 0.00% - - 0.00% 7.26 119.57
- 0.00% - 0.00% - - 0.00% 2.44 44.90
- 0.00% - 0.00% - - 0.00% 12.94 366.20
- 0.00% - 0.00% - - 0.00% 7.26 240.16
- 0.00% - 0.00% - - 0.00% 2.44 47.34
-
- 0.00% - 0.00% - - 0.00% 11.90 4,828.78
-
- 0.00% - 0.00% - - 0.00% 24.40 201.79
-
- 0.00% - 0.00% - - 0.00% 8.10 221.86
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
- 0.00% - 0.00% - - 0.00% 24.40 165.92
- 0.00% - 0.00% - - 0.00% 8.10 42.69
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 4.00 200.00
-
-
- 0.00% - 0.00% - - 0.00% 86.56 225.06
- 0.00% - 0.00% - - 0.00% 86.56 182.64
- 0.00% - 0.00% - - 0.00% 86.56 459.63
-
- 0.00% - 0.00% - - 0.00% 43.28 223.32
- 0.00% - 0.00% - - 0.00% 1.70 44.13
- 0.00% - 0.00% - - 0.00% 30.15 782.69

- 0.00% - 0.00% - - 0.00% 11.34 51.71
- 0.00% - 0.00% - - 0.00% 76.23 1,130.49
- 0.00% - 0.00% - - 0.00% 76.23 200.48
-
- 0.00% - 0.00% - - 0.00% 30.15 920.78
- 0.00% - 0.00% - - 0.00% 1.70 388.20
- 0.00% - 0.00% - - 0.00% 6.79 1,899.23
- 0.00% - 0.00% - - 0.00% 11.36 470.08
-
-
- 0.00% - 0.00% - - 0.00% 15.08 5,159.32
- 0.00% - 0.00% - - 0.00% 1,020.65 4,419.41
-
- 0.00% - 0.00% - - 0.00% 3.15 1,403.61
- 0.00% - 0.00% - - 0.00% 46.20 2,200.04
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 562.13 2,434.02
-
- 0.00% - 0.00% - - 0.00% 2.40 1,069.42
- 0.00% - 0.00% - - 0.00% 17.85 995.49
- 0.00% - 0.00% - - 0.00% 196.36 850.24
-
- 0.00% - 0.00% - - 0.00% 2.16 821.66
- 0.00% - 0.00% - - 0.00% 16.52 544.66
- 0.00% - 0.00% - - 0.00% 237.54 1,028.55
-
- 0.00% - 0.00% - - 0.00% 67.83 33,482.92
-
- 0.00% - 0.00% - - 0.00% 46.20 723.95
- 0.00% - 0.00% - - 0.00% 29.09 479.11
- 0.00% - 0.00% - - 0.00% 5.68 104.51
- 0.00% - 0.00% - - 0.00% 16.52 278.69
- 0.00% - 0.00% - - 0.00% 46.20 1,307.46
- 0.00% - 0.00% - - 0.00% 29.09 962.30
- 0.00% - 0.00% - - 0.00% 5.68 96.33
- 0.00% - 0.00% - - 0.00% 16.52 688.39
-
- 0.00% - 0.00% - - 0.00% 60.86 1,865.36
- 0.00% - 0.00% - - 0.00% 60.86 4,123.87
- 0.00% - 0.00% - - 0.00% 20.00 129.20
-
- 0.00% - 0.00% - - 0.00% 19.62 10,613.83
-
- 0.00% - 0.00% - - 0.00% 5.08 225.91
- 0.00% - 0.00% - - 0.00% 2.00 61.80
- 0.00% - 0.00% - - 0.00% 5.08 117.40
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 5.08 23.62
-
-
- 0.00% - 0.00% - - 0.00% 4.00 51.60
- 0.00% - 0.00% - - 0.00% 2.00 35.32
-
- 0.00% - 0.00% - - 0.00% 18.28 206.38
-
- 0.00% - 0.00% - - 0.00% 36.56 110.05
-
- 0.00% - 0.00% - - 0.00% 2.00 282.18
- 0.00% - 0.00% - - 0.00% 2.00 87.08
- 0.00% - 0.00% - - 0.00% 2.00 87.08
-
- 0.00% - 0.00% - - 0.00% 4.00 316.08
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 4.00 200.00
-
-
- 0.00% - 0.00% - - 0.00% 2.10 5.46
- 0.00% - 0.00% - - 0.00% 2.10 4.43
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 2.10 11.15
-
- 0.00% - 0.00% - - 0.00% 0.90 23.36
- 0.00% - 0.00% - - 0.00% 1.13 16.76
- 0.00% - 0.00% - - 0.00% 1.13 54.39
-
- 0.00% - 0.00% - - 0.00% 0.90 205.52
-
- 0.00% - 0.00% - - 0.00% 0.66 251.06
- 0.00% - 0.00% - - 0.00% 7.56 249.25
- 0.00% - 0.00% - - 0.00% 32.11 139.04
- 0.00% - 0.00% - - 0.00% 7.94 133.95
- 0.00% - 0.00% - - 0.00% 7.94 330.86
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 12.00 600.00
-
-
- 0.00% - 0.00% - - 0.00% 5.09 13.23
- 0.00% - 0.00% - - 0.00% 5.09 10.74
- 0.00% - 0.00% - - 0.00% 5.09 27.03
-
- 0.00% - 0.00% - - 0.00% 0.74 19.21
- 0.00% - 0.00% - - 0.00% 0.93 13.79
- 0.00% - 0.00% - - 0.00% 0.93 44.76
-
- 0.00% - 0.00% - - 0.00% 1.39 317.41
-
- 0.00% - 0.00% - - 0.00% 0.56 213.02
- 0.00% - 0.00% - - 0.00% 9.90 326.40
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 148.25 641.92
- 0.00% - 0.00% - - 0.00% 7.20 121.46
- 0.00% - 0.00% - - 0.00% 7.20 300.02
-
- 0.00% - 0.00% - - 0.00% 63.00 634.41
-
- 0.00% - 0.00% - - 0.00% 10.50 324.03
-
- 0.00% - 0.00% - - 0.00% 63.00 428.40
- 0.00% - 0.00% - - 0.00% 10.50 55.34
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 5.00 250.00
-
-
- 0.00% - 0.00% - - 0.00% 6.90 17.94
- 0.00% - 0.00% - - 0.00% 6.90 14.56
- 0.00% - 0.00% - - 0.00% 6.90 36.64
-
- 0.00% - 0.00% - - 0.00% 2.88 74.76
- 0.00% - 0.00% - - 0.00% 3.60 53.39
- 0.00% - 0.00% - - 0.00% 3.60 173.27
-
- 0.00% - 0.00% - - 0.00% 2.88 657.65
-
- 0.00% - 0.00% - - 0.00% 2.72 1,034.69
- 0.00% - 0.00% - - 0.00% 29.35 967.67
- 0.00% - 0.00% - - 0.00% 71.81 310.94
- 0.00% - 0.00% - - 0.00% 34.30 578.64
- 0.00% - 0.00% - - 0.00% 34.30 1,429.28
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 5.00 250.00
-
-
- 0.00% - 0.00% - - 0.00% 18.35 47.71
- 0.00% - 0.00% - - 0.00% 18.35 38.72
- 0.00% - 0.00% - - 0.00% 18.35 97.44
-
- 0.00% - 0.00% - - 0.00% 2.10 54.52
- 0.00% - 0.00% - - 0.00% 0.47 2.14
- 0.00% - 0.00% - - 0.00% 2.63 39.00
- 0.00% - 0.00% - - 0.00% 2.63 126.58
-
- 0.00% - 0.00% - - 0.00% 0.50 114.18
- 0.00% - 0.00% - - 0.00% 3.06 1,371.06
- 0.00% - 0.00% - - 0.00% 9.30 306.62
-
- 0.00% - 0.00% - - 0.00% 1.59 712.42
- 0.00% - 0.00% - - 0.00% 21.53 1,025.26
- 0.00% - 0.00% - - 0.00% 132.07 542.81
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 12.59 250.29
- 0.00% - 0.00% - - 0.00% 12.59 360.96
-
- 0.00% - 0.00% - - 0.00% 0.82 367.41
- 0.00% - 0.00% - - 0.00% 7.80 257.17
- 0.00% - 0.00% - - 0.00% 114.04 493.79
- 0.00% - 0.00% - - 0.00% 14.40 242.93
- 0.00% - 0.00% - - 0.00% 14.40 600.05
-
- 0.00% - 0.00% - - 0.00% 6.20 275.71
- 0.00% - 0.00% - - 0.00% 8.00 247.20
- 0.00% - 0.00% - - 0.00% 6.20 143.28
- 0.00% - 0.00% - - 0.00% 6.20 28.83
-
- 0.00% - 0.00% - - 0.00% 1.00 8,500.00
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 2.00 100.00
-
-
- 0.00% - 0.00% - - 0.00% 7.60 19.76
- 0.00% - 0.00% - - 0.00% 7.60 16.04
- 0.00% - 0.00% - - 0.00% 7.60 40.36
-
- 0.00% - 0.00% - - 0.00% 3.80 98.65
- 0.00% - 0.00% - - 0.00% 4.75 70.44
- 0.00% - 0.00% - - 0.00% 4.75 228.62
-
- 0.00% - 0.00% - - 0.00% 3.80 867.73
-
- 0.00% - 0.00% - - 0.00% 7.67 3,436.62
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 18.85 897.64
- 0.00% - 0.00% - - 0.00% 99.23 407.84
- 0.00% - 0.00% - - 0.00% 19.85 394.62
- 0.00% - 0.00% - - 0.00% 19.85 569.10
-
- 0.00% - 0.00% - - 0.00% 2.00 17,000.00
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 2.00 100.00
-
-
- 0.00% 30.00 78.00 100.00% 30.00 78.00 100.00% - -
- 0.00% 30.00 63.30 100.00% 30.00 63.30 100.00% - -
- 0.00% 30.00 159.30 100.00% 30.00 159.30 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 55.20 818.62
- 0.00% - 0.00% - - 0.00% 20.91 157.24
- 0.00% - 0.00% - - 0.00% 12.61 1,020.91
- 0.00% - 0.00% - - 0.00% 24.93 369.71
- 0.00% - 0.00% - - 0.00% 24.93 61.58
-
- 0.00% - 0.00% - - 0.00% 30.00 945.30
-
- 0.00% - 0.00% - - 0.00% 21.68 9,429.72
- 0.00% - 0.00% - - 0.00% 79.70 3,150.54
- 0.00% - 0.00% - - 0.00% 1,304.19 5,647.14
-
- 0.00% - 0.00% - - 0.00% 15.00 2,544.90
-
- 0.00% - 0.00% - - 0.00% 15.00 374.70
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 7.20 159.12
- 0.00% - 0.00% - - 0.00% 11.90 277.63

- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% - 0.00% - - 0.00% 10.00 500.00
-
-
- 0.00% 62.50 162.50 100.00% 62.50 162.50 100.00% - -
- 0.00% 62.50 131.88 100.00% 62.50 131.88 100.00% - -
- 0.00% 62.50 331.88 100.00% 62.50 331.88 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 110.00 3,775.20
- 0.00% - 0.00% - - 0.00% 36.06 271.17
- 0.00% - 0.00% - - 0.00% 21.01 1,700.97
- 0.00% - 0.00% - - 0.00% 60.87 902.70
- 0.00% - 0.00% - - 0.00% 60.87 150.35
-
- 0.00% - 0.00% - - 0.00% 62.50 1,969.38
-
- 0.00% - 0.00% - - 0.00% 52.93 23,021.90
- 0.00% - 0.00% - - 0.00% 161.74 6,393.58
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 2,301.44 9,965.24
-
- 0.00% - 0.00% - - 0.00% 25.00 4,241.50
-
- 0.00% - 0.00% - - 0.00% 25.00 624.50
- 0.00% - 0.00% - - 0.00% 7.20 159.12

-
- 0.00% - 0.00% - - 0.00% 11.90 277.63
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% - 0.00% - - 0.00% 10.00 500.00
- -
-
- 0.00% 101.00 262.60 100.00% 101.00 262.60 100.00% - -
- 0.00% 101.00 213.11 100.00% 101.00 213.11 100.00% - -
- 0.00% 101.00 536.31 100.00% 101.00 536.31 100.00% - -
-
- 0.00% 620.85 21,307.57 100.00% 620.85 21,307.57 100.00% - -
- 0.00% - 0.00% - - 0.00% 434.85 1,982.92
- 0.00% - 0.00% - - 0.00% 52.64 4,261.73
- 0.00% - 0.00% - - 0.00% 153.36 2,274.33

- 0.00% - 0.00% - - 0.00% 153.36 378.80
-
- 0.00% 101.00 3,182.51 100.00% 101.00 3,182.51 100.00% - -
-
- 0.00% 133.36 58,004.93 100.00% 133.36 58,004.93 100.00% - -
- 0.00% 365.57 14,450.98 100.00% 365.57 14,450.98 100.00% - -
- 0.00% 8,002.65 34,651.47 100.00% 8,002.65 34,651.47 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 28.45 4,826.83
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
- 0.00% 29.00 724.42 100.00% 29.00 724.42 100.00% - -
- 0.00% 7.20 159.12 100.00% 7.20 159.12 100.00% - -

-
- 0.00% 11.90 277.63 100.00% 11.90 277.63 100.00% - -
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% 6.00 300.00 30.00% 6.00 300.00 30.00% 14.00 700.00
-
-
- 0.00% 39.42 102.49 100.00% 39.42 102.49 100.00% - -
- 0.00% 39.42 83.18 100.00% 39.42 83.18 100.00% - -
- 0.00% 39.42 209.32 100.00% 39.42 209.32 100.00% - -
-
- 0.00% - 0.00% - - 0.00% 54.86 813.57
- 0.00% - 0.00% - - 0.00% 15.44 70.41
- 0.00% - 0.00% - - 0.00% 7.88 637.96
- 0.00% - 0.00% - - 0.00% 45.33 672.24
- 0.00% - 0.00% - - 0.00% 45.33 111.97
-
- 0.00% - 0.00% - - 0.00% 116.62 3,674.70
-
- 0.00% - 0.00% - - 0.00% 31.54 10,365.94
- 0.00% - 0.00% - - 0.00% 82.73 3,270.32
-
- 0.00% - 0.00% - - 0.00% 3.60 30.31
- 0.00% - 0.00% - - 0.00% 32.85 725.99
-
- 0.00% - 0.00% - - 0.00% 3.00 69.99
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% - 0.00% - - 0.00% 20.00 1,000.00
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
-
-
- 0.00% 1.00 750.00 100.00% 1.00 750.00 100.00% - -
- 0.00% 0.63 157.50 12.60% 0.63 157.50 12.60% 4.37 1,092.50
- 0.00% 115.09 2,553.79 41.65% 115.09 2,553.79 41.65% 161.24 3,577.97
- 0.00% 0.50 7,500.00 50.00% 0.50 7,500.00 50.00% 0.50 7,500.00
-
- 0.00% 0.25 1,250.00 25.00% 0.25 1,250.00 25.00% 0.75 3,750.00
- 0.00% 0.13 375.00 12.50% 0.13 375.00 12.50% 0.88 2,625.00
-
- 0.00% 1,934.99 5,030.97 100.00% 1,934.99 5,030.97 100.00% - -
- 0.00% 1,934.99 4,082.83 100.00% 1,934.99 4,082.83 100.00% - -
- 0.00% - 0.00% - - 0.00% 1,934.99 10,274.80
-
- 0.00% - 0.00% - - 0.00% 372.35 1,921.33
- 0.00% - 0.00% - - 0.00% 34.14 1,012.25
- 0.00% - 0.00% - - 0.00% 25.85 766.45
- 0.00% - 0.00% - - 0.00% 1,934.99 7,488.41
- 0.00% - 0.00% - - 0.00% 387.00 13,378.59
- 0.00% - 0.00% - - 0.00% 55.94 1,933.85
- 0.00% - 0.00% - - 0.00% 441.34 6,545.07
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 441.34 1,244.58
-
- 0.00% - 0.00% - - 0.00% 77.27 26,131.17
- 0.00% - 0.00% - - 0.00% 986.31 32,518.64
- 0.00% - 0.00% - - 0.00% 653.99 11,032.81
- 0.00% - 0.00% - - 0.00% 653.99 12,687.41
-
- 0.00% - 0.00% - - 0.00% 108.65 3,330.12
- 0.00% - 0.00% - - 0.00% 108.65 5,909.47
- 0.00% - 0.00% - - 0.00% 990.96 73,113.03
-
- 0.00% - 0.00% - - 0.00% 186.45 8,060.23
- 0.00% - 0.00% - - 0.00% 19.39 6,557.31
- 0.00% - 0.00% - - 0.00% 129.27 4,070.71
- 0.00% - 0.00% - - 0.00% 64.64 2,035.51
- 0.00% - 0.00% - - 0.00% 7.00 593.81
-
- 0.00% - 0.00% - - 0.00% 5.76 249.00
- 0.00% - 0.00% - - 0.00% 16.47 5,569.82
- 0.00% - 0.00% - - 0.00% 144.13 4,560.27
- 0.00% - 0.00% - - 0.00% 109.82 6,158.71
- 0.00% - 0.00% - - 0.00% 38.20 6,481.01
-
- 0.00% - 0.00% - - 0.00% 436.93 19,430.28
- 0.00% - 0.00% - - 0.00% 52.00 1,606.80
- 0.00% - 0.00% - - 0.00% 436.93 10,097.45
- 0.00% - 0.00% - - 0.00% 436.93 2,031.72
-
- 0.00% - 0.00% - - 0.00% 10.00 3,018.50
-
-
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 7.50 19.50
- 0.00% - 0.00% - - 0.00% 7.50 15.83
- 0.00% - 0.00% - - 0.00% 7.50 39.83
-
- 0.00% - 0.00% - - 0.00% 2.57 76.20
- 0.00% - 0.00% - - 0.00% 0.77 3.51
- 0.00% - 0.00% - - 0.00% 2.06 30.55
- 0.00% - 0.00% - - 0.00% 2.06 99.15
-
- 0.00% - 0.00% - - 0.00% 2.57 161.58
- 0.00% - 0.00% - - 0.00% 5.03 1,608.09
- 0.00% - 0.00% - - 0.00% 4.36 131.19
- 0.00% - 0.00% - - 0.00% 14.73 487.27
-
- 0.00% - 0.00% - - 0.00% 4.00 986.12
- 0.00% - 0.00% - - 0.00% 1.00 1,500.00
- 0.00% - 0.00% - - 0.00% 1.00 250.00
-
-
- 0.00% - 0.00% - - 0.00% 95.79 1,623.64
- 0.00% - 0.00% - - 0.00% 191.58 279.71
- 0.00% - 0.00% - - 0.00% 95.79 982.81
-
- 0.00% - 0.00% - - 0.00% 5.20 360.72
- 0.00% - 0.00% - - 0.00% 11.72 247.64
-
- 0.00% - 0.00% - - 0.00% 478.95 3,175.44
-
- 0.00% - 0.00% - - 0.00% 1,067.48 3,533.36
-
- 0.00% - 0.00% - - 0.00% 2.00 232.86
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 1.00 186.20
- 0.00% - 0.00% - - 0.00% 2.00 198.98
-
- 0.00% - 0.00% - - 0.00% 18.00 1,314.72
- 0.00% - 0.00% - - 0.00% 34.00 1,371.56
-
- 0.00% - 0.00% - - 0.00% 4.00 7,400.00
- 0.00% - 0.00% - - 0.00% 34.00 32,317.00

-
- 0.00% - 0.00% - - 0.00% 65.57 1,133.71
- 0.00% - 0.00% - - 0.00% 54.64 79.77
- 0.00% - 0.00% - - 0.00% 65.57 672.75
- 0.00% - 0.00% - - 0.00% 176.21 1,430.83
VALORIZACION
SALDO POR EJECUTAR
% DE % DE % DE
- 0.00% - 0.00% - - 0.00% 3.00 378.36
- 0.00% - 0.00% - - 0.00% 16.00 936.96
- 0.00% - 0.00% - - 0.00% 6.00 351.36
-
- 0.00% - 0.00% - - 0.00% 1.00 19,800.00
- -
- 0.00% - 0.00% - - 0.00% 1.00 15,970.00
- 0.00% - 0.00% - - 0.00% 1.00 5,000.00
-
- 0.00% 0.20 4,108.40 20.00% 0.20 4,108.40 20.00% 0.80 16,433.60
- S/. 163,680.46 S/. 163,680.46 S/. 854,925.42
- 13,094.44 13,094.44 68,394.03
- 11,457.63 11,457.63 59,844.78
- S/. 188,232.53 S/. 188,232.53 S/. 983,164.23
- 33,881.86 33,881.86 176,969.56
- S/. 222,114.39 S/. 222,114.39 S/. 1,160,133.79
0.00% 16.07% 16.07% 83.93%

SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
70.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
87.40%
58.35%
50.00%
75.00%
87.50%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
80.00%
VALORIZACION RECALCULAD
“CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE
OBRA :
COLCABAMBA, PROVINCIA DE TAYACAJA-HUANCAVELICA”.
PPTO. CONTRATADO : S/. 1,382,248.18 incluido el I.G.V.
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01 SS.HH.
01.01 ESTRUCTURAS
01.01.02.03 m3 5.66 S/. 25.96 S/. 146.93
NORMAL
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01.01.05.01 ZAPATAS
01.01.05.03 VIGAS
01.02 ARQUITECTURA
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01.02.02.06 BRUÑAS DE 1" ml 75.34 S/. 4.29 S/. 323.21
CONTRAZOCALO DE CEMENTO SIN COLOREAR H=40 CM PULIDO, E=2.0 CM, MEZCLA 1:5
01.02.05.03 ml 19.10 S/. 8.88 S/. 169.61
C:A
01.02.06.01 m2 6.09 S/. 273.65 S/. 1,666.53
ACCESORIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01.02.08 CERRAJERIA
01.02.09 VIDRIOS
01.02.09.01 m2 4.40 S/. 132.41 S/. 582.60
SISTEMA PIVOT
01.02.10 PINTURA
01.02.11 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01.03.01.04.01 CODOS
01.03.01.04.02 TEES
01.03.01.04.02.01 TEE PVC-SAL 4* 4" pza 5.00 S/. 19.40 S/. 97.00
01.03.01.04.02.02 TEE PVC-SAL 2* 2" pza 2.00 S/. 18.27 S/. 36.54
01.03.01.04.03 YEES
01.03.01.04.03.02 YEE PVC SAL 4" pza 6.00 S/. 24.75 S/. 148.50
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01.04.03 ACCESORIOS
01.04.03.01 CODOS
01.04.03.02 TEES
01.04.03.02.01 TEE PVC-SAP 1/2" und 12.00 S/. 12.13 S/. 145.56
01.05.03 ACCESORIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
01.06.05.01 FLUORESCENTE RECTO ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA und 7.00 S/. 69.15 S/. 484.05
01.06.06 VARIOS
RELLENO Y COMPACTADO CON MATERIAL DE PRESTAMO EN INTERIOR DE GLORIETA
02.02.05 m3 41.96 S/. 33.63 S/. 1,411.11
H=0.85 M APROX. CON EQUIPO
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
02.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 8.64 S/. 30.54 S/. 263.87
02.05.01 ZAPATAS
02.05.02 COLUMNAS
02.05.03 VIGAS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
02.05.11 PINTURA
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
02.05.13 VARIOS
02.06.06 VARIOS
03 ARCOS DE PORTADA
03.01 ESTRUCTURAS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
03.01.02.01 m3 14.51 S/. 25.96 S/. 376.68
NORMAL
03.01.04.01 ZAPATAS
03.01.04.03 VIGAS
03.02 ARQUITECTURA
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
03.02.02 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
04.04.01 ZAPATAS
04.04.02 COLUMNAS
04.04.03 VIGAS
04.06 COBERTURAS
04.06.01 m2 34.56 S/. 405.78 S/. 14,023.76
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
04.09 PINTURA
04.10 VARIOS
05.04.01 ZAPATAS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
05.04.02 COLUMNAS
05.04.03 VIGAS
05.06 COBERTURAS
05.06.01 m2 11.90 S/. 405.78 S/. 4,828.78
05.09 PINTURA
05.10 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
06 BANCA TECHADA
06.04.01 ZAPATAS
06.04.02 COLUMNAS
06.04.03 VIGAS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
COBERTURA DE PLANCHA DE POLICARBONATO, INCL ESTRUCTURA METALICA,
06.04.05.01 m2 67.83 S/. 493.63 S/. 33,482.92
06.07 VIDRIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
06.10 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
07.05 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
08.07 PINTURA
08.08 VARIOS
09.05 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
10 MONUMENTO TIPO I
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
10.07 VARIOS
11.05 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
12.06.01 ml 15.00 S/. 24.98 S/. 374.70
CONTENCION
12.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
12.07 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
13.02.01 m3 110.00 S/. 34.32 S/. 3,775.20
MAQUINARIA
13.06.01 ml 25.00 S/. 24.98 S/. 624.50
CONTENCION
13.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
13.07 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
14.02.01 m3 620.85 S/. 34.32 S/. 21,307.57
MAQUINARIA
14.06.01 ml 29.00 S/. 24.98 S/. 724.42
CONTENCION
14.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
14.07 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
15.05.01 ml 3.60 S/. 8.42 S/. 30.31
CONTENCION
15.05.02 ml 32.85 S/. 22.10 S/. 725.99
CONTENCION
15.06 VARIOS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
16.10 VARIOS
17 ASTA DE BANDERAS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
17.04 VARIOS
18.02 MUROS
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
18.07 VARIOS
POSTE DE CONCRETO CON FAROLA - PASTORAL DE UN BRAZO, LAMPARA 125vt VpS/
18.07.01 und 4.00 S/. 1,850.00 S/. 7,400.00
SIMPLE O DOBLE
22 FLETE
COSTO DIRECTO 1,018,605.88
UTILIDAD 0.07 71,302.41
SUBTOTAL S/. 1,171,396.76
IGV 0.18 210,851.42
PRESUPUESTO TOTAL S/. 1,382,248.18
ITEM DESCRIPCION
PRECIO PRECIO
UND METRADO
UNITARIO PARCIAL
ON RECALCULADA N°03 - FEBRERO 2018
120 Días
PLAZO DE EJECUCION INICIAL : Calendario
FECHA DE ENTREGA DE TERRENO : s 12/12/2017
FECHA DE INICIO DE OBRA : 12/13/2017
FECHA DE TERMINO DE OBRA : 4/11/2018
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
METRADO PARCIAL METRADO PARCIAL % DE AVANCE METRADO PARCIAL METRADO VALORIZADO
AVANCE AVANCE
37.82 98.33 100.00% 0.00% 37.82 98.33 100.00% - -

37.82 79.80 100.00% 0.00% 37.82 79.80 100.00% - -
- - 0.00% 37.82 200.82 100.00% 37.82 200.82 100.00% - -
-
17.62 90.92 100.00% 0.00% 17.62 90.92 100.00% - -
- - 0.00% 4.60 119.42 100.00% 4.60 119.42 100.00% - -
- - 0.00% 5.66 146.93 100.00% 5.66 146.93 100.00% - -
- - 0.00% 1.21 5.52 100.00% 1.21 5.52 100.00% - -

- - 0.00% 33.50 78.39 100.00% 33.50 78.39 100.00% - -
- - 0.00% 33.64 498.88 100.00% 33.64 498.88 100.00% - -
- - 0.00% 33.64 88.47 100.00% 33.64 88.47 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
-
- - 0.00% 4.88 149.04 100.00% 4.88 149.04 100.00% - -
- - 0.00% 4.94 1,128.05 100.00% 4.94 1,128.05 100.00% - -
- - 0.00% 1.04 290.90 100.00% 1.04 290.90 100.00% - -
- - 0.00% 13.36 552.84 100.00% 13.36 552.84 100.00% - -
- - 0.00% 0.00% - - 0.00% 33.50 1,026.78
-
- - 0.00% 0.00% - - 0.00% 1.79 77.38
- - 0.00% 0.00% - - 0.00% 3.58 112.73
-
-
- - 0.00% 2.44 834.80 100.00% 2.44 834.80 100.00% - -
- - 0.00% 49.37 213.77 100.00% 49.37 213.77 100.00% - -
-
- - 0.00% 1.48 574.40 100.00% 1.48 574.40 100.00% - -
- - 0.00% 19.74 940.02 100.00% 19.74 940.02 100.00% - -
- - 0.00% 276.54 1,197.42 100.00% 276.54 1,197.42 100.00% - -
-
- - 0.00% 1.82 810.97 100.00% 1.82 810.97 100.00% - -
- - 0.00% 13.86 772.97 100.00% 13.86 772.97 100.00% - -
- - 0.00% 269.75 1,168.02 100.00% 269.75 1,168.02 100.00% - -
-
- - 0.00% 3.23 1,105.08 100.00% 3.23 1,105.08 100.00% - -
- - 0.00% 30.84 1,384.72 100.00% 30.84 1,384.72 100.00% - -
- - 0.00% 116.65 505.09 100.00% 116.65 505.09 100.00% - -
- - 0.00% 256.90 757.86 100.00% 256.90 757.86 100.00% - -
-
-
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% 34.00 2,358.58 49.98% 34.00 2,358.58 49.98% 34.03 2,360.66
- - 0.00% 5.10 22.24 50.01% 5.10 22.24 50.01% 5.10 22.24
-
- - 0.00% 0.00% - - 0.00% 60.54 1,121.81
- - 0.00% 0.00% - - 0.00% 53.73 1,338.95
- - 0.00% 0.00% - - 0.00% 14.87 399.11
- - 0.00% 0.00% - - 0.00% 13.86 270.55
- - 0.00% 0.00% - - 0.00% 27.60 345.83
- - 0.00% 0.00% - - 0.00% 75.34 323.21
-
- - 0.00% 30.82 969.60 100.00% 30.82 969.60 100.00% - -
-
- - 0.00% 0.00% - - 0.00% 22.04 694.04
- - 0.00% 0.00% - - 0.00% 22.04 1,055.50
-
- - 0.00% 0.00% - - 0.00% 28.86 1,418.76
- - 0.00% 0.00% - - 0.00% 5.35 78.27
- - 0.00% 0.00% - - 0.00% 19.10 169.61
-
- - 0.00% 0.00% - - 0.00% 6.09 1,666.53
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
-
- - 0.00% 0.00% - - 0.00% 5.25 725.34
- - 0.00% 0.00% - - 0.00% 16.49 2,691.00
-
- - 0.00% 0.00% - - 0.00% 12.00 387.12
- - 0.00% 0.00% - - 0.00% 3.00 203.49
- - 0.00% 0.00% - - 0.00% 5.00 129.15
- - 0.00% 0.00% - - 0.00% 3.00 72.39
-
- - 0.00% 0.00% - - 0.00% 4.40 582.60
-
- - 0.00% 0.00% - - 0.00% 30.82 305.73
- - 0.00% 0.00% - - 0.00% 60.54 576.34
- - 0.00% 0.00% - - 0.00% 53.73 546.43
- - 0.00% 0.00% - - 0.00% 14.87 141.56
- - 0.00% 0.00% - - 0.00% 13.86 145.81
- - 0.00% 0.00% - - 0.00% 27.60 44.99
- - 0.00% 0.00% - - 0.00% 75.34 61.03
- - 0.00% 0.00% - - 0.00% 6.09 88.55
- - 0.00% 0.00% - - 0.00% 21.74 114.57
- - 0.00% 0.00% - - 0.00% 19.10 189.28
-
- - 0.00% 0.00% - - 0.00% 15.00 154.80
- - 0.00% 0.00% - - 0.00% 6.10 43.86
-
-
-
- - 0.00% 0.00% - - 0.00% 5.00 1,269.90
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% 0.00% - - 0.00% 3.00 380.61
- - 0.00% 0.00% - - 0.00% 2.00 270.68
- - 0.00% 0.00% - - 0.00% 2.00 120.68
- - 0.00% 0.00% - - 0.00% 5.00 218.85
-
- - 0.00% 7.00 99.61 100.00% 7.00 99.61 100.00% - -
- - 0.00% 10.00 412.10 100.00% 10.00 412.10 100.00% - -
- - 0.00% 2.00 83.14 100.00% 2.00 83.14 100.00% - -
- -
- - 0.00% 7.65 75.05 100.00% 7.65 75.05 100.00% - -
- - 0.00% 21.05 310.49 100.00% 21.05 310.49 100.00% - -
- -
- -
- - 0.00% 18.00 247.50 100.00% 18.00 247.50 100.00% - -
- - 0.00% 3.00 41.25 100.00% 3.00 41.25 100.00% - -
- - 0.00% 4.00 62.20 100.00% 4.00 62.20 100.00% - -
- - 0.00% 3.00 42.15 100.00% 3.00 42.15 100.00% - -
- -
- - 0.00% 5.00 97.00 100.00% 5.00 97.00 100.00% - -
- - 0.00% 2.00 36.54 100.00% 2.00 36.54 100.00% - -
- -
- - 0.00% 3.00 64.08 100.00% 3.00 64.08 100.00% - -
- - 0.00% 6.00 148.50 100.00% 6.00 148.50 100.00% - -
- - 0.00% 4.00 99.00 100.00% 4.00 99.00 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 2.00 45.16
- - 0.00% - 0.00% - - 0.00% 5.00 195.65
- - 0.00% - 0.00% - - 0.00% 2.00 30.42
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 1.00 151.12
- -
- -
- - 0.00% - 0.00% - - 0.00% 8.00 62.64
- - -
- - 0.00% - 0.00% - - 0.00% 13.70 76.72
- -
- -
- - 0.00% - 0.00% - - 0.00% 7.00 99.26
- -
- - 0.00% - 0.00% - - 0.00% 12.00 145.56
- -
- - 0.00% - 0.00% - - 0.00% 3.00 305.67
- - 0.00% - 0.00% - - 0.00% 3.00 135.09
- -
- -
- - 0.00% - 0.00% - - 0.00% 2.00 69.32
- -
- - 0.00% - 0.00% - - 0.00% 12.00 121.44
- -
- - 0.00% - 0.00% - - 0.00% 6.00 113.82
- -
- -
- - 0.00% 5.00 64.50 100.00% 5.00 64.50 100.00% - -
- - 0.00% 3.00 52.98 100.00% 3.00 52.98 100.00% - -
- -
- - 0.00% 4.00 42.64 100.00% 4.00 42.64 100.00% - -
- - 0.00% 12.62 98.69 100.00% 12.62 98.69 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% - 0.00% - - 0.00% 10.00 59.20
- - 0.00% - 0.00% - - 0.00% 12.62 74.58
- -
- - 0.00% - 0.00% - - 0.00% 1.00 171.77
- - 0.00% - 0.00% - - 0.00% 1.00 43.54
- - 0.00% - 0.00% - - 0.00% 1.00 43.54
- -
- - 0.00% - 0.00% - - 0.00% 7.00 484.05
- -
- - 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- - 0.00% - 0.00% - - 0.00% 3.00 150.00
- -
- -
55.50 144.30 100.00% - 0.00% 55.50 144.30 100.00% - -
55.50 117.11 100.00% - 0.00% 55.50 117.11 100.00% - -
55.50 294.71 100.00% - 0.00% 55.50 294.71 100.00% - -
- -
- - 0.00% 66.60 343.66 100.00% 66.60 343.66 100.00% - -
- - 0.00% 4.76 123.57 100.00% 4.76 123.57 100.00% - -
- - 0.00% 13.82 358.77 100.00% 13.82 358.77 100.00% - -
- - 0.00% 3.98 18.15 100.00% 3.98 18.15 100.00% - -
- - 0.00% 41.96 1,411.11 100.00% 41.96 1,411.11 100.00% - -
- - 0.00% 100.28 1,487.15 100.00% 100.28 1,487.15 100.00% - -

- - 0.00% 100.28 263.74 100.00% 100.28 263.74 100.00% - -
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% 8.64 263.87 100.00% 8.64 263.87 100.00% - -
- - 0.00% 4.76 1,086.95 100.00% 4.76 1,086.95 100.00% - -
- - 0.00% 4.28 1,197.16 100.00% 4.28 1,197.16 100.00% - -
- - 0.00% 32.40 1,340.71 100.00% 32.40 1,340.71 100.00% - -
- - 0.00% 190.01 822.74 100.00% 190.01 822.74 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 3.95 1,222.84
- - 0.00% - 0.00% - - 0.00% 52.64 2,514.61
- - 0.00% - 0.00% - - 0.00% 26.32 442.97
- - 0.00% - 0.00% - - 0.00% 26.32 980.16
- - -
- -
- - 0.00% 5.18 1,772.23 100.00% 5.18 1,772.23 100.00% - -
- - 0.00% 161.57 699.60 100.00% 161.57 699.60 100.00% - -
- -
- - 0.00% 1.81 806.52 100.00% 1.81 806.52 100.00% - -
- - 0.00% 24.51 1,167.17 100.00% 24.51 1,167.17 100.00% - -
- - 0.00% 405.20 1,754.52 100.00% 405.20 1,754.52 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 5.26 2,343.80
- - 0.00% 31.92 1,780.18 100.00% 31.92 1,780.18 100.00% - -
- - 0.00% 806.27 3,491.15 100.00% 806.27 3,491.15 100.00% - -
- - -
- - 0.00% - 0.00% - - 0.00% 11.03 3,963.96
- - 0.00% 30.00 1,216.20 54.41% 30.00 1,216.20 54.41% 25.14 1,019.18
- - 0.00% 171.42 742.25 100.00% 171.42 742.25 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 3.46 1,368.98
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 6.53 206.61
- -
- - 0.00% - 0.00% - - 0.00% 0.83 369.84
- - 0.00% - 0.00% - - 0.00% 6.40 304.77
- - 0.00% - 0.00% - - 0.00% 59.35 256.99
- -
- - 0.00% - 0.00% - - 0.00% 75.31 1,485.11
- - 0.00% - 0.00% - - 0.00% 20.80 382.72
- - 0.00% - 0.00% - - 0.00% 22.80 357.28
- - 0.00% - 0.00% - - 0.00% 28.17 470.72
- - 0.00% - 0.00% - - 0.00% 18.30 607.74
- - 0.00% - 0.00% - - 0.00% 22.40 377.89
- - 0.00% - 0.00% - - 0.00% 75.31 1,992.70
- - 0.00% - 0.00% - - 0.00% 20.80 528.74
- - 0.00% - 0.00% - - 0.00% 22.80 645.24
- - 0.00% - 0.00% - - 0.00% 18.30 524.66
- - 0.00% - 0.00% - - 0.00% 22.40 893.09
- -
- - 0.00% - 0.00% - - 0.00% 56.95 1,738.11
- -
- - 0.00% - 0.00% - - 0.00% 49.37 1,513.19
- - 0.00% - 0.00% - - 0.00% 49.37 3,345.31
- - 0.00% - 0.00% - - 0.00% 50.00 323.00
- -
- - 0.00% - 0.00% - - 0.00% 32.00 5,129.60
- -
- - 0.00% - 0.00% - - 0.00% 75.31 747.08
- - 0.00% - 0.00% - - 0.00% 32.00 168.64
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% - 0.00% - - 0.00% 38.82 1,726.33
- - 0.00% - 0.00% - - 0.00% 14.00 432.60
- - 0.00% - 0.00% - - 0.00% 38.82 897.13
- - 0.00% - 0.00% - - 0.00% 38.82 180.51
- -
- - 0.00% - 0.00% - - 0.00% 20.00 209.60
- -
- -
- - 0.00% - 0.00% - - 0.00% 6.00 77.40
- - 0.00% - 0.00% - - 0.00% 1.00 17.66
- -
- - 0.00% - 0.00% - - 0.00% 12.85 145.08
- -
- - 0.00% - 0.00% - - 0.00% 25.70 77.36
- -
- - 0.00% - 0.00% - - 0.00% 1.00 141.09
- - 0.00% - 0.00% - - 0.00% 1.00 43.54
- - 0.00% - 0.00% - - 0.00% 1.00 43.54
- -
- - 0.00% - 0.00% - - 0.00% 6.00 474.12
- -
- - 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- - 0.00% - 0.00% - - 0.00% 4.00 200.00
- -
- -
- -
47.00 122.20 100.00% - 0.00% 47.00 122.20 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
47.00 99.17 100.00% - 0.00% 47.00 99.17 100.00% - -
47.00 249.57 100.00% - 0.00% 47.00 249.57 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 14.51 376.68
- - 0.00% - 0.00% - - 0.00% 4.83 22.02
- - 0.00% - 0.00% - - 0.00% 28.76 426.51
- - 0.00% - 0.00% - - 0.00% 28.76 81.10
- -
- - 0.00% - 0.00% - - 0.00% 9.67 295.32
- -
- -
- - 0.00% - 0.00% - - 0.00% 5.80 1,984.35
- - 0.00% - 0.00% - - 0.00% 122.26 529.39
- -
- - 0.00% - 0.00% - - 0.00% 2.39 927.58
- - 0.00% - 0.00% - - 0.00% 38.89 1,851.94
- - 0.00% - 0.00% - - 0.00% 497.28 2,153.22
- -
- - 0.00% - 0.00% - - 0.00% 3.85 1,715.52
- - 0.00% - 0.00% - - 0.00% 40.93 2,282.67
- - 0.00% - 0.00% - - 0.00% 492.67 2,133.26
- -
- - 0.00% - 0.00% - - 0.00% 0.81 291.10
- - 0.00% - 0.00% - - 0.00% 12.71 515.26
- - 0.00% - 0.00% - - 0.00% 99.45 430.62
- -
- -
- - 0.00% - 0.00% - - 0.00% 31.24 489.53
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 49.48 814.94
- - 0.00% - 0.00% - - 0.00% 6.48 104.00
- - 0.00% - 0.00% - - 0.00% 31.24 2,486.08
- - 0.00% - 0.00% - - 0.00% 49.98 4,052.88
- - 0.00% - 0.00% - - 0.00% 6.48 489.89
- - 0.00% - 0.00% - - 0.00% 14.62 536.55
- -
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 4.00 200.00
- -
- -
18.30 47.58 100.00% - 0.00% 18.30 47.58 100.00% - -
18.30 38.61 100.01% - 0.00% 18.30 38.61 100.00% - -
18.30 97.17 100.00% - 0.00% 18.30 97.17 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 9.15 47.21
- - 0.00% - 0.00% - - 0.00% 0.70 18.17
- - 0.00% - 0.00% - - 0.00% 7.20 186.91

- - 0.00% - 0.00% - - 0.00% 3.02 13.77
- - 0.00% - 0.00% - - 0.00% 16.60 246.18
- - 0.00% - 0.00% - - 0.00% 16.60 43.66
- -
- - 0.00% - 0.00% - - 0.00% 3.24 98.95
- - 0.00% - 0.00% - - 0.00% 1.28 292.29
- - 0.00% - 0.00% - - 0.00% 0.42 117.48
- - 0.00% - 0.00% - - 0.00% 11.20 463.46
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- -
- - 0.00% - 0.00% - - 0.00% 1.62 554.25
- - 0.00% - 0.00% - - 0.00% 48.55 210.22
- -
- - 0.00% - 0.00% - - 0.00% 1.47 655.02
- - 0.00% - 0.00% - - 0.00% 29.36 1,398.12
- - 0.00% - 0.00% - - 0.00% 158.65 686.95
- -
- - 0.00% - 0.00% - - 0.00% 0.62 276.27
- - 0.00% - 0.00% - - 0.00% 7.26 404.89
- - 0.00% - 0.00% - - 0.00% 87.94 380.78
- -
- - 0.00% - 0.00% - - 0.00% 56.70 1,997.54
- - 0.00% - 0.00% - - 0.00% 44.10 1,457.51
- -
- - 0.00% - 0.00% - - 0.00% 12.94 202.77
- - 0.00% - 0.00% - - 0.00% 7.26 119.57
- - 0.00% - 0.00% - - 0.00% 2.19 40.30
- - 0.00% - 0.00% - - 0.00% 12.94 366.20
- - 0.00% - 0.00% - - 0.00% 7.26 240.16
- - 0.00% - 0.00% - - 0.00% 2.19 37.14
- -
- - 0.00% - 0.00% - - 0.00% 34.56 14,023.76
- -
- - 0.00% - 0.00% - - 0.00% 54.00 446.58
- - -
- - 0.00% - 0.00% - - 0.00% 12.15 332.79
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% - 0.00% - - 0.00% 54.00 367.20
- - 0.00% - 0.00% - - 0.00% 12.15 64.03
- -
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 3.00 150.00
- -
- -
- - 0.00% - 0.00% - - 0.00% 8.52 22.15
- - 0.00% - 0.00% - - 0.00% 8.52 17.98
- - 0.00% - 0.00% - - 0.00% 8.52 45.24
- -
- - 0.00% - 0.00% - - 0.00% 4.26 21.98
- - 0.00% - 0.00% - - 0.00% 0.77 19.99
- - 0.00% - 0.00% - - 0.00% 6.48 168.22

- - 0.00% - 0.00% - - 0.00% 1.51 6.89
- - 0.00% - 0.00% - - 0.00% 12.03 178.40
- - 0.00% - 0.00% - - 0.00% 12.03 31.64
- -
- - 0.00% - 0.00% - - 0.00% 3.24 98.95
- - 0.00% - 0.00% - - 0.00% 1.14 260.32
- - 0.00% - 0.00% - - 0.00% 0.37 103.49
- - 0.00% - 0.00% - - 0.00% 1.22 50.48
- -
- -
- - 0.00% - 0.00% - - 0.00% 1.62 554.25
- - 0.00% - 0.00% - - 0.00% 97.10 420.44
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% - 0.00% - - 0.00% 1.47 655.02
- - 0.00% - 0.00% - - 0.00% 29.36 1,398.12
- - 0.00% - 0.00% - - 0.00% 158.65 686.95
- -
- - 0.00% - 0.00% - - 0.00% 0.62 276.27
- - 0.00% - 0.00% - - 0.00% 7.26 404.89
- - 0.00% - 0.00% - - 0.00% 87.94 380.78
- -
- - 0.00% - 0.00% - - 0.00% 11.70 412.19
- - 0.00% - 0.00% - - 0.00% 22.80 753.54
- -
- - 0.00% - 0.00% - - 0.00% 12.94 202.77
- - 0.00% - 0.00% - - 0.00% 7.26 119.57
- - 0.00% - 0.00% - - 0.00% 2.44 44.90
- - 0.00% - 0.00% - - 0.00% 12.94 366.20
- - 0.00% - 0.00% - - 0.00% 7.26 240.16
- - 0.00% - 0.00% - - 0.00% 2.44 47.34
- -
- - 0.00% - 0.00% - - 0.00% 11.90 4,828.78
- -
- - 0.00% - 0.00% - - 0.00% 24.40 201.79
- -
- - 0.00% - 0.00% - - 0.00% 8.10 221.86
- -
- - 0.00% - 0.00% - - 0.00% 24.40 165.92
- - 0.00% - 0.00% - - 0.00% 8.10 42.69
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 4.00 200.00
- -
- -
- - 0.00% 86.56 225.06 100.00% 86.56 225.06 100.00% - -
- - 0.00% 86.56 182.64 100.00% 86.56 182.64 100.00% - -
- - 0.00% 43.28 229.82 50.00% 43.28 229.82 50.00% 43.28 229.82
- -
- - 0.00% 43.28 223.32 100.00% 43.28 223.32 100.00% - -
- - 0.00% 1.00 25.96 58.83% 1.00 25.96 58.83% 0.70 18.17
- - 0.00% 15.08 391.35 50.00% 15.08 391.35 50.00% 15.08 391.35

- - 0.00% 5.70 25.99 50.26% 5.70 25.99 50.26% 5.64 25.72
- - 0.00% 38.12 565.25 50.00% 38.12 565.25 50.00% 38.12 565.25
- - 0.00% 38.12 100.24 50.00% 38.12 100.24 50.00% 38.12 100.24
- -
- - 0.00% 15.08 460.39 50.00% 15.08 460.39 50.00% 15.08 460.39
- - 0.00% 0.85 194.10 50.00% 0.85 194.10 50.00% 0.85 194.10
- - 0.00% 3.40 949.62 50.00% 3.40 949.62 50.00% 3.40 949.62
- - 0.00% 5.68 235.04 50.00% 5.68 235.04 50.00% 5.68 235.04
- -
- -
- - 0.00% 7.54 2,579.66 50.00% 7.54 2,579.66 50.00% 7.54 2,579.66
- - 0.00% 510.33 2,209.71 50.00% 510.33 2,209.71 50.00% 510.32 2,209.70
- -
- - 0.00% - 0.00% - - 0.00% 3.15 1,403.61
- - 0.00% 23.10 1,100.02 50.00% 23.10 1,100.02 50.00% 23.10 1,100.02
- - 0.00% 562.13 2,434.02 100.00% 562.13 2,434.02 100.00% - -
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 2.40 1,069.42
- - 0.00% - 0.00% - - 0.00% 17.85 995.49
- - 0.00% - 0.00% - - 0.00% 196.36 850.24
- -
- - 0.00% 1.08 410.83 50.00% 1.08 410.83 50.00% 1.08 410.83
- - 0.00% 8.26 272.33 50.00% 8.26 272.33 50.00% 8.26 272.33
- - 0.00% 118.77 514.27 50.00% 118.77 514.27 50.00% 118.77 514.27
- -
- - 0.00% - 0.00% - - 0.00% 67.83 33,482.92
- -
- - 0.00% - 0.00% - - 0.00% 46.20 723.95
- - 0.00% - 0.00% - - 0.00% 29.09 479.11
- - 0.00% - 0.00% - - 0.00% 5.68 104.51
- - 0.00% - 0.00% - - 0.00% 16.52 278.69
- - 0.00% - 0.00% - - 0.00% 46.20 1,307.46
- - 0.00% - 0.00% - - 0.00% 29.09 962.30
- - 0.00% - 0.00% - - 0.00% 5.68 96.33
- - 0.00% - 0.00% - - 0.00% 16.52 688.39
- -
- - 0.00% - 0.00% - - 0.00% 60.86 1,865.36
- - 0.00% - 0.00% - - 0.00% 60.86 4,123.87
- - 0.00% - 0.00% - - 0.00% 20.00 129.20
- -
- - 0.00% - 0.00% - - 0.00% 19.62 10,613.83
- -
- - 0.00% - 0.00% - - 0.00% 5.08 225.91
- - 0.00% - 0.00% - - 0.00% 2.00 61.80
- - 0.00% - 0.00% - - 0.00% 5.08 117.40
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 5.08 23.62
- -
- -
- - 0.00% - 0.00% - - 0.00% 4.00 51.60
- - 0.00% - 0.00% - - 0.00% 2.00 35.32
- -
- - 0.00% - 0.00% - - 0.00% 18.28 206.38
- -
- - 0.00% - 0.00% - - 0.00% 36.56 110.05
- -
- - 0.00% - 0.00% - - 0.00% 2.00 282.18
- - 0.00% - 0.00% - - 0.00% 2.00 87.08
- - 0.00% - 0.00% - - 0.00% 2.00 87.08
- -
- - 0.00% - 0.00% - - 0.00% 4.00 316.08
- -
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 4.00 200.00
- -
- -
- - 0.00% - 0.00% - - 0.00% 2.10 5.46
- - 0.00% - 0.00% - - 0.00% 2.10 4.43
- - 0.00% - 0.00% - - 0.00% 2.10 11.15
- -
- - 0.00% - 0.00% - - 0.00% 0.90 23.36
- - 0.00% - 0.00% - - 0.00% 1.13 16.76
- - 0.00% - 0.00% - - 0.00% 1.13 54.39
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 0.90 205.52
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% - 0.00% - - 0.00% 0.66 251.06
- - 0.00% - 0.00% - - 0.00% 7.56 249.25
- - 0.00% - 0.00% - - 0.00% 32.11 139.04
- - 0.00% - 0.00% - - 0.00% 7.94 133.95
- - 0.00% - 0.00% - - 0.00% 7.94 330.86
- -
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 12.00 600.00
- -
- -
- - 0.00% - 0.00% - - 0.00% 5.09 13.23
- - 0.00% - 0.00% - - 0.00% 5.09 10.74
- - 0.00% - 0.00% - - 0.00% 5.09 27.03
- -
- - 0.00% - 0.00% - - 0.00% 0.74 19.21
- - 0.00% - 0.00% - - 0.00% 0.93 13.79
- - 0.00% - 0.00% - - 0.00% 0.93 44.76
- -
- - 0.00% - 0.00% - - 0.00% 1.39 317.41
- -
- - 0.00% - 0.00% - - 0.00% 0.56 213.02
- - 0.00% - 0.00% - - 0.00% 9.90 326.40
- - 0.00% - 0.00% - - 0.00% 148.25 641.92
- - 0.00% - 0.00% - - 0.00% 7.20 121.46
- - 0.00% - 0.00% - - 0.00% 7.20 300.02
- -
- - 0.00% - 0.00% - - 0.00% 63.00 634.41
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% - 0.00% - - 0.00% 10.50 324.03
- -
- - 0.00% - 0.00% - - 0.00% 63.00 428.40
- - 0.00% - 0.00% - - 0.00% 10.50 55.34
- -
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 5.00 250.00
- -
- -
- - 0.00% - 0.00% - - 0.00% 6.90 17.94
- - 0.00% - 0.00% - - 0.00% 6.90 14.56
- - 0.00% - 0.00% - - 0.00% 6.90 36.64
- -
- - 0.00% - 0.00% - - 0.00% 2.88 74.76
- - 0.00% - 0.00% - - 0.00% 3.60 53.39
- - 0.00% - 0.00% - - 0.00% 3.60 173.27
- -
- - 0.00% - 0.00% - - 0.00% 2.88 657.65
- -
- - 0.00% - 0.00% - - 0.00% 2.72 1,034.69
- - 0.00% - 0.00% - - 0.00% 29.35 967.67
- - 0.00% - 0.00% - - 0.00% 71.81 310.94
- - 0.00% - 0.00% - - 0.00% 34.30 578.64
- - 0.00% - 0.00% - - 0.00% 34.30 1,429.28
- -
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 5.00 250.00
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- -
- - 0.00% - 0.00% - - 0.00% 18.35 47.71
- - 0.00% - 0.00% - - 0.00% 18.35 38.72
- - 0.00% - 0.00% - - 0.00% 18.35 97.44
- -
- - 0.00% - 0.00% - - 0.00% 2.10 54.52
- - 0.00% - 0.00% - - 0.00% 0.47 2.14
- - 0.00% - 0.00% - - 0.00% 2.63 39.00
- - 0.00% - 0.00% - - 0.00% 2.63 126.58
- -
- - 0.00% - 0.00% - - 0.00% 0.50 114.18
- - 0.00% - 0.00% - - 0.00% 3.06 1,371.06
- - 0.00% - 0.00% - - 0.00% 9.30 306.62
- -
- - 0.00% - 0.00% - - 0.00% 1.59 712.42
- - 0.00% - 0.00% - - 0.00% 21.53 1,025.26
- - 0.00% - 0.00% - - 0.00% 132.07 542.81
- - 0.00% - 0.00% - - 0.00% 12.59 250.29
- - 0.00% - 0.00% - - 0.00% 12.59 360.96
- -
- - 0.00% - 0.00% - - 0.00% 0.82 367.41
- - 0.00% - 0.00% - - 0.00% 7.80 257.17
- - 0.00% - 0.00% - - 0.00% 114.04 493.79
- - 0.00% - 0.00% - - 0.00% 14.40 242.93
- - 0.00% - 0.00% - - 0.00% 14.40 600.05
- -
- - 0.00% - 0.00% - - 0.00% 6.20 275.71
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 8.00 247.20
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 6.20 143.28
- - 0.00% - 0.00% - - 0.00% 6.20 28.83
- -
- - 0.00% - 0.00% - - 0.00% 1.00 8,500.00
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 2.00 100.00
- -
- -
- - 0.00% - 0.00% - - 0.00% 7.60 19.76
- - 0.00% - 0.00% - - 0.00% 7.60 16.04
- - 0.00% - 0.00% - - 0.00% 7.60 40.36
- -
- - 0.00% - 0.00% - - 0.00% 3.80 98.65
- - 0.00% - 0.00% - - 0.00% 4.75 70.44
- - 0.00% - 0.00% - - 0.00% 4.75 228.62
- -
- - 0.00% - 0.00% - - 0.00% 3.80 867.73
- -
- - 0.00% - 0.00% - - 0.00% 7.67 3,436.62
- - 0.00% - 0.00% - - 0.00% 18.85 897.64
- - 0.00% - 0.00% - - 0.00% 99.23 407.84
- - 0.00% - 0.00% - - 0.00% 19.85 394.62
- - 0.00% - 0.00% - - 0.00% 19.85 569.10
- -
- - 0.00% - 0.00% - - 0.00% 2.00 17,000.00
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- - 0.00% - 0.00% - - 0.00% 2.00 100.00
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
30.00 78.00 100.00% - 0.00% 30.00 78.00 100.00% - -
30.00 63.30 100.00% - 0.00% 30.00 63.30 100.00% - -
30.00 159.30 100.00% - 0.00% 30.00 159.30 100.00% - -
- -
- - 0.00% 55.20 818.62 100.00% 55.20 818.62 100.00% - -
- - 0.00% 20.91 157.24 100.00% 20.91 157.24 100.00% - -
- - 0.00% 12.61 1,020.91 100.00% 12.61 1,020.91 100.00% - -
- - 0.00% 24.93 369.71 100.00% 24.93 369.71 100.00% - -
- - 0.00% 24.93 61.58 100.00% 24.93 61.58 100.00% - -
- -
- - 0.00% 30.00 945.30 100.00% 30.00 945.30 100.00% - -
- -
- - 0.00% 21.68 9,429.72 100.00% 21.68 9,429.72 100.00% - -
- - 0.00% 79.70 3,150.54 100.00% 79.70 3,150.54 100.00% - -
- - 0.00% 1,304.19 5,647.14 100.00% 1,304.19 5,647.14 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 15.00 2,544.90
- -
- - 0.00% 15.00 374.70 100.00% 15.00 374.70 100.00% - -
- - 0.00% - 0.00% - - 0.00% 7.20 159.12
-
- - 0.00% 11.90 277.63 100.00% 11.90 277.63 100.00% - -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
- - 0.00% - 0.00% - - 0.00% 10.00 500.00
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
62.50 162.50 100.00% - 0.00% 62.50 162.50 100.00% - -
62.50 131.88 100.00% - 0.00% 62.50 131.88 100.00% - -
62.50 331.88 100.00% - 0.00% 62.50 331.88 100.00% - -
- -
- - 0.00% 110.00 3,775.20 100.00% 110.00 3,775.20 100.00% - -
- - 0.00% 36.06 271.17 100.00% 36.06 271.17 100.00% - -
- - 0.00% 21.01 1,700.97 100.00% 21.01 1,700.97 100.00% - -
- - 0.00% 60.87 902.70 100.00% 60.87 902.70 100.00% - -
- - 0.00% 60.87 150.35 100.00% 60.87 150.35 100.00% - -
- -
- - 0.00% 62.50 1,969.38 100.00% 62.50 1,969.38 100.00% - -
- -
- - 0.00% 52.93 23,021.90 100.00% 52.93 23,021.90 100.00% - -
- - 0.00% 161.74 6,393.58 100.00% 161.74 6,393.58 100.00% - -
- - 0.00% 2,301.44 9,965.24 100.00% 2,301.44 9,965.24 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 25.00 4,241.50
- -
- - 0.00% 25.00 624.50 100.00% 25.00 624.50 100.00% - -
- - 0.00% - 0.00% - - 0.00% 7.20 159.12

- -
- - 0.00% 11.90 277.63 100.00% 11.90 277.63 100.00% - -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
- - 0.00% - 0.00% - - 0.00% 10.00 500.00
- - -
- -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
101.00 262.60 100.00% - 0.00% 101.00 262.60 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
101.00 213.11 100.00% - 0.00% 101.00 213.11 100.00% - -
101.00 536.31 100.00% - 0.00% 101.00 536.31 100.00% - -
- -
620.85 21,307.57 100.00% - 0.00% 620.85 21,307.57 100.00% - -
- - 0.00% 434.85 1,982.92 100.00% 434.85 1,982.92 100.00% - -
- - 0.00% 52.64 4,261.73 100.00% 52.64 4,261.73 100.00% - -
- - 0.00% 153.36 2,274.33 100.00% 153.36 2,274.33 100.00% - -

- - 0.00% 153.36 378.80 100.00% 153.36 378.80 100.00% - -
- -
101.00 3,182.51 100.00% - 0.00% 101.00 3,182.51 100.00% - -
- -
133.36 58,004.93 100.00% - 0.00% 133.36 58,004.93 100.00% - -
365.57 14,450.98 100.00% - 0.00% 365.57 14,450.98 100.00% - -
8,002.65 34,651.47 100.00% - 0.00% 8,002.65 34,651.47 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 28.45 4,826.83
- -
29.00 724.42 100.00% - 0.00% 29.00 724.42 100.00% - -
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00% - -

- -
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00% - -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
6.00 300.00 30.00% 14.00 700.00 70.00% 20.00 1,000.00 100.00% - -
- -
- -
39.42 102.49 100.00% - 0.00% 39.42 102.49 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
39.42 83.18 100.00% - 0.00% 39.42 83.18 100.00% - -
39.42 209.32 100.00% - 0.00% 39.42 209.32 100.00% - -
- -
- - 0.00% - 0.00% - - 0.00% 54.86 813.57
- - 0.00% - 0.00% - - 0.00% 15.44 70.41
- - 0.00% - 0.00% - - 0.00% 7.88 637.96
- - 0.00% - 0.00% - - 0.00% 45.33 672.24
- - 0.00% - 0.00% - - 0.00% 45.33 111.97
- -
- - 0.00% - 0.00% - - 0.00% 116.62 3,674.70
- -
- - 0.00% - 0.00% - - 0.00% 31.54 10,365.94
- - 0.00% - 0.00% - - 0.00% 82.73 3,270.32
- -
- - 0.00% - 0.00% - - 0.00% 3.60 30.31
- - 0.00% - 0.00% - - 0.00% 32.85 725.99
- -
- - 0.00% - 0.00% - - 0.00% 3.00 69.99
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
- - 0.00% - 0.00% - - 0.00% 20.00 1,000.00
- -
- -
1.00 750.00 100.00% - 0.00% 1.00 750.00 100.00% - -
0.63 157.50 12.60% 1.37 342.50 27.40% 2.00 500.00 40.00% 3.00 750.00
115.00 2,551.85 41.62% 161.33 3,579.91 58.38% 276.33 6,131.76 100.00% - -
0.50 7,500.00 50.00% 0.20 3,000.00 20.00% 0.70 10,500.00 70.00% 0.30 4,500.00
- -
0.25 1,250.00 25.00% 0.25 1,250.00 25.00% 0.50 2,500.00 50.00% 0.50 2,500.00
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
0.13 375.00 12.50% 0.38 1,140.00 38.00% 0.51 1,515.00 50.50% 0.50 1,485.00
- -
1,934.99 5,030.97 100.00% - 0.00% 1,934.99 5,030.97 100.00% - -
1,934.99 4,082.83 100.00% - 0.00% 1,934.99 4,082.83 100.00% - -
- - 0.00% 1,400.00 7,434.00 72.35% 1,400.00 7,434.00 72.35% 534.99 2,840.80
- -
- 0.00% 300.00 1,548.00 80.57% 300.00 1,548.00 80.57% 72.35 373.33
- - 0.00% - 0.00% - - 0.00% 34.14 1,012.25
- - 0.00% - 0.00% - - 0.00% 25.85 766.45
- 0.00% 967.50 3,744.23 50.00% 967.50 3,744.23 50.00% 967.49 3,744.19
- - 0.00% 300.00 10,371.00 77.52% 300.00 10,371.00 77.52% 87.00 3,007.59
- - 0.00% 55.94 1,933.85 100.00% 55.94 1,933.85 100.00% - -
- - 0.00% 300.00 4,449.00 67.97% 300.00 4,449.00 67.97% 141.34 2,096.07
- - 0.00% 300.00 846.00 67.97% 300.00 846.00 67.97% 141.34 398.58
- -
- - 0.00% - 0.00% - - 0.00% 77.27 26,131.17
- - 0.00% - 0.00% - - 0.00% 986.31 32,518.64
- - 0.00% - 0.00% - - 0.00% 653.99 11,032.81
- - 0.00% - 0.00% - - 0.00% 653.99 12,687.41
- -
- - 0.00% - 0.00% - - 0.00% 108.65 3,330.12
- - 0.00% - 0.00% - - 0.00% 108.65 5,909.47
- - 0.00% - 0.00% - - 0.00% 990.96 73,113.03
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- -
- - 0.00% 100.00 4,323.00 53.63% 100.00 4,323.00 53.63% 86.45 3,737.23
- - 0.00% - 0.00% - - 0.00% 19.39 6,557.31
- - 0.00% 64.64 2,035.36 50.00% 64.64 2,035.36 50.00% 64.64 2,035.36
- - 0.00% - 0.00% - - 0.00% 64.64 2,035.51
- - 0.00% - 0.00% - - 0.00% 7.00 593.81
- -
- - 0.00% - 0.00% - - 0.00% 5.76 249.00
- - 0.00% - 0.00% - - 0.00% 16.47 5,569.82
- - 0.00% - 0.00% - - 0.00% 144.13 4,560.27
- - 0.00% - 0.00% - - 0.00% 109.82 6,158.71
- - 0.00% - 0.00% - - 0.00% 38.20 6,481.01
- -
- - 0.00% - 0.00% - - 0.00% 436.93 19,430.28
- - 0.00% - 0.00% - - 0.00% 52.00 1,606.80
- - 0.00% - 0.00% - - 0.00% 436.93 10,097.45
- - 0.00% - 0.00% - - 0.00% 436.93 2,031.72
- -
- - 0.00% - 0.00% - - 0.00% 10.00 3,018.50
- -
- -
- - 0.00% - 0.00% - - 0.00% 7.50 19.50
- - 0.00% - 0.00% - - 0.00% 7.50 15.83
- - 0.00% - 0.00% - - 0.00% 7.50 39.83
- -
- - 0.00% - 0.00% - - 0.00% 2.57 76.20
- - 0.00% - 0.00% - - 0.00% 0.77 3.51
- - 0.00% - 0.00% - - 0.00% 2.06 30.55
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% - 0.00% - - 0.00% 2.06 99.15
- -
- - 0.00% - 0.00% - - 0.00% 2.57 161.58
- - 0.00% - 0.00% - - 0.00% 5.03 1,608.09
- - 0.00% - 0.00% - - 0.00% 4.36 131.19
- - 0.00% - 0.00% - - 0.00% 14.73 487.27
- -
- - 0.00% - 0.00% - - 0.00% 4.00 986.12
- - 0.00% - 0.00% - - 0.00% 1.00 1,500.00
- - 0.00% - 0.00% - - 0.00% 1.00 250.00
- -
- -
- - 0.00% - 0.00% - - 0.00% 95.79 1,623.64
- - 0.00% 0.00% - - 0.00% 191.58 279.71
- - 0.00% 0.00% - - 0.00% 95.79 982.81
-
- - 0.00% 0.00% - - 0.00% 5.20 360.72
- - 0.00% 0.00% - - 0.00% 11.72 247.64
-
- - 0.00% 0.00% - - 0.00% 478.95 3,175.44
-
- - 0.00% 0.00% - - 0.00% 1,067.48 3,533.36
-
- - 0.00% 0.00% - - 0.00% 2.00 232.86
- - 0.00% 0.00% - - 0.00% 1.00 186.20
- - 0.00% 0.00% - - 0.00% 2.00 198.98
-
- - 0.00% 0.00% - - 0.00% 18.00 1,314.72
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - 0.00% 0.00% - - 0.00% 34.00 1,371.56
-
- - 0.00% 0.00% - - 0.00% 4.00 7,400.00
- - 0.00% 0.00% - - 0.00% 34.00 32,317.00

-
- - 0.00% 0.00% - - 0.00% 65.57 1,133.71
- - 0.00% 0.00% - - 0.00% 54.64 79.77
- - 0.00% 0.00% - - 0.00% 65.57 672.75
- - 0.00% 0.00% - - 0.00% 176.21 1,430.83
- - 0.00% 0.00% - - 0.00% 3.00 378.36
- - 0.00% 0.00% - - 0.00% 16.00 936.96
- - 0.00% 0.00% - - 0.00% 6.00 351.36
-
- - 0.00% 0.00% - - 0.00% 1.00 19,800.00
- -
- - 0.00% 0.50 7,985.00 50.00% 0.50 7,985.00 50.00% 0.50 7,985.00
- - 0.00% 0.00% - - 0.00% 1.00 5,000.00
-
0.20 4,108.40 20.00% 0.25 5,146.61 25.05% 0.45 9,255.01 45.05% 0.55 11,286.99
S/. 163,678.52 S/. 194,961.19 S/. 358,639.71 S/. 659,966.17
13,094.28 15,596.90 28,691.18 52,797.29
11,457.50 13,647.28 25,104.78 46,197.63
S/. 188,230.30 S/. 224,205.37 S/. 412,435.67 S/. 758,961.09
33,881.45 40,356.97 74,238.42 136,613.00
S/. 222,111.75 S/. 264,562.34 S/. 486,674.09 S/. 895,574.09
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
16.07% 19.14% 35.21% 64.79%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
50.02%
50.01%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
100.00%
45.59%
0.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
0.00%
0.00%
50.00%
0.00%
41.17%
50.00%
49.74%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
100.00%
50.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
50.00%
50.00%
50.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
60.00%
0.00%
30.00%
50.00%
SALDO POR EJECUTAR
% DE
AVANCE
49.50%
0.00%
0.00%
27.65%
19.43%
100.00%
100.00%
50.00%
22.48%
0.00%
32.03%
32.03%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
46.37%
100.00%
50.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
50.00%
100.00%
54.95%
SALDO POR EJECUTAR
% DE
AVANCE
VALORIZACION RECALCUL
OBRA : “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA-HUANCAVE
PPTO. CONTRATADO : 1382248.18
FECHA : 31/03/2018
SUPERVISOR : ARQ. CARDENAS LOARDO Robert Augusto
RESIDENTE : ARQ. CANTORIN CAMAYO Carlos Jose
ITEM DESCRIPCION ACUMU
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01 SS.HH.
01.01 ESTRUCTURAS
01.01.01.01 LIMPIEZA DE TERRENO MANUAL m2 37.82 S/. 2.60 S/. 98.33 37.82
01.01.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 37.82 S/. 2.11 S/. 79.80 37.82
01.01.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 37.82 S/. 5.31 S/. 200.82 37.82
01.01.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 17.62 S/. 5.16 S/. 90.92 17.62
01.01.02.02 EXCAVACION PARA CIMIENTOS HASTA 1.00m DE PROFUNDIDAD EN TERRENO NORMAL m3 4.60 S/. 25.96 S/. 119.42 4.60
01.01.02.03 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 5.66 S/. 25.96 S/. 146.93 5.66
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.01.02.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 1.21 S/. 4.56 S/. 5.52 1.21
01.01.02.05 NIVELACION INTERIOR Y APISONADO CON EQUIPO m2 33.50 S/. 2.34 S/. 78.39 33.50
01.01.02.06 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 33.64 S/. 14.83 S/. 498.88 33.64
01.01.02.07 ELIMINACION DE MATERIAL EXEDENTE CON EQUIPO PESADO m3 33.64 S/. 2.63 S/. 88.47 33.64
01.01.03.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 4.88 S/. 30.54 S/. 149.04 4.88
01.01.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 4.94 S/. 228.35 S/. 1,128.05 4.94
01.01.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 1.04 S/. 279.71 S/. 290.90 1.04
01.01.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 13.36 S/. 41.38 S/. 552.84 13.36
01.01.03.05 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 33.50 S/. 30.65 S/. 1,026.78 -
01.01.04.01 VEREDA DE CONCRETO PULIDO DE 4" SIN COLOREAR Y BRUÑADO m2 1.79 S/. 43.23 S/. 77.38 -
01.01.04.02 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 3.58 S/. 31.49 S/. 112.73 -
01.01.05.01 ZAPATAS
01.01.05.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 2.44 S/. 342.13 S/. 834.80 2.44
01.01.05.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 49.37 S/. 4.33 S/. 213.77 49.37
01.01.05.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.48 S/. 388.11 S/. 574.40 1.48
01.01.05.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 19.74 S/. 47.62 S/. 940.02 19.74
01.01.05.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 276.54 S/. 4.33 S/. 1,197.42 276.54
01.01.05.03 VIGAS
01.01.05.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 1.82 S/. 445.59 S/. 810.97 1.82
01.01.05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 13.86 S/. 55.77 S/. 772.97 13.86
01.01.05.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 269.75 S/. 4.33 S/. 1,168.02 269.75
01.01.05.04.01 CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 m3 3.23 S/. 342.13 S/. 1,105.08 3.23
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.01.05.04.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS ALIGERADAS m2 30.84 S/. 44.90 S/. 1,384.72 30.84
01.01.05.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA ALIGERADA kg 116.65 S/. 4.33 S/. 505.09 116.65
01.01.05.04.04 LADRILLO HUECO DE ARCILLA h=12 cm PARA TECHO ALIGERADO und 256.90 S/. 2.95 S/. 757.86 256.90
01.02 ARQUITECTURA
01.02.01.01 MURO DE LADRILLO TIPO IV 18 HUECOS DE SOGA C:A-1:4 x 1.5 CM. m2 68.03 S/. 69.37 S/. 4,719.24 34.00
01.02.01.02 ACERO EN MURO DE SOGA DE ALBANILERIA ARMADA kg 10.20 S/. 4.36 S/. 44.47 5.10
01.02.02.01 TARRAJEO EN MUROS INTERIORES CON C:A - 1:5 E=1.5 CM m2 60.54 S/. 18.53 S/. 1,121.81 -
01.02.02.02 TARRAJEO EN EXTERIORES CON C:A - 1:5 E=1.5 CM m2 53.73 S/. 24.92 S/. 1,338.95 -
01.02.02.03 TARRAJEO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 14.87 S/. 26.84 S/. 399.11 -
01.02.02.04 TARRAJEO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 13.86 S/. 19.52 S/. 270.55 -
01.02.02.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS ml 27.60 S/. 12.53 S/. 345.83 -
01.02.02.06 BRUÑAS DE 1" ml 75.34 S/. 4.29 S/. 323.21 -
01.02.03.01 CIELORRASOS CON MEZCLA C:A 1:5 CINTAS E=1.5CM m2 30.82 S/. 31.46 S/. 969.60 30.82
01.02.04.01 CONTRAPISO DE 40 mm m2 22.04 S/. 31.49 S/. 694.04 -
01.02.04.02 PISO DE CERAMICO ALTO TRANSITO 30 x 30 COLOR BEIGE m2 22.04 S/. 47.89 S/. 1,055.50 -
01.02.05.01 ZOCALO DE CERAMICO 0.30x0.30 M H= 1.20 m S/PLANOS m2 28.86 S/. 49.16 S/. 1,418.76 -
01.02.05.02 CONTRAZOCALO DE CERAMICO H=10CM ml 5.35 S/. 14.63 S/. 78.27 -
01.02.05.03 CONTRAZOCALO DE CEMENTO SIN COLOREAR H=40 CM PULIDO, E=2.0 CM, MEZCLA 1:5 C:A ml 19.10 S/. 8.88 S/. 169.61 -

01.02.06.01 m2 6.09 S/. 273.65 S/. 1,666.53 -
ACCESORIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.02.07.01 PUERTA METALICA EN SS.HH. DE 0.70 X 2.10 M S/DISEÑO m2 5.25 S/. 138.16 S/. 725.34 -
01.02.07.02 DIVISIONES METALICAS EN SS.HH.S/DISEÑO m2 16.49 S/. 163.19 S/. 2,691.00 -
01.02.08 CERRAJERIA
01.02.08.01 BISAGRAS ALUMINIZADAS TIPO CAPUCHINA DE 3 1/2"X 3 1/2" pza 12.00 S/. 32.26 S/. 387.12 -
01.02.08.02 CERRADURA DE PARCHE 3 GOLPES und 3.00 S/. 67.83 S/. 203.49 -
01.02.08.03 CERROJO CROMADO DE 2 1/2" und 5.00 S/. 25.83 S/. 129.15 -
01.02.08.04 TIRADOR CROMADO DE 4" und 3.00 S/. 24.13 S/. 72.39 -
01.02.09 VIDRIOS
01.02.09.01 m2 4.40 S/. 132.41 S/. 582.60 -
SISTEMA PIVOT
01.02.10 PINTURA
01.02.10.01 PINTURA EN CIELO RASO C/ LATEX LAVABLE m2 30.82 S/. 9.92 S/. 305.73 -
01.02.10.02 PINTURA EN MUROS INTERIORES C/ LATEX LAVABLE m2 60.54 S/. 9.52 S/. 576.34 -
01.02.10.03 PINTURA EN MUROS EXTERIORES C/ LATEX LAVABLE m2 53.73 S/. 10.17 S/. 546.43 -
01.02.10.04 PINTURA EN COLUMNAS C/ LATEX LAVABLE m2 14.87 S/. 9.52 S/. 141.56 -
01.02.10.05 PINTURA EN VIGAS C/ LATEX LAVABLE m2 13.86 S/. 10.52 S/. 145.81 -
01.02.10.06 PINTURA EN DERRAMES C/ LATEX LAVABLE m2 27.60 S/. 1.63 S/. 44.99 -
01.02.10.07 PINTURA EN BRUÑAS 1" C/ LATEX LAVABLE ml 75.34 S/. 0.81 S/. 61.03 -
01.02.10.08 PINTURA EN CARPINTENRIA DE MADERA CON BARNIZ 02 MANOS m2 6.09 S/. 14.54 S/. 88.55 -
01.02.10.09 PINTURA ESMALTE Y ANTICORROSIVO EN CARPINTERIA METALICA ml 21.74 S/. 5.27 S/. 114.57 -
01.02.10.10 PINTURA ESMALTE SINTETICO EN CONTRAZOCALO DE CEMENTO H=40CM ml 19.10 S/. 9.91 S/. 189.28 -
01.02.11 VARIOS
01.02.11.01 JUNTA DE CONSTRUCCION CON TEKNOPORT ml 15.00 S/. 10.32 S/. 154.80 -
01.02.11.02 JUNTAS ASFALTICAS 1" ml 6.10 S/. 7.19 S/. 43.86 -
01.03.01.01.01 INODORO TANQUE BAJO BLANCO und 5.00 S/. 253.98 S/. 1,269.90 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.03.01.01.02 LAVATORIO TIPO OVALIN COLOR BLANCO INCL/ACCESORIOS und 3.00 S/. 126.87 S/. 380.61 -
01.03.01.01.03 URINARIO BAMBI DE CERAMICO COLOR BLANCO INCL. ACCESORIOS und 2.00 S/. 135.34 S/. 270.68 -
01.03.01.01.04 ESPEJO CON MARCO METALICO PULIDO pza 2.00 S/. 60.34 S/. 120.68 -
01.03.01.01.05 PAPELERA DE PLASTICO TAPA CON VENTANA VATIBLE und 5.00 S/. 43.77 S/. 218.85 -
01.03.01.02.01 SALIDA DE DESAGUE DE PVC 2" pto 7.00 S/. 14.23 S/. 99.61 7.00
01.03.01.02.03 SALIDA DE VENTILACION EN PVC SAL 2" pto 2.00 S/. 41.57 S/. 83.14 2.00
01.03.01.03.01 RED DE DISTRIBUCION PVC SAL DESAGUE 2" ml 7.65 S/. 9.81 S/. 75.05 7.65
01.03.01.04.01 CODOS
01.03.01.04.01.01 CODO PVC-SAP 2" * 90 pza 18.00 S/. 13.75 S/. 247.50 18.00
01.03.01.04.01.02 CODO PVC-SAL 2" * 45º pza 3.00 S/. 13.75 S/. 41.25 3.00
01.03.01.04.01.03 CODO PVC SAL 4"X90° pza 4.00 S/. 15.55 S/. 62.20 4.00
01.03.01.04.02 TEES
01.03.01.04.02.01 TEE PVC-SAL 4* 4" pza 5.00 S/. 19.40 S/. 97.00 5.00
01.03.01.04.02.02 TEE PVC-SAL 2* 2" pza 2.00 S/. 18.27 S/. 36.54 2.00
01.03.01.04.03 YEES
01.03.01.04.03.01 YEE PVC-SAL DE 2" pza 3.00 S/. 21.36 S/. 64.08 3.00
01.03.01.04.03.02 YEE PVC SAL 4" pza 6.00 S/. 24.75 S/. 148.50 6.00
01.03.01.04.03.03 YEE PVC-SAL DE 4" A 2" pza 4.00 S/. 24.75 S/. 99.00 4.00
01.03.02.01 SUMIDERO DE BRONCE 2" pza 2.00 S/. 22.58 S/. 45.16 -
01.03.02.02 REGISTROS DE BRONCE DE 4" pza 5.00 S/. 39.13 S/. 195.65 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.03.02.03 SOMBRERO PARA VENTILACION DE PVC DE 2" und 2.00 S/. 15.21 S/. 30.42 -
01.03.02.04 CAJA DE REGISTRO DE DESAGUE 12" X 24" CON TAPA und 1.00 S/. 151.12 S/. 151.12 -
01.04.01.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 8.00 S/. 7.83 S/. 62.64 -
01.04.02.01 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP ml 13.70 S/. 5.60 S/. 76.72 -
01.04.03 ACCESORIOS
01.04.03.01 CODOS
01.04.03.01.01 CODO PVC-SAP 1/2" x 90 und 7.00 S/. 14.18 S/. 99.26 -
01.04.03.02 TEES
01.04.03.02.01 TEE PVC-SAP 1/2" und 12.00 S/. 12.13 S/. 145.56 -
01.04.03.03.01 VALVULA DE COMPUERTA DE BRONCE UNION ROSCADA 1/2" und 3.00 S/. 101.89 S/. 305.67 -
01.04.03.03.02 GRIFO CROMADO DE 1/2" und 3.00 S/. 45.03 S/. 135.09 -
01.05.01.01 TUBERIA PARA DESAGUE PLUVIAL 3" pto 2.00 S/. 34.66 S/. 69.32 -
01.05.02.01 TUBERIA PARA AGUAS PLUVIALES PVC SAL DE 3" ml 12.00 S/. 10.12 S/. 121.44 -
01.05.03 ACCESORIOS
01.05.03.01 CODO PVC-SAP 3" * 90 pza 6.00 S/. 18.97 S/. 113.82 -
01.06.01.01 SALIDA DE TECHO PARA CENTRO DE LUZ pto 5.00 S/. 12.90 S/. 64.50 5.00
01.06.01.02 SALIDA PARA INTERRUPTOR SIMPLE pto 3.00 S/. 17.66 S/. 52.98 3.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.06.02.01 TUBERIA DIAMETRO 1" PVC SEL ml 4.00 S/. 10.66 S/. 42.64 4.00
01.06.02.02 TUBERIA DIAMETRO 3/4" PVC SEL ml 12.62 S/. 7.82 S/. 98.69 12.62
01.06.03.01 CONDUCTOR TW 2x10.0 MM2 ml 10.00 S/. 5.92 S/. 59.20 -
01.06.03.02 CONDUCTOR TW 2.5MM2 ml 12.62 S/. 5.91 S/. 74.58 -
01.06.04.01 TABLERO DE DISTRIBUCION DE ENERGIA ELECTRICA 04 POLOS und 1.00 S/. 171.77 S/. 171.77 -
01.06.04.02 INTERRUPTOR THERMOMAGNETICO MONOFASICA 2 X 15 A pza 1.00 S/. 43.54 S/. 43.54 -
01.06.05.01 FLUORESCENTE RECTO ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA und 7.00 S/. 69.15 S/. 484.05 -
01.06.06 VARIOS
01.06.06.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 1.00
01.06.06.02 ROTURA DE PROBETA DE CONCRETO und 3.00 S/. 50.00 S/. 150.00 -
02.01.01 LIMPIEZA DE TERRENO MANUAL m2 55.50 S/. 2.60 S/. 144.30 55.50
02.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 55.50 S/. 2.11 S/. 117.11 55.50
02.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 55.50 S/. 5.31 S/. 294.71 55.50
02.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 66.60 S/. 5.16 S/. 343.66 66.60
02.02.02 EXCAVACION PARA CIMIENTOS HASTA 1.00m DE PROFUNDIDAD EN TERRENO NORMAL m3 4.76 S/. 25.96 S/. 123.57 4.76
02.02.03 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 13.82 S/. 25.96 S/. 358.77 13.82
02.02.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 3.98 S/. 4.56 S/. 18.15 3.98
RELLENO Y COMPACTADO CON MATERIAL DE PRESTAMO EN INTERIOR DE GLORIETA H=0.85 M
02.02.05 m3 41.96 S/. 33.63 S/. 1,411.11 41.96
APROX. CON EQUIPO
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.02.06 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 100.28 S/. 14.83 S/. 1,487.15 100.28
02.02.07 ELIMINACION DE MATERIAL EXEDENTE CON EQUIPO PESADO m3 100.28 S/. 2.63 S/. 263.74 100.28
02.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 8.64 S/. 30.54 S/. 263.87 8.64
02.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 4.76 S/. 228.35 S/. 1,086.95 4.76
02.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 4.28 S/. 279.71 S/. 1,197.16 4.28
02.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 32.40 S/. 41.38 S/. 1,340.71 32.40
02.03.05 ACERO fy=4200 kg/cm2 GRADO 60 kg 190.01 S/. 4.33 S/. 822.74 190.01
02.04.01 CONCRETO EN SARDINEL f'c=140 kg/cm2 m3 3.95 S/. 309.58 S/. 1,222.84 -
02.04.02 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 52.64 S/. 47.77 S/. 2,514.61 -
02.04.03 TARRAJEO PRIMARIO RAYADO CON C:A - 1:5 E=1.5 CM m2 26.32 S/. 16.83 S/. 442.97 -
02.04.04 ENCHAPE EN GRANITO LAVADO m2 26.32 S/. 37.24 S/. 980.16 -
02.05.01 ZAPATAS
02.05.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 5.18 S/. 342.13 S/. 1,772.23 5.18
02.05.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 161.57 S/. 4.33 S/. 699.60 161.57
02.05.02 COLUMNAS
02.05.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.81 S/. 445.59 S/. 806.52 1.81
02.05.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 24.51 S/. 47.62 S/. 1,167.17 24.51
02.05.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 405.20 S/. 4.33 S/. 1,754.52 405.20
02.05.03 VIGAS
02.05.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 5.26 S/. 445.59 S/. 2,343.80 -
02.05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 31.92 S/. 55.77 S/. 1,780.18 31.92
02.05.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 806.27 S/. 4.33 S/. 3,491.15 806.27
02.05.04.01 CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2 m3 11.03 S/. 359.38 S/. 3,963.96 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.05.04.02 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA m2 55.14 S/. 40.54 S/. 2,235.38 30.00
02.05.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA MACIZA kg 171.42 S/. 4.33 S/. 742.25 171.42
02.05.05.01 CONCRETO FC =175 KG/CM2 EN GRADERIAS DE GLORIETA m3 3.46 S/. 395.66 S/. 1,368.98 -
02.05.05.02 ENCOFRADO Y DESENCOFRADO DE GRADERIAS m2 6.53 S/. 31.64 S/. 206.61 -
02.05.06.01 CONCRETO EN MESA DE TRABAJO f'c=210 kg/cm2 m3 0.83 S/. 445.59 S/. 369.84 -
02.05.06.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MESA DE TRABAJO m2 6.40 S/. 47.62 S/. 304.77 -
02.05.06.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/MESA DE TRABAJO kg 59.35 S/. 4.33 S/. 256.99 -
02.05.07.01 TARRAJEO PRIMARIO RAYADO EN EXTERIOR DE LOZA MACIZA CON C:A - 1:5 E=1.5 CM m2 75.31 S/. 19.72 S/. 1,485.11 -
02.05.07.02 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 20.80 S/. 18.40 S/. 382.72 -
02.05.07.03 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 22.80 S/. 15.67 S/. 357.28 -
02.05.07.04 TARRAJEO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 28.17 S/. 16.71 S/. 470.72 -
02.05.07.05 TARRAJEO PRIMARIO RAYADO EN GRADERIAS CON C:A - 1:5 E=1.5 CM m2 18.30 S/. 33.21 S/. 607.74 -
02.05.07.06 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 22.40 S/. 16.87 S/. 377.89 -
02.05.07.07 ACABADO CON GRANITO PULIDO EN EXTERIOR DE LOSA MACIZA m2 75.31 S/. 26.46 S/. 1,992.70 -
02.05.07.08 ENCHAPE EN GRANITO PULIDO EN SOBRECIMIENTOS m2 20.80 S/. 25.42 S/. 528.74 -
02.05.07.09 ENCHAPE CON GRANITO PULIDO EN COLUMNAS m2 22.80 S/. 28.30 S/. 645.24 -
02.05.07.10 ACABADO CON GRANITO PULIDO EN GRADERIAS DE GLORIETA m2 18.30 S/. 28.67 S/. 524.66 -
02.05.07.11 ENCHAPE EN GRANITO PULIDO EN BANCAS m2 22.40 S/. 39.87 S/. 893.09 -
02.05.08.01 CIELORRASOS CON MEZCLA C:A 1:5 CINTAS E=1.5 CM m2 56.95 S/. 30.52 S/. 1,738.11 -
02.05.09.01 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 49.37 S/. 30.65 S/. 1,513.19 -
02.05.09.02 PISO DE CONCRETO ESTAMPADO E= 10 CM F'C=210 KG/CM2 m2 49.37 S/. 67.76 S/. 3,345.31 -
02.05.09.03 JUNTAS ASFALTICAS ml 50.00 S/. 6.46 S/. 323.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.05.10.01 BARANDA METALICA TIPO 1 SEGUN DISEÑO INCLUIDO INSTALACION ml 32.00 S/. 160.30 S/. 5,129.60 -
02.05.11 PINTURA
02.05.12.01 SEMBRIO DE GRASS m2 38.82 S/. 44.47 S/. 1,726.33 -
02.05.12.02 SEMBRIO DE PLANTAS HORNAMENTALES und 14.00 S/. 30.90 S/. 432.60 -
02.05.12.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 38.82 S/. 23.11 S/. 897.13 -
02.05.12.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m2 38.82 S/. 4.65 S/. 180.51 -
02.05.13 VARIOS
02.05.13.01 JUNTA DE CONSTRUCCION CON TEKNOPORT ml 20.00 S/. 10.48 S/. 209.60 -
02.06.01.01 SALIDA DE TECHO PARA CENTRO DE LUZ pto 6.00 S/. 12.90 S/. 77.40 -
02.06.01.02 SALIDA PARA INTERRUPTOR SIMPLE pto 1.00 S/. 17.66 S/. 17.66 -
02.06.02.01 TUBERIA PVC ELECTRICA SAP D=25 mm ml 12.85 S/. 11.29 S/. 145.08 -
02.06.03.01 CONDUCTOR TW 2x14 MM2 ml 25.70 S/. 3.01 S/. 77.36 -
02.06.05.01 LUMINARIA SPOT LIGHT CROMADO und 6.00 S/. 79.02 S/. 474.12 -
02.06.06 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 1.00
03 ARCOS DE PORTADA
03.01 ESTRUCTURAS
03.01.02.01 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 14.51 S/. 25.96 S/. 376.68 -
03.01.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 4.83 S/. 4.56 S/. 22.02 -
03.01.02.03 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 28.76 S/. 14.83 S/. 426.51 -
03.01.02.04 ELIMINACION DE MATERIAL EXCEDENTE C/MAQUINARIA m3 28.76 S/. 2.82 S/. 81.10 -
03.01.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" P/ZAPATAS m2 9.67 S/. 30.54 S/. 295.32 -
03.01.04.01 ZAPATAS
03.01.04.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 5.80 S/. 342.13 S/. 1,984.35 -
03.01.04.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 122.26 S/. 4.33 S/. 529.39 -
03.01.04.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 2.39 S/. 388.11 S/. 927.58 -
03.01.04.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 38.89 S/. 47.62 S/. 1,851.94 -
03.01.04.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 497.28 S/. 4.33 S/. 2,153.22 -
03.01.04.03 VIGAS
03.01.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 3.85 S/. 445.59 S/. 1,715.52 -
03.01.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 40.93 S/. 55.77 S/. 2,282.67 -
03.01.04.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 492.67 S/. 4.33 S/. 2,133.26 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
03.01.04.04.01 CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2 m3 0.81 S/. 359.38 S/. 291.10 -
03.01.04.04.02 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA m2 12.71 S/. 40.54 S/. 515.26 -
03.01.04.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA MACIZA kg 99.45 S/. 4.33 S/. 430.62 -
03.02 ARQUITECTURA
03.02.01.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 49.48 S/. 16.47 S/. 814.94 -
03.02.01.03 TARRAJEO PRIMARIO RAYADO EN PEDESTAL CON C:A - 1:5 E=1.5 CM m2 6.48 S/. 16.05 S/. 104.00 -
03.02.01.04 ENCHAPE CON PIEDRA ESCALLA EN COLUMNA DE PORTADA m2 31.24 S/. 79.58 S/. 2,486.08 -
03.02.01.05 ENCHAPE CON PIEDRA ESCALLA EN VIGAS DE PORTADA m2 49.98 S/. 81.09 S/. 4,052.88 -
03.02.01.06 ENCHAPE CON PIEDRA ESCALLA EN PEDESTAL m2 6.48 S/. 75.60 S/. 489.89 -
03.02.01.07 ACABADO CON GRANITO PULIDO EN LOSA MACIZA DE PORTADA m2 14.62 S/. 36.70 S/. 536.55 -
03.02.02 VARIOS
03.02.02.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 -
04.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 9.15 S/. 5.16 S/. 47.21 -
04.02.02 EXCAVACION PARA CIMIENTOS HASTA 1.00m DE PROFUNDIDAD EN TERRENO NORMAL m3 0.70 S/. 25.96 S/. 18.17 -
04.02.03 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 7.20 S/. 25.96 S/. 186.91 -
04.02.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 3.02 S/. 4.56 S/. 13.77 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
04.02.05 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 16.60 S/. 14.83 S/. 246.18 -
04.02.06 ELIMINACION DE MATERIAL EXEDENTE CON EQUIPO PESADO m3 16.60 S/. 2.63 S/. 43.66 -
04.03.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 3.24 S/. 30.54 S/. 98.95 -
04.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 1.28 S/. 228.35 S/. 292.29 -
04.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 0.42 S/. 279.71 S/. 117.48 -
04.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 11.20 S/. 41.38 S/. 463.46 -
04.04.01 ZAPATAS
04.04.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 1.62 S/. 342.13 S/. 554.25 -
04.04.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 48.55 S/. 4.33 S/. 210.22 -
04.04.02 COLUMNAS
04.04.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.47 S/. 445.59 S/. 655.02 -
04.04.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 29.36 S/. 47.62 S/. 1,398.12 -
04.04.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 158.65 S/. 4.33 S/. 686.95 -
04.04.03 VIGAS
04.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 0.62 S/. 445.59 S/. 276.27 -
04.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 7.26 S/. 55.77 S/. 404.89 -
04.04.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 87.94 S/. 4.33 S/. 380.78 -
04.04.04.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 56.70 S/. 35.23 S/. 1,997.54 -
04.04.04.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 44.10 S/. 33.05 S/. 1,457.51 -
04.05.01 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 12.94 S/. 15.67 S/. 202.77 -
04.05.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 7.26 S/. 16.47 S/. 119.57 -
04.05.03 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 2.19 S/. 18.40 S/. 40.30 -
04.05.04 ACABADO CON GRANITO PULIDO EN COLUMNA m2 12.94 S/. 28.30 S/. 366.20 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
04.05.05 ACABADO CON GRANITO PULIDO EN VIGAS m2 7.26 S/. 33.08 S/. 240.16 -
04.05.06 REVESTIDO DE SOBRECIMIENTO CON GRANITO LAVADO m2 2.19 S/. 16.96 S/. 37.14 -
04.06 COBERTURAS
COBERTURA DE PLANCHA DE POLICARBONATO, TRANSLUCIDO DE 8MM INCL, ACCESORIOS DE
04.06.01 m2 34.56 S/. 405.78 S/. 14,023.76 -
ANCLAJE
04.07.01 TABLA TRATADA DE MADERA ISHPINGO P/ASIENTOS DE PERGOLA RELIGIOSA ml 54.00 S/. 8.27 S/. 446.58 -
04.08.01 TUBO CIRCULAR DE ACERO GALVANIZADO 2"P/ASIENTOS DE PERGOLA ml 12.15 S/. 27.39 S/. 332.79 -
04.09 PINTURA
04.09.01 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 54.00 S/. 6.80 S/. 367.20 -
04.09.02 PINTURA ESMALTE Y ANTICORROSIVO EN CARPINTERIA METALICA ml 12.15 S/. 5.27 S/. 64.03 -
04.10 VARIOS
04.10.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 -
04.10.02 ROTURA DE PROBETA DE CONCRETO und 3.00 S/. 50.00 S/. 150.00 -
05.01.01 LIMPIEZA DE TERRENO MANUAL m2 8.52 S/. 2.60 S/. 22.15 -
05.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 8.52 S/. 2.11 S/. 17.98 -
05.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 8.52 S/. 5.31 S/. 45.24 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
05.04.01 ZAPATAS
05.04.02 COLUMNAS
05.04.03 VIGAS
05.04.04.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 11.70 S/. 35.23 S/. 412.19 -
05.04.04.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 22.80 S/. 33.05 S/. 753.54 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
05.05.06 REVESTIDO DE SARDINEL CON GRANITO LAVADO m2 2.44 S/. 19.40 S/. 47.34 -
05.06 COBERTURAS
05.06.01 m2 11.90 S/. 405.78 S/. 4,828.78 -
ANCLAJE
05.09 PINTURA
05.10 VARIOS
06 BANCA TECHADA
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.03.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 30.15 S/. 30.54 S/. 920.78 15.08
06.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 1.70 S/. 228.35 S/. 388.20 0.85
06.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 11.36 S/. 41.38 S/. 470.08 5.68
06.04.01 ZAPATAS
06.04.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 1,020.65 S/. 4.33 S/. 4,419.41 510.33
06.04.02 COLUMNAS
06.04.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 3.15 S/. 445.59 S/. 1,403.61 -
06.04.03 VIGAS
06.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 2.40 S/. 445.59 S/. 1,069.42 -
06.04.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 2.16 S/. 380.40 S/. 821.66 1.08
06.04.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 16.52 S/. 32.97 S/. 544.66 8.26
06.04.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 237.54 S/. 4.33 S/. 1,028.55 118.77
COBERTURA DE PLANCHA DE POLICARBONATO, INCL ESTRUCTURA METALICA, ACCESORIOS
06.04.05.01 m2 67.83 S/. 493.63 S/. 33,482.92 -
DE ANCLAJE
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.05.04 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 16.52 S/. 16.87 S/. 278.69 -
06.05.05 ACABADO CON GRANITO PULIDO EN COLUMNA m2 46.20 S/. 28.30 S/. 1,307.46 -
06.05.08 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 16.52 S/. 41.67 S/. 688.39 -
06.06.01 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 60.86 S/. 30.65 S/. 1,865.36 -
06.06.02 PISO DE CONCRETO ESTAMPADO E= 10 CM F'C=210 KG/CM2 m2 60.86 S/. 67.76 S/. 4,123.87 -
06.06.03 JUNTAS ASFALTICAS ml 20.00 S/. 6.46 S/. 129.20 -
06.07 VIDRIOS
06.07.01 SUMINISTRO E INSTALACION DE DE BLOQUES DE VIDRIO DE 19 X 19 X 8 CM S/DISEÑO m2 19.62 S/. 540.97 S/. 10,613.83 -
06.08.01 SEMBRIO DE GRASS m2 5.08 S/. 44.47 S/. 225.91 -
06.08.02 SEMBRIO DE PLANTAS HORNAMENTALES und 2.00 S/. 30.90 S/. 61.80 -
06.08.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 5.08 S/. 23.11 S/. 117.40 -
06.08.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m2 5.08 S/. 4.65 S/. 23.62 -
06.09.01.01 SALIDA DE TECHO PARA CENTRO DE LUZ pto 4.00 S/. 12.90 S/. 51.60 -
06.09.01.02 SALIDA PARA INTERRUPTOR SIMPLE pto 2.00 S/. 17.66 S/. 35.32 -
06.09.02.01 TUBERIA PVC ELECTRICA SAP D=25 mm ml 18.28 S/. 11.29 S/. 206.38 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.10 VARIOS
07.02.03 ELIMINACION DE MATERIAL EXCEDENTE m3 1.13 S/. 48.13 S/. 54.39 -
07.03.01 CONCRETO PARA CIMIENTOS DE PEDESTAL C:H-1:10 + 30% P.G. m3 0.90 S/. 228.35 S/. 205.52 -
07.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 0.66 S/. 380.40 S/. 251.06 -
07.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 7.56 S/. 32.97 S/. 249.25 -
07.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 32.11 S/. 4.33 S/. 139.04 -
07.05 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
08.05.01 TABLA TRATADA DE MADERA ISHPINGO P/BANCAS DE CONCRETO ml 63.00 S/. 10.07 S/. 634.41 -
08.06.01 TUBO CIRCULAR DE DIAM 2" P/BANCAS DE CONCRETO ml 10.50 S/. 30.86 S/. 324.03 -
08.07 PINTURA
08.08 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
09.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 2.72 S/. 380.40 S/. 1,034.69 -
09.04.05 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 34.30 S/. 41.67 S/. 1,429.28 -
09.05 VARIOS
10 MONUMENTO TIPO I
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
10.03.02 CONCRETO FC=140 KG/CM2 PARA SARDINELES m3 3.06 S/. 448.06 S/. 1,371.06 -
10.03.03 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 9.30 S/. 32.97 S/. 306.62 -
10.04.01 CONCRETO FC=210 KG/CM2 P/BASE DE MONUMENTO m3 1.59 S/. 448.06 S/. 712.42 -
10.04.02 ENCOFRADO Y DESENCOFRADO DE BASE DE MONUMENTO m2 21.53 S/. 47.62 S/. 1,025.26 -
10.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BASE DE MONUMENTO kg 132.07 S/. 4.11 S/. 542.81 -
10.04.04 TARRAJEO PRIMARIO RAYADO EN BASE DE MONUMENTO CON C:A - 1:5 E=1.5 CM m2 12.59 S/. 19.88 S/. 250.29 -
10.04.05 ACABADO CON GRANITO PULIDO EN BASE DE MONUMENTO m2 12.59 S/. 28.67 S/. 360.96 -
10.05.01 CONCRETO FC=210 KG/CM2 P/BANCA DE CONCRETO m3 0.82 S/. 448.06 S/. 367.41 -
10.07 VARIOS
10.07.01 MONUMENTO DE FIBRA E VIDRIO - CHACANA glb 1.00 S/. 8,500.00 S/. 8,500.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
11.04.01 CONCRETO FC=210 KG/CM2 P/BASE DE MONUMENTO m3 7.67 S/. 448.06 S/. 3,436.62 -
11.04.02 ENCOFRADO Y DESENCOFRADO DE BASE DE MONUMENTO m2 18.85 S/. 47.62 S/. 897.64 -
11.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BASE DE MONUMENTO kg 99.23 S/. 4.11 S/. 407.84 -
11.05 VARIOS
11.05.01 MONUMENTO DE FIBRA E VIDRIO - HOMBRE BARAYOCC glb 2.00 S/. 8,500.00 S/. 17,000.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
12.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL m3 55.20 S/. 14.83 S/. 818.62 55.20
12.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 12.61 S/. 80.96 S/. 1,020.91 12.61
12.02.04 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 24.93 S/. 14.83 S/. 369.71 24.93
12.02.05 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO PESADO m3 24.93 S/. 2.47 S/. 61.58 24.93
12.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 30.00 S/. 31.51 S/. 945.30 30.00
12.04.01 CONCRETO EN MUROS DE CONTENCION f'c=210 kg/cm2 m3 21.68 S/. 434.95 S/. 9,429.72 21.68
12.04.02 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION m2 79.70 S/. 39.53 S/. 3,150.54 79.70
12.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/MUROS DE CONTENCION kg 1,304.19 S/. 4.33 S/. 5,647.14 1,304.19
12.05.01 BARANDA METALICA DE DIAM. 2" / MURO DE CONTENCION SEGUN PLANO ml 15.00 S/. 169.66 S/. 2,544.90 -
12.06.01 ml 15.00 S/. 24.98 S/. 374.70 15.00
CONTENCION
12.06.02 ml 7.20 S/. 22.10 S/. 159.12 -
CONTENCION
12.07 VARIOS
12.07.01 JUNTA DE CONSTRUCCION CON TEKNOPORT m2 11.90 S/. 23.33 S/. 277.63 11.90
12.07.02 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 1.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
13.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL-MAQUINARIA m3 110.00 S/. 34.32 S/. 3,775.20 110.00
13.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 62.50 S/. 31.51 S/. 1,969.38 62.50
13.06.01 ml 25.00 S/. 24.98 S/. 624.50 25.00
CONTENCION
13.06.02 ml 7.20 S/. 22.10 S/. 159.12 -
CONTENCION
13.07 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
14.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 434.85 S/. 4.56 S/. 1,982.92 434.85
14.06.01 ml 29.00 S/. 24.98 S/. 724.42 29.00
CONTENCION
14.06.02 ml 7.20 S/. 22.10 S/. 159.12 7.20
CONTENCION
14.07 VARIOS
14.07.03 ROTURA DE PROBETA DE CONCRETO und 20.00 S/. 50.00 S/. 1,000.00 20.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
15.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL m3 54.86 S/. 14.83 S/. 813.57 -
15.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 7.88 S/. 80.96 S/. 637.96 -
15.02.05 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO PESADO m3 45.33 S/. 2.47 S/. 111.97 -
15.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 116.62 S/. 31.51 S/. 3,674.70 -
15.04.01 CONCRETO CICLOPEO EN MUROS DE CONTENCION FC. 175KG/CM2 m3 31.54 S/. 328.66 S/. 10,365.94 -
15.04.02 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION m2 82.73 S/. 39.53 S/. 3,270.32 -
15.05.01 ml 3.60 S/. 8.42 S/. 30.31 -
CONTENCION
15.05.02 ml 32.85 S/. 22.10 S/. 725.99 -
CONTENCION
15.06 VARIOS
15.06.01 JUNTA DE CONSTRUCCION CON TEKNOPORT m2 3.00 S/. 23.33 S/. 69.99 -
15.06.03 ROTURA DE PROBETA DE CONCRETO und 20.00 S/. 50.00 S/. 1,000.00 -
16.01.01 CARTEL DE OBRA 3.60 X 2.40 SEGUN MODELO INCL. INSTALACION EN OBRA glb 1.00 S/. 750.00 S/. 750.00 1.00
16.01.02 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 5.00 S/. 250.00 S/. 1,250.00 2.00
16.01.03 CERCO DE PROTECCION CON ARPILLERIA DE PLASTICO ml 276.33 S/. 22.19 S/. 6,131.76 276.33
16.01.04 MOVILIZACION DE MAQUINARIAS HERRAMIENTAS PARA LA OBRA glb 1.00 S/. 15,000.00 S/. 15,000.00 0.70
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.02.01 AGUA PARA LA CONSTRUCCION glb 1.00 S/. 5,000.00 S/. 5,000.00 0.50
16.02.02 ENERGIA ELECTRICA PARA LA CONSTRUCCION glb 1.00 S/. 3,000.00 S/. 3,000.00 0.51
16.03.01 LIMPIEZA DE TERRENO MANUAL m2 1,934.99 S/. 2.60 S/. 5,030.97 1,934.99
16.03.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 1,934.99 S/. 2.11 S/. 4,082.83 1,934.99
16.03.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 1,934.99 S/. 5.31 S/. 10,274.80 1,400.00
16.04.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL P/PLATAFORMAS m3 372.35 S/. 5.16 S/. 1,921.33 300.00
16.04.02 EXCAVACION DE ZANJAS PARA SARDINELES EN TERRENO NORMAL m3 34.14 S/. 29.65 S/. 1,012.25 -
16.04.03 EXCAVACION DE ZANJAS PARA CUNETAS EN TERRENO NORMAL m3 25.85 S/. 29.65 S/. 766.45 -
16.04.04 NIVELACION INTERIOR Y APISONADO P/PLATAFORMAS CON EQUIPO m3 1,934.99 S/. 3.87 S/. 7,488.41 967.50
16.04.05 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA E=4" P/PLATAFORMAS m3 387.00 S/. 34.57 S/. 13,378.59 300.00
16.04.06 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA E=4" P/VEREDAS m3 55.94 S/. 34.57 S/. 1,933.85 55.94
16.04.08 ELIMINACION DE MATERIAL EXCEDENTE C/MAQUINARIA m3 441.34 S/. 2.82 S/. 1,244.58 300.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.05.01 CONCRETO FC=175 KG/CM2 P/SARDINELES m3 77.27 S/. 338.18 S/. 26,131.17 -
16.05.02 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 986.31 S/. 32.97 S/. 32,518.64 -
16.05.03 TARRAJEO PRIMARIO RAYADO EN SARDINELES m2 653.99 S/. 16.87 S/. 11,032.81 -
16.05.04 REVESTIDO DE SARDINEL CON GRANITO LAVADO m2 653.99 S/. 19.40 S/. 12,687.41 -
16.06.01 FALSO PISO DE CONCRETO 1:12 DE E=4" P/BASE DE PISO DE LAJA m2 108.65 S/. 30.65 S/. 3,330.12 -
16.06.02 ACABADO EN PISO DE PIEDRA LAJA m2 108.65 S/. 54.39 S/. 5,909.47 -
16.06.03 PISO DE CONCRETO ESTAMPADO E= 5 CM m2 990.96 S/. 73.78 S/. 73,113.03 -
16.07.01 VEREDA DE CONCRETO PULIDO DE 4" SIN COLOREAR Y BRUÑADO m2 186.45 S/. 43.23 S/. 8,060.23 100.00
16.07.02 CONCRETO PARA CUNETAS f'c=175 kg/cm2 m3 19.39 S/. 338.18 S/. 6,557.31 -
16.07.03 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 129.27 S/. 31.49 S/. 4,070.71 64.64
16.07.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS m2 64.64 S/. 31.49 S/. 2,035.51 -
16.07.05 REJILLA METALICA PARA CUNETA SEGUN DISEÑO INCL. INSTALACION ml 7.00 S/. 84.83 S/. 593.81 -
16.08.01 RAMPA DE CONCRETO PULIDO DE 4" S/ COLOREAR Y BRUÑADO m2 5.76 S/. 43.23 S/. 249.00 -
16.08.02 CONCRETO FC=175 KG/CM2 P/GRADERIAS DE ESTERIOR m3 16.47 S/. 338.18 S/. 5,569.82 -
16.08.03 ENCOFRADO Y DESENCOFRADO DE GRADERIAS m2 144.13 S/. 31.64 S/. 4,560.27 -
16.08.04 ACABADO CON PIEDRA LAJA PARA GRADERIAS m2 109.82 S/. 56.08 S/. 6,158.71 -
16.08.05 BARANDA METALICA DE DIAM. 2" P/GRADERIAS ml 38.20 S/. 169.66 S/. 6,481.01 -
16.09.01 SEMBRIO DE GRASS m2 436.93 S/. 44.47 S/. 19,430.28 -
16.09.02 SEMBRIO DE PLANTAS HORNAMENTALES und 52.00 S/. 30.90 S/. 1,606.80 -
16.09.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 436.93 S/. 23.11 S/. 10,097.45 -
16.09.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m3 436.93 S/. 4.65 S/. 2,031.72 -
16.10 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.10.01 TACHO METALICO CON PARANTES DE TUBOS DE 2" H=1.20M SEGUN PLANO und 10.00 S/. 301.85 S/. 3,018.50 -
17 ASTA DE BANDERAS
17.02.01 EXCAVACION PARA CIMIENTOS EN TERRENO NORMAL P/ ASTA DE BANDERA m3 2.57 S/. 29.65 S/. 76.20 -
17.02.02 RELLENO CON MATERIAL PROPIO m3 0.77 S/. 4.56 S/. 3.51 -
17.03.01 CONCRETO PARA CIMIENTOS DE ASTA DE BANDERAL C:H-1:10 + 30% P.G. m3 2.57 S/. 62.87 S/. 161.58 -
17.03.02 CONCRETO FC=140 KG/CM2 P/PEDESTAL DE CONCRETO m3 5.03 S/. 319.70 S/. 1,608.09 -
17.03.03 ENCOFRADO Y DESENCOFRADO DE BASE DE ASTAS DE BANDERA m2 4.36 S/. 30.09 S/. 131.19 -
17.03.04 REVESTIDO EN GRANITO PULIDO EN BASE ASTAS DE BANDERA m2 14.73 S/. 33.08 S/. 487.27 -
17.04 VARIOS
17.04.01 MASTIL DE FIERRO GALVANIZADO S/DISEÑO m2 4.00 S/. 246.53 S/. 986.12 -
17.04.02 LIMPIEZA FINAL DE OBRA glb 1.00 S/. 1,500.00 S/. 1,500.00 -
17.04.03 PLACA RECORDATORIA glb 1.00 S/. 250.00 S/. 250.00 -
18.01.01 MOVIMIENTO DE TIERRA PAR ACACBLEADO ALIMENTACION AL TG- MEDIDOR m3 95.79 S/. 16.95 S/. 1,623.64 -
18.01.02 REFINE Y NIVELACION ZANJA TERRENO NORMALPARA TUBERIA ml 191.58 S/. 1.46 S/. 279.71 -
18.01.03 RELLENO COMPACTADO ZANJA TERRENO NORMAL "C" TUBERIA 4"-6" HASTA 1.50 M ml 95.79 S/. 10.26 S/. 982.81 -
18.02 MUROS
18.02.01 MURO DE LADRILLO PARA INSTALACIONES ELECTRICAS m2 5.20 S/. 69.37 S/. 360.72 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
18.02.02 TARRAJEO EN MUROS PARA INSTALACIONES ELECTRICAS CON C:A - 1:5 E=1.5 CM m2 11.72 S/. 21.13 S/. 247.64 -
18.03.01 SUMINISTRO E INSTALACION DE TUBERIA PVC SAP DIAM=25 MM ml 478.95 S/. 6.63 S/. 3,175.44 -
18.04.01 CABLE ELECTRICO NYY 2 X 14 mm2 ml 1,067.48 S/. 3.31 S/. 3,533.36 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
18.05.01 TABLERO GENERAL DE ENERGIA ELECTRICA 03 LLAVES und 2.00 S/. 116.43 S/. 232.86 -
18.05.02 TABLERO DE DISTRIBUCION DE ENERGIA ELECTRICA 08 POLOS und 1.00 S/. 186.20 S/. 186.20 -
18.06.01 LUMINARIA SPOT LIGHT CROMADO P/ARCOS DE PORTADA und 18.00 S/. 73.04 S/. 1,314.72 -
18.06.02 CAJA DE CONCRETO PARA INTERCONEXION DE ENERGIA ELECTRICA und 34.00 S/. 40.34 S/. 1,371.56 -
18.07 VARIOS
POSTE DE CONCRETO CON FAROLA - PASTORAL DE UN BRAZO, LAMPARA 125vt VpS/ SIMPLE O
18.07.01 und 4.00 S/. 1,850.00 S/. 7,400.00 -
DOBLE
18.07.02 POSTE DE FIERRO GALVANIZADO INCL. FAROLA ESFERICA HPC 125 W - 220 W S/DISEÑO und 34.00 S/. 950.50 S/. 32,317.00 -
19.01 EXCAVACION DE ZANJAS PARA TUBERIAS (30x40 CM) m3 65.57 S/. 17.29 S/. 1,133.71 -
19.02 REFINE Y NIVELACION ZANJA TERRENO NORMAL PARA TUBERIA ml 54.64 S/. 1.46 S/. 79.77 -
19.03 RELLENO COMPACTADO ZANJA TERRENO NORMAL "C" TUBERIA 4"-6" HASTA 1.50 M ml 65.57 S/. 10.26 S/. 672.75 -
19.04 SUMINISTRO E INSTALACION DE TUBERIA PVC SAP 3/4" ml 176.21 S/. 8.12 S/. 1,430.83 -
19.05 CAJA DE REGISTRO P/INST. ELECTRICA 12" X 24" CON TAPA DE CONCRETO und 3.00 S/. 126.12 S/. 378.36 -
19.06 VALVULA COMPUERTA DE 3/4" PARA RIEGO und 16.00 S/. 58.56 S/. 936.96 -
19.07 VALVULA DE CONTROL DE 3/4" PARA AGUA und 6.00 S/. 58.56 S/. 351.36 -
20.01 PLAN DE MANEJO Y MONITOREO AMBIENTAL EN LA ETAPA DE EJECUCION DE OBRA glb 1.00 S/. 19,800.00 S/. 19,800.00 -
21.01 PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 S/. 15,970.00 S/. 15,970.00 0.50
21.02 CAPACITACION EN NIVELES DE EDUCACION RECRECIONAL Y SANITARIA glb 1.00 S/. 5,000.00 S/. 5,000.00 -
22 FLETE
22.01 FLETE TERRESTRE glb 1.00 S/. 20,542.00 S/. 20,542.00 0.45
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
UTILIDAD 0.07 71,302.41
SUBTOTAL S/. 1,171,396.76 S/.
IGV 0.18 210,851.42

ALCULADA N°04 - MARZO 2018
UANCAVELICA”.
PLAZO DE EJECUCION INICIAL : 120 DIAS CALENDARIOS

FECHA DE ENTREGA DE TERRENO : 12/12/2017
PLAZO DE EJECUCION INICIAL : 13/12/2017
FECHA PROGRAMADA DE CULMINACION : 11/04/2018
PARALIZACIONDEOBRA : 08/01/2018
REINICIO DE OBRA : 19/02/2018
AMPLIACION DE PLAZO : 42 DIAS CALENDARIOS
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
PARCIAL METRADO PARCIAL % DE AVANCE METRADO PARCIAL % DE AVANCE METRADO VALORIZADO
AVANCE AVANCE
98.33 100.00% - 0.00% 37.82 98.33 100.00% - - 0.00%

79.80 100.00% - 0.00% 37.82 79.80 100.00% - - 0.00%
200.82 100.00% - 0.00% 37.82 200.82 100.00% - - 0.00%
- - - - -
90.92 100.00% - 0.00% 17.62 90.92 100.00% - - 0.00%
119.42 100.00% - 0.00% 4.60 119.42 100.00% - - 0.00%
146.93 100.00% - 0.00% 5.66 146.93 100.00% - - 0.00%

VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
5.52 100.00% - 0.00% 1.21 5.52 100.00% - - 0.00%
78.39 100.00% - 0.00% 33.50 78.39 100.00% - - 0.00%
498.88 100.00% - 0.00% 33.64 498.88 100.00% - - 0.00%
88.47 100.00% - 0.00% 33.64 88.47 100.00% - - 0.00%
- - - - -
149.04 100.00% - 0.00% 4.88 149.04 100.00% - - 0.00%
1,128.05 100.00% - 0.00% 4.94 1,128.05 100.00% - - 0.00%
290.90 100.00% - 0.00% 1.04 290.90 100.00% - - 0.00%
552.84 100.00% - 0.00% 13.36 552.84 100.00% - - 0.00%
- 0.00% 33.50 1,026.78 100.00% 33.50 1,026.78 100.00% - - 0.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 1.79 77.38 100.00%
- 0.00% - 0.00% - - 0.00% 3.58 112.73 100.00%
- - - - -
- - - - -
834.80 100.00% - 0.00% 2.44 834.80 100.00% - - 0.00%
213.77 100.00% - 0.00% 49.37 213.77 100.00% - - 0.00%
- - - - -
574.40 100.00% - 0.00% 1.48 574.40 100.00% - - 0.00%
940.02 100.00% - 0.00% 19.74 940.02 100.00% - - 0.00%
1,197.42 100.00% - 0.00% 276.54 1,197.42 100.00% - - 0.00%
- - - - -
810.97 100.00% - 0.00% 1.82 810.97 100.00% - - 0.00%
772.97 100.00% - 0.00% 13.86 772.97 100.00% - - 0.00%
1,168.02 100.00% - 0.00% 269.75 1,168.02 100.00% - - 0.00%
- - - - -
1,105.08 100.00% - 0.00% 3.23 1,105.08 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
1,384.72 100.00% - 0.00% 30.84 1,384.72 100.00% - - 0.00%
505.09 100.00% - 0.00% 116.65 505.09 100.00% - - 0.00%
757.86 100.00% - 0.00% 256.90 757.86 100.00% - - 0.00%
- - - - -
- - - - -
2,358.58 49.98% 34.03 2,360.66 50.02% 68.03 4,719.24 100.00% - - 0.00%
22.24 50.01% 5.10 22.24 50.01% 10.20 44.47 100.00% - - 0.00%
- - - - -
- 0.00% 60.54 1,121.81 100.00% 60.54 1,121.81 100.00% - - 0.00%
- 0.00% 25.72 640.94 47.87% 25.72 640.94 47.87% 28.01 698.01 52.13%
- 0.00% 14.87 399.11 100.00% 14.87 399.11 100.00% - - 0.00%
- 0.00% 13.86 270.55 100.00% 13.86 270.55 100.00% - - 0.00%
- 0.00% 27.60 345.83 100.00% 27.60 345.83 100.00% - - 0.00%
- 0.00% 75.34 323.21 100.00% 75.34 323.21 100.00% - - 0.00%
- - - - -
969.60 100.00% - 0.00% 30.82 969.60 100.00% - - 0.00%
- - - - -
- 0.00% 22.04 694.04 100.00% 22.04 694.04 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 22.04 1,055.50 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 28.86 1,418.76 100.00%
- 0.00% - 0.00% - - 0.00% 5.35 78.27 100.00%
- 0.00% - 0.00% - - 0.00% 19.10 169.61 100.00%
- - - - - #DIV/0!
- 0.00% - 0.00% - - 0.00% 6.09 1,666.53 100.00%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 5.25 725.34 100.00%
- 0.00% - 0.00% - - 0.00% 16.49 2,691.00 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 12.00 387.12 100.00%
- 0.00% - 0.00% - - 0.00% 3.00 203.49 100.00%
- 0.00% - 0.00% - - 0.00% 5.00 129.15 100.00%
- 0.00% - 0.00% - - 0.00% 3.00 72.39 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 4.40 582.60 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 30.82 305.73 100.00%
- 0.00% - 0.00% - - 0.00% 60.54 576.34 100.00%
- 0.00% - 0.00% - - 0.00% 53.73 546.43 100.00%
- 0.00% - 0.00% - - 0.00% 14.87 141.56 100.00%
- 0.00% - 0.00% - - 0.00% 13.86 145.81 100.00%
- 0.00% - 0.00% - - 0.00% 27.60 44.99 100.00%
- 0.00% - 0.00% - - 0.00% 75.34 61.03 100.00%
- 0.00% - 0.00% - - 0.00% 6.09 88.55 100.00%
- 0.00% - 0.00% - - 0.00% 21.74 114.57 100.00%
- 0.00% - 0.00% - - 0.00% 19.10 189.28 100.00%
- - - - -
- 0.00% 15.00 154.80 100.00% 15.00 154.80 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 6.10 43.86 100.00%
- - - - -
- - - - -
- - - - -
- 0.00% 5.00 1,269.90 100.00% 5.00 1,269.90 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% 3.00 380.61 100.00% 3.00 380.61 100.00% - - 0.00%
- 0.00% 2.00 270.68 100.00% 2.00 270.68 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 2.00 120.68 100.00%
- 0.00% - - 0.00% - - 0.00% 5.00 218.85 100.00%
- - - - -
99.61 100.00% - 0.00% 7.00 99.61 100.00% - - 0.00%
412.10 100.00% - 0.00% 10.00 412.10 100.00% - - 0.00%
83.14 100.00% - 0.00% 2.00 83.14 100.00% - - 0.00%
- - - - -
75.05 100.00% - 0.00% 7.65 75.05 100.00% - - 0.00%
310.49 100.00% - 0.00% 21.05 310.49 100.00% - - 0.00%
- - - - -
- - - - -
247.50 100.00% - 0.00% 18.00 247.50 100.00% - - 0.00%
41.25 100.00% - 0.00% 3.00 41.25 100.00% - - 0.00%
62.20 100.00% - 0.00% 4.00 62.20 100.00% - - 0.00%
42.15 100.00% - 0.00% 3.00 42.15 100.00% - - 0.00%
- - - - -
97.00 100.00% - 0.00% 5.00 97.00 100.00% - - 0.00%
36.54 100.00% - 0.00% 2.00 36.54 100.00% - - 0.00%
- - - - -
64.08 100.00% - 0.00% 3.00 64.08 100.00% - - 0.00%
148.50 100.00% - 0.00% 6.00 148.50 100.00% - - 0.00%
99.00 100.00% - 0.00% 4.00 99.00 100.00% - - 0.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 2.00 45.16 100.00%
- 0.00% - - 0.00% - - 0.00% 5.00 195.65 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - - 0.00% - - 0.00% 2.00 30.42 100.00%
- 0.00% - - 0.00% - - 0.00% 1.00 151.12 100.00%
- - - - -
- - - - -
- 0.00% 8.00 62.64 100.00% 8.00 62.64 100.00% - - 0.00%
- - - - -
- 0.00% 13.70 76.72 100.00% 13.70 76.72 100.00% - - 0.00%
- - - - -
- - - - -
- 0.00% 7.00 99.26 100.00% 7.00 99.26 100.00% - - 0.00%
- - - - -
- 0.00% 12.00 145.56 100.00% 12.00 145.56 100.00% - - 0.00%
- - - - -
- 0.00% 3.00 305.67 100.00% 3.00 305.67 100.00% - - 0.00%
- 0.00% 3.00 135.09 100.00% 3.00 135.09 100.00% - - 0.00%
- - - - -
- - - - -
- 0.00% 2.00 69.32 100.00% 2.00 69.32 100.00% - - 0.00%
- - - - -
- 0.00% 12.00 121.44 100.00% 12.00 121.44 100.00% - - 0.00%
- - - - -
- 0.00% 6.00 113.82 100.00% 6.00 113.82 100.00% - - 0.00%
- - - - -
- - - - -
64.50 100.00% - - 0.00% 5.00 64.50 100.00% - - 0.00%
52.98 100.00% - - 0.00% 3.00 52.98 100.00% - - 0.00%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
42.64 100.00% - - 0.00% 4.00 42.64 100.00% - - 0.00%
98.69 100.00% - - 0.00% 12.62 98.69 100.00% - - 0.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 10.00 59.20 100.00%
- 0.00% - - 0.00% - - 0.00% 12.62 74.58 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1.00 171.77 100.00%
- 0.00% - 0.00% - - 0.00% 1.00 43.54 100.00%
- 0.00% - 0.00% - - 0.00% 1.00 43.54 100.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 7.00 484.05 100.00%
- - - - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% 3.00 150.00 100.00% 3.00 150.00 100.00% - - 0.00%
- - - - -
- - - - -
144.30 100.00% - 0.00% 55.50 144.30 100.00% - - 0.00%
117.11 100.00% - 0.00% 55.50 117.11 100.00% - - 0.00%
294.71 100.00% - 0.00% 55.50 294.71 100.00% - - 0.00%
- - - - -
343.66 100.00% - 0.00% 66.60 343.66 100.00% - - 0.00%
123.57 100.00% - 0.00% 4.76 123.57 100.00% - - 0.00%
358.77 100.00% - 0.00% 13.82 358.77 100.00% - - 0.00%
18.15 100.00% - 0.00% 3.98 18.15 100.00% - - 0.00%
1,411.11 100.00% - 0.00% 41.96 1,411.11 100.00% - - 0.00%

VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
1,487.15 100.00% - 0.00% 100.28 1,487.15 100.00% - - 0.00%
263.74 100.00% - 0.00% 100.28 263.74 100.00% - - 0.00%
- - - - -
263.87 100.00% - 0.00% 8.64 263.87 100.00% - - 0.00%
1,086.95 100.00% - 0.00% 4.76 1,086.95 100.00% - - 0.00%
1,197.16 100.00% - 0.00% 4.28 1,197.16 100.00% - - 0.00%
1,340.71 100.00% - 0.00% 32.40 1,340.71 100.00% - - 0.00%
822.74 100.00% - 0.00% 190.01 822.74 100.00% - - 0.00%
- - - - -
- 0.00% 3.95 1,222.84 100.00% 3.95 1,222.84 100.00% - - 0.00%
- 0.00% 52.64 2,514.61 100.00% 52.64 2,514.61 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 26.32 442.97 100.00%
- 0.00% - - 0.00% - - 0.00% 26.32 980.16 100.00%
- - - - -
- - - - -
1,772.23 100.00% - 0.00% 5.18 1,772.23 100.00% - - 0.00%
699.60 100.00% - 0.00% 161.57 699.60 100.00% - - 0.00%
- - - - -
806.52 100.00% - 0.00% 1.81 806.52 100.00% - - 0.00%
1,167.17 100.00% - 0.00% 24.51 1,167.17 100.00% - - 0.00%
1,754.52 100.00% - 0.00% 405.20 1,754.52 100.00% - - 0.00%
- - - - -
- 0.00% 5.26 2,343.80 100.00% 5.26 2,343.80 100.00% - - 0.00%
1,780.18 100.00% - 0.00% 31.92 1,780.18 100.00% - - 0.00%
3,491.15 100.00% - 0.00% 806.27 3,491.15 100.00% - - 0.00%
- - - - -
- 0.00% 11.03 3,963.96 100.00% 11.03 3,963.96 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
1,216.20 54.41% 25.14 1,019.18 45.59% 55.14 2,235.38 100.00% - - 0.00%
742.25 100.00% - - 0.00% 171.42 742.25 100.00% - - 0.00%
- - - - -
- 0.00% 3.46 1,368.98 100.00% 3.46 1,368.98 100.00% - - 0.00%
- 0.00% 6.53 206.61 100.00% 6.53 206.61 100.00% - - 0.00%
- - - - -
- 0.00% 0.83 369.84 100.00% 0.83 369.84 100.00% - - 0.00%
- 0.00% 6.40 304.77 100.00% 6.40 304.77 100.00% - - 0.00%
- 0.00% 59.35 256.99 100.00% 59.35 256.99 100.00% - - 0.00%
- - - - -
- 0.00% 1,485.11 100.00% 75.31 1,485.11 100.00% - - 0.00%
75.31
- 0.00% 20.80 382.72 100.00% 20.80 382.72 100.00% - - 0.00%
- 0.00% 22.80 357.28 100.00% 22.80 357.28 100.00% - - 0.00%
- 0.00% 28.17 470.72 100.00% 28.17 470.72 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 18.30 607.74 100.00%
- 0.00% - - 0.00% - - 0.00% 22.40 377.89 100.00%
- 0.00% - - 0.00% - - 0.00% 75.31 1,992.70 100.00%
- 0.00% - - 0.00% - - 0.00% 20.80 528.74 100.00%
- 0.00% - - 0.00% - - 0.00% 22.80 645.24 100.00%
- 0.00% - - 0.00% - - 0.00% 18.30 524.66 100.00%
- 0.00% - - 0.00% - - 0.00% 22.40 893.09 100.00%
- - - - -
- 0.00% 56.95 1,738.11 100.00% 56.95 1,738.11 100.00% - - 0.00%
- - - - -
- 0.00% 49.37 1,513.19 100.00% 49.37 1,513.19 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 49.37 3,345.31 100.00%
- 0.00% - 0.00% - - 0.00% 50.00 323.00 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
- 0.00% - 0.00% - - 0.00% 32.00 5,129.60 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 75.31 747.08 100.00%
- 0.00% - 0.00% - - 0.00% 32.00 168.64 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 38.82 1,726.33 100.00%
- 0.00% - 0.00% - - 0.00% 14.00 432.60 100.00%
- 0.00% 38.82 897.13 100.00% 38.82 897.13 100.00% - - 0.00%
- 0.00% 38.82 180.51 100.00% 38.82 180.51 100.00% - - 0.00%
- - - - -
- 0.00% 20.00 209.60 100.00% 20.00 209.60 100.00% - - 0.00%
- - - - -
- - - - -
- 0.00% 6.00 77.40 100.00% 6.00 77.40 100.00% - - 0.00%
- 0.00% 1.00 17.66 100.00% 1.00 17.66 100.00% - - 0.00%
- - - - -
- 0.00% 12.85 145.08 100.00% 12.85 145.08 100.00% - - 0.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 25.70 77.36 100.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 1.00 141.09 100.00%
- 0.00% - - 0.00% - - 0.00% 1.00 43.54 100.00%
- 0.00% - - 0.00% - - 0.00% 1.00 43.54 100.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 6.00 474.12 100.00%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
250.00 100.00% - 0.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% 4.00 200.00 100.00% 4.00 200.00 100.00% - - 0.00%
- - - - -
- - - - -
- - - - -
122.20 100.00% - 0.00% 47.00 122.20 100.00% - - 0.00%
99.17 100.00% - 0.00% 47.00 99.17 100.00% - - 0.00%
249.57 100.00% - 0.00% 47.00 249.57 100.00% - - 0.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 14.51 376.68 100.00%
-
- 0.00% - - 0.00% - - 0.00% 4.83 22.02 100.00%
- 0.00% - - 0.00% - - 0.00% 28.76 426.51 100.00%
- 0.00% - - 0.00% - - 0.00% 28.76 81.10 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 9.67 295.32 100.00%
- - - - - -
- - - - - -
- 0.00% - - 0.00% - - 0.00% 5.80 1,984.35 100.00%
- 0.00% - - 0.00% - - 0.00% 122.26 529.39 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 2.39 927.58 100.00%
- 0.00% - - 0.00% - - 0.00% 38.89 1,851.94 100.00%
- 0.00% - - 0.00% - - 0.00% 497.28 2,153.22 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 3.85 1,715.52 100.00%
- 0.00% - - 0.00% - - 0.00% 40.93 2,282.67 100.00%
- 0.00% - - 0.00% - - 0.00% 492.67 2,133.26 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - - -
- 0.00% - - 0.00% - - 0.00% 0.81 291.10 100.00%
- 0.00% - - 0.00% - - 0.00% 12.71 515.26 100.00%
- 0.00% - - 0.00% - - 0.00% 99.45 430.62 100.00%
- - - - - -
- - - - - -
- 0.00% - - 0.00% - - 0.00% 31.24 489.53 100.00%
- 0.00% - - 0.00% - - 0.00% 49.48 814.94 100.00%
- 0.00% - - 0.00% - - 0.00% 6.48 104.00 100.00%
- 0.00% - - 0.00% - - 0.00% 31.24 2,486.08 100.00%
- 0.00% - - 0.00% - - 0.00% 49.98 4,052.88 100.00%
- 0.00% - - 0.00% - - 0.00% 6.48 489.89 100.00%
- 0.00% - - 0.00% - - 0.00% 14.62 536.55 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 1.00 250.00 100.00%
- 0.00% - - 0.00% - - 0.00% 4.00 200.00 100.00%
- - - - - -
- - - - - -
47.58 100.00% - - 0.00% 18.30 47.58 100.00% - - 0.00%
38.61 100.00% - - 0.00% 18.30 38.61 100.00% - - 0.00%
97.17 100.00% - - 0.00% 18.30 97.17 100.00% - - 0.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 9.15 47.21 100.00%
- 0.00% - 0.00% - - 0.00% 0.70 18.17 100.00%
-
- 0.00% - 0.00% - - 0.00% 7.20 186.91 100.00%
-
- 0.00% - 0.00% - - 0.00% 3.02 13.77 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 16.60 246.18 100.00%
- 0.00% - 0.00% - - 0.00% 16.60 43.66 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 3.24 98.95 100.00%
- 0.00% - 0.00% - - 0.00% 1.28 292.29 100.00%
- 0.00% - 0.00% - - 0.00% 0.42 117.48 100.00%
- 0.00% - 0.00% - - 0.00% 11.20 463.46 100.00%
- - - - -
- - - - -
- 0.00% - 0.00% - - 0.00% 1.62 554.25 100.00%
- 0.00% - 0.00% - - 0.00% 48.55 210.22 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1.47 655.02 100.00%
- 0.00% - 0.00% - - 0.00% 29.36 1,398.12 100.00%
- 0.00% - 0.00% - - 0.00% 158.65 686.95 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 0.62 276.27 100.00%
- 0.00% - 0.00% - - 0.00% 7.26 404.89 100.00%
- 0.00% - 0.00% - - 0.00% 87.94 380.78 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 56.70 1,997.54 100.00%
- 0.00% - 0.00% - - 0.00% 44.10 1,457.51 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 12.94 202.77 100.00%
- 0.00% - 0.00% - - 0.00% 7.26 119.57 100.00%
- 0.00% - 0.00% - - 0.00% 2.19 40.30 100.00%
- 0.00% - 0.00% - - 0.00% 12.94 366.20 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 7.26 240.16 100.00%
- 0.00% - 0.00% - - 0.00% 2.19 37.14 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 34.56 14,023.76 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 54.00 446.58 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 12.15 332.79 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 54.00 367.20 100.00%
- 0.00% - 0.00% - - 0.00% 12.15 64.03 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1.00 250.00 100.00%
- 0.00% - 0.00% - - 0.00% 3.00 150.00 100.00%
- - - - -
- - - - -
- 0.00% 8.52 22.15 100.00% 8.52 22.15 100.00% - - 0.00%
- 0.00% 8.52 17.98 100.00% 8.52 17.98 100.00% - - 0.00%
- 0.00% 8.52 45.24 100.00% 8.52 45.24 100.00% - - 0.00%
- - - - -
- 0.00% 4.26 21.98 100.00% 4.26 21.98 100.00% - - 0.00%
- 0.00% 19.99 100.00% 0.77 19.99 100.00% - - 0.00%

0.77
- 0.00% 168.22 100.00% 6.48 168.22 100.00% - - 0.00%
6.48
- 0.00% 1.51 6.89 100.00% 1.51 6.89 100.00% - - 0.00%
- 0.00% 12.03 178.40 100.00% 12.03 178.40 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% 12.03 31.64 100.00% 12.03 31.64 100.00% - - 0.00%
- - - - -
- 0.00% 3.24 98.95 100.00% 3.24 98.95 100.00% - - 0.00%
- 0.00% 1.14 260.32 100.00% 1.14 260.32 100.00% - - 0.00%
- 0.00% 0.37 103.49 100.00% 0.37 103.49 100.00% - - 0.00%
- 0.00% 1.22 50.48 100.00% 1.22 50.48 100.00% - - 0.00%
- - - - -
- - - - -
- 0.00% 1.62 554.25 100.00% 1.62 554.25 100.00% - - 0.00%
- 0.00% 97.10 420.44 100.00% 97.10 420.44 100.00% - - 0.00%
- - - - -
- 0.00% 1.47 655.02 100.00% 1.47 655.02 100.00% - - 0.00%
- 0.00% 29.36 1,398.12 100.00% 29.36 1,398.12 100.00% - - 0.00%
- 0.00% 158.65 686.95 100.00% 158.65 686.95 100.00% - - 0.00%
- - - - -
- 0.00% 0.62 276.27 100.00% 0.62 276.27 100.00% - - 0.00%
- 0.00% 7.26 404.89 100.00% 7.26 404.89 100.00% - - 0.00%
- 0.00% 87.94 380.78 100.00% 87.94 380.78 100.00% - - 0.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 11.70 412.19 100.00%
- 0.00% - - 0.00% - - 0.00% 22.80 753.54 100.00%
- - - - -
- 0.00% 12.94 202.77 100.00% 12.94 202.77 100.00% - - 0.00%
- 0.00% 7.26 119.57 100.00% 7.26 119.57 100.00% - - 0.00%
- 0.00% 2.44 44.90 100.00% 2.44 44.90 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 12.94 366.20 100.00%
- 0.00% - - 0.00% - - 0.00% 7.26 240.16 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - - 0.00% - - 0.00% 2.44 47.34 100.00%
- - - - - -
- 0.00% - 0.00% - - 0.00% 11.90 4,828.78 100.00%

-
- - - - - -
- 0.00% - - 0.00% - - 0.00% 24.40 201.79 100.00%
- - - - - -
- 0.00% - 0.00% - - 0.00% 8.10 221.86 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 24.40 165.92 100.00%
- 0.00% - 0.00% - - 0.00% 8.10 42.69 100.00%
- - - - -
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% 4.00 200.00 100.00% 4.00 200.00 100.00% - - 0.00%
- - - - -
- - - - -
225.06 100.00% - 0.00% 86.56 225.06 100.00% - - 0.00%
182.64 100.00% - 0.00% 86.56 182.64 100.00% - - 0.00%
229.82 50.00% 43.28 229.82 50.00% 86.56 459.63 100.00% - - 0.00%
- - - - -
223.32 100.00% - 0.00% 43.28 223.32 100.00% - - 0.00%
25.96 58.83% 0.70 18.17 41.17% 1.70 44.13 100.00% - - 0.00%
391.35 50.00% 391.35 50.00% 30.15 782.69 100.00% - - 0.00%

15.08
25.99 50.26% 5.64 25.72 49.74% 11.34 51.71 100.00% - - 0.00%
565.25 50.00% 38.12 565.25 50.00% 76.23 1,130.49 100.00% - - 0.00%
100.24 50.00% 38.12 100.24 50.00% 76.23 200.48 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
460.39 50.00% 15.08 460.39 50.00% 30.15 920.78 100.00% - - 0.00%
194.10 50.00% 0.85 194.10 50.00% 1.70 388.20 100.00% - - 0.00%
949.62 50.00% 3.40 949.62 50.00% 6.79 1,899.23 100.00% - - 0.00%
235.04 50.00% 5.68 235.04 50.00% 11.36 470.08 100.00% - - 0.00%
- - - - -
- - - - -
2,579.66 50.00% 7.54 2,579.66 50.00% 15.08 5,159.32 100.00% - - 0.00%
2,209.71 50.00% 510.33 2,209.71 50.00% 1,020.65 4,419.41 100.00% - - 0.00%
- - - - -
- 0.00% 3.15 1,403.61 100.00% 3.15 1,403.61 100.00% - - 0.00%
1,100.02 50.00% 23.10 1,100.02 50.00% 46.20 2,200.04 100.00% - - 0.00%
2,434.02 100.00% - 0.00% 562.13 2,434.02 100.00% - - 0.00%
- - - - -
- 0.00% 2.40 1,069.42 100.00% 2.40 1,069.42 100.00% - - 0.00%
- 0.00% 17.85 995.49 100.00% 17.85 995.49 100.00% - - 0.00%
- 0.00% 196.36 850.24 100.00% 196.36 850.24 100.00% - - 0.00%
- - - - -
410.83 50.00% 1.08 410.83 50.00% 2.16 821.66 100.00% - - 0.00%
272.33 50.00% 8.26 272.33 50.00% 16.52 544.66 100.00% - - 0.00%
514.27 50.00% 118.77 514.27 50.00% 237.54 1,028.55 100.00% - - 0.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 67.83 33,482.92 100.00%
- - - - -
- 0.00% 46.20 723.95 100.00% 46.20 723.95 100.00% - - 0.00%
- 0.00% 29.09 479.11 100.00% 29.09 479.11 100.00% - - 0.00%
- 0.00% 5.68 104.51 100.00% 5.68 104.51 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% 16.52 278.69 100.00% 16.52 278.69 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 46.20 1,307.46 100.00%
- 0.00% - - 0.00% - - 0.00% 29.09 962.30 100.00%
- 0.00% - - 0.00% - - 0.00% 5.68 96.33 100.00%
- 0.00% - - 0.00% - - 0.00% 16.52 688.39 100.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 60.86 1,865.36 100.00%
- 0.00% - - 0.00% - - 0.00% 60.86 4,123.87 100.00%
- 0.00% - - 0.00% - - 0.00% 20.00 129.20 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 19.62 10,613.83 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 5.08 225.91 100.00%
- 0.00% - 0.00% - - 0.00% 2.00 61.80 100.00%
- 0.00% 5.08 117.40 100.00% 5.08 117.40 100.00% - - 0.00%
- 0.00% 5.08 23.62 100.00% 5.08 23.62 100.00% - - 0.00%
- - - - -
- - - - -
- 0.00% 4.00 51.60 100.00% 4.00 51.60 100.00% - - 0.00%
- 0.00% 2.00 35.32 100.00% 2.00 35.32 100.00% - - 0.00%
- - - - -
- 0.00% 18.28 206.38 100.00% 18.28 206.38 100.00% - - 0.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 36.56 110.05 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 2.00 282.18 100.00%
- 0.00% - - 0.00% - - 0.00% 2.00 87.08 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - - 0.00% - - 0.00% 2.00 87.08 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 4.00 316.08 100.00%
- - - - -
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% 4.00 200.00 100.00% 4.00 200.00 100.00% - - 0.00%
- - - - -
- - - - -
- 0.00% 2.10 5.46 100.00% 2.10 5.46 100.00% - - 0.00%
- 0.00% 2.10 4.43 100.00% 2.10 4.43 100.00% - - 0.00%
- 0.00% 2.10 11.15 100.00% 2.10 11.15 100.00% - - 0.00%
- - - - - -
- 0.00% 23.36 100.00% 0.90 23.36 100.00% - - 0.00%
0.90
- 0.00% 1.13 16.76 100.00% 1.13 16.76 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 1.13 54.39 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 0.90 205.52 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 0.66 251.06 100.00%
- 0.00% - 0.00% - - 0.00% 7.56 249.25 100.00%
- 0.00% - - 0.00% - - 0.00% 32.11 139.04 100.00%
- 0.00% - - 0.00% - - 0.00% 7.94 133.95 100.00%
- 0.00% - 0.00% - - 0.00% 7.94 330.86 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1.00 250.00 100.00%
- 0.00% - 0.00% - - 0.00% 12.00 600.00 100.00%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
- 0.00% - - 0.00% - - 0.00% 5.09 13.23 100.00%
- 0.00% - - 0.00% - - 0.00% 5.09 10.74 100.00%
- 0.00% - - 0.00% - - 0.00% 5.09 27.03 100.00%
- - - - - -
- 0.00% - 0.00% - - 0.00% 0.74 19.21 100.00%
-
- 0.00% - - 0.00% - - 0.00% 0.93 13.79 100.00%
- 0.00% - - 0.00% - - 0.00% 0.93 44.76 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 1.39 317.41 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 0.56 213.02 100.00%
- 0.00% - - 0.00% - - 0.00% 9.90 326.40 100.00%
- 0.00% - - 0.00% - - 0.00% 148.25 641.92 100.00%
- 0.00% - - 0.00% - - 0.00% 7.20 121.46 100.00%
- 0.00% - - 0.00% - - 0.00% 7.20 300.02 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 63.00 634.41 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 10.50 324.03 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 63.00 428.40 100.00%
- 0.00% - 0.00% - - 0.00% 10.50 55.34 100.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 1.00 250.00 100.00%
- 0.00% - - 0.00% - - 0.00% 5.00 250.00 100.00%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
- 0.00% 6.90 17.94 100.00% 6.90 17.94 100.00% - - 0.00%
- 0.00% 6.90 14.56 100.00% 6.90 14.56 100.00% - - 0.00%
- 0.00% 6.90 36.64 100.00% 6.90 36.64 100.00% - - 0.00%
- - - - - -
- 0.00% 74.76 100.00% 2.88 74.76 100.00% - - 0.00%
2.88
- 0.00% 3.60 53.39 100.00% 3.60 53.39 100.00% - - 0.00%
- 0.00% 3.60 173.27 100.00% 3.60 173.27 100.00% - - 0.00%
- - - - - -
- 0.00% 2.88 657.65 100.00% 2.88 657.65 100.00% - - 0.00%
- - - - - -
- 0.00% 2.72 1,034.69 100.00% 2.72 1,034.69 100.00% - - 0.00%
- 0.00% 29.35 967.67 100.00% 29.35 967.67 100.00% - - 0.00%
- 0.00% 71.81 310.94 100.00% 71.81 310.94 100.00% - - 0.00%
- 0.00% 34.30 578.64 100.00% 34.30 578.64 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 34.30 1,429.28 100.00%
- - - - - -
- 0.00% - - 0.00% - - 0.00% 1.00 250.00 100.00%
- 0.00% 1.00 50.00 20.00% 1.00 50.00 20.00% 4.00 200.00 80.00%
- - - - -
- - - - -
- 0.00% 18.35 47.71 100.00% 18.35 47.71 100.00% - - 0.00%
- 0.00% 18.35 38.72 100.00% 18.35 38.72 100.00% - - 0.00%
- 0.00% 18.35 97.44 100.00% 18.35 97.44 100.00% - - 0.00%
- - - - -
- 0.00% 54.52 100.00% 2.10 54.52 100.00% - - 0.00%
2.10
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% 0.47 2.14 100.00% 0.47 2.14 100.00% - - 0.00%
- 0.00% 2.63 39.00 100.00% 2.63 39.00 100.00% - - 0.00%
- 0.00% 2.63 126.58 100.00% 2.63 126.58 100.00% - - 0.00%
- - - - -
- 0.00% 0.50 114.18 100.00% 0.50 114.18 100.00% - - 0.00%
- 0.00% 3.06 1,371.06 100.00% 3.06 1,371.06 100.00% - - 0.00%
- 0.00% 9.30 306.62 100.00% 9.30 306.62 100.00% - - 0.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1.59 712.42 100.00%
- 0.00% - 0.00% - - 0.00% 21.53 1,025.26 100.00%
- 0.00% 132.07 542.81 100.00% 132.07 542.81 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 12.59 250.29 100.00%
- 0.00% - 0.00% - - 0.00% 12.59 360.96 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 0.82 367.41 100.00%
- 0.00% - 0.00% - - 0.00% 7.80 257.17 100.00%
- 0.00% 114.04 493.79 100.00% 114.04 493.79 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 14.40 242.93 100.00%
- 0.00% - 0.00% - - 0.00% 14.40 600.05 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 6.20 275.71 100.00%
- 0.00% - 0.00% - - 0.00% 8.00 247.20 100.00%
- 0.00% - 0.00% - - 0.00% 6.20 143.28 100.00%
- 0.00% - 0.00% - - 0.00% 6.20 28.83 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1.00 8,500.00 100.00%
- 0.00% - 0.00% - - 0.00% 1.00 250.00 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 2.00 100.00 100.00%
- - - - -
- - - - -
- 0.00% 7.60 19.76 100.00% 7.60 19.76 100.00% - - 0.00%
- 0.00% 7.60 16.04 100.00% 7.60 16.04 100.00% - - 0.00%
- 0.00% 7.60 40.36 100.00% 7.60 40.36 100.00% - - 0.00%
- - - - - -
- 0.00% 98.65 100.00% 3.80 98.65 100.00% - - 0.00%
3.80
- 0.00% 4.75 70.44 100.00% 4.75 70.44 100.00% - - 0.00%
- 0.00% 4.75 228.62 100.00% 4.75 228.62 100.00% - - 0.00%
- - - - - -
- 0.00% 3.80 867.73 100.00% 3.80 867.73 100.00% - - 0.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 7.67 3,436.62 100.00%
- 0.00% - 0.00% - - 0.00% 18.85 897.64 100.00%
- 0.00% 99.23 407.84 100.00% 99.23 407.84 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 19.85 394.62 100.00%
- 0.00% - 0.00% - - 0.00% 19.85 569.10 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 2.00 17,000.00 100.00%
- 0.00% - 0.00% - - 0.00% 1.00 250.00 100.00%
- 0.00% - 0.00% - - 0.00% 2.00 100.00 100.00%
- - - - -
- - - - -
78.00 100.00% - 0.00% 30.00 78.00 100.00% - - 0.00%
63.30 100.00% - 0.00% 30.00 63.30 100.00% - - 0.00%
159.30 100.00% - 0.00% 30.00 159.30 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
818.62 100.00% - 0.00% 55.20 818.62 100.00% - - 0.00%
157.24 100.00% - 0.00% 20.91 157.24 100.00% - - 0.00%
1,020.91 100.00% - 0.00% 12.61 1,020.91 100.00% - - 0.00%
369.71 100.00% - 0.00% 24.93 369.71 100.00% - - 0.00%
61.58 100.00% - 0.00% 24.93 61.58 100.00% - - 0.00%
- - - - -
945.30 100.00% - 0.00% 30.00 945.30 100.00% - - 0.00%
- - - - -
9,429.72 100.00% - 0.00% 21.68 9,429.72 100.00% - - 0.00%
3,150.54 100.00% - 0.00% 79.70 3,150.54 100.00% - - 0.00%
5,647.14 100.00% - 0.00% 1,304.19 5,647.14 100.00% - - 0.00%
- - - - -
- 0.00% 5.00 848.30 33.33% 5.00 848.30 33.33% 10.00 1,696.60 66.67%
- - - - -
374.70 100.00% - 0.00% 15.00 374.70 100.00% - - 0.00%
-
- 0.00% 159.12 100.00% 7.20 159.12 100.00% - - 0.00%
7.20
- - - - -
277.63 100.00% - 0.00% 11.90 277.63 100.00% - - 0.00%
250.00 100.00% - 0.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% 10.00 500.00 100.00% 10.00 500.00 100.00% - - 0.00%
- - - - -
- - - - -
162.50 100.00% - 0.00% 62.50 162.50 100.00% - - 0.00%
131.88 100.00% - 0.00% 62.50 131.88 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
331.88 100.00% - 0.00% 62.50 331.88 100.00% - - 0.00%
- - - - -
3,775.20 100.00% - 0.00% 110.00 3,775.20 100.00% - - 0.00%
271.17 100.00% - 0.00% 36.06 271.17 100.00% - - 0.00%
1,700.97 100.00% - 0.00% 21.01 1,700.97 100.00% - - 0.00%
902.70 100.00% - 0.00% 60.87 902.70 100.00% - - 0.00%
150.35 100.00% - 0.00% 60.87 150.35 100.00% - - 0.00%
- - - - -
1,969.38 100.00% - 0.00% 62.50 1,969.38 100.00% - - 0.00%
- - - - -
23,021.90 100.00% - 0.00% 52.93 23,021.90 100.00% - - 0.00%
6,393.58 100.00% - 0.00% 161.74 6,393.58 100.00% - - 0.00%
9,965.24 100.00% - 0.00% 2,301.44 9,965.24 100.00% - - 0.00%
- - - - -
- 0.00% 5.00 848.30 20.00% 5.00 848.30 20.00% 20.00 3,393.20 80.00%
- - - - -
624.50 100.00% - 0.00% 25.00 624.50 100.00% - - 0.00%
- 0.00% 159.12 100.00% 7.20 159.12 100.00% - - 0.00%

7.20
- - - - -
277.63 100.00% - 0.00% 11.90 277.63 100.00% - - 0.00%
250.00 100.00% - 0.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% 10.00 500.00 100.00% 10.00 500.00 100.00% - - 0.00%
- - - - -
- - - - -
262.60 100.00% - 0.00% 101.00 262.60 100.00% - - 0.00%
213.11 100.00% - 0.00% 101.00 213.11 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
536.31 100.00% - 0.00% 101.00 536.31 100.00% - - 0.00%
- - - - -
21,307.57 100.00% - 0.00% 620.85 21,307.57 100.00% - - 0.00%
1,982.92 100.00% - 0.00% 434.85 1,982.92 100.00% - - 0.00%
4,261.73 100.00% - 0.00% 52.64 4,261.73 100.00% - - 0.00%
2,274.33 100.00% - 0.00% 153.36 2,274.33 100.00% - - 0.00%

378.80 100.00% - 0.00% 153.36 378.80 100.00% - - 0.00%
- - - - -
3,182.51 100.00% - 0.00% 101.00 3,182.51 100.00% - - 0.00%
- - - - -
58,004.93 100.00% - 0.00% 133.36 58,004.93 100.00% - - 0.00%
14,450.98 100.00% - 0.00% 365.57 14,450.98 100.00% - - 0.00%
34,651.47 100.00% - 0.00% 8,002.65 34,651.47 100.00% - - 0.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 28.45 4,826.83 100.00%
- - - - -
724.42 100.00% - 0.00% 29.00 724.42 100.00% - - 0.00%
159.12 100.00% - 0.00% 7.20 159.12 100.00% - - 0.00%

- - - - -
277.63 100.00% - 0.00% 11.90 277.63 100.00% - - 0.00%
250.00 100.00% - 0.00% 1.00 250.00 100.00% - - 0.00%
1,000.00 100.00% - 0.00% 20.00 1,000.00 100.00% - - 0.00%
- - - - -
- - - - -
102.49 100.00% - 0.00% 39.42 102.49 100.00% - - 0.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
83.18 100.00% - 0.00% 39.42 83.18 100.00% - - 0.00%
209.32 100.00% - 0.00% 39.42 209.32 100.00% - - 0.00%
- - - - -
- 0.00% 54.86 813.57 100.00% 54.86 813.57 100.00% - - 0.00%
- 0.00% 15.44 70.41 100.00% 15.44 70.41 100.00% - - 0.00%
- 0.00% 7.88 637.96 100.00% 7.88 637.96 100.00% - - 0.00%
- 0.00% 45.33 672.24 100.00% 45.33 672.24 100.00% - - 0.00%
- 0.00% 45.33 111.97 100.00% 45.33 111.97 100.00% - - 0.00%
- - - - - -
- 0.00% 116.62 3,674.70 100.00% 116.62 3,674.70 100.00% - - 0.00%
- - - - - -
- 0.00% 31.54 10,365.94 100.00% 31.54 10,365.94 100.00% - - 0.00%
- 0.00% 82.73 3,270.32 100.00% 82.73 3,270.32 100.00% - - 0.00%
- - - - - -
- 0.00% - 0.00% - - 0.00% 3.60 30.31 100.00%
- 0.00% - 0.00% - - 0.00% 32.85 725.99 100.00%

- - - - - -
- 0.00% 3.00 69.99 100.00% 3.00 69.99 100.00% - - 0.00%
250.00 100.00% - - 0.00% 1.00 250.00 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 20.00 1,000.00 100.00%
- - - - -
- - - - -
750.00 100.00% - 0.00% 1.00 750.00 100.00% - - 0.00%
500.00 40.00% 1.00 250.00 20.00% 3.00 750.00 60.00% 2.00 500.00 40.00%
6,131.76 100.00% - 0.00% 276.33 6,131.76 100.00% - - 0.00%
10,500.00 70.00% 0.20 3,000.00 20.00% 0.90 13,500.00 90.00% 0.10 1,500.00 10.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
2,500.00 50.00% 0.35 1,750.00 35.00% 0.85 4,250.00 85.00% 0.15 750.00 15.00%
1,515.00 50.50% 0.35 1,050.00 35.00% 0.86 2,565.00 85.50% 0.15 435.00 14.50%
- - - - -
5,030.97 100.00% - 0.00% 1,934.99 5,030.97 100.00% - - 0.00%
4,082.83 100.00% - 0.00% 1,934.99 4,082.83 100.00% - - 0.00%
7,434.00 72.35% 267.17 1,418.67 13.81% 1,667.17 8,852.67 86.16% 267.82 1,422.12 13.84%
- - - - -
1,548.00 80.57% - 0.00% 300.00 1,548.00 80.57% 72.35 373.33 19.43%
- 0.00% 30.89 915.89 90.48% 30.89 915.89 90.48% 3.25 96.36 9.52%
- 0.00% 25.85 766.45 100.00% 25.85 766.45 100.00% - - 0.00%
3,744.21 50.00% 483.75 1,872.11 25.00% 1,451.25 5,616.32 75.00% 483.75 1,872.09 25.00%
10,371.00 77.52% 16.40 566.95 4.24% 316.40 10,937.95 81.76% 70.60 2,440.64 18.24%
1,933.85 100.00% - 0.00% 55.94 1,933.85 100.00% - - 0.00%
4,449.00 67.97% 70.56 1,046.40 15.99% 370.56 5,495.40 83.96% 70.78 1,049.67 16.04%
846.00 67.97% 70.56 198.98 15.99% 370.56 1,044.98 83.96% 70.78 199.60 16.04%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- - - - -
- 0.00% 69.54 23,517.04 90.00% 69.54 23,517.04 90.00% 7.73 2,614.13 10.00%
- 0.00% 887.68 29,266.81 90.00% 887.68 29,266.81 90.00% 98.63 3,251.83 10.00%
- 0.00% 356.70 6,017.53 54.54% 356.70 6,017.53 54.54% 297.29 5,015.28 45.46%
- 0.00% - - 0.00% - - 0.00% 653.99 12,687.41 100.00%
- - - - -
- 0.00% - - 0.00% - - 0.00% 108.65 3,330.12 100.00%
- 0.00% - 0.00% - - 0.00% 108.65 5,909.47 100.00%
- 0.00% - 0.00% - - 0.00% 990.96 73,113.03 100.00%
- - - - -
4,323.00 53.63% 86.00 3,717.78 46.12% 186.00 8,040.78 99.76% 0.45 19.45 0.24%
- 0.00% 9.43 3,189.04 48.63% 9.43 3,189.04 48.63% 9.96 3,368.27 51.37%
2,035.36 50.00% 34.40 1,083.26 26.61% 99.04 3,118.61 76.61% 30.24 952.10 23.39%
- 0.00% - - 0.00% - - 0.00% 64.64 2,035.51 100.00%
- 0.00% - 0.00% - - 0.00% 7.00 593.81 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 5.76 249.00 100.00%
- 0.00% - 0.00% - - 0.00% 16.47 5,569.82 100.00%
- 0.00% - 0.00% - - 0.00% 144.13 4,560.27 100.00%
- 0.00% - 0.00% - - 0.00% 109.82 6,158.71 100.00%
- 0.00% - 0.00% - - 0.00% 38.20 6,481.01 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 436.93 19,430.28 100.00%
- 0.00% - 0.00% - - 0.00% 52.00 1,606.80 100.00%
- 0.00% 183.68 4,244.84 42.04% 183.68 4,244.84 42.04% 253.25 5,852.61 57.96%
- 0.00% 182.70 849.54 41.81% 182.70 849.54 41.81% 254.23 1,182.19 58.19%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 10.00 3,018.50 100.00%
- - - - -
- - - - -
- 0.00% 7.50 19.50 100.00% 7.50 19.50 100.00% - - 0.00%
- 0.00% 7.50 15.83 100.00% 7.50 15.83 100.00% - - 0.00%
- 0.00% 7.50 39.83 100.00% 7.50 39.83 100.00% - - 0.00%
- - - - - -
- 0.00% 2.57 76.20 100.00% 2.57 76.20 100.00% - - 0.00%
- 0.00% 0.77 3.51 100.00% 0.77 3.51 100.00% - - 0.00%
- 0.00% 2.06 30.55 100.00% 2.06 30.55 100.00% - - 0.00%
- 0.00% 2.06 99.15 100.00% 2.06 99.15 100.00% - - 0.00%
- - - - - -
- 0.00% 2.57 161.58 100.00% 2.57 161.58 100.00% - - 0.00%
- 0.00% 5.03 1,608.09 100.00% 5.03 1,608.09 100.00% - - 0.00%
- 0.00% 4.36 131.19 100.00% 4.36 131.19 100.00% - - 0.00%
- 0.00% - 0.00% - - 0.00% 14.73 487.27 100.00%
- - - - - -
- 0.00% 4.00 986.12 100.00% 4.00 986.12 100.00% - - 0.00%
- 0.00% - - 0.00% - - 0.00% 1.00 1,500.00 100.00%
- 0.00% - 0.00% - - 0.00% 1.00 250.00 100.00%
- - - - -
- - - - -
- 0.00% - 0.00% - - 0.00% 95.79 1,623.64 100.00%
- 0.00% - 0.00% - - 0.00% 191.58 279.71 100.00%
- 0.00% - 0.00% - - 0.00% 95.79 982.81 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 5.20 360.72 100.00%
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 11.72 247.64 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 478.95 3,175.44 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 1,067.48 3,533.36 100.00%
- - - - -
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
- 0.00% - 0.00% - - 0.00% 2.00 232.86 100.00%
- 0.00% - 0.00% - - 0.00% 1.00 186.20 100.00%
- 0.00% - 0.00% - - 0.00% 2.00 198.98 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 18.00 1,314.72 100.00%
- 0.00% - 0.00% - - 0.00% 34.00 1,371.56 100.00%
- - - - -
- 0.00% - 0.00% - - 0.00% 4.00 7,400.00 100.00%
- 0.00% - 0.00% - - 0.00% 34.00 32,317.00 100.00%

- - - - -
- 0.00% - - 0.00% - - 0.00% 65.57 1,133.71 100.00%
- 0.00% - - 0.00% - - 0.00% 54.64 79.77 100.00%
- 0.00% - - 0.00% - - 0.00% 65.57 672.75 100.00%
- 0.00% - - 0.00% - - 0.00% 176.21 1,430.83 100.00%
- 0.00% - - 0.00% - - 0.00% 3.00 378.36 100.00%
- 0.00% - 0.00% - - 0.00% 16.00 936.96 100.00%
- 0.00% - 0.00% - - 0.00% 6.00 351.36 100.00%
- - - - -
- 0.00% 0.34 6,732.00 34.00% 0.34 6,732.00 34.00% 0.66 13,068.00 66.00%
- - - - -
7,985.00 50.00% 0.35 5,589.50 35.00% 0.85 13,574.50 85.00% 0.15 2,395.50 15.00%
- 0.00% - - 0.00% - - 0.00% 1.00 5,000.00 100.00%
- - - - -
9,256.95 45.06% 0.42 8,668.72 42.20% 0.87 17,925.68 87.26% 0.13 2,616.32 12.74%
358,641.63 S/. 196,072.64 S/. 554,714.22 S/. 463,891.66
28,691.33 15,685.81 44,377.13 37,111.34
VALORIZACION
SALDO POR EJECUTAR
% DE % DE
AVANCE AVANCE
25,104.91 13,725.08 38,830.00 32,472.42
412,437.87 S/. 225,483.53 S/. 637,921.35 S/. 533,475.42
74,238.82 40,587.04 114,825.84 96,025.58
486,676.69 S/. 266,070.57 S/. 752,747.19 S/. 629,501.00
35.21% 19.25% 54.46% 45.54%

VALORIZACION RECALCU
OBRA : “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA-HUANCAVE
PPTO. CONTRATADO : 1´382,248.18
FECHA : 30/04/2018
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01 SS.HH.
01.01 ESTRUCTURAS
01.01.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 17.62 S/. 5.16 S/. 90.92 17.62
01.01.02.02 EXCAVACION PARA CIMIENTOS HASTA 1.00m DE PROFUNDIDAD EN TERRENO NORMAL m3 4.60 S/. 25.96 S/. 119.42 4.60
01.01.02.03 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 5.66 S/. 25.96 S/. 146.93 5.66
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.01.02.04 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 1.21 S/. 4.56 S/. 5.52 1.21
01.01.02.05 NIVELACION INTERIOR Y APISONADO CON EQUIPO m2 33.50 S/. 2.34 S/. 78.39 33.50
01.01.02.06 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 33.64 S/. 14.83 S/. 498.88 33.64
01.01.02.07 ELIMINACION DE MATERIAL EXEDENTE CON EQUIPO PESADO m3 33.64 S/. 2.63 S/. 88.47 33.64
01.01.03.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 4.88 S/. 30.54 S/. 149.04 4.88
01.01.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 4.94 S/. 228.35 S/. 1,128.05 4.94
01.01.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 1.04 S/. 279.71 S/. 290.90 1.04
01.01.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 13.36 S/. 41.38 S/. 552.84 13.36
01.01.03.05 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 33.50 S/. 30.65 S/. 1,026.78 33.50
01.01.04.01 VEREDA DE CONCRETO PULIDO DE 4" SIN COLOREAR Y BRUÑADO m2 1.79 S/. 43.23 S/. 77.38 -
01.01.04.02 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 3.58 S/. 31.49 S/. 112.73 -
01.01.05.01 ZAPATAS
01.01.05.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 2.44 S/. 342.13 S/. 834.80 2.44
01.01.05.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 49.37 S/. 4.33 S/. 213.77 49.37
01.01.05.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.48 S/. 388.11 S/. 574.40 1.48
01.01.05.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 19.74 S/. 47.62 S/. 940.02 19.74
01.01.05.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 276.54 S/. 4.33 S/. 1,197.42 276.54
01.01.05.03 VIGAS
01.01.05.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 1.82 S/. 445.59 S/. 810.97 1.82
01.01.05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 13.86 S/. 55.77 S/. 772.97 13.86
01.01.05.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 269.75 S/. 4.33 S/. 1,168.02 269.75
01.01.05.04.01 CONCRETO EN LOSAS ALIGERADAS f'c=210 kg/cm2 m3 3.23 S/. 342.13 S/. 1,105.08 3.23
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.01.05.04.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSAS ALIGERADAS m2 30.84 S/. 44.90 S/. 1,384.72 30.84
01.01.05.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA ALIGERADA kg 116.65 S/. 4.33 S/. 505.09 116.65
01.01.05.04.04 LADRILLO HUECO DE ARCILLA h=12 cm PARA TECHO ALIGERADO und 256.90 S/. 2.95 S/. 757.86 256.90
01.02 ARQUITECTURA
01.02.01.01 MURO DE LADRILLO TIPO IV 18 HUECOS DE SOGA C:A-1:4 x 1.5 CM. m2 68.03 S/. 69.37 S/. 4,719.24 68.03
01.02.01.02 ACERO EN MURO DE SOGA DE ALBANILERIA ARMADA kg 10.20 S/. 4.36 S/. 44.47 10.20
01.02.02.01 TARRAJEO EN MUROS INTERIORES CON C:A - 1:5 E=1.5 CM m2 60.54 S/. 18.53 S/. 1,121.81 60.54
01.02.02.02 TARRAJEO EN EXTERIORES CON C:A - 1:5 E=1.5 CM m2 53.73 S/. 24.92 S/. 1,338.95 25.72
01.02.02.03 TARRAJEO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 14.87 S/. 26.84 S/. 399.11 14.87
01.02.02.04 TARRAJEO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 13.86 S/. 19.52 S/. 270.55 13.86
01.02.02.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS ml 27.60 S/. 12.53 S/. 345.83 27.60
01.02.02.06 BRUÑAS DE 1" ml 75.34 S/. 4.29 S/. 323.21 75.34
01.02.03.01 CIELORRASOS CON MEZCLA C:A 1:5 CINTAS E=1.5CM m2 30.82 S/. 31.46 S/. 969.60 30.82
01.02.04.01 CONTRAPISO DE 40 mm m2 22.04 S/. 31.49 S/. 694.04 22.04
01.02.04.02 PISO DE CERAMICO ALTO TRANSITO 30 x 30 COLOR BEIGE m2 22.04 S/. 47.89 S/. 1,055.50 -
01.02.05.01 ZOCALO DE CERAMICO 0.30x0.30 M H= 1.20 m S/PLANOS m2 28.86 S/. 49.16 S/. 1,418.76 -
01.02.05.02 CONTRAZOCALO DE CERAMICO H=10CM ml 5.35 S/. 14.63 S/. 78.27 -
01.02.05.03 CONTRAZOCALO DE CEMENTO SIN COLOREAR H=40 CM PULIDO, E=2.0 CM, MEZCLA 1:5 C:A ml 19.10 S/. 8.88 S/. 169.61

01.02.06.01 m2 6.09 S/. 273.65 S/. 1,666.53 -
ACCESORIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.02.07.01 PUERTA METALICA EN SS.HH. DE 0.70 X 2.10 M S/DISEÑO m2 5.25 S/. 138.16 S/. 725.34 -
01.02.07.02 DIVISIONES METALICAS EN SS.HH.S/DISEÑO m2 16.49 S/. 163.19 S/. 2,691.00 -
01.02.08 CERRAJERIA
01.02.08.01 BISAGRAS ALUMINIZADAS TIPO CAPUCHINA DE 3 1/2"X 3 1/2" pza 12.00 S/. 32.26 S/. 387.12 -
01.02.08.02 CERRADURA DE PARCHE 3 GOLPES und 3.00 S/. 67.83 S/. 203.49 -
01.02.08.03 CERROJO CROMADO DE 2 1/2" und 5.00 S/. 25.83 S/. 129.15 -
01.02.08.04 TIRADOR CROMADO DE 4" und 3.00 S/. 24.13 S/. 72.39 -
01.02.09 VIDRIOS
01.02.09.01 m2 4.40 S/. 132.41 S/. 582.60 -
SISTEMA PIVOT
01.02.10 PINTURA
01.02.10.02 PINTURA EN MUROS INTERIORES C/ LATEX LAVABLE m2 60.54 S/. 9.52 S/. 576.34 -
01.02.10.03 PINTURA EN MUROS EXTERIORES C/ LATEX LAVABLE m2 53.73 S/. 10.17 S/. 546.43 -
01.02.10.04 PINTURA EN COLUMNAS C/ LATEX LAVABLE m2 14.87 S/. 9.52 S/. 141.56 -
01.02.10.05 PINTURA EN VIGAS C/ LATEX LAVABLE m2 13.86 S/. 10.52 S/. 145.81 -
01.02.10.06 PINTURA EN DERRAMES C/ LATEX LAVABLE m2 27.60 S/. 1.63 S/. 44.99 -
01.02.10.07 PINTURA EN BRUÑAS 1" C/ LATEX LAVABLE ml 75.34 S/. 0.81 S/. 61.03 -
01.02.10.08 PINTURA EN CARPINTENRIA DE MADERA CON BARNIZ 02 MANOS m2 6.09 S/. 14.54 S/. 88.55 -
01.02.10.10 PINTURA ESMALTE SINTETICO EN CONTRAZOCALO DE CEMENTO H=40CM ml 19.10 S/. 9.91 S/. 189.28 -
01.02.11 VARIOS
01.02.11.01 JUNTA DE CONSTRUCCION CON TEKNOPORT ml 15.00 S/. 10.32 S/. 154.80 15.00
01.02.11.02 JUNTAS ASFALTICAS 1" ml 6.10 S/. 7.19 S/. 43.86 -
01.03.01.01.01 INODORO TANQUE BAJO BLANCO und 5.00 S/. 253.98 S/. 1,269.90 5.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.03.01.01.02 LAVATORIO TIPO OVALIN COLOR BLANCO INCL/ACCESORIOS und 3.00 S/. 126.87 S/. 380.61 3.00
01.03.01.01.03 URINARIO BAMBI DE CERAMICO COLOR BLANCO INCL. ACCESORIOS und 2.00 S/. 135.34 S/. 270.68 2.00
01.03.01.01.04 ESPEJO CON MARCO METALICO PULIDO pza 2.00 S/. 60.34 S/. 120.68 -
01.03.01.01.05 PAPELERA DE PLASTICO TAPA CON VENTANA VATIBLE und 5.00 S/. 43.77 S/. 218.85 -
01.03.01.02.03 SALIDA DE VENTILACION EN PVC SAL 2" pto 2.00 S/. 41.57 S/. 83.14 2.00
01.03.01.04.01 CODOS
01.03.01.04.01.01 CODO PVC-SAP 2" * 90 pza 18.00 S/. 13.75 S/. 247.50 18.00
01.03.01.04.01.02 CODO PVC-SAL 2" * 45º pza 3.00 S/. 13.75 S/. 41.25 3.00
01.03.01.04.02 TEES
01.03.01.04.02.01 TEE PVC-SAL 4* 4" pza 5.00 S/. 19.40 S/. 97.00 5.00
01.03.01.04.02.02 TEE PVC-SAL 2* 2" pza 2.00 S/. 18.27 S/. 36.54 2.00
01.03.01.04.03 YEES
01.03.01.04.03.01 YEE PVC-SAL DE 2" pza 3.00 S/. 21.36 S/. 64.08 3.00
01.03.01.04.03.02 YEE PVC SAL 4" pza 6.00 S/. 24.75 S/. 148.50 6.00
01.03.01.04.03.03 YEE PVC-SAL DE 4" A 2" pza 4.00 S/. 24.75 S/. 99.00 4.00
01.03.02.01 SUMIDERO DE BRONCE 2" pza 2.00 S/. 22.58 S/. 45.16 -
01.03.02.02 REGISTROS DE BRONCE DE 4" pza 5.00 S/. 39.13 S/. 195.65 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.03.02.03 SOMBRERO PARA VENTILACION DE PVC DE 2" und 2.00 S/. 15.21 S/. 30.42 -
01.03.02.04 CAJA DE REGISTRO DE DESAGUE 12" X 24" CON TAPA und 1.00 S/. 151.12 S/. 151.12 -
01.04.01.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 8.00 S/. 7.83 S/. 62.64 8.00
01.04.02.01 RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP ml 13.70 S/. 5.60 S/. 76.72 13.70
01.04.03 ACCESORIOS
01.04.03.01 CODOS
01.04.03.01.01 CODO PVC-SAP 1/2" x 90 und 7.00 S/. 14.18 S/. 99.26 7.00
01.04.03.02 TEES
01.04.03.02.01 TEE PVC-SAP 1/2" und 12.00 S/. 12.13 S/. 145.56 12.00
01.04.03.03.01 VALVULA DE COMPUERTA DE BRONCE UNION ROSCADA 1/2" und 3.00 S/. 101.89 S/. 305.67 3.00
01.04.03.03.02 GRIFO CROMADO DE 1/2" und 3.00 S/. 45.03 S/. 135.09 3.00
01.05.01.01 TUBERIA PARA DESAGUE PLUVIAL 3" pto 2.00 S/. 34.66 S/. 69.32 2.00
01.05.02.01 TUBERIA PARA AGUAS PLUVIALES PVC SAL DE 3" ml 12.00 S/. 10.12 S/. 121.44 12.00
01.05.03 ACCESORIOS
01.05.03.01 CODO PVC-SAP 3" * 90 pza 6.00 S/. 18.97 S/. 113.82 6.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
01.06.02.01 TUBERIA DIAMETRO 1" PVC SEL ml 4.00 S/. 10.66 S/. 42.64 4.00
01.06.02.02 TUBERIA DIAMETRO 3/4" PVC SEL ml 12.62 S/. 7.82 S/. 98.69 12.62
01.06.03.01 CONDUCTOR TW 2x10.0 MM2 ml 10.00 S/. 5.92 S/. 59.20 -
01.06.03.02 CONDUCTOR TW 2.5MM2 ml 12.62 S/. 5.91 S/. 74.58 -
01.06.05.01 FLUORESCENTE RECTO ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA und 7.00 S/. 69.15 S/. 484.05 -
01.06.06 VARIOS
01.06.06.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 1.00
01.06.06.02 ROTURA DE PROBETA DE CONCRETO und 3.00 S/. 50.00 S/. 150.00 3.00
02.02.05 m3 41.96 S/. 33.63 S/. 1,411.11 41.96
APROX. CON EQUIPO
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 8.64 S/. 30.54 S/. 263.87 8.64
02.03.02 CONCRETO PARA CIMIENTOS CORRIDOS C:H-1:10 + 30% P.G. m3 4.76 S/. 228.35 S/. 1,086.95 4.76
02.03.04 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS H=45cm. m2 32.40 S/. 41.38 S/. 1,340.71 32.40
02.03.05 ACERO fy=4200 kg/cm2 GRADO 60 kg 190.01 S/. 4.33 S/. 822.74 190.01
02.04.01 CONCRETO EN SARDINEL f'c=140 kg/cm2 m3 3.95 S/. 309.58 S/. 1,222.84 3.95
02.04.02 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 52.64 S/. 47.77 S/. 2,514.61 52.64
02.04.03 TARRAJEO PRIMARIO RAYADO CON C:A - 1:5 E=1.5 CM m2 26.32 S/. 16.83 S/. 442.97 -
02.04.04 ENCHAPE EN GRANITO LAVADO m2 26.32 S/. 37.24 S/. 980.16 -
02.05.01 ZAPATAS
02.05.02 COLUMNAS
02.05.03 VIGAS
02.05.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 5.26 S/. 445.59 S/. 2,343.80 5.26
02.05.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 31.92 S/. 55.77 S/. 1,780.18 31.92
02.05.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 806.27 S/. 4.33 S/. 3,491.15 806.27
02.05.04.01 CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2 m3 11.03 S/. 359.38 S/. 3,963.96 11.03
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.05.04.02 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA m2 55.14 S/. 40.54 S/. 2,235.38 55.14
02.05.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA MACIZA kg 171.42 S/. 4.33 S/. 742.25 171.42
02.05.05.01 CONCRETO FC =175 KG/CM2 EN GRADERIAS DE GLORIETA m3 3.46 S/. 395.66 S/. 1,368.98 3.46
02.05.05.02 ENCOFRADO Y DESENCOFRADO DE GRADERIAS m2 6.53 S/. 31.64 S/. 206.61 6.53
02.05.06.01 CONCRETO EN MESA DE TRABAJO f'c=210 kg/cm2 m3 0.83 S/. 445.59 S/. 369.84 0.83
02.05.06.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MESA DE TRABAJO m2 6.40 S/. 47.62 S/. 304.77 6.40
02.05.06.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/MESA DE TRABAJO kg 59.35 S/. 4.33 S/. 256.99 59.35
02.05.07.01 TARRAJEO PRIMARIO RAYADO EN EXTERIOR DE LOZA MACIZA CON C:A - 1:5 E=1.5 CM m2 75.31 S/. 19.72 S/. 1,485.11 75.31
02.05.07.02 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 20.80 S/. 18.40 S/. 382.72 20.80
02.05.07.03 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 22.80 S/. 15.67 S/. 357.28 22.80
02.05.07.04 TARRAJEO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 28.17 S/. 16.71 S/. 470.72 28.17
02.05.07.05 TARRAJEO PRIMARIO RAYADO EN GRADERIAS CON C:A - 1:5 E=1.5 CM m2 18.30 S/. 33.21 S/. 607.74 -
02.05.07.06 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 22.40 S/. 16.87 S/. 377.89 -
02.05.07.07 ACABADO CON GRANITO PULIDO EN EXTERIOR DE LOSA MACIZA m2 75.31 S/. 26.46 S/. 1,992.70 -
02.05.07.08 ENCHAPE EN GRANITO PULIDO EN SOBRECIMIENTOS m2 20.80 S/. 25.42 S/. 528.74 -
02.05.07.09 ENCHAPE CON GRANITO PULIDO EN COLUMNAS m2 22.80 S/. 28.30 S/. 645.24 -
02.05.07.10 ACABADO CON GRANITO PULIDO EN GRADERIAS DE GLORIETA m2 18.30 S/. 28.67 S/. 524.66 -
02.05.07.11 ENCHAPE EN GRANITO PULIDO EN BANCAS m2 22.40 S/. 39.87 S/. 893.09 -
02.05.08.01 CIELORRASOS CON MEZCLA C:A 1:5 CINTAS E=1.5 CM m2 56.95 S/. 30.52 S/. 1,738.11 56.95
02.05.09.01 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 49.37 S/. 30.65 S/. 1,513.19 49.37
02.05.09.02 PISO DE CONCRETO ESTAMPADO E= 10 CM F'C=210 KG/CM2 m2 49.37 S/. 67.76 S/. 3,345.31 -
02.05.09.03 JUNTAS ASFALTICAS ml 50.00 S/. 6.46 S/. 323.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
02.05.10.01 BARANDA METALICA TIPO 1 SEGUN DISEÑO INCLUIDO INSTALACION ml 32.00 S/. 160.30 S/. 5,129.60 -
02.05.11 PINTURA
02.05.12.01 SEMBRIO DE GRASS m2 38.82 S/. 44.47 S/. 1,726.33 -
02.05.12.02 SEMBRIO DE PLANTAS HORNAMENTALES und 14.00 S/. 30.90 S/. 432.60 -
02.05.12.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 38.82 S/. 23.11 S/. 897.13 38.82
02.05.12.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m2 38.82 S/. 4.65 S/. 180.51 38.82
02.05.13 VARIOS
02.05.13.01 JUNTA DE CONSTRUCCION CON TEKNOPORT ml 20.00 S/. 10.48 S/. 209.60 20.00
02.06.02.01 TUBERIA PVC ELECTRICA SAP D=25 mm ml 12.85 S/. 11.29 S/. 145.08 12.85
02.06.06 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 1.00
02.06.06.02 ROTURA DE PROBETA DE CONCRETO und 4.00 S/. 50.00 S/. 200.00 4.00
03 ARCOS DE PORTADA
03.01 ESTRUCTURAS
03.01.02.01 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 14.51 S/. 25.96 S/. 376.68 -
03.01.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 4.83 S/. 4.56 S/. 22.02 -
03.01.02.03 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 28.76 S/. 14.83 S/. 426.51 -
03.01.02.04 ELIMINACION DE MATERIAL EXCEDENTE C/MAQUINARIA m3 28.76 S/. 2.82 S/. 81.10 -
03.01.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" P/ZAPATAS m2 9.67 S/. 30.54 S/. 295.32 -
03.01.04.01 ZAPATAS
03.01.04.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 5.80 S/. 342.13 S/. 1,984.35 -
03.01.04.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 122.26 S/. 4.33 S/. 529.39 -
03.01.04.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 2.39 S/. 388.11 S/. 927.58 -
03.01.04.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 38.89 S/. 47.62 S/. 1,851.94 -
03.01.04.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 497.28 S/. 4.33 S/. 2,153.22 -
03.01.04.03 VIGAS
03.01.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 3.85 S/. 445.59 S/. 1,715.52 -
03.01.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 40.93 S/. 55.77 S/. 2,282.67 -
03.01.04.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 492.67 S/. 4.33 S/. 2,133.26 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
03.01.04.04.01 CONCRETO EN LOSAS MACIZAS f'c=210 kg/cm2 m3 0.81 S/. 359.38 S/. 291.10 -
03.01.04.04.02 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA m2 12.71 S/. 40.54 S/. 515.26 -
03.01.04.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/LOSA MACIZA kg 99.45 S/. 4.33 S/. 430.62 -
03.02 ARQUITECTURA
03.02.01.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 49.48 S/. 16.47 S/. 814.94 -
03.02.01.03 TARRAJEO PRIMARIO RAYADO EN PEDESTAL CON C:A - 1:5 E=1.5 CM m2 6.48 S/. 16.05 S/. 104.00 -
03.02.01.04 ENCHAPE CON PIEDRA ESCALLA EN COLUMNA DE PORTADA m2 31.24 S/. 79.58 S/. 2,486.08 -
03.02.01.05 ENCHAPE CON PIEDRA ESCALLA EN VIGAS DE PORTADA m2 49.98 S/. 81.09 S/. 4,052.88 -
03.02.01.06 ENCHAPE CON PIEDRA ESCALLA EN PEDESTAL m2 6.48 S/. 75.60 S/. 489.89 -
03.02.01.07 ACABADO CON GRANITO PULIDO EN LOSA MACIZA DE PORTADA m2 14.62 S/. 36.70 S/. 536.55 -
03.02.02 VARIOS
03.02.02.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 S/. 250.00 S/. 250.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
04.04.01 ZAPATAS
04.04.02 COLUMNAS
04.04.03 VIGAS
04.04.04.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 56.70 S/. 35.23 S/. 1,997.54 -
04.04.04.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 44.10 S/. 33.05 S/. 1,457.51 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
04.06 COBERTURAS
04.06.01 m2 34.56 S/. 405.78 S/. 14,023.76 -
ANCLAJE
04.09 PINTURA
04.10 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
05.03.03 CONCRETO PARA SOBRECIMIENTOS C:H-1:8 + 25% P.M. m3 0.37 S/. 279.71 S/. 103.49 0.37
05.04.01 ZAPATAS
05.04.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 1.62 S/. 342.13 S/. 554.25 1.62
05.04.02 COLUMNAS
05.04.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/COLUMNAS kg 158.65 S/. 4.33 S/. 686.95 158.65
05.04.03 VIGAS
05.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 0.62 S/. 445.59 S/. 276.27 0.62
05.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 7.26 S/. 55.77 S/. 404.89 7.26
05.04.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 87.94 S/. 4.33 S/. 380.78 87.94
05.04.04.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 11.70 S/. 35.23 S/. 412.19 -
05.04.04.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 22.80 S/. 33.05 S/. 753.54 -
05.05.01 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 12.94 S/. 15.67 S/. 202.77 12.94
05.05.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 7.26 S/. 16.47 S/. 119.57 7.26
05.05.03 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 2.44 S/. 18.40 S/. 44.90 2.44
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
05.05.06 REVESTIDO DE SARDINEL CON GRANITO LAVADO m2 2.44 S/. 19.40 S/. 47.34 -
05.06 COBERTURAS
05.06.01 m2 11.90 S/. 405.78 S/. 4,828.78 -
ANCLAJE
05.09 PINTURA
05.10 VARIOS
05.10.02 ROTURA DE PROBETA DE CONCRETO und 4.00 S/. 50.00 S/. 200.00 4.00
06 BANCA TECHADA
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.04.01 ZAPATAS
06.04.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 1,020.65 S/. 4.33 S/. 4,419.41 1,020.65
06.04.02 COLUMNAS
06.04.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 3.15 S/. 445.59 S/. 1,403.61 3.15
06.04.03 VIGAS
06.04.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 2.40 S/. 445.59 S/. 1,069.42 2.40
06.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 17.85 S/. 55.77 S/. 995.49 17.85
06.04.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 P/VIGAS kg 196.36 S/. 4.33 S/. 850.24 196.36
06.04.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 2.16 S/. 380.40 S/. 821.66 2.16
06.04.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 16.52 S/. 32.97 S/. 544.66 16.52
06.04.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 237.54 S/. 4.33 S/. 1,028.55 237.54
06.04.05.01 m2 67.83 S/. 493.63 S/. 33,482.92 -
DE ANCLAJE
06.05.01 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 46.20 S/. 15.67 S/. 723.95 46.20
06.05.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 29.09 S/. 16.47 S/. 479.11 29.09
06.05.03 TARRAJEO PRIMARIO RAYADO EN SOBRECIMIENTO CON C:A - 1:5 E=1.5 CM m2 5.68 S/. 18.40 S/. 104.51 5.68
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.05.04 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 16.52 S/. 16.87 S/. 278.69 16.52
06.05.05 ACABADO CON GRANITO PULIDO EN COLUMNA m2 46.20 S/. 28.30 S/. 1,307.46 -
06.06.01 FALSO PISO DE CONCRETO 1:12 DE E=4" m2 60.86 S/. 30.65 S/. 1,865.36 -
06.06.02 PISO DE CONCRETO ESTAMPADO E= 10 CM F'C=210 KG/CM2 m2 60.86 S/. 67.76 S/. 4,123.87 -
06.06.03 JUNTAS ASFALTICAS ml 20.00 S/. 6.46 S/. 129.20 -
06.07 VIDRIOS
06.07.01 SUMINISTRO E INSTALACION DE DE BLOQUES DE VIDRIO DE 19 X 19 X 8 CM S/DISEÑO m2 19.62 S/. 540.97 S/. 10,613.83 -
06.08.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 5.08 S/. 23.11 S/. 117.40 5.08
06.08.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m2 5.08 S/. 4.65 S/. 23.62 5.08
06.09.02.01 TUBERIA PVC ELECTRICA SAP D=25 mm ml 18.28 S/. 11.29 S/. 206.38 18.28
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
06.10 VARIOS
07.05 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
08.05.01 TABLA TRATADA DE MADERA ISHPINGO P/BANCAS DE CONCRETO ml 63.00 S/. 10.07 S/. 634.41 -
08.06.01 TUBO CIRCULAR DE DIAM 2" P/BANCAS DE CONCRETO ml 10.50 S/. 30.86 S/. 324.03 -
08.07 PINTURA
08.08 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
09.02.03 ELIMINACION DE MATERIAL EXCEDENTE m3 3.60 S/. 48.13 S/. 173.27 3.60
09.03.01 CONCRETO PARA CIMIENTOS DE PEDESTAL C:H-1:10 + 30% P.G. m3 2.88 S/. 228.35 S/. 657.65 2.88
09.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 2.72 S/. 380.40 S/. 1,034.69 2.72
09.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 29.35 S/. 32.97 S/. 967.67 29.35
09.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 71.81 S/. 4.33 S/. 310.94 71.81
09.04.04 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 34.30 S/. 16.87 S/. 578.64 34.30
09.04.05 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 34.30 S/. 41.67 S/. 1,429.28 -
09.05 VARIOS
10 MONUMENTO TIPO I
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
10.03.02 CONCRETO FC=140 KG/CM2 PARA SARDINELES m3 3.06 S/. 448.06 S/. 1,371.06 3.06
10.03.03 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 9.30 S/. 32.97 S/. 306.62 9.30
10.04.01 CONCRETO FC=210 KG/CM2 P/BASE DE MONUMENTO m3 1.59 S/. 448.06 S/. 712.42 -
10.04.02 ENCOFRADO Y DESENCOFRADO DE BASE DE MONUMENTO m2 21.53 S/. 47.62 S/. 1,025.26 -
10.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BASE DE MONUMENTO kg 132.07 S/. 4.11 S/. 542.81 132.07
10.05.01 CONCRETO FC=210 KG/CM2 P/BANCA DE CONCRETO m3 0.82 S/. 448.06 S/. 367.41 -
10.05.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 114.04 S/. 4.33 S/. 493.79 114.04
10.07 VARIOS
10.07.01 MONUMENTO DE FIBRA E VIDRIO - CHACANA glb 1.00 S/. 8,500.00 S/. 8,500.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
11.04.01 CONCRETO FC=210 KG/CM2 P/BASE DE MONUMENTO m3 7.67 S/. 448.06 S/. 3,436.62 -
11.04.02 ENCOFRADO Y DESENCOFRADO DE BASE DE MONUMENTO m2 18.85 S/. 47.62 S/. 897.64 -
11.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BASE DE MONUMENTO kg 99.23 S/. 4.11 S/. 407.84 99.23
11.05 VARIOS
11.05.01 MONUMENTO DE FIBRA E VIDRIO - HOMBRE BARAYOCC glb 2.00 S/. 8,500.00 S/. 17,000.00 -
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
12.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 30.00 S/. 31.51 S/. 945.30 30.00
12.05.01 BARANDA METALICA DE DIAM. 2" / MURO DE CONTENCION SEGUN PLANO ml 15.00 S/. 169.66 S/. 2,544.90 5.00
12.06.01 ml 15.00 S/. 24.98 S/. 374.70 15.00
CONTENCION
12.06.02 ml 7.20 S/. 22.10 S/. 159.12 7.20
CONTENCION
12.07 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
13.05.01 BARANDA METALICA DE DIAM. 2" / MURO DE CONTENCION SEGUN PLANO ml 25.00 S/. 169.66 S/. 4,241.50 5.00
13.06.01 ml 25.00 S/. 24.98 S/. 624.50 25.00
CONTENCION
13.06.02 ml 7.20 S/. 22.10 S/. 159.12 7.20
CONTENCION
13.07 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
14.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 434.85 S/. 4.56 S/. 1,982.92 434.85
14.06.01 ml 29.00 S/. 24.98 S/. 724.42 29.00
CONTENCION
14.06.02 ml 7.20 S/. 22.10 S/. 159.12 7.20
CONTENCION
14.07 VARIOS
14.07.03 ROTURA DE PROBETA DE CONCRETO und 20.00 S/. 50.00 S/. 1,000.00 20.00
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
15.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 7.88 S/. 80.96 S/. 637.96 7.88
15.04.01 CONCRETO CICLOPEO EN MUROS DE CONTENCION FC. 175KG/CM2 m3 31.54 S/. 328.66 S/. 10,365.94 31.54
15.05.01 ml 3.60 S/. 8.42 S/. 30.31 -
CONTENCION
15.05.02 ml 32.85 S/. 22.10 S/. 725.99 -
CONTENCION
15.06 VARIOS
15.06.03 ROTURA DE PROBETA DE CONCRETO und 20.00 S/. 50.00 S/. 1,000.00 -
16.01.01 CARTEL DE OBRA 3.60 X 2.40 SEGUN MODELO INCL. INSTALACION EN OBRA glb 1.00 S/. 750.00 S/. 750.00 1.00
16.01.02 ALQUILER DE ALMACEN, OFICINA Y CASETA DE GUARDIANIA mes 5.00 S/. 250.00 S/. 1,250.00 3.00
16.01.03 CERCO DE PROTECCION CON ARPILLERIA DE PLASTICO ml 276.33 S/. 22.19 S/. 6,131.76 276.33
16.01.04 MOVILIZACION DE MAQUINARIAS HERRAMIENTAS PARA LA OBRA glb 1.00 S/. 15,000.00 S/. 15,000.00 0.90
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.02.01 AGUA PARA LA CONSTRUCCION glb 1.00 S/. 5,000.00 S/. 5,000.00 0.85
16.02.02 ENERGIA ELECTRICA PARA LA CONSTRUCCION glb 1.00 S/. 3,000.00 S/. 3,000.00 0.86
16.03.01 LIMPIEZA DE TERRENO MANUAL m2 1,934.99 S/. 2.60 S/. 5,030.97 1,934.99
16.03.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 1,934.99 S/. 2.11 S/. 4,082.83 1,934.99
16.03.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 1,934.99 S/. 5.31 S/. 10,274.80 1,667.17
16.04.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL P/PLATAFORMAS m3 372.35 S/. 5.16 S/. 1,921.33 300.00
16.04.02 EXCAVACION DE ZANJAS PARA SARDINELES EN TERRENO NORMAL m3 34.14 S/. 29.65 S/. 1,012.25 30.89
16.04.03 EXCAVACION DE ZANJAS PARA CUNETAS EN TERRENO NORMAL m3 25.85 S/. 29.65 S/. 766.45 25.85
16.04.04 NIVELACION INTERIOR Y APISONADO P/PLATAFORMAS CON EQUIPO m3 1,934.99 S/. 3.87 S/. 7,488.41 1,451.25
16.04.05 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA E=4" P/PLATAFORMAS m3 387.00 S/. 34.57 S/. 13,378.59 316.40
16.04.06 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA E=4" P/VEREDAS m3 55.94 S/. 34.57 S/. 1,933.85 55.94
16.04.08 ELIMINACION DE MATERIAL EXCEDENTE C/MAQUINARIA m3 441.34 S/. 2.82 S/. 1,244.58 370.56
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.05.01 CONCRETO FC=175 KG/CM2 P/SARDINELES m3 77.27 S/. 338.18 S/. 26,131.17 69.54
16.05.02 ENCOFRADO Y DESENCOFRADO DE SARDINELES m2 986.31 S/. 32.97 S/. 32,518.64 887.68
16.05.03 TARRAJEO PRIMARIO RAYADO EN SARDINELES m2 653.99 S/. 16.87 S/. 11,032.81 356.70
16.05.04 REVESTIDO DE SARDINEL CON GRANITO LAVADO m2 653.99 S/. 19.40 S/. 12,687.41 -
16.06.01 FALSO PISO DE CONCRETO 1:12 DE E=4" P/BASE DE PISO DE LAJA m2 108.65 S/. 30.65 S/. 3,330.12 -
16.06.02 ACABADO EN PISO DE PIEDRA LAJA m2 108.65 S/. 54.39 S/. 5,909.47 -
16.06.03 PISO DE CONCRETO ESTAMPADO E= 5 CM m2 990.96 S/. 73.78 S/. 73,113.03 -
16.07.01 VEREDA DE CONCRETO PULIDO DE 4" SIN COLOREAR Y BRUÑADO m2 186.45 S/. 43.23 S/. 8,060.23 186.00
16.07.02 CONCRETO PARA CUNETAS f'c=175 kg/cm2 m3 19.39 S/. 338.18 S/. 6,557.31 9.43
16.07.03 ENCOFRADO Y DESENCOFRADO DE VEREDAS m2 129.27 S/. 31.49 S/. 4,070.71 99.04
16.07.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS m2 64.64 S/. 31.49 S/. 2,035.51 -
16.07.05 REJILLA METALICA PARA CUNETA SEGUN DISEÑO INCL. INSTALACION ml 7.00 S/. 84.83 S/. 593.81 -
16.08.01 RAMPA DE CONCRETO PULIDO DE 4" S/ COLOREAR Y BRUÑADO m2 5.76 S/. 43.23 S/. 249.00 -
16.08.02 CONCRETO FC=175 KG/CM2 P/GRADERIAS DE ESTERIOR m3 16.47 S/. 338.18 S/. 5,569.82 -
16.08.03 ENCOFRADO Y DESENCOFRADO DE GRADERIAS m2 144.13 S/. 31.64 S/. 4,560.27 -
16.08.04 ACABADO CON PIEDRA LAJA PARA GRADERIAS m2 109.82 S/. 56.08 S/. 6,158.71 -
16.08.05 BARANDA METALICA DE DIAM. 2" P/GRADERIAS ml 38.20 S/. 169.66 S/. 6,481.01 -
16.09.01 SEMBRIO DE GRASS m2 436.93 S/. 44.47 S/. 19,430.28 -
16.09.02 SEMBRIO DE PLANTAS HORNAMENTALES und 52.00 S/. 30.90 S/. 1,606.80 -
16.09.03 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 436.93 S/. 23.11 S/. 10,097.45 183.68
16.09.04 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m3 436.93 S/. 4.65 S/. 2,031.72 182.70
16.10 VARIOS
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
16.10.01 TACHO METALICO CON PARANTES DE TUBOS DE 2" H=1.20M SEGUN PLANO und 10.00 S/. 301.85 S/. 3,018.50 -
17 ASTA DE BANDERAS
17.02.01 EXCAVACION PARA CIMIENTOS EN TERRENO NORMAL P/ ASTA DE BANDERA m3 2.57 S/. 29.65 S/. 76.20 2.57
17.02.02 RELLENO CON MATERIAL PROPIO m3 0.77 S/. 4.56 S/. 3.51 0.77
17.03.01 CONCRETO PARA CIMIENTOS DE ASTA DE BANDERAL C:H-1:10 + 30% P.G. m3 2.57 S/. 62.87 S/. 161.58 2.57
17.03.02 CONCRETO FC=140 KG/CM2 P/PEDESTAL DE CONCRETO m3 5.03 S/. 319.70 S/. 1,608.09 5.03
17.03.03 ENCOFRADO Y DESENCOFRADO DE BASE DE ASTAS DE BANDERA m2 4.36 S/. 30.09 S/. 131.19 4.36
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
17.03.04 REVESTIDO EN GRANITO PULIDO EN BASE ASTAS DE BANDERA m2 14.73 S/. 33.08 S/. 487.27 -
17.04 VARIOS
17.04.01 MASTIL DE FIERRO GALVANIZADO S/DISEÑO m2 4.00 S/. 246.53 S/. 986.12 4.00
17.04.02 LIMPIEZA FINAL DE OBRA glb 1.00 S/. 1,500.00 S/. 1,500.00 -
17.04.03 PLACA RECORDATORIA glb 1.00 S/. 250.00 S/. 250.00 -
18.01.01 MOVIMIENTO DE TIERRA PAR ACACBLEADO ALIMENTACION AL TG- MEDIDOR m3 95.79 S/. 16.95 S/. 1,623.64 -
18.01.02 REFINE Y NIVELACION ZANJA TERRENO NORMALPARA TUBERIA ml 191.58 S/. 1.46 S/. 279.71 -
18.01.03 RELLENO COMPACTADO ZANJA TERRENO NORMAL "C" TUBERIA 4"-6" HASTA 1.50 M ml 95.79 S/. 10.26 S/. 982.81 -
18.02 MUROS
18.02.01 MURO DE LADRILLO PARA INSTALACIONES ELECTRICAS m2 5.20 S/. 69.37 S/. 360.72 -
18.02.02 TARRAJEO EN MUROS PARA INSTALACIONES ELECTRICAS CON C:A - 1:5 E=1.5 CM m2 11.72 S/. 21.13 S/. 247.64 -
18.03.01 SUMINISTRO E INSTALACION DE TUBERIA PVC SAP DIAM=25 MM ml 478.95 S/. 6.63 S/. 3,175.44 -
18.04.01 CABLE ELECTRICO NYY 2 X 14 mm2 ml 1,067.48 S/. 3.31 S/. 3,533.36 -
18.05.01 TABLERO GENERAL DE ENERGIA ELECTRICA 03 LLAVES und 2.00 S/. 116.43 S/. 232.86 -
18.06.01 LUMINARIA SPOT LIGHT CROMADO P/ARCOS DE PORTADA und 18.00 S/. 73.04 S/. 1,314.72 -
18.06.02 CAJA DE CONCRETO PARA INTERCONEXION DE ENERGIA ELECTRICA und 34.00 S/. 40.34 S/. 1,371.56 -
18.07 VARIOS
18.07.01 und 4.00 S/. 1,850.00 S/. 7,400.00 -
DOBLE
PRECIO PRECIO
UND METRADO METRADO
UNITARIO PARCIAL
18.07.02 POSTE DE FIERRO GALVANIZADO INCL. FAROLA ESFERICA HPC 125 W - 220 W S/DISEÑO und 34.00 S/. 950.50 S/. 32,317.00 -
19.01 EXCAVACION DE ZANJAS PARA TUBERIAS (30x40 CM) m3 65.57 S/. 17.29 S/. 1,133.71 -
19.02 REFINE Y NIVELACION ZANJA TERRENO NORMAL PARA TUBERIA ml 54.64 S/. 1.46 S/. 79.77 -
19.03 RELLENO COMPACTADO ZANJA TERRENO NORMAL "C" TUBERIA 4"-6" HASTA 1.50 M ml 65.57 S/. 10.26 S/. 672.75 -
19.04 SUMINISTRO E INSTALACION DE TUBERIA PVC SAP 3/4" ml 176.21 S/. 8.12 S/. 1,430.83 -
19.05 CAJA DE REGISTRO P/INST. ELECTRICA 12" X 24" CON TAPA DE CONCRETO und 3.00 S/. 126.12 S/. 378.36 -
19.06 VALVULA COMPUERTA DE 3/4" PARA RIEGO und 16.00 S/. 58.56 S/. 936.96 -
19.07 VALVULA DE CONTROL DE 3/4" PARA AGUA und 6.00 S/. 58.56 S/. 351.36 -
20.01 PLAN DE MANEJO Y MONITOREO AMBIENTAL EN LA ETAPA DE EJECUCION DE OBRA glb 1.00 S/. 19,800.00 S/. 19,800.00 0.34
21.01 PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO glb 1.00 S/. 15,970.00 S/. 15,970.00 0.85
21.02 CAPACITACION EN NIVELES DE EDUCACION RECRECIONAL Y SANITARIA glb 1.00 S/. 5,000.00 S/. 5,000.00 -
22 FLETE
22.01 FLETE TERRESTRE glb 1.00 S/. 20,542.00 S/. 20,542.00 0.87
UTILIDAD 0.07 71,302.41
SUBTOTAL S/. 1,171,396.76 S/.
IGV 0.18 210,851.42

RECALCULADA N°05 - ABRIL 2018
JA-HUANCAVELICA”.

VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
98.33 100.00% - 0.00% 37.82 98.33 100.00% - -

79.80 100.00% - 0.00% 37.82 79.80 100.00% - -
200.82 100.00% - 0.00% 37.82 200.82 100.00% - -
- - - -
90.92 100.00% - 0.00% 17.62 90.92 100.00% - -
119.42 100.00% - 0.00% 4.60 119.42 100.00% - -
146.93 100.00% - 0.00% 5.66 146.93 100.00% - -

VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
5.52 100.00% - 0.00% 1.21 5.52 100.00% - -
78.39 100.00% - 0.00% 33.50 78.39 100.00% - -
498.88 100.00% - 0.00% 33.64 498.88 100.00% - -
88.47 100.00% - 0.00% 33.64 88.47 100.00% - -
- - - -
149.04 100.00% - 0.00% 4.88 149.04 100.00% - -
1,128.05 100.00% - 0.00% 4.94 1,128.05 100.00% - -
290.90 100.00% - 0.00% 1.04 290.90 100.00% - -
552.84 100.00% - 0.00% 13.36 552.84 100.00% - -
1,026.78 100.00% - 0.00% 33.50 1,026.78 100.00% - -
- - - -
- 0.00% - - 0.00% - - 0.00% 1.79 77.38
- 0.00% - - 0.00% - - 0.00% 3.58 112.73
- - - -
- - - -
834.80 100.00% - 0.00% 2.44 834.80 100.00% - -
213.77 100.00% - 0.00% 49.37 213.77 100.00% - -
- - - -
574.40 100.00% - 0.00% 1.48 574.40 100.00% - -
940.02 100.00% - 0.00% 19.74 940.02 100.00% - -
1,197.42 100.00% - 0.00% 276.54 1,197.42 100.00% - -
- - - -
810.97 100.00% - 0.00% 1.82 810.97 100.00% - -
772.97 100.00% - 0.00% 13.86 772.97 100.00% - -
1,168.02 100.00% - 0.00% 269.75 1,168.02 100.00% - -
- - - -
1,105.08 100.00% - 0.00% 3.23 1,105.08 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
1,384.72 100.00% - 0.00% 30.84 1,384.72 100.00% - -
505.09 100.00% - 0.00% 116.65 505.09 100.00% - -
757.86 100.00% - 0.00% 256.90 757.86 100.00% - -
- - - -
- - - -
4,719.24 100.00% - 0.00% 68.03 4,719.24 100.00% - -
44.47 100.00% - 0.00% 10.20 44.47 100.00% - -
- - - -
1,121.81 100.00% - 0.00% 60.54 1,121.81 100.00% - -
640.94 47.87% 4.00 99.68 7.44% 29.72 740.62 55.31% 24.01 598.33
399.11 100.00% - 0.00% 14.87 399.11 100.00% - -
270.55 100.00% - 0.00% 13.86 270.55 100.00% - -
345.83 100.00% - 0.00% 27.60 345.83 100.00% - -
323.21 100.00% - 0.00% 75.34 323.21 100.00% - -
- - - -
969.60 100.00% - 0.00% 30.82 969.60 100.00% - -
- - - -
694.04 100.00% - 0.00% 22.04 694.04 100.00% - -
- 0.00% - - 0.00% - 0.00% 22.04 1,055.50
- - - -
- 0.00% - 0.00% - 0.00% 28.86 1,418.76
- 0.00% - 0.00% - 0.00% 5.35 78.27
- 0.00% - 0.00% - - 0.00% 19.10 169.61

-
- - - -
- 0.00% - 0.00% - - 0.00% 6.09 1,666.53
- - - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% 5.25 725.34 100.00% 5.25 725.34 100.00% - -
- 0.00% 16.49 2,691.00 100.00% 16.49 2,691.00 100.00% - -
- - - -
- 0.00% 12.00 387.12 100.00% 12.00 387.12 100.00% - -
- 0.00% 3.00 203.49 100.00% 3.00 203.49 100.00% - -
- 0.00% 5.00 129.15 100.00% 5.00 129.15 100.00% - -
- 0.00% 3.00 72.39 100.00% 3.00 72.39 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 4.40 582.60
- - - -
- 0.00% - 0.00% - - 0.00% 30.82 305.73
- 0.00% - 0.00% - - 0.00% 60.54 576.34
- 0.00% - 0.00% - - 0.00% 53.73 546.43
- 0.00% - 0.00% - - 0.00% 14.87 141.56
- 0.00% - 0.00% - - 0.00% 13.86 145.81
- 0.00% - 0.00% - - 0.00% 27.60 44.99
- 0.00% - 0.00% - - 0.00% 75.34 61.03
- 0.00% - 0.00% - - 0.00% 6.09 88.55
- 0.00% - 0.00% - - 0.00% 21.74 114.57
- 0.00% - 0.00% - - 0.00% 19.10 189.28
- - - -
154.80 100.00% - 0.00% 15.00 154.80 100.00% - -
- 0.00% - 0.00% - - 0.00% 6.10 43.86
- - - -
- - - -
- - - -
1,269.90 100.00% - 0.00% 5.00 1,269.90 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
380.61 100.00% - 0.00% 3.00 380.61 100.00% - -
270.68 100.00% - 0.00% 2.00 270.68 100.00% - -
- 0.00% - 0.00% - - 0.00% 2.00 120.68
- 0.00% - 0.00% - - 0.00% 5.00 218.85
- - - -
99.61 100.00% - 0.00% 7.00 99.61 100.00% - -
412.10 100.00% - 0.00% 10.00 412.10 100.00% - -
83.14 100.00% - 0.00% 2.00 83.14 100.00% - -
- - - -
75.05 100.00% - 0.00% 7.65 75.05 100.00% - -
310.49 100.00% - 0.00% 21.05 310.49 100.00% - -
- - - -
- - - -
247.50 100.00% - 0.00% 18.00 247.50 100.00% - -
41.25 100.00% - 0.00% 3.00 41.25 100.00% - -
62.20 100.00% - 0.00% 4.00 62.20 100.00% - -
42.15 100.00% - 0.00% 3.00 42.15 100.00% - -
- - - -
97.00 100.00% - 0.00% 5.00 97.00 100.00% - -
36.54 100.00% - 0.00% 2.00 36.54 100.00% - -
- - - -
64.08 100.00% - 0.00% 3.00 64.08 100.00% - -
148.50 100.00% - 0.00% 6.00 148.50 100.00% - -
99.00 100.00% - 0.00% 4.00 99.00 100.00% - -
- - - -
- 0.00% - - 0.00% - - 0.00% 2.00 45.16
- 0.00% - - 0.00% - - 0.00% 5.00 195.65
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% 2.00 30.42 100.00% 2.00 30.42 100.00% - -
- 0.00% 1.00 151.12 100.00% 1.00 151.12 100.00% - -
- - - -
- - - -
62.64 100.00% - 0.00% 8.00 62.64 100.00% - -
- - - -
76.72 100.00% - 0.00% 13.70 76.72 100.00% - -
- - - -
- - - -
99.26 100.00% - 0.00% 7.00 99.26 100.00% - -
- - - -
145.56 100.00% - 0.00% 12.00 145.56 100.00% - -
- - - -
305.67 100.00% - 0.00% 3.00 305.67 100.00% - -
135.09 100.00% - 0.00% 3.00 135.09 100.00% - -
- - - -
- - - -
69.32 100.00% - 0.00% 2.00 69.32 100.00% - -
- - - -
121.44 100.00% - 0.00% 12.00 121.44 100.00% - -
- - - -
113.82 100.00% - 0.00% 6.00 113.82 100.00% - -
- - - -
- - - -
64.50 100.00% - 0.00% 5.00 64.50 100.00% - -
52.98 100.00% - 0.00% 3.00 52.98 100.00% - -
- - - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
42.64 100.00% - 0.00% 4.00 42.64 100.00% - -
98.69 100.00% - 0.00% 12.62 98.69 100.00% - -
- - - -
- 0.00% 5.00 29.60 50.00% 5.00 29.60 50.00% 5.00 29.60
- 0.00% 12.62 74.58 100.00% 12.62 74.58 100.00% - -
- - - -
- 0.00% 1.00 171.77 100.00% 1.00 171.77 100.00% - -
- 0.00% - - 0.00% - - 0.00% 1.00 43.54
- 0.00% - - 0.00% - - 0.00% 1.00 43.54
- - - -
- 0.00% - 0.00% - - 0.00% 7.00 484.05
- - - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
150.00 100.00% - 0.00% 3.00 150.00 100.00% - -
- - - -
- - - -
144.30 100.00% - 0.00% 55.50 144.30 100.00% - -
117.11 100.00% - 0.00% 55.50 117.11 100.00% - -
294.71 100.00% - 0.00% 55.50 294.71 100.00% - -
- - - -
343.66 100.00% - 0.00% 66.60 343.66 100.00% - -
123.57 100.00% - 0.00% 4.76 123.57 100.00% - -
358.77 100.00% - 0.00% 13.82 358.77 100.00% - -
18.15 100.00% - 0.00% 3.98 18.15 100.00% - -
1,411.11 100.00% - 0.00% 41.96 1,411.11 100.00% - -

VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
1,487.15 100.00% - 0.00% 100.28 1,487.15 100.00% - -
263.74 100.00% - 0.00% 100.28 263.74 100.00% - -
- - - -
263.87 100.00% - 0.00% 8.64 263.87 100.00% - -
1,086.95 100.00% - 0.00% 4.76 1,086.95 100.00% - -
1,197.16 100.00% - 0.00% 4.28 1,197.16 100.00% - -
1,340.71 100.00% - 0.00% 32.40 1,340.71 100.00% - -
822.74 100.00% - 0.00% 190.01 822.74 100.00% - -
- - - -
1,222.84 100.00% - 0.00% 3.95 1,222.84 100.00% - -
2,514.61 100.00% - 0.00% 52.64 2,514.61 100.00% - -
- 0.00% 26.32 442.97 100.00% 26.32 442.97 100.00% - -
- 0.00% 13.16 490.08 50.00% 13.16 490.08 50.00% 13.16 490.08
- - - -
- - - -
1,772.23 100.00% - 0.00% 5.18 1,772.23 100.00% - -
699.60 100.00% - 0.00% 161.57 699.60 100.00% - -
- - - -
806.52 100.00% - 0.00% 1.81 806.52 100.00% - -
1,167.17 100.00% - 0.00% 24.51 1,167.17 100.00% - -
1,754.52 100.00% - 0.00% 405.20 1,754.52 100.00% - -
- - - -
2,343.80 100.00% - 0.00% 5.26 2,343.80 100.00% - -
1,780.18 100.00% - 0.00% 31.92 1,780.18 100.00% - -
3,491.15 100.00% - 0.00% 806.27 3,491.15 100.00% - -
- - - -
3,963.96 100.00% - 0.00% 11.03 3,963.96 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
2,235.38 100.00% - 0.00% 55.14 2,235.38 100.00% - -
742.25 100.00% - 0.00% 171.42 742.25 100.00% - -
- - - -
1,368.98 100.00% - 0.00% 3.46 1,368.98 100.00% - -
206.61 100.00% - 0.00% 6.53 206.61 100.00% - -
- - - -
369.84 100.00% - 0.00% 0.83 369.84 100.00% - -
304.77 100.00% - 0.00% 6.40 304.77 100.00% - -
256.99 100.00% - 0.00% 59.35 256.99 100.00% - -
- - - -
1,485.11 100.00% - 0.00% 75.31 1,485.11 100.00% - -
382.72 100.00% - 0.00% 20.80 382.72 100.00% - -
357.28 100.00% - 0.00% 22.80 357.28 100.00% - -
470.72 100.00% - 0.00% 28.17 470.72 100.00% - -
- 0.00% 9.15 303.87 50.00% 9.15 303.87 50.00% 9.15 303.87
- 0.00% 11.20 188.94 50.00% 11.20 188.94 50.00% 11.20 188.94
- 0.00% - - 0.00% - - 0.00% 75.31 1,992.70
- 0.00% - - 0.00% - - 0.00% 20.80 528.74
- 0.00% - - 0.00% - - 0.00% 22.80 645.24
- 0.00% - - 0.00% - - 0.00% 18.30 524.66
- 0.00% - - 0.00% - - 0.00% 22.40 893.09
- - - -
1,738.11 100.00% - 0.00% 56.95 1,738.11 100.00% - -
- - - -
1,513.19 100.00% - 0.00% 49.37 1,513.19 100.00% - -
- 0.00% - - 0.00% - - 0.00% 49.37 3,345.31
- 0.00% - - 0.00% - - 0.00% 50.00 323.00
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
- 0.00% 32.00 5,129.60 100.00% 32.00 5,129.60 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 75.31 747.08
- 0.00% - 0.00% - - 0.00% 32.00 168.64
- - - -
- 0.00% - 0.00% - 0.00% 38.82 1,726.33
- 0.00% - 0.00% - 0.00% 14.00 432.60
897.13 100.00% - 0.00% 38.82 897.13 100.00% - -
180.51 100.00% - 0.00% 38.82 180.51 100.00% - -
- - - -
209.60 100.00% - 0.00% 20.00 209.60 100.00% - -
- - - -
- - - -
77.40 100.00% - 0.00% 6.00 77.40 100.00% - -
17.66 100.00% - 0.00% 1.00 17.66 100.00% - -
- - - -
145.08 100.00% - 0.00% 12.85 145.08 100.00% - -
- - - -
- 0.00% - - 0.00% - - 0.00% 25.70 77.36
- - - -
- 0.00% - 0.00% - - 0.00% 1.00 141.09
- 0.00% - 0.00% - - 0.00% 1.00 43.54
- 0.00% - 0.00% - - 0.00% 1.00 43.54
- - - -
- 0.00% - 0.00% - - 0.00% 6.00 474.12
- - - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
200.00 100.00% - 0.00% 4.00 200.00 100.00% - -
- - - -
- - - -
- - - -
122.20 100.00% - 0.00% 47.00 122.20 100.00% - -
99.17 100.00% - 0.00% 47.00 99.17 100.00% - -
249.57 100.00% - 0.00% 47.00 249.57 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 14.51 376.68
- 0.00% - 0.00% - - 0.00% 4.83 22.02
- 0.00% - 0.00% - - 0.00% 28.76 426.51
- 0.00% - 0.00% - - 0.00% 28.76 81.10
- - - -
- 0.00% - 0.00% - - 0.00% 9.67 295.32
- - - -
- - - -
- 0.00% - 0.00% - - 0.00% 5.80 1,984.35
- 0.00% - 0.00% - - 0.00% 122.26 529.39
- - - -
- 0.00% - 0.00% - - 0.00% 2.39 927.58
- 0.00% - 0.00% - - 0.00% 38.89 1,851.94
- 0.00% - 0.00% - - 0.00% 497.28 2,153.22
- - - -
- 0.00% - 0.00% - - 0.00% 3.85 1,715.52
- 0.00% - 0.00% - - 0.00% 40.93 2,282.67
- 0.00% - 0.00% - - 0.00% 492.67 2,133.26
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
- 0.00% - 0.00% - - 0.00% 0.81 291.10
- 0.00% - 0.00% - - 0.00% 12.71 515.26
- 0.00% - 0.00% - - 0.00% 99.45 430.62
- - - -
- - - -
- 0.00% - 0.00% - - 0.00% 31.24 489.53
- 0.00% - 0.00% - - 0.00% 49.48 814.94
- 0.00% - 0.00% - - 0.00% 6.48 104.00
- 0.00% - 0.00% - - 0.00% 31.24 2,486.08
- 0.00% - 0.00% - - 0.00% 49.98 4,052.88
- 0.00% - 0.00% - - 0.00% 6.48 489.89
- 0.00% - 0.00% - - 0.00% 14.62 536.55
- - - -
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 4.00 200.00
- - - -
- - - -
47.58 100.00% - 0.00% 18.30 47.58 100.00% - -
38.61 100.00% - 0.00% 18.30 38.61 100.00% - -
97.17 100.00% - 0.00% 18.30 97.17 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 9.15 47.21
- 0.00% - 0.00% - - 0.00% 0.70 18.17
- 0.00% - 0.00% - - 0.00% 7.20 186.91

- 0.00% - 0.00% - - 0.00% 3.02 13.77
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% - 0.00% - - 0.00% 16.60 246.18
- 0.00% - 0.00% - - 0.00% 16.60 43.66
- - - -
- 0.00% - 0.00% - - 0.00% 3.24 98.95
- 0.00% - 0.00% - - 0.00% 1.28 292.29
- 0.00% - 0.00% - - 0.00% 0.42 117.48
- 0.00% - 0.00% - - 0.00% 11.20 463.46
- - - -
- - - -
- 0.00% - 0.00% - - 0.00% 1.62 554.25
- 0.00% - 0.00% - - 0.00% 48.55 210.22
- - - -
- 0.00% - 0.00% - - 0.00% 1.47 655.02
- 0.00% - 0.00% - - 0.00% 29.36 1,398.12
- 0.00% - 0.00% - - 0.00% 158.65 686.95
- - - -
- 0.00% - 0.00% - - 0.00% 0.62 276.27
- 0.00% - 0.00% - - 0.00% 7.26 404.89
- 0.00% - 0.00% - - 0.00% 87.94 380.78
- - - -
- 0.00% - 0.00% - - 0.00% 56.70 1,997.54
- 0.00% - 0.00% - - 0.00% 44.10 1,457.51
- - - -
- 0.00% - 0.00% - - 0.00% 12.94 202.77
- 0.00% - 0.00% - - 0.00% 7.26 119.57
- 0.00% - 0.00% - - 0.00% 2.19 40.30
- 0.00% - 0.00% - - 0.00% 12.94 366.20
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% - 0.00% - - 0.00% 7.26 240.16
- 0.00% - 0.00% - - 0.00% 2.19 37.14
- - - -
- 0.00% - 0.00% - - 0.00% 34.56 14,023.76
- - - -
- 0.00% - 0.00% - - 0.00% 54.00 446.58
- - - -
- 0.00% - 0.00% - - 0.00% 12.15 332.79
- - - -
- 0.00% - 0.00% - - 0.00% 54.00 367.20
- 0.00% - 0.00% - - 0.00% 12.15 64.03
- - - -
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- 0.00% - 0.00% - - 0.00% 3.00 150.00
- - - -
- - - -
22.15 100.00% - 0.00% 8.52 22.15 100.00% - -
17.98 100.00% - 0.00% 8.52 17.98 100.00% - -
45.24 100.00% - 0.00% 8.52 45.24 100.00% - -
- - - -
21.98 100.00% - 0.00% 4.26 21.98 100.00% - -
19.99 100.00% - 0.00% 0.77 19.99 100.00% - -
168.22 100.00% - 0.00% 6.48 168.22 100.00% - -

6.89 100.00% - 0.00% 1.51 6.89 100.00% - -
178.40 100.00% - 0.00% 12.03 178.40 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
31.64 100.00% - 0.00% 12.03 31.64 100.00% - -
- - - -
98.95 100.00% - 0.00% 3.24 98.95 100.00% - -
260.32 100.00% - 0.00% 1.14 260.32 100.00% - -
103.49 100.00% - 0.00% 0.37 103.49 100.00% - -
50.48 100.00% - 0.00% 1.22 50.48 100.00% - -
- - - -
- - - -
554.25 100.00% - 0.00% 1.62 554.25 100.00% - -
420.44 100.00% - 0.00% 97.10 420.44 100.00% - -
- - - -
655.02 100.00% - 0.00% 1.47 655.02 100.00% - -
1,398.12 100.00% - 0.00% 29.36 1,398.12 100.00% - -
686.95 100.00% - 0.00% 158.65 686.95 100.00% - -
- - - -
276.27 100.00% - 0.00% 0.62 276.27 100.00% - -
404.89 100.00% - 0.00% 7.26 404.89 100.00% - -
380.78 100.00% - 0.00% 87.94 380.78 100.00% - -
- - - -
- 0.00% 11.70 412.19 100.00% 11.70 412.19 100.00% - -
- 0.00% 22.80 753.54 100.00% 22.80 753.54 100.00% - -
- - - -
202.77 100.00% - - 0.00% 12.94 202.77 100.00% - -
119.57 100.00% - - 0.00% 7.26 119.57 100.00% - -
44.90 100.00% - - 0.00% 2.44 44.90 100.00% - -
- 0.00% 12.94 366.20 100.00% 12.94 366.20 100.00% - -
- 0.00% 7.26 240.16 100.00% 7.26 240.16 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% 2.44 47.34 100.00% 2.44 47.34 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 11.90 4,828.78

-
- - - -
- 0.00% - - 0.00% - - 0.00% 24.40 201.79
- - - -
- 0.00% 8.10 221.86 100.00% 8.10 221.86 100.00% - -
- - - -
- 0.00% - - 0.00% - - 0.00% 24.40 165.92
- 0.00% 4.00 21.08 49.38% 4.00 21.08 49.38% 4.10 21.61
- - - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
200.00 100.00% - 0.00% 4.00 200.00 100.00% - -
- - - -
- - - -
225.06 100.00% - - 0.00% 86.56 225.06 100.00% - -
182.64 100.00% - - 0.00% 86.56 182.64 100.00% - -
459.63 100.00% - - 0.00% 86.56 459.63 100.00% - -
- - - -
223.32 100.00% - - 0.00% 43.28 223.32 100.00% - -
44.13 100.00% - - 0.00% 1.70 44.13 100.00% - -
782.69 100.00% - 0.00% 30.15 782.69 100.00% - -

-
51.71 100.00% - - 0.00% 11.34 51.71 100.00% - -
1,130.49 100.00% - - 0.00% 76.23 1,130.49 100.00% - -
200.48 100.00% - - 0.00% 76.23 200.48 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
920.78 100.00% - - 0.00% 30.15 920.78 100.00% - -
388.20 100.00% - - 0.00% 1.70 388.20 100.00% - -
1,899.23 100.00% - - 0.00% 6.79 1,899.23 100.00% - -
470.08 100.00% - - 0.00% 11.36 470.08 100.00% - -
- - - -
- - - -
5,159.32 100.00% - - 0.00% 15.08 5,159.32 100.00% - -
4,419.41 100.00% - - 0.00% 1,020.65 4,419.41 100.00% - -
- - - -
1,403.61 100.00% - - 0.00% 3.15 1,403.61 100.00% - -
2,200.04 100.00% - - 0.00% 46.20 2,200.04 100.00% - -
2,434.02 100.00% - - 0.00% 562.13 2,434.02 100.00% - -
- - - -
1,069.42 100.00% - - 0.00% 2.40 1,069.42 100.00% - -
995.49 100.00% - - 0.00% 17.85 995.49 100.00% - -
850.24 100.00% - - 0.00% 196.36 850.24 100.00% - -
- - - -
821.66 100.00% - - 0.00% 2.16 821.66 100.00% - -
544.66 100.00% - - 0.00% 16.52 544.66 100.00% - -
1,028.55 100.00% - - 0.00% 237.54 1,028.55 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 67.83 33,482.92
-
- - - -
723.95 100.00% - 0.00% 46.20 723.95 100.00% - -
479.11 100.00% - 0.00% 29.09 479.11 100.00% - -
104.51 100.00% - 0.00% 5.68 104.51 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
278.69 100.00% - 0.00% 16.52 278.69 100.00% - -
- 0.00% - - 0.00% - - 0.00% 46.20 1,307.46
- 0.00% - - 0.00% - - 0.00% 29.09 962.30
- 0.00% 5.68 96.33 100.00% 5.68 96.33 100.00% - -
- 0.00% - - 0.00% - - 0.00% 16.52 688.39
- - - -
- 0.00% 60.86 1,865.36 100.00% 60.86 1,865.36 100.00% - -
- 0.00% - - 0.00% - - 0.00% 60.86 4,123.87
- 0.00% - - 0.00% - - 0.00% 20.00 129.20
- - - -
- 0.00% - - 0.00% - - 0.00% 19.62 10,613.83
- - - -
- 0.00% - 0.00% - - 0.00% 5.08 225.91
- 0.00% - 0.00% - - 0.00% 2.00 61.80
117.40 100.00% - 0.00% 5.08 117.40 100.00% - -
23.62 100.00% - 0.00% 5.08 23.62 100.00% - -
- - - -
- - - -
51.60 100.00% - 0.00% 4.00 51.60 100.00% - -
35.32 100.00% - 0.00% 2.00 35.32 100.00% - -
- - - -
206.38 100.00% - 0.00% 18.28 206.38 100.00% - -
- - - -
- 0.00% - - 0.00% - - 0.00% 36.56 110.05
- - - -
- 0.00% - 0.00% - - 0.00% 2.00 282.18
- 0.00% - 0.00% - - 0.00% 2.00 87.08
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% - 0.00% - - 0.00% 2.00 87.08
- - - -
- 0.00% - 0.00% - - 0.00% 4.00 316.08
- - - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
200.00 100.00% - 0.00% 4.00 200.00 100.00% - -
- - - -
- - - -
5.46 100.00% - 0.00% 2.10 5.46 100.00% - -
4.43 100.00% - 0.00% 2.10 4.43 100.00% - -
11.15 100.00% - 0.00% 2.10 11.15 100.00% - -
- - - -
23.36 100.00% - 0.00% 0.90 23.36 100.00% - -
16.76 100.00% - 0.00% 1.13 16.76 100.00% - -
- 0.00% 1.13 54.39 100.00% 1.13 54.39 100.00% - -
- - - -
- 0.00% 0.90 205.52 100.00% 0.90 205.52 100.00% - -
- - - -
- 0.00% 0.33 125.53 50.00% 0.33 125.53 50.00% 0.33 125.53
- 0.00% 7.56 249.25 100.00% 7.56 249.25 100.00% - -
- 0.00% 16.00 69.28 49.83% 16.00 69.28 49.83% 16.11 69.76
- 0.00% - - 0.00% - - 0.00% 7.94 133.95
- 0.00% - - 0.00% - - 0.00% 7.94 330.86
- - - -
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% 12.00 600.00 100.00% 12.00 600.00 100.00% - -
- - - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
- 0.00% 5.09 13.23 100.00% 5.09 13.23 100.00% - -
- 0.00% 5.09 10.74 100.00% 5.09 10.74 100.00% - -
- 0.00% 5.09 27.03 100.00% 5.09 27.03 100.00% - -
- - - -
- 0.00% 19.21 100.00% 0.74 19.21 100.00% - -
0.74
- 0.00% 0.93 13.79 100.00% 0.93 13.79 100.00% - -
- 0.00% 0.93 44.76 100.00% 0.93 44.76 100.00% - -
- - - -
- 0.00% 1.39 317.41 100.00% 1.39 317.41 100.00% - -
- - - -
- 0.00% 0.56 213.02 100.00% 0.56 213.02 100.00% - -
- 0.00% 9.90 326.40 100.00% 9.90 326.40 100.00% - -
- 0.00% 148.25 641.92 100.00% 148.25 641.92 100.00% - -
- 0.00% - - 0.00% - - 0.00% 7.20 121.46
- 0.00% - - 0.00% - - 0.00% 7.20 300.02
- - - -
- 0.00% - - 0.00% - - 0.00% 63.00 634.41
- - - -
- 0.00% - - 0.00% - - 0.00% 10.50 324.03
- - - -
- 0.00% - - 0.00% - - 0.00% 63.00 428.40
- 0.00% - - 0.00% - - 0.00% 10.50 55.34
- - - -
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% 5.00 250.00 100.00% 5.00 250.00 100.00% - -
- - - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
17.94 100.00% - 0.00% 6.90 17.94 100.00% - -
14.56 100.00% - 0.00% 6.90 14.56 100.00% - -
36.64 100.00% - 0.00% 6.90 36.64 100.00% - -
- - - -
74.76 100.00% - 0.00% 2.88 74.76 100.00% - -
53.39 100.00% - 0.00% 3.60 53.39 100.00% - -
173.27 100.00% - 0.00% 3.60 173.27 100.00% - -
- - - -
657.65 100.00% - 0.00% 2.88 657.65 100.00% - -
- - - -
1,034.69 100.00% - 0.00% 2.72 1,034.69 100.00% - -
967.67 100.00% - 0.00% 29.35 967.67 100.00% - -
310.94 100.00% - 0.00% 71.81 310.94 100.00% - -
578.64 100.00% - 0.00% 34.30 578.64 100.00% - -
- 0.00% 34.30 1,429.28 100.00% 34.30 1,429.28 100.00% - -
- - - -
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
50.00 20.00% 4.00 200.00 80.00% 5.00 250.00 100.00% - -
- - - -
- - - -
47.71 100.00% - 0.00% 18.35 47.71 100.00% - -
38.72 100.00% - 0.00% 18.35 38.72 100.00% - -
97.44 100.00% - 0.00% 18.35 97.44 100.00% - -
- - - -
54.52 100.00% - 0.00% 2.10 54.52 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
2.14 100.00% - 0.00% 0.47 2.14 100.00% - -
39.00 100.00% - 0.00% 2.63 39.00 100.00% - -
126.58 100.00% - 0.00% 2.63 126.58 100.00% - -
- - - -
114.18 100.00% - 0.00% 0.50 114.18 100.00% - -
1,371.06 100.00% - 0.00% 3.06 1,371.06 100.00% - -
306.62 100.00% - 0.00% 9.30 306.62 100.00% - -
- - - -
- 0.00% 1.59 712.42 100.00% 1.59 712.42 100.00% - -
- 0.00% 21.53 1,025.26 100.00% 21.53 1,025.26 100.00% - -
542.81 100.00% - 0.00% 132.07 542.81 100.00% - -
- 0.00% 5.80 115.30 46.07% 5.80 115.30 46.07% 6.79 134.99
- 0.00% - - 0.00% - - 0.00% 12.59 360.96
- - - -
- 0.00% 0.82 367.41 100.00% 0.82 367.41 100.00% - -
- 0.00% 7.80 257.17 100.00% 7.80 257.17 100.00% - -
493.79 100.00% - 0.00% 114.04 493.79 100.00% - -
- 0.00% 14.40 242.93 100.00% 14.40 242.93 100.00% - -
- 0.00% - - 0.00% - - 0.00% 14.40 600.05
- - - -
- 0.00% - 0.00% - - 0.00% 6.20 275.71
- 0.00% - 0.00% - - 0.00% 8.00 247.20
- 0.00% 6.20 143.28 100.00% 6.20 143.28 100.00% - -
- 0.00% - - 0.00% - - 0.00% 6.20 28.83
- - - -
- 0.00% - 0.00% - - 0.00% 1.00 8,500.00
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% - 0.00% - - 0.00% 2.00 100.00
- - - -
- - - -
19.76 100.00% - 0.00% 7.60 19.76 100.00% - -
16.04 100.00% - 0.00% 7.60 16.04 100.00% - -
40.36 100.00% - 0.00% 7.60 40.36 100.00% - -
- - - -
98.65 100.00% - 0.00% 3.80 98.65 100.00% - -
70.44 100.00% - 0.00% 4.75 70.44 100.00% - -
228.62 100.00% - 0.00% 4.75 228.62 100.00% - -
- - - -
867.73 100.00% - 0.00% 3.80 867.73 100.00% - -
- - - -
- 0.00% 7.67 3,436.62 100.00% 7.67 3,436.62 100.00% - -
- 0.00% 18.85 897.64 100.00% 18.85 897.64 100.00% - -
407.84 100.00% - 0.00% 99.23 407.84 100.00% - -
- 0.00% - 0.00% - - 0.00% 19.85 394.62
- 0.00% - 0.00% - - 0.00% 19.85 569.10
- - - -
- 0.00% - 0.00% - - 0.00% 2.00 17,000.00
- 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00% - -
- 0.00% 2.00 100.00 100.00% 2.00 100.00 100.00% - -
- - - -
- - - -
78.00 100.00% - 0.00% 30.00 78.00 100.00% - -
63.30 100.00% - 0.00% 30.00 63.30 100.00% - -
159.30 100.00% - 0.00% 30.00 159.30 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
818.62 100.00% - 0.00% 55.20 818.62 100.00% - -
157.24 100.00% - 0.00% 20.91 157.24 100.00% - -
1,020.91 100.00% - 0.00% 12.61 1,020.91 100.00% - -
369.71 100.00% - 0.00% 24.93 369.71 100.00% - -
61.58 100.00% - 0.00% 24.93 61.58 100.00% - -
- - - -
945.30 100.00% - 0.00% 30.00 945.30 100.00% - -
- - - -
9,429.72 100.00% - 0.00% 21.68 9,429.72 100.00% - -
3,150.54 100.00% - 0.00% 79.70 3,150.54 100.00% - -
5,647.14 100.00% - 0.00% 1,304.19 5,647.14 100.00% - -
- - - -
848.30 33.33% 10.00 1,696.60 66.67% 15.00 2,544.90 100.00% - -
- - - -
374.70 100.00% - 0.00% 15.00 374.70 100.00% - -
159.12 100.00% - 0.00% 7.20 159.12 100.00% - -
- - -
277.63 100.00% - 0.00% 11.90 277.63 100.00% - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
500.00 100.00% - 0.00% 10.00 500.00 100.00% - -
- - - -
- - - -
162.50 100.00% - 0.00% 62.50 162.50 100.00% - -
131.88 100.00% - 0.00% 62.50 131.88 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
331.88 100.00% - 0.00% 62.50 331.88 100.00% - -
- - - -
3,775.20 100.00% - 0.00% 110.00 3,775.20 100.00% - -
271.17 100.00% - 0.00% 36.06 271.17 100.00% - -
1,700.97 100.00% - 0.00% 21.01 1,700.97 100.00% - -
902.70 100.00% - 0.00% 60.87 902.70 100.00% - -
150.35 100.00% - 0.00% 60.87 150.35 100.00% - -
- - - -
1,969.38 100.00% - 0.00% 62.50 1,969.38 100.00% - -
- - - -
23,021.90 100.00% - 0.00% 52.93 23,021.90 100.00% - -
6,393.58 100.00% - 0.00% 161.74 6,393.58 100.00% - -
9,965.24 100.00% - 0.00% 2,301.44 9,965.24 100.00% - -
- - - -
848.30 20.00% 20.00 3,393.20 80.00% 25.00 4,241.50 100.00% - -
- - - -
624.50 100.00% - 0.00% 25.00 624.50 100.00% - -
159.12 100.00% - 0.00% 7.20 159.12 100.00% - -

- - - -
277.63 100.00% - 0.00% 11.90 277.63 100.00% - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
500.00 100.00% - 0.00% 10.00 500.00 100.00% - -
- - - -
- - - -
262.60 100.00% - 0.00% 101.00 262.60 100.00% - -
213.11 100.00% - 0.00% 101.00 213.11 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
536.31 100.00% - 0.00% 101.00 536.31 100.00% - -
- - - -
21,307.57 100.00% - 0.00% 620.85 21,307.57 100.00% - -
1,982.92 100.00% - 0.00% 434.85 1,982.92 100.00% - -
4,261.73 100.00% - 0.00% 52.64 4,261.73 100.00% - -
2,274.33 100.00% - 0.00% 153.36 2,274.33 100.00% - -

378.80 100.00% - 0.00% 153.36 378.80 100.00% - -
- - - -
3,182.51 100.00% - 0.00% 101.00 3,182.51 100.00% - -
- - - -
58,004.93 100.00% - 0.00% 133.36 58,004.93 100.00% - -
14,450.98 100.00% - 0.00% 365.57 14,450.98 100.00% - -
34,651.47 100.00% - 0.00% 8,002.65 34,651.47 100.00% - -
- - - -
- 0.00% 28.45 4,826.83 100.00% 28.45 4,826.83 100.00% - -
- - - -
724.42 100.00% - 0.00% 29.00 724.42 100.00% - -
159.12 100.00% - 0.00% 7.20 159.12 100.00% - -

- - - -
277.63 100.00% - 0.00% 11.90 277.63 100.00% - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
1,000.00 100.00% - 0.00% 20.00 1,000.00 100.00% - -
- - - -
- - - -
102.49 100.00% - 0.00% 39.42 102.49 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
83.18 100.00% - 0.00% 39.42 83.18 100.00% - -
209.32 100.00% - 0.00% 39.42 209.32 100.00% - -
- - - -
813.57 100.00% - 0.00% 54.86 813.57 100.00% - -
70.41 100.00% - 0.00% 15.44 70.41 100.00% - -
637.96 100.00% - 0.00% 7.88 637.96 100.00% - -
672.24 100.00% - 0.00% 45.33 672.24 100.00% - -
111.97 100.00% - 0.00% 45.33 111.97 100.00% - -
- - - -
3,674.70 100.00% - 0.00% 116.62 3,674.70 100.00% - -
- - - -
10,365.94 100.00% - 0.00% 31.54 10,365.94 100.00% - -
3,270.32 100.00% - 0.00% 82.73 3,270.32 100.00% - -
- - - -
- 0.00% - 0.00% - - 0.00% 3.60 30.31
-
- 0.00% 32.85 725.99 100.00% 32.85 725.99 100.00% - -
- - - -
69.99 100.00% - 0.00% 3.00 69.99 100.00% - -
250.00 100.00% - 0.00% 1.00 250.00 100.00% - -
- 0.00% 20.00 1,000.00 100.00% 20.00 1,000.00 100.00% - -
- - - -
- - - -
750.00 100.00% - 0.00% 1.00 750.00 100.00% - -
750.00 60.00% 1.00 250.00 20.00% 4.00 1,000.00 80.00% 1.00 250.00
6,131.76 100.00% - - 0.00% 276.33 6,131.76 100.00% - -
13,500.00 90.00% 0.05 750.00 5.00% 0.95 14,250.00 95.00% 0.05 750.00
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
4,250.00 85.00% 0.10 500.00 10.00% 0.95 4,750.00 95.00% 0.05 250.00
2,565.00 85.50% 0.10 300.00 10.00% 0.96 2,865.00 95.50% 0.05 135.00
- - - -
5,030.97 100.00% - 0.00% 1,934.99 5,030.97 100.00% - -
4,082.83 100.00% - 0.00% 1,934.99 4,082.83 100.00% - -
8,852.67 86.16% 156.80 832.61 8.10% 1,823.97 9,685.28 94.26% 111.02 589.52
- - - -
1,548.00 80.57% 72.35 373.33 19.43% 372.35 1,921.33 100.00% - -
915.89 90.48% 3.25 96.36 9.52% 34.14 1,012.25 100.00% - -
766.45 100.00% - 0.00% 25.85 766.45 100.00% - -
5,616.32 75.00% 483.75 1,872.09 25.00% 1,934.99 7,488.41 100.00% - -
10,937.95 81.76% 70.60 2,440.64 18.24% 387.00 13,378.59 100.00% - -
1,933.85 100.00% - 0.00% 55.94 1,933.85 100.00% - -
5,495.40 83.96% 70.78 1,049.67 16.04% 441.34 6,545.07 100.00% - -
1,044.98 83.96% 70.78 199.60 16.04% 441.34 1,244.58 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- - - -
23,517.04 90.00% 1.87 632.40 2.42% 71.41 24,149.43 92.42% 5.86 1,981.73
29,266.81 90.00% 20.53 676.87 2.08% 908.21 29,943.68 92.08% 78.10 2,574.96
6,017.53 54.54% 209.43 3,533.08 32.02% 566.13 9,550.61 86.57% 87.86 1,482.20
- 0.00% 416.78 8,085.59 63.73% 416.78 8,085.59 63.73% 237.21 4,601.82
- - - -
- 0.00% 108.65 3,330.12 100.00% 108.65 3,330.12 100.00% - -
- 0.00% - - 0.00% - - 0.00% 108.65 5,909.47
- 0.00% - - 0.00% - - 0.00% 990.96 73,113.03
- - - - -
8,040.78 99.76% 0.45 19.45 0.24% 186.45 8,060.23 100.00% - -
3,189.04 48.63% - 0.00% 9.43 3,189.04 48.63% 9.96 3,368.27
3,118.61 76.61% 30.24 952.10 23.39% 129.27 4,070.71 100.00% - -
- 0.00% 34.86 1,097.74 53.93% 34.86 1,097.74 53.93% 29.78 937.77
- 0.00% - 0.00% - - 0.00% 7.00 593.81
- - - -
- 0.00% - - 0.00% - - 0.00% 5.76 249.00
- 0.00% - - 0.00% - - 0.00% 16.47 5,569.82
- 0.00% - - 0.00% - - 0.00% 144.13 4,560.27
- 0.00% - - 0.00% - - 0.00% 109.82 6,158.71
- 0.00% - - 0.00% - - 0.00% 38.20 6,481.01
- - - -
- 0.00% - 0.00% - - 0.00% 436.93 19,430.28
- 0.00% - 0.00% - - 0.00% 52.00 1,606.80
4,244.84 42.04% 220.00 5,084.20 50.35% 403.68 9,329.09 92.39% 33.25 768.36
849.54 41.81% - - 0.00% 182.70 849.54 41.81% 254.23 1,182.19
- - - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% 5.00 1,509.25 50.00% 5.00 1,509.25 50.00% 5.00 1,509.25
- - - -
- - - -
19.50 100.00% - 0.00% 7.50 19.50 100.00% - -
15.83 100.00% - 0.00% 7.50 15.83 100.00% - -
39.83 100.00% - 0.00% 7.50 39.83 100.00% - -
- - - -
76.20 100.00% - 0.00% 2.57 76.20 100.00% - -
3.51 100.00% - 0.00% 0.77 3.51 100.00% - -
30.55 100.00% - 0.00% 2.06 30.55 100.00% - -
99.15 100.00% - 0.00% 2.06 99.15 100.00% - -
- - - -
161.58 100.00% - 0.00% 2.57 161.58 100.00% - -
1,608.09 100.00% - 0.00% 5.03 1,608.09 100.00% - -
131.19 100.00% - 0.00% 4.36 131.19 100.00% - -
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% - - 0.00% - - 0.00% 14.73 487.27
- - - -
986.12 100.00% - 0.00% 4.00 986.12 100.00% - -
- 0.00% 0.80 1,200.00 80.00% 0.80 1,200.00 80.00% 0.20 300.00
- 0.00% - 0.00% - - 0.00% 1.00 250.00
- - - -
- - - -
- 0.00% 76.98 1,304.81 80.36% 76.98 1,304.81 80.36% 18.81 318.83
- 0.00% 160.60 234.48 83.83% 160.60 234.48 83.83% 30.98 45.23
- 0.00% 76.87 788.69 80.25% 76.87 788.69 80.25% 18.92 194.12
- - - -
- 0.00% - - 0.00% - - 0.00% 5.20 360.72
- 0.00% - - 0.00% - - 0.00% 11.72 247.64
- - - -
- 0.00% 387.80 2,571.11 80.97% 387.80 2,571.12 80.97% 91.15 604.32
- - - -
- 0.00% 500.00 1,655.00 46.84% 500.00 1,655.00 46.84% 567.48 1,878.36
- - - -
- 0.00% - 0.00% - - 0.00% 2.00 232.86
- 0.00% - 0.00% - - 0.00% 1.00 186.20
- 0.00% - 0.00% - - 0.00% 2.00 198.98
- - - -
- 0.00% - 0.00% - - 0.00% 18.00 1,314.72
- 0.00% - 0.00% - - 0.00% 34.00 1,371.56
- - - -
- 0.00% - 0.00% - - 0.00% 4.00 7,400.00
VALORIZACION
SALDO POR EJECUTAR
% DE
AVANCE
- 0.00% 16,158.50 50.00% 17.00 16,158.50 50.00% 17.00 16,158.50
17.00
- - - -
- 0.00% 65.57 1,133.71 100.00% 65.57 1,133.71 100.00% - -
- 0.00% 54.64 79.77 100.00% 54.64 79.77 100.00% - -
- 0.00% 65.57 672.75 100.00% 65.57 672.75 100.00% - -
- 0.00% 176.21 1,430.83 100.00% 176.21 1,430.83 100.00% - -
- 0.00% - 0.00% - - 0.00% 3.00 378.36
- 0.00% - - 0.00% - - 0.00% 16.00 936.96
- 0.00% - - 0.00% - - 0.00% 6.00 351.36
- - - -
6,732.00 34.00% 0.61 12,078.00 61.00% 0.95 18,810.00 95.00% 0.05 990.00
- - - -
13,574.50 85.00% 0.10 1,597.00 10.00% 0.95 15,171.50 95.00% 0.05 798.50
- 0.00% 1.00 5,000.00 100.00% 1.00 5,000.00 100.00% - -
- - - -
17,925.68 87.26% 0.13 2,616.32 12.74% 1.00 20,542.00 100.00% - -
554,714.27 S/. 122,452.66 S/. 677,166.93 S/. 341,438.95
44,377.14 9,796.21 54,173.35 27,315.12
38,830.00 8,571.69 47,401.69 23,900.73
637,921.41 S/. 140,820.56 S/. 778,741.97 S/. 392,654.80
114,825.85 25,347.70 140,173.55 70,677.86
752,747.26 S/. 166,168.26 S/. 918,915.52 S/. 463,332.66
54.46% 12.02% 66.48% 33.52%

SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
44.69%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
50.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
50.00%
50.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
100.00%
100.00%
0.00%
100.00%
50.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
100.00%
100.00%
0.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
50.00%
0.00%
50.17%
100.00%
100.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
53.93%
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
20.00%
0.00%
5.00%
SALDO POR EJECUTAR
% DE
AVANCE
5.00%
4.50%
0.00%
0.00%
5.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
7.58%
7.92%
13.43%
36.27%
0.00%
100.00%
100.00%
0.00%
51.37%
0.00%
46.07%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
7.61%
58.19%
SALDO POR EJECUTAR
% DE
AVANCE
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
SALDO POR EJECUTAR
% DE
AVANCE
100.00%
0.00%
20.00%
100.00%
19.64%
16.17%
19.75%
100.00%
100.00%
19.03%
53.16%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
SALDO POR EJECUTAR
% DE
AVANCE
50.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
5.00%
5.00%
0.00%
0.00%
VALORIZAC
: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA-
OBRA
HUANCAVELICA”.
FECHA : 16/05/2018
ITEM DESCRIPCION
PRECIO
UND METRADO PRECIO PARCIAL
UNITARIO
01 SS.HH.
01.01 ESTRUCTURAS
01.01.02.03 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 5.66 S/. 25.96 S/. 146.93
ITEM DESCRIPCION
PRECIO
UNITARIO
01.01.05.01 ZAPATAS
01.01.05.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.02 ARQUITECTURA
01.02.02.06 BRUÑAS DE 1" ml 75.34 S/. 4.29 S/. 323.21

01.02.06.01 m2 6.09 S/. 273.65 S/. 1,666.53
ACCESORIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.02.08 CERRAJERIA
01.02.09 VIDRIOS
01.02.09.01 m2 4.40 S/. 132.41 S/. 582.60
SISTEMA PIVOT
01.02.10 PINTURA
01.02.11 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.03.01.04.01 CODOS
01.03.01.04.02 TEES
01.03.01.04.02.01 TEE PVC-SAL 4* 4" pza 5.00 S/. 19.40 S/. 97.00
01.03.01.04.02.02 TEE PVC-SAL 2* 2" pza 2.00 S/. 18.27 S/. 36.54
01.03.01.04.03 YEES
01.03.01.04.03.02 YEE PVC SAL 4" pza 6.00 S/. 24.75 S/. 148.50
ITEM DESCRIPCION
PRECIO
UNITARIO
01.04.03 ACCESORIOS
01.04.03.01 CODOS
01.04.03.02 TEES
01.04.03.02.01 TEE PVC-SAP 1/2" und 12.00 S/. 12.13 S/. 145.56
01.05.03 ACCESORIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.06.05.01 FLUORESCENTE CIRCULAR ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA und 7.00 S/. 69.15 S/. 484.05
01.06.06 VARIOS
02.02.05 m3 41.96 S/. 33.63 S/. 1,411.11
APROX. CON EQUIPO
ITEM DESCRIPCION
PRECIO
UNITARIO
02.05.01 ZAPATAS
02.05.02 COLUMNAS
02.05.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
ITEM DESCRIPCION
PRECIO
UNITARIO
02.05.11 PINTURA
02.05.13 VARIOS
02.06.06 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
03 ARCOS DE PORTADA
03.01 ESTRUCTURAS
03.01.04.01 ZAPATAS
03.01.04.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
03.02 ARQUITECTURA
03.02.02 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
04.04.01 ZAPATAS
04.04.02 COLUMNAS
04.04.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
04.06 COBERTURAS
04.06.01 m2 34.56 S/. 405.78 S/. 14,023.76
ANCLAJE
04.09 PINTURA
04.10 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
05.04.01 ZAPATAS
05.04.02 COLUMNAS
05.04.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
05.06 COBERTURAS
05.06.01 m2 11.90 S/. 405.78 S/. 4,828.78
ANCLAJE
05.09 PINTURA
05.10 VARIOS
06 BANCA TECHADA
ITEM DESCRIPCION
PRECIO
UNITARIO
06.04.01 ZAPATAS
06.04.02 COLUMNAS
06.04.03 VIGAS
06.04.05.01 m2 67.83 S/. 493.63 S/. 33,482.92
DE ANCLAJE
ITEM DESCRIPCION
PRECIO
UNITARIO
06.07 VIDRIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
06.10 VARIOS
07.05 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
08.07 PINTURA
08.08 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
09.05 VARIOS
10 MONUMENTO TIPO I
ITEM DESCRIPCION
PRECIO
UNITARIO
10.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
11.05 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
12.06.01 ml 15.00 S/. 24.98 S/. 374.70
CONTENCION
12.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
12.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
13.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL-MAQUINARIA m3 110.00 S/. 34.32 S/. 3,775.20
13.06.01 ml 25.00 S/. 24.98 S/. 624.50
CONTENCION
13.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
13.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
14.06.01 ml 29.00 S/. 24.98 S/. 724.42
CONTENCION
14.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
14.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
15.05.01 ml 3.60 S/. 8.42 S/. 30.31
CONTENCION
15.05.02 ml 32.85 S/. 22.10 S/. 725.99
CONTENCION
15.06 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
ITEM DESCRIPCION
PRECIO
UNITARIO
16.10 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
17 ASTA DE BANDERAS
17.04 VARIOS
18.02 MUROS
ITEM DESCRIPCION
PRECIO
UNITARIO
ITEM DESCRIPCION
PRECIO
UNITARIO
18.07 VARIOS
18.07.01 und 4.00 S/. 1,850.00 S/. 7,400.00
DOBLE
22 FLETE
ITEM DESCRIPCION
PRECIO
UNITARIO
UTILIDAD 0.07 71,302.41
SUBTOTAL S/. 1,171,396.76
IGV 0.18 210,851.42

VALORIZACION RECALCULADA N°06 - SETIEMBRE 2018

METRADO PARCIAL % DE AVANCE METRADO PARCIAL % DE AVANCE METRADO PARCIAL % DE AVANCE
37.82 98.33 100.00% - 0.00% 37.82 98.33 100.00%

37.82 79.80 100.00% - 0.00% 37.82 79.80 100.00%
37.82 200.82 100.00% - 0.00% 37.82 200.82 100.00%
- - - - -
17.62 90.92 100.00% - 0.00% 17.62 90.92 100.00%
4.60 119.42 100.00% - 0.00% 4.60 119.42 100.00%
5.66 146.93 100.00% - 0.00% 5.66 146.93 100.00%

1.21 5.52 100.00% - 0.00% 1.21 5.52 100.00%

33.50 78.39 100.00% - 0.00% 33.50 78.39 100.00%
33.64 498.88 100.00% - 0.00% 33.64 498.88 100.00%
33.64 88.47 100.00% - 0.00% 33.64 88.47 100.00%
- - - - -
4.88 149.04 100.00% - 0.00% 4.88 149.04 100.00%
4.94 1,128.05 100.00% - 0.00% 4.94 1,128.05 100.00%
1.04 290.90 100.00% - 0.00% 1.04 290.90 100.00%
13.36 552.84 100.00% - 0.00% 13.36 552.84 100.00%
33.50 1,026.78 100.00% - 0.00% 33.50 1,026.78 100.00%
- - - - -
- - 0.00% 1.79 77.38 100.00% 1.79 77.38 100.00%
- - 0.00% 3.58 112.73 100.00% 3.58 112.73 100.00%
- - - - -
- - - - -
2.44 834.80 100.00% - 0.00% 2.44 834.80 100.00%
49.37 213.77 100.00% - 0.00% 49.37 213.77 100.00%
- - - - -
1.48 574.40 100.00% - 0.00% 1.48 574.40 100.00%
19.74 940.02 100.00% - 0.00% 19.74 940.02 100.00%
276.54 1,197.42 100.00% - 0.00% 276.54 1,197.42 100.00%
- - - - -
1.82 810.97 100.00% - 0.00% 1.82 810.97 100.00%
13.86 772.97 100.00% - 0.00% 13.86 772.97 100.00%
269.75 1,168.02 100.00% - 0.00% 269.75 1,168.02 100.00%
- - - - -
3.23 1,105.08 100.00% - 0.00% 3.23 1,105.08 100.00%
30.84 1,384.72 100.00% - 0.00% 30.84 1,384.72 100.00%

116.65 505.09 100.00% - 0.00% 116.65 505.09 100.00%
256.90 757.86 100.00% - 0.00% 256.90 757.86 100.00%
- - - - -
- - - - -
68.03 4,719.24 100.00% - 0.00% 68.03 4,719.24 100.00%
10.20 44.47 100.00% - 0.00% 10.20 44.47 100.00%
- - - - -
60.54 1,121.81 100.00% - 0.00% 60.54 1,121.81 100.00%
29.72 740.62 55.31% 24.01 598.33 44.69% 53.73 1,338.95 100.00%
14.87 399.11 100.00% - 0.00% 14.87 399.11 100.00%
13.86 270.55 100.00% - 0.00% 13.86 270.55 100.00%
27.60 345.83 100.00% - 0.00% 27.60 345.83 100.00%
75.34 323.21 100.00% - 0.00% 75.34 323.21 100.00%
- - - - -
30.82 969.60 100.00% - 0.00% 30.82 969.60 100.00%
- - - - -
22.04 694.04 100.00% - 0.00% 22.04 694.04 100.00%
- - 0.00% 22.04 1,055.50 100.00% 22.04 1,055.50 100.00%
- - - - -
- - 0.00% 28.86 1,418.76 100.00% 28.86 1,418.76 100.00%
- - 0.00% 5.35 78.27 100.00% 5.35 78.27 100.00%
- - 0.00% 169.61 100.00% 19.10 169.61 100.00%

19.10
- - - - -
- - 0.00% 1,666.53 100.00% 6.09 1,666.53 100.00%
6.09
- - - - -
5.25 725.34 100.00% - 0.00% 5.25 725.34 100.00%

16.49 2,691.00 100.00% - 0.00% 16.49 2,691.00 100.00%
- - - - -
12.00 387.12 100.00% - 0.00% 12.00 387.12 100.00%
3.00 203.49 100.00% - 0.00% 3.00 203.49 100.00%
5.00 129.15 100.00% - 0.00% 5.00 129.15 100.00%
3.00 72.39 100.00% - 0.00% 3.00 72.39 100.00%
- - - - -
- - 0.00% 582.60 100.00% 4.40 582.60 100.00%

4.40
- - - - -
- - 0.00% 30.82 305.73 100.00% 30.82 305.73 100.00%
- - 0.00% 60.54 576.34 100.00% 60.54 576.34 100.00%
- - 0.00% 53.73 546.43 100.00% 53.73 546.43 100.00%
- - 0.00% 14.87 141.56 100.00% 14.87 141.56 100.00%
- - 0.00% 13.86 145.81 100.00% 13.86 145.81 100.00%
- - 0.00% 27.60 44.99 100.00% 27.60 44.99 100.00%
- - 0.00% 75.34 61.03 100.00% 75.34 61.03 100.00%
- - 0.00% 6.09 88.55 100.00% 6.09 88.55 100.00%
- - 0.00% 21.74 114.57 100.00% 21.74 114.57 100.00%
- - 0.00% 19.10 189.28 100.00% 19.10 189.28 100.00%
- - - - -
15.00 154.80 100.00% - 0.00% 15.00 154.80 100.00%
- - 0.00% 6.10 43.86 100.00% 6.10 43.86 100.00%
- - - - -
- - - - -
- - - - -
5.00 1,269.90 100.00% - 0.00% 5.00 1,269.90 100.00%
3.00 380.61 100.00% - 0.00% 3.00 380.61 100.00%

2.00 270.68 100.00% - 0.00% 2.00 270.68 100.00%
- - 0.00% 2.00 120.68 100.00% 2.00 120.68 100.00%
- - 0.00% 5.00 218.85 100.00% 5.00 218.85 100.00%
- - - - -
7.00 99.61 100.00% - 0.00% 7.00 99.61 100.00%
10.00 412.10 100.00% - 0.00% 10.00 412.10 100.00%
2.00 83.14 100.00% - 0.00% 2.00 83.14 100.00%
- -
7.65 75.05 100.00% - 0.00% 7.65 75.05 100.00%
21.05 310.49 100.00% - 0.00% 21.05 310.49 100.00%
- -
- -
18.00 247.50 100.00% - 0.00% 18.00 247.50 100.00%
3.00 41.25 100.00% - 0.00% 3.00 41.25 100.00%
4.00 62.20 100.00% - 0.00% 4.00 62.20 100.00%
3.00 42.15 100.00% - 0.00% 3.00 42.15 100.00%
- -
5.00 97.00 100.00% - 0.00% 5.00 97.00 100.00%
2.00 36.54 100.00% - 0.00% 2.00 36.54 100.00%
- -
3.00 64.08 100.00% - 0.00% 3.00 64.08 100.00%
6.00 148.50 100.00% - 0.00% 6.00 148.50 100.00%
4.00 99.00 100.00% - 0.00% 4.00 99.00 100.00%
- -
- - 0.00% 2.00 45.16 100.00% 2.00 45.16 100.00%
- - 0.00% 5.00 195.65 100.00% 5.00 195.65 100.00%
2.00 30.42 100.00% - 0.00% 2.00 30.42 100.00%

1.00 151.12 100.00% - 0.00% 1.00 151.12 100.00%
- -
- -
8.00 62.64 100.00% - 0.00% 8.00 62.64 100.00%
- -
13.70 76.72 100.00% - 0.00% 13.70 76.72 100.00%
- -
- -
7.00 99.26 100.00% - 0.00% 7.00 99.26 100.00%
- -
12.00 145.56 100.00% - 0.00% 12.00 145.56 100.00%
- -
3.00 305.67 100.00% - 0.00% 3.00 305.67 100.00%
3.00 135.09 100.00% - 0.00% 3.00 135.09 100.00%
- -
- -
2.00 69.32 100.00% - 0.00% 2.00 69.32 100.00%
- -
12.00 121.44 100.00% - 0.00% 12.00 121.44 100.00%
- -
6.00 113.82 100.00% - 0.00% 6.00 113.82 100.00%
- -
- -
5.00 64.50 100.00% - 0.00% 5.00 64.50 100.00%
3.00 52.98 100.00% - 0.00% 3.00 52.98 100.00%
- -
4.00 42.64 100.00% - 0.00% 4.00 42.64 100.00%

12.62 98.69 100.00% - 0.00% 12.62 98.69 100.00%
- -
5.00 29.60 50.00% 5.00 29.60 50.00% 10.00 59.20 100.00%
12.62 74.58 100.00% - 0.00% 12.62 74.58 100.00%
- -
1.00 171.77 100.00% - 0.00% 1.00 171.77 100.00%
- - 0.00% 1.00 43.54 100.00% 1.00 43.54 100.00%
- - 0.00% 1.00 43.54 100.00% 1.00 43.54 100.00%
- -
- - 0.00% 7.00 484.05 100.00% 7.00 484.05 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
3.00 150.00 100.00% - 0.00% 3.00 150.00 100.00%
- -
- -
55.50 144.30 100.00% - - 0.00% 55.50 144.30 100.00%
55.50 117.11 100.00% - - 0.00% 55.50 117.11 100.00%
55.50 294.71 100.00% - - 0.00% 55.50 294.71 100.00%
- -
66.60 343.66 100.00% - - 0.00% 66.60 343.66 100.00%
4.76 123.57 100.00% - 0.00% 4.76 123.57 100.00%

-
13.82 358.77 100.00% - 0.00% 13.82 358.77 100.00%
-
3.98 18.15 100.00% - - 0.00% 3.98 18.15 100.00%
41.96 1,411.11 100.00% - 0.00% 41.96 1,411.11 100.00%

-
100.28 1,487.15 100.00% - - 0.00% 100.28 1,487.15 100.00%

100.28 263.74 100.00% - - 0.00% 100.28 263.74 100.00%
- -
8.64 263.87 100.00% - - 0.00% 8.64 263.87 100.00%
4.76 1,086.95 100.00% - - 0.00% 4.76 1,086.95 100.00%
4.28 1,197.16 100.00% - - 0.00% 4.28 1,197.16 100.00%
32.40 1,340.71 100.00% - - 0.00% 32.40 1,340.71 100.00%
190.01 822.74 100.00% - - 0.00% 190.01 822.74 100.00%
- -
3.95 1,222.84 100.00% - - 0.00% 3.95 1,222.84 100.00%
52.64 2,514.61 100.00% - - 0.00% 52.64 2,514.61 100.00%
26.32 442.97 100.00% - - 0.00% 26.32 442.97 100.00%
13.16 490.08 50.00% 13.16 490.08 50.00% 26.32 980.16 100.00%
- -
- -
5.18 1,772.23 100.00% - 0.00% 5.18 1,772.23 100.00%
161.57 699.60 100.00% - 0.00% 161.57 699.60 100.00%
- -
1.81 806.52 100.00% - 0.00% 1.81 806.52 100.00%
24.51 1,167.17 100.00% - 0.00% 24.51 1,167.17 100.00%
405.20 1,754.52 100.00% - 0.00% 405.20 1,754.52 100.00%
- -
5.26 2,343.80 100.00% - 0.00% 5.26 2,343.80 100.00%
31.92 1,780.18 100.00% - 0.00% 31.92 1,780.18 100.00%
806.27 3,491.15 100.00% - 0.00% 806.27 3,491.15 100.00%
- -
11.03 3,963.96 100.00% - 0.00% 11.03 3,963.96 100.00%
55.14 2,235.38 100.00% - 0.00% 55.14 2,235.38 100.00%

171.42 742.25 100.00% - 0.00% 171.42 742.25 100.00%
- -
3.46 1,368.98 100.00% - 0.00% 3.46 1,368.98 100.00%
6.53 206.61 100.00% - 0.00% 6.53 206.61 100.00%
- -
0.83 369.84 100.00% - 0.00% 0.83 369.84 100.00%
6.40 304.77 100.00% - 0.00% 6.40 304.77 100.00%
59.35 256.99 100.00% - 0.00% 59.35 256.99 100.00%
- -
75.31 1,485.11 100.00% - 0.00% 75.31 1,485.11 100.00%
20.80 382.72 100.00% - 0.00% 20.80 382.72 100.00%
22.80 357.28 100.00% - 0.00% 22.80 357.28 100.00%
28.17 470.72 100.00% - 0.00% 28.17 470.72 100.00%
9.15 303.87 50.00% 9.15 303.87 50.00% 18.30 607.74 100.00%
11.20 188.94 50.00% 11.20 188.94 50.00% 22.40 377.89 100.00%
- - 0.00% 75.31 1,992.70 100.00% 75.31 1,992.70 100.00%
- - 0.00% 20.80 528.74 100.00% 20.80 528.74 100.00%
- - 0.00% 22.80 645.24 100.00% 22.80 645.24 100.00%
- - 0.00% 18.30 524.66 100.00% 18.30 524.66 100.00%
- - 0.00% 22.40 893.09 100.00% 22.40 893.09 100.00%
- -
56.95 1,738.11 100.00% - 0.00% 56.95 1,738.11 100.00%
- -
49.37 1,513.19 100.00% - 0.00% 49.37 1,513.19 100.00%
- - 0.00% 49.37 3,345.31 100.00% 49.37 3,345.31 100.00%
- - 0.00% 50.00 323.00 100.00% 50.00 323.00 100.00%
- -
32.00 5,129.60 100.00% - 0.00% 32.00 5,129.60 100.00%
- -
- - 0.00% 75.31 747.08 100.00% 75.31 747.08 100.00%
- - 0.00% 32.00 168.64 100.00% 32.00 168.64 100.00%
- -
- - 0.00% 38.82 1,726.33 100.00% 38.82 1,726.33 100.00%
- - 0.00% 14.00 432.60 100.00% 14.00 432.60 100.00%
38.82 897.13 100.00% - 0.00% 38.82 897.13 100.00%
38.82 180.51 100.00% - 0.00% 38.82 180.51 100.00%
- -
20.00 209.60 100.00% - 0.00% 20.00 209.60 100.00%
- -
- -
6.00 77.40 100.00% - 0.00% 6.00 77.40 100.00%
1.00 17.66 100.00% - 0.00% 1.00 17.66 100.00%
- -
12.85 145.08 100.00% - 0.00% 12.85 145.08 100.00%
- -
- - 0.00% 25.70 77.36 100.00% 25.70 77.36 100.00%
- -
- - 0.00% 1.00 141.09 100.00% 1.00 141.09 100.00%
- - 0.00% 1.00 43.54 100.00% 1.00 43.54 100.00%
- - 0.00% 1.00 43.54 100.00% 1.00 43.54 100.00%
- -
- - 0.00% 6.00 474.12 100.00% 6.00 474.12 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%

4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
- -
- -
- -
47.00 122.20 100.00% - 0.00% 47.00 122.20 100.00%
47.00 99.17 100.00% - 0.00% 47.00 99.17 100.00%
47.00 249.57 100.00% - 0.00% 47.00 249.57 100.00%
- -
- - 0.00% 376.68 100.00% 14.51 376.68 100.00%
14.51
- - 0.00% 4.83 22.02 100.00% 4.83 22.02 100.00%
- - 0.00% 28.76 426.51 100.00% 28.76 426.51 100.00%
- - 0.00% 28.76 81.10 100.00% 28.76 81.10 100.00%
- -
- - 0.00% 9.67 295.32 100.00% 9.67 295.32 100.00%
- -
- -
- - 0.00% 5.80 1,984.35 100.00% 5.80 1,984.35 100.00%
- - 0.00% 122.26 529.39 100.00% 122.26 529.39 100.00%
- -
- - 0.00% 2.39 927.58 100.00% 2.39 927.58 100.00%
- - 0.00% 38.89 1,851.94 100.00% 38.89 1,851.94 100.00%
- - 0.00% 497.28 2,153.22 100.00% 497.28 2,153.22 100.00%
- -
- - 0.00% 3.85 1,715.52 100.00% 3.85 1,715.52 100.00%
- - 0.00% 40.93 2,282.67 100.00% 40.93 2,282.67 100.00%
- - 0.00% 492.67 2,133.26 100.00% 492.67 2,133.26 100.00%
- -
- - 0.00% 0.81 291.10 100.00% 0.81 291.10 100.00%
- - 0.00% 12.71 515.26 100.00% 12.71 515.26 100.00%
- - 0.00% 99.45 430.62 100.00% 99.45 430.62 100.00%
- -
- -
- - 0.00% 31.24 489.53 100.00% 31.24 489.53 100.00%
- - 0.00% 49.48 814.94 100.00% 49.48 814.94 100.00%
- - 0.00% 6.48 104.00 100.00% 6.48 104.00 100.00%
- - 0.00% 31.24 2,486.08 100.00% 31.24 2,486.08 100.00%
- - 0.00% 49.98 4,052.88 100.00% 49.98 4,052.88 100.00%
- - 0.00% 6.48 489.89 100.00% 6.48 489.89 100.00%
- - 0.00% 14.62 536.55 100.00% 14.62 536.55 100.00%
- -
- - 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00%
- - 0.00% 4.00 200.00 100.00% 4.00 200.00 100.00%
- -
- -
18.30 47.58 100.00% - - 0.00% 18.30 47.58 100.00%
18.30 38.61 100.00% - - 0.00% 18.30 38.61 100.00%
18.30 97.17 100.00% - - 0.00% 18.30 97.17 100.00%
- -
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%

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

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

- - 0.00% - 0.00% - - 0.00%
- -
- - 0.00% - 0.00% - - 0.00%
- -
- - 0.00% - 0.00% - - 0.00%
- -
- - 0.00% - 0.00% - - 0.00%
- -
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%
- -
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%
- -
- -
8.52 22.15 100.00% - 0.00% 8.52 22.15 100.00%
8.52 17.98 100.00% - 0.00% 8.52 17.98 100.00%
8.52 45.24 100.00% - 0.00% 8.52 45.24 100.00%
- -
4.26 21.98 100.00% - 0.00% 4.26 21.98 100.00%
0.77 19.99 100.00% - 0.00% 0.77 19.99 100.00%
6.48 168.22 100.00% - 0.00% 6.48 168.22 100.00%

1.51 6.89 100.00% - 0.00% 1.51 6.89 100.00%
12.03 178.40 100.00% - 0.00% 12.03 178.40 100.00%
12.03 31.64 100.00% - 0.00% 12.03 31.64 100.00%

- -
3.24 98.95 100.00% - 0.00% 3.24 98.95 100.00%
1.14 260.32 100.00% - 0.00% 1.14 260.32 100.00%
0.37 103.49 100.00% - 0.00% 0.37 103.49 100.00%
1.22 50.48 100.00% - 0.00% 1.22 50.48 100.00%
- -
- -
1.62 554.25 100.00% - 0.00% 1.62 554.25 100.00%
97.10 420.44 100.00% - 0.00% 97.10 420.44 100.00%
- -
1.47 655.02 100.00% - 0.00% 1.47 655.02 100.00%
29.36 1,398.12 100.00% - 0.00% 29.36 1,398.12 100.00%
158.65 686.95 100.00% - 0.00% 158.65 686.95 100.00%
- -
0.62 276.27 100.00% - 0.00% 0.62 276.27 100.00%
7.26 404.89 100.00% - 0.00% 7.26 404.89 100.00%
87.94 380.78 100.00% - 0.00% 87.94 380.78 100.00%
- -
11.70 412.19 100.00% - 0.00% 11.70 412.19 100.00%
22.80 753.54 100.00% - 0.00% 22.80 753.54 100.00%
- -
12.94 202.77 100.00% - 0.00% 12.94 202.77 100.00%
7.26 119.57 100.00% - 0.00% 7.26 119.57 100.00%
2.44 44.90 100.00% - 0.00% 2.44 44.90 100.00%
12.94 366.20 100.00% - 0.00% 12.94 366.20 100.00%
7.26 240.16 100.00% - 0.00% 7.26 240.16 100.00%
2.44 47.34 100.00% - 0.00% 2.44 47.34 100.00%

- -
- - 0.00% 4,828.78 100.00% 11.90 4,828.78 100.00%

11.90
- -
- - 0.00% 24.40 201.79 100.00% 24.40 201.79 100.00%
- -
8.10 221.86 100.00% - 0.00% 8.10 221.86 100.00%
- -
- - 0.00% 24.40 165.92 100.00% 24.40 165.92 100.00%
4.00 21.08 49.38% 4.10 21.61 50.62% 8.10 42.69 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
- -
- -
86.56 225.06 100.00% - 0.00% 86.56 225.06 100.00%
86.56 182.64 100.00% - 0.00% 86.56 182.64 100.00%
86.56 459.63 100.00% - 0.00% 86.56 459.63 100.00%
- -
43.28 223.32 100.00% - 0.00% 43.28 223.32 100.00%
1.70 44.13 100.00% - 0.00% 1.70 44.13 100.00%
30.15 782.69 100.00% - 0.00% 30.15 782.69 100.00%

11.34 51.71 100.00% - 0.00% 11.34 51.71 100.00%
76.23 1,130.49 100.00% - 0.00% 76.23 1,130.49 100.00%
76.23 200.48 100.00% - 0.00% 76.23 200.48 100.00%
- -
30.15 920.78 100.00% - 0.00% 30.15 920.78 100.00%
1.70 388.20 100.00% - 0.00% 1.70 388.20 100.00%
6.79 1,899.23 100.00% - 0.00% 6.79 1,899.23 100.00%
11.36 470.08 100.00% - 0.00% 11.36 470.08 100.00%
- -
- -
15.08 5,159.32 100.00% - 0.00% 15.08 5,159.32 100.00%
1,020.65 4,419.41 100.00% - 0.00% 1,020.65 4,419.41 100.00%
- -
3.15 1,403.61 100.00% - 0.00% 3.15 1,403.61 100.00%
46.20 2,200.04 100.00% - 0.00% 46.20 2,200.04 100.00%
562.13 2,434.02 100.00% - 0.00% 562.13 2,434.02 100.00%
- -
2.40 1,069.42 100.00% - 0.00% 2.40 1,069.42 100.00%
17.85 995.49 100.00% - 0.00% 17.85 995.49 100.00%
196.36 850.24 100.00% - 0.00% 196.36 850.24 100.00%
- -
2.16 821.66 100.00% - 0.00% 2.16 821.66 100.00%
16.52 544.66 100.00% - 0.00% 16.52 544.66 100.00%
237.54 1,028.55 100.00% - 0.00% 237.54 1,028.55 100.00%
- -
- - 0.00% 33,482.92 100.00% 67.83 33,482.92 100.00%
67.83
- -
46.20 723.95 100.00% - - 0.00% 46.20 723.95 100.00%
29.09 479.11 100.00% - - 0.00% 29.09 479.11 100.00%
5.68 104.51 100.00% - - 0.00% 5.68 104.51 100.00%
16.52 278.69 100.00% - 0.00% 16.52 278.69 100.00%

- - 0.00% 46.20 1,307.46 100.00% 46.20 1,307.46 100.00%
- - 0.00% 29.09 962.30 100.00% 29.09 962.30 100.00%
5.68 96.33 100.00% - - 0.00% 5.68 96.33 100.00%
- - 0.00% 16.52 688.39 100.00% 16.52 688.39 100.00%
- -
60.86 1,865.36 100.00% - 0.00% 60.86 1,865.36 100.00%
- - 0.00% 60.86 4,123.87 100.00% 60.86 4,123.87 100.00%
- - 0.00% 20.00 129.20 100.00% 20.00 129.20 100.00%
- -
- - 0.00% 19.62 10,613.83 100.00% 19.62 10,613.83 100.00%
- -
- - 0.00% 5.08 225.91 100.00% 5.08 225.91 100.00%
- - 0.00% 2.00 61.80 100.00% 2.00 61.80 100.00%
5.08 117.40 100.00% - 0.00% 5.08 117.40 100.00%
5.08 23.62 100.00% - 0.00% 5.08 23.62 100.00%
- -
- -
4.00 51.60 100.00% - 0.00% 4.00 51.60 100.00%
2.00 35.32 100.00% - 0.00% 2.00 35.32 100.00%
- -
18.28 206.38 100.00% - 0.00% 18.28 206.38 100.00%
- -
- - 0.00% 36.56 110.05 100.00% 36.56 110.05 100.00%
- -
- - 0.00% 2.00 282.18 100.00% 2.00 282.18 100.00%
- - 0.00% 2.00 87.08 100.00% 2.00 87.08 100.00%
- - 0.00% 2.00 87.08 100.00% 2.00 87.08 100.00%

- -
- - 0.00% 4.00 316.08 100.00% 4.00 316.08 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
- -
- -
2.10 5.46 100.00% - 0.00% 2.10 5.46 100.00%
2.10 4.43 100.00% - 0.00% 2.10 4.43 100.00%
2.10 11.15 100.00% - 0.00% 2.10 11.15 100.00%
- -
0.90 23.36 100.00% - 0.00% 0.90 23.36 100.00%
1.13 16.76 100.00% - 0.00% 1.13 16.76 100.00%
1.13 54.39 100.00% - 0.00% 1.13 54.39 100.00%
- -
0.90 205.52 100.00% - 0.00% 0.90 205.52 100.00%
- -
0.33 125.53 50.00% 0.33 125.53 50.00% 0.66 251.06 100.00%
7.56 249.25 100.00% - 0.00% 7.56 249.25 100.00%
16.00 69.28 49.83% 16.11 69.76 50.17% 32.11 139.04 100.00%
- - 0.00% 7.94 133.95 100.00% 7.94 133.95 100.00%
- - 0.00% 7.94 330.86 100.00% 7.94 330.86 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
12.00 600.00 100.00% - 0.00% 12.00 600.00 100.00%
- -
- -
5.09 13.23 100.00% - 0.00% 5.09 13.23 100.00%
5.09 10.74 100.00% - 0.00% 5.09 10.74 100.00%
5.09 27.03 100.00% - 0.00% 5.09 27.03 100.00%
- -
0.74 19.21 100.00% - 0.00% 0.74 19.21 100.00%
0.93 13.79 100.00% - 0.00% 0.93 13.79 100.00%
0.93 44.76 100.00% - 0.00% 0.93 44.76 100.00%
- -
1.39 317.41 100.00% - 0.00% 1.39 317.41 100.00%
- -
0.56 213.02 100.00% - 0.00% 0.56 213.02 100.00%
9.90 326.40 100.00% - 0.00% 9.90 326.40 100.00%
148.25 641.92 100.00% - 0.00% 148.25 641.92 100.00%
- - 0.00% 7.20 121.46 100.00% 7.20 121.46 100.00%
- - 0.00% 7.20 300.02 100.00% 7.20 300.02 100.00%
- -
- - 0.00% 63.00 634.41 100.00% 63.00 634.41 100.00%
- -
- - 0.00% 10.50 324.03 100.00% 10.50 324.03 100.00%
- -
- - 0.00% 63.00 428.40 100.00% 63.00 428.40 100.00%
- - 0.00% 10.50 55.34 100.00% 10.50 55.34 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
5.00 250.00 100.00% - 0.00% 5.00 250.00 100.00%
- -
- -
6.90 17.94 100.00% - 0.00% 6.90 17.94 100.00%
6.90 14.56 100.00% - 0.00% 6.90 14.56 100.00%
6.90 36.64 100.00% - 0.00% 6.90 36.64 100.00%
- -
2.88 74.76 100.00% - 0.00% 2.88 74.76 100.00%
3.60 53.39 100.00% - 0.00% 3.60 53.39 100.00%
3.60 173.27 100.00% - 0.00% 3.60 173.27 100.00%
- -
2.88 657.65 100.00% - 0.00% 2.88 657.65 100.00%
- -
2.72 1,034.69 100.00% - 0.00% 2.72 1,034.69 100.00%
29.35 967.67 100.00% - 0.00% 29.35 967.67 100.00%
71.81 310.94 100.00% - 0.00% 71.81 310.94 100.00%
34.30 578.64 100.00% - 0.00% 34.30 578.64 100.00%
34.30 1,429.28 100.00% - 0.00% 34.30 1,429.28 100.00%
- -
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
5.00 250.00 100.00% - 0.00% 5.00 250.00 100.00%
- -
- -
18.35 47.71 100.00% - 0.00% 18.35 47.71 100.00%
18.35 38.72 100.00% - 0.00% 18.35 38.72 100.00%
18.35 97.44 100.00% - 0.00% 18.35 97.44 100.00%
- -
2.10 54.52 100.00% - 0.00% 2.10 54.52 100.00%
0.47 2.14 100.00% - 0.00% 0.47 2.14 100.00%

2.63 39.00 100.00% - 0.00% 2.63 39.00 100.00%
2.63 126.58 100.00% - 0.00% 2.63 126.58 100.00%
- -
0.50 114.18 100.00% - 0.00% 0.50 114.18 100.00%
3.06 1,371.06 100.00% - 0.00% 3.06 1,371.06 100.00%
9.30 306.62 100.00% - 0.00% 9.30 306.62 100.00%
- -
1.59 712.42 100.00% - 0.00% 1.59 712.42 100.00%
21.53 1,025.26 100.00% - 0.00% 21.53 1,025.26 100.00%
132.07 542.81 100.00% - 0.00% 132.07 542.81 100.00%
5.80 115.30 46.07% 6.79 134.99 53.93% 12.59 250.29 100.00%

- - 0.00% 12.59 360.96 100.00% 12.59 360.96 100.00%
- -
0.82 367.41 100.00% - 0.00% 0.82 367.41 100.00%
7.80 257.17 100.00% - 0.00% 7.80 257.17 100.00%
114.04 493.79 100.00% - 0.00% 114.04 493.79 100.00%
14.40 242.93 100.00% - 0.00% 14.40 242.93 100.00%
- - 0.00% 14.40 600.05 100.00% 14.40 600.05 100.00%
- -
- - 0.00% 6.20 275.71 100.00% 6.20 275.71 100.00%
- - 0.00% 8.00 247.20 100.00% 8.00 247.20 100.00%
6.20 143.28 100.00% - 0.00% 6.20 143.28 100.00%
- - 0.00% 6.20 28.83 100.00% 6.20 28.83 100.00%
- -
- - 0.00% 1.00 8,500.00 100.00% 1.00 8,500.00 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%

- - 0.00% 2.00 100.00 100.00% 2.00 100.00 100.00%
- -
- -
7.60 19.76 100.00% - 0.00% 7.60 19.76 100.00%
7.60 16.04 100.00% - 0.00% 7.60 16.04 100.00%
7.60 40.36 100.00% - 0.00% 7.60 40.36 100.00%
- -
3.80 98.65 100.00% - 0.00% 3.80 98.65 100.00%
4.75 70.44 100.00% - 0.00% 4.75 70.44 100.00%
4.75 228.62 100.00% - 0.00% 4.75 228.62 100.00%
- -
3.80 867.73 100.00% - 0.00% 3.80 867.73 100.00%
- -
7.67 3,436.62 100.00% - 0.00% 7.67 3,436.62 100.00%
18.85 897.64 100.00% - 0.00% 18.85 897.64 100.00%
99.23 407.84 100.00% - 0.00% 99.23 407.84 100.00%
- - 0.00% 19.85 394.62 100.00% 19.85 394.62 100.00%
- - 0.00% 19.85 569.10 100.00% 19.85 569.10 100.00%
- -
- - 0.00% 2.00 17,000.00 100.00% 2.00 17,000.00 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
2.00 100.00 100.00% - 0.00% 2.00 100.00 100.00%
- -
- -
30.00 78.00 100.00% - 0.00% 30.00 78.00 100.00%
30.00 63.30 100.00% - 0.00% 30.00 63.30 100.00%
30.00 159.30 100.00% - 0.00% 30.00 159.30 100.00%

- -
55.20 818.62 100.00% - 0.00% 55.20 818.62 100.00%
20.91 157.24 100.00% - 0.00% 20.91 157.24 100.00%
12.61 1,020.91 100.00% - 0.00% 12.61 1,020.91 100.00%
24.93 369.71 100.00% - 0.00% 24.93 369.71 100.00%
24.93 61.58 100.00% - 0.00% 24.93 61.58 100.00%
- -
30.00 945.30 100.00% - 0.00% 30.00 945.30 100.00%
- -
21.68 9,429.72 100.00% - 0.00% 21.68 9,429.72 100.00%
79.70 3,150.54 100.00% - 0.00% 79.70 3,150.54 100.00%
1,304.19 5,647.14 100.00% - 0.00% 1,304.19 5,647.14 100.00%
- -
15.00 2,544.90 100.00% - 0.00% 15.00 2,544.90 100.00%
- -
15.00 374.70 100.00% - 0.00% 15.00 374.70 100.00%
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00%
- -
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
10.00 500.00 100.00% - 0.00% 10.00 500.00 100.00%
- -
- -
62.50 162.50 100.00% - 0.00% 62.50 162.50 100.00%
62.50 131.88 100.00% - 0.00% 62.50 131.88 100.00%

62.50 331.88 100.00% - 0.00% 62.50 331.88 100.00%
- -
110.00 3,775.20 100.00% - 0.00% 110.00 3,775.20 100.00%
36.06 271.17 100.00% - 0.00% 36.06 271.17 100.00%
21.01 1,700.97 100.00% - 0.00% 21.01 1,700.97 100.00%
60.87 902.70 100.00% - 0.00% 60.87 902.70 100.00%
60.87 150.35 100.00% - 0.00% 60.87 150.35 100.00%
- -
62.50 1,969.38 100.00% - 0.00% 62.50 1,969.38 100.00%
- -
52.93 23,021.90 100.00% - 0.00% 52.93 23,021.90 100.00%
161.74 6,393.58 100.00% - 0.00% 161.74 6,393.58 100.00%
2,301.44 9,965.24 100.00% - 0.00% 2,301.44 9,965.24 100.00%
- -
25.00 4,241.50 100.00% - 0.00% 25.00 4,241.50 100.00%
- -
25.00 624.50 100.00% - 0.00% 25.00 624.50 100.00%
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00%

- -
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
10.00 500.00 100.00% - 0.00% 10.00 500.00 100.00%
- -
- -
101.00 262.60 100.00% - 0.00% 101.00 262.60 100.00%
101.00 213.11 100.00% - 0.00% 101.00 213.11 100.00%

101.00 536.31 100.00% - 0.00% 101.00 536.31 100.00%
- -
620.85 21,307.57 100.00% - 0.00% 620.85 21,307.57 100.00%
434.85 1,982.92 100.00% - 0.00% 434.85 1,982.92 100.00%
52.64 4,261.73 100.00% - 0.00% 52.64 4,261.73 100.00%
153.36 2,274.33 100.00% - 0.00% 153.36 2,274.33 100.00%

153.36 378.80 100.00% - 0.00% 153.36 378.80 100.00%
- -
101.00 3,182.51 100.00% - 0.00% 101.00 3,182.51 100.00%
- -
133.36 58,004.93 100.00% - 0.00% 133.36 58,004.93 100.00%
365.57 14,450.98 100.00% - 0.00% 365.57 14,450.98 100.00%
8,002.65 34,651.47 100.00% - 0.00% 8,002.65 34,651.47 100.00%
- -
28.45 4,826.83 100.00% - 0.00% 28.45 4,826.83 100.00%
- -
29.00 724.42 100.00% - 0.00% 29.00 724.42 100.00%
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00%

- -
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
20.00 1,000.00 100.00% - 0.00% 20.00 1,000.00 100.00%
- -
- -
39.42 102.49 100.00% - 0.00% 39.42 102.49 100.00%

39.42 83.18 100.00% - 0.00% 39.42 83.18 100.00%
39.42 209.32 100.00% - 0.00% 39.42 209.32 100.00%
- -
54.86 813.57 100.00% - 0.00% 54.86 813.57 100.00%
15.44 70.41 100.00% - 0.00% 15.44 70.41 100.00%
7.88 637.96 100.00% - 0.00% 7.88 637.96 100.00%
45.33 672.24 100.00% - 0.00% 45.33 672.24 100.00%
45.33 111.97 100.00% - 0.00% 45.33 111.97 100.00%
- -
116.62 3,674.70 100.00% - 0.00% 116.62 3,674.70 100.00%
- -
31.54 10,365.94 100.00% - 0.00% 31.54 10,365.94 100.00%
82.73 3,270.32 100.00% - 0.00% 82.73 3,270.32 100.00%
- -
- - 0.00% 30.31 100.00% 3.60 30.31 100.00%
3.60
32.85 725.99 100.00% - 0.00% 32.85 725.99 100.00%
- -
3.00 69.99 100.00% - 0.00% 3.00 69.99 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
20.00 1,000.00 100.00% - 0.00% 20.00 1,000.00 100.00%
- -
- -
1.00 750.00 100.00% - 0.00% 1.00 750.00 100.00%
4.00 1,000.00 80.00% 1.00 250.00 20.00% 5.00 1,250.00 100.00%
276.33 6,131.76 100.00% - 0.00% 276.33 6,131.76 100.00%
0.95 14,250.00 95.00% 0.05 750.00 5.00% 1.00 15,000.00 100.00%

- -
0.95 4,750.00 95.00% 0.05 250.00 5.00% 1.00 5,000.00 100.00%
0.96 2,865.00 95.50% 0.05 135.00 4.50% 1.00 3,000.00 100.00%
- -
1,934.99 5,030.97 100.00% - 0.00% 1,934.99 5,030.97 100.00%
1,934.99 4,082.83 100.00% - 0.00% 1,934.99 4,082.83 100.00%
1,823.97 9,685.28 94.26% 110.79 588.29 5.73% 1,934.76 10,273.58 99.99%
- -
372.35 1,921.33 100.00% - 0.00% 372.35 1,921.33 100.00%
34.14 1,012.25 100.00% - 0.00% 34.14 1,012.25 100.00%
25.85 766.45 100.00% - 0.00% 25.85 766.45 100.00%
1,934.99 7,488.41 100.00% - 0.00% 1,934.99 7,488.41 100.00%
387.00 13,378.59 100.00% - 0.00% 387.00 13,378.59 100.00%
55.94 1,933.85 100.00% - 0.00% 55.94 1,933.85 100.00%
441.34 6,545.07 100.00% - 0.00% 441.34 6,545.07 100.00%
441.34 1,244.58 100.00% - 0.00% 441.34 1,244.58 100.00%
- -
71.41 24,149.43 92.42% 5.77 1,951.30 7.47% 77.18 26,100.73 99.88%
908.21 29,943.68 92.08% 76.90 2,535.39 7.80% 985.11 32,479.08 99.88%
566.13 9,550.61 86.57% 86.43 1,458.07 13.22% 652.56 11,008.69 99.78%
416.78 8,085.59 63.73% 235.78 4,574.13 36.05% 652.56 12,659.72 99.78%
- -
108.65 3,330.12 100.00% - 0.00% 108.65 3,330.12 100.00%
- - 0.00% 108.65 5,909.47 100.00% 108.65 5,909.47 100.00%
- - 0.00% - 0.00% - - 0.00%
- -
186.45 8,060.23 100.00% - 0.00% 186.45 8,060.23 100.00%
9.43 3,189.04 48.63% 9.96 3,368.27 51.37% 19.39 6,557.31 100.00%
129.27 4,070.71 100.00% - 0.00% 129.27 4,070.71 100.00%
34.86 1,097.74 53.93% 29.78 937.77 46.07% 64.64 2,035.51 100.00%
- - 0.00% 7.00 593.81 100.00% 7.00 593.81 100.00%
- -
- - 0.00% 5.76 249.00 100.00% 5.76 249.00 100.00%
- - 0.00% 8.95 3,026.71 54.34% 8.95 3,026.71 54.34%
- - 0.00% 93.97 2,973.21 65.20% 93.97 2,973.21 65.20%
- - 0.00% 59.66 3,345.73 54.33% 59.66 3,345.73 54.33%
- - 0.00% 29.20 4,954.07 76.44% 29.20 4,954.07 76.44%
- -
- - 0.00% 410.87 18,271.39 94.04% 410.87 18,271.39 94.04%
- - 0.00% 52.00 1,606.80 100.00% 52.00 1,606.80 100.00%
403.68 9,329.04 92.39% 7.19 166.16 1.65% 410.87 9,495.21 94.04%
182.70 849.54 41.81% 254.23 1,182.19 58.19% 436.93 2,031.72 100.00%
- -
5.00 1,509.25 50.00% 5.00 1,509.25 50.00% 10.00 3,018.50 100.00%

- -
- -
7.50 19.50 100.00% - 0.00% 7.50 19.50 100.00%
7.50 15.83 100.00% - 0.00% 7.50 15.83 100.00%
7.50 39.83 100.00% - 0.00% 7.50 39.83 100.00%
- -
2.57 76.20 100.00% - 0.00% 2.57 76.20 100.00%
0.77 3.51 100.00% - 0.00% 0.77 3.51 100.00%
2.06 30.55 100.00% - 0.00% 2.06 30.55 100.00%
2.06 99.15 100.00% - 0.00% 2.06 99.15 100.00%
- -
2.57 161.58 100.00% - 0.00% 2.57 161.58 100.00%
5.03 1,608.09 100.00% - 0.00% 5.03 1,608.09 100.00%
4.36 131.19 100.00% - 0.00% 4.36 131.19 100.00%
- - 0.00% 14.73 487.27 100.00% 14.73 487.27 100.00%
- -
4.00 986.12 100.00% - 0.00% 4.00 986.12 100.00%
0.80 1,200.00 80.00% 0.20 300.00 20.00% 1.00 1,500.00 100.00%
- - 0.00% 1.00 250.00 100.00% 1.00 250.00 100.00%
- -
- -
76.98 1,304.81 80.36% 18.81 318.83 19.64% 95.79 1,623.64 100.00%
160.60 234.48 83.83% 30.98 45.23 16.17% 191.58 279.71 100.00%
76.87 788.69 80.25% 18.92 194.12 19.75% 95.79 982.81 100.00%
- -
- - 0.00% 5.20 360.72 100.00% 5.20 360.72 100.00%
- - 0.00% 11.72 247.64 100.00% 11.72 247.64 100.00%

- -
387.80 2,571.11 80.97% 91.15 604.32 19.03% 478.95 3,175.44 100.00%
- -
500.00 1,655.00 46.84% 567.48 1,878.36 53.16% 1,067.48 3,533.36 100.00%
- -
- - 0.00% 2.00 232.86 100.00% 2.00 232.86 100.00%

- - 0.00% 1.00 186.20 100.00% 1.00 186.20 100.00%
- - 0.00% 2.00 198.98 100.00% 2.00 198.98 100.00%
- -
- - 0.00% 18.00 1,314.72 100.00% 18.00 1,314.72 100.00%
- - 0.00% 34.00 1,371.56 100.00% 34.00 1,371.56 100.00%
- -
- - 0.00% 4.00 7,400.00 100.00% 4.00 7,400.00 100.00%
17.00 16,158.50 50.00% 16,158.50 50.00% 34.00 32,317.00 100.00%

17.00
- -
65.57 1,133.71 100.00% - 0.00% 65.57 1,133.71 100.00%
54.64 79.77 100.00% - 0.00% 54.64 79.77 100.00%
65.57 672.75 100.00% - 0.00% 65.57 672.75 100.00%
176.21 1,430.83 100.00% - 0.00% 176.21 1,430.83 100.00%
- - 0.00% 3.00 378.36 100.00% 3.00 378.36 100.00%
- - 0.00% 16.00 936.96 100.00% 16.00 936.96 100.00%
- - 0.00% 6.00 351.36 100.00% 6.00 351.36 100.00%
- -
0.95 18,810.00 95.00% 0.05 990.00 5.00% 1.00 19,800.00 100.00%
- -
0.95 15,171.56 95.00% 0.05 798.44 5.00% 1.00 15,970.00 100.00%
1.00 5,000.00 100.00% - 0.00% 1.00 5,000.00 100.00%
- -
1.00 20,542.00 100.00% - 0.00% 1.00 20,542.00 100.00%
S/. 677,166.93 S/. 231,781.49 S/. 908,948.47
54,173.35 18,542.52 72,715.88
47,401.69 16,224.70 63,626.39

S/. 778,741.97 S/. 266,548.71 S/. 1,045,290.74
140,173.55 47,978.77 188,152.33
S/. 918,915.52 S/. 314,527.48 S/. 1,233,443.07
66.48% 22.75% 89.235%

SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- -
- -
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- -
- -
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- -
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- -
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- -
- -
- -
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- -
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
9.15 47.21 100.00% 47.21

0.70 18.17 100.00% 18.17
7.20 186.91 100.00% 186.91

3.02 13.77 100.00% 13.77
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
16.60 246.18 100.00% 246.18
16.60 43.66 100.00% 43.66
-
3.24 98.95 100.00% 98.95
1.28 292.29 100.00% 292.29
0.42 117.48 100.00% 117.48
11.20 463.46 100.00% 463.46
-
-
1.62 554.25 100.00% 554.25
48.55 210.22 100.00% 210.22
-
1.47 655.02 100.00% 655.02
29.36 1,398.12 100.00% 1,398.12
158.65 686.95 100.00% 686.95
-
0.62 276.27 100.00% 276.27
7.26 404.89 100.00% 404.89
87.94 380.78 100.00% 380.78
-
56.70 1,997.54 100.00% 1,997.54
44.10 1,457.51 100.00% 1,457.51
-
12.94 202.77 100.00% 202.77
7.26 119.57 100.00% 119.57
2.19 40.30 100.00% 40.30
12.94 366.20 100.00% 366.20
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
7.26 240.16 100.00% 240.16
2.19 37.14 100.00% 37.14
-
34.56 14,023.76 100.00% 14,023.76
-
54.00 446.58 100.00% 446.58
-
12.15 332.79 100.00% 332.79
-
54.00 367.20 100.00% 367.20
12.15 64.03 100.00% 64.03
-
1.00 250.00 100.00% 250.00
3.00 150.00 100.00% 150.00
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
-
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0.23 1.22 0.01% 1.22
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
0
0.09 30.44 0.12% 30.44
1.20 39.56 0.12% 39.56
1.43 24.12 0.22% 24.12
1.43 27.68 0.22% 27.74
0
- - 0.00% 0
- - 0.00% 0
990.96 73,113.03 100.00% 3,996.66
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
7.52 2,543.11 45.66% -
50.16 1,587.06 34.80% -
50.16 2,812.97 45.67% -
9.00 1,526.94 23.56% -
0
26.06 1,158.89 5.96% 1,158.89
- - 0.00% 0
26.06 602.25 5.96% 602.2466
- - 0.00% -
0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
0
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
0
- - 0.00% 0
- - 0.00% 0
0
- - 0.00% 0
S/. 109,657.40 32071.0103
8,772.60 2,565.68
SALDO POR EJECUTAR
PARTIDAS
% DE DEDUCIDAS
METRADO VALORIZADO
AVANCE
7,676.02 2,244.97
S/. 126,106.02 36,881.66
22,699.09 6,638.70
S/. 148,805.11 43,520.36
PRESUPUESTO
DEDUCTIVO
10.77%
VAL
: “CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA, PROVINCIA DE TAYACAJA-
OBRA
HUANCAVELICA”.
FECHA : 16/05/2018
ITEM DESCRIPCION
PRECIO
UNITARIO
01 SS.HH.
01.01 ESTRUCTURAS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.01.05.01 ZAPATAS
01.01.05.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.02 ARQUITECTURA
01.02.02.06 BRUÑAS DE 1" ml 75.34 S/. 4.29 S/. 323.21

01.02.06.01 m2 6.09 S/. 273.65 S/. 1,666.53
ACCESORIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.02.08 CERRAJERIA
01.02.09 VIDRIOS
01.02.09.01 m2 4.40 S/. 132.41 S/. 582.60
SISTEMA PIVOT
01.02.10 PINTURA
01.02.11 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.03.01.04.01 CODOS
01.03.01.04.02 TEES
01.03.01.04.02.01 TEE PVC-SAL 4* 4" pza 5.00 S/. 19.40 S/. 97.00
01.03.01.04.02.02 TEE PVC-SAL 2* 2" pza 2.00 S/. 18.27 S/. 36.54
01.03.01.04.03 YEES
01.03.01.04.03.02 YEE PVC SAL 4" pza 6.00 S/. 24.75 S/. 148.50
ITEM DESCRIPCION
PRECIO
UNITARIO
01.04.03 ACCESORIOS
01.04.03.01 CODOS
01.04.03.02 TEES
01.04.03.02.01 TEE PVC-SAP 1/2" und 12.00 S/. 12.13 S/. 145.56
01.05.03 ACCESORIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
01.06.05.01 FLUORESCENTE CIRCULAR ISPE 2 X 40 W INCLUYE EQUIPO Y PANTALLA und 7.00 S/. 69.15 S/. 484.05
01.06.06 VARIOS
02.02.05 m3 41.96 S/. 33.63 S/. 1,411.11
APROX. CON EQUIPO
ITEM DESCRIPCION
PRECIO
UNITARIO
02.05.01 ZAPATAS
02.05.02 COLUMNAS
02.05.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
ITEM DESCRIPCION
PRECIO
UNITARIO
02.05.11 PINTURA
02.05.13 VARIOS
02.06.06 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
03 ARCOS DE PORTADA
03.01 ESTRUCTURAS
03.01.04.01 ZAPATAS
03.01.04.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
03.02 ARQUITECTURA
03.02.02 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
04.04.01 ZAPATAS
04.04.02 COLUMNAS
04.04.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
04.06 COBERTURAS
04.06.01 m2 34.56 S/. 405.78 S/. 14,023.76
ANCLAJE
04.09 PINTURA
04.10 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
05.04.01 ZAPATAS
05.04.02 COLUMNAS
05.04.03 VIGAS
ITEM DESCRIPCION
PRECIO
UNITARIO
05.06 COBERTURAS
05.06.01 m2 11.90 S/. 405.78 S/. 4,828.78
ANCLAJE
05.09 PINTURA
05.10 VARIOS
06 BANCA TECHADA
ITEM DESCRIPCION
PRECIO
UNITARIO
06.04.01 ZAPATAS
06.04.02 COLUMNAS
06.04.03 VIGAS
06.04.05.01 m2 67.83 S/. 493.63 S/. 33,482.92
DE ANCLAJE
ITEM DESCRIPCION
PRECIO
UNITARIO
06.07 VIDRIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
06.10 VARIOS
07.05 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
08.07 PINTURA
08.08 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
09.05 VARIOS
10 MONUMENTO TIPO I
ITEM DESCRIPCION
PRECIO
UNITARIO
10.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
11.05 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
12.06.01 ml 15.00 S/. 24.98 S/. 374.70
CONTENCION
12.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
12.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
13.06.01 ml 25.00 S/. 24.98 S/. 624.50
CONTENCION
13.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
13.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
14.06.01 ml 29.00 S/. 24.98 S/. 724.42
CONTENCION
14.06.02 ml 7.20 S/. 22.10 S/. 159.12
CONTENCION
14.07 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
15.05.01 ml 3.60 S/. 8.42 S/. 30.31
CONTENCION
15.05.02 ml 32.85 S/. 22.10 S/. 725.99
CONTENCION
15.06 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
ITEM DESCRIPCION
PRECIO
UNITARIO
16.10 VARIOS
ITEM DESCRIPCION
PRECIO
UNITARIO
17 ASTA DE BANDERAS
17.04 VARIOS
18.02 MUROS
ITEM DESCRIPCION
PRECIO
UNITARIO
ITEM DESCRIPCION
PRECIO
UNITARIO
18.07 VARIOS
18.07.01 und 4.00 S/. 1,850.00 S/. 7,400.00
DOBLE
22 FLETE
ITEM DESCRIPCION
PRECIO
UNITARIO
UTILIDAD 0.07 71,302.41
SUBTOTAL S/. 1,171,396.76
IGV 0.18 210,851.42

VALORIZACION FINAL DE OBRA N°07 OCTUBRE 2018

37.82 98.33 100.00% - 0.00% 37.82 98.33 100.00%

37.82 79.80 100.00% - 0.00% 37.82 79.80 100.00%
37.82 200.82 100.00% - 0.00% 37.82 200.82 100.00%
- - - - -
17.62 90.92 100.00% - 0.00% 17.62 90.92 100.00%
4.60 119.42 100.00% - 0.00% 4.60 119.42 100.00%
5.66 146.93 100.00% - 0.00% 5.66 146.93 100.00%

1.21 5.52 100.00% - 0.00% 1.21 5.52 100.00%

33.50 78.39 100.00% - 0.00% 33.50 78.39 100.00%
33.64 498.88 100.00% - 0.00% 33.64 498.88 100.00%
33.64 88.47 100.00% - 0.00% 33.64 88.47 100.00%
- - - - -
4.88 149.04 100.00% - 0.00% 4.88 149.04 100.00%
4.94 1,128.05 100.00% - 0.00% 4.94 1,128.05 100.00%
1.04 290.90 100.00% - 0.00% 1.04 290.90 100.00%
13.36 552.84 100.00% - 0.00% 13.36 552.84 100.00%
33.50 1,026.78 100.00% - 0.00% 33.50 1,026.78 100.00%
- - - - -
1.79 77.38 100.00% - 0.00% 1.79 77.38 100.00%
3.58 112.73 100.00% - 0.00% 3.58 112.73 100.00%
- - - - -
- - - - -
2.44 834.80 100.00% - 0.00% 2.44 834.80 100.00%
49.37 213.77 100.00% - 0.00% 49.37 213.77 100.00%
- - - - -
1.48 574.40 100.00% - 0.00% 1.48 574.40 100.00%
19.74 940.02 100.00% - 0.00% 19.74 940.02 100.00%
276.54 1,197.42 100.00% - 0.00% 276.54 1,197.42 100.00%
- - - - -
1.82 810.97 100.00% - 0.00% 1.82 810.97 100.00%
13.86 772.97 100.00% - 0.00% 13.86 772.97 100.00%
269.75 1,168.02 100.00% - 0.00% 269.75 1,168.02 100.00%
- - - - -
3.23 1,105.08 100.00% - 0.00% 3.23 1,105.08 100.00%
30.84 1,384.72 100.00% - 0.00% 30.84 1,384.72 100.00%

116.65 505.09 100.00% - 0.00% 116.65 505.09 100.00%
256.90 757.86 100.00% - 0.00% 256.90 757.86 100.00%
- - - - -
- - - - -
68.03 4,719.24 100.00% - 0.00% 68.03 4,719.24 100.00%
10.20 44.47 100.00% - 0.00% 10.20 44.47 100.00%
- - - - -
60.54 1,121.81 100.00% - 0.00% 60.54 1,121.81 100.00%
53.73 1,338.95 100.00% - 0.00% 53.73 1,338.95 100.00%
14.87 399.11 100.00% - 0.00% 14.87 399.11 100.00%
13.86 270.55 100.00% - 0.00% 13.86 270.55 100.00%
27.60 345.83 100.00% - 0.00% 27.60 345.83 100.00%
75.34 323.21 100.00% - 0.00% 75.34 323.21 100.00%
- - - - -
30.82 969.60 100.00% - 0.00% 30.82 969.60 100.00%
- - - - -
22.04 694.04 100.00% - 0.00% 22.04 694.04 100.00%
22.04 1,055.50 100.00% - 0.00% 22.04 1,055.50 100.00%
- - - - -
28.86 1,418.76 100.00% - 0.00% 28.86 1,418.76 100.00%
5.35 78.27 100.00% - 0.00% 5.35 78.27 100.00%
19.10 169.61 100.00% - 0.00% 19.10 169.61 100.00%
- - - - -
6.09 1,666.53 100.00% - 0.00% 6.09 1,666.53 100.00%
- - - - -
5.25 725.34 100.00% - 0.00% 5.25 725.34 100.00%

16.49 2,691.00 100.00% - 0.00% 16.49 2,691.00 100.00%
- - - - -
12.00 387.12 100.00% - 0.00% 12.00 387.12 100.00%
3.00 203.49 100.00% - 0.00% 3.00 203.49 100.00%
5.00 129.15 100.00% - 0.00% 5.00 129.15 100.00%
3.00 72.39 100.00% - 0.00% 3.00 72.39 100.00%
- - - - -
4.40 582.60 100.00% - 0.00% 4.40 582.60 100.00%
- - - - -
30.82 305.73 100.00% - 0.00% 30.82 305.73 100.00%
60.54 576.34 100.00% - 0.00% 60.54 576.34 100.00%
53.73 546.43 100.00% - 0.00% 53.73 546.43 100.00%
14.87 141.56 100.00% - 0.00% 14.87 141.56 100.00%
13.86 145.81 100.00% - 0.00% 13.86 145.81 100.00%
27.60 44.99 100.00% - 0.00% 27.60 44.99 100.00%
75.34 61.03 100.00% - 0.00% 75.34 61.03 100.00%
6.09 88.55 100.00% - 0.00% 6.09 88.55 100.00%
21.74 114.57 100.00% - 0.00% 21.74 114.57 100.00%
19.10 189.28 100.00% - 0.00% 19.10 189.28 100.00%
- - - - -
15.00 154.80 100.00% - 0.00% 15.00 154.80 100.00%
6.10 43.86 100.00% - 0.00% 6.10 43.86 100.00%
- - - - -
- - - - -
- - - - -
5.00 1,269.90 100.00% - 0.00% 5.00 1,269.90 100.00%
3.00 380.61 100.00% - 0.00% 3.00 380.61 100.00%

2.00 270.68 100.00% - 0.00% 2.00 270.68 100.00%
2.00 120.68 100.00% - 0.00% 2.00 120.68 100.00%
5.00 218.85 100.00% - 0.00% 5.00 218.85 100.00%
- - - - -
7.00 99.61 100.00% - 0.00% 7.00 99.61 100.00%
10.00 412.10 100.00% - 0.00% 10.00 412.10 100.00%
2.00 83.14 100.00% - 0.00% 2.00 83.14 100.00%
-
7.65 75.05 100.00% - 0.00% 7.65 75.05 100.00%
21.05 310.49 100.00% - 0.00% 21.05 310.49 100.00%
-
-
18.00 247.50 100.00% - 0.00% 18.00 247.50 100.00%
3.00 41.25 100.00% - 0.00% 3.00 41.25 100.00%
4.00 62.20 100.00% - 0.00% 4.00 62.20 100.00%
3.00 42.15 100.00% - 0.00% 3.00 42.15 100.00%
-
5.00 97.00 100.00% - 0.00% 5.00 97.00 100.00%
2.00 36.54 100.00% - 0.00% 2.00 36.54 100.00%
-
3.00 64.08 100.00% - 0.00% 3.00 64.08 100.00%
6.00 148.50 100.00% - 0.00% 6.00 148.50 100.00%
4.00 99.00 100.00% - 0.00% 4.00 99.00 100.00%
-
2.00 45.16 100.00% - 0.00% 2.00 45.16 100.00%
5.00 195.65 100.00% - 0.00% 5.00 195.65 100.00%
2.00 30.42 100.00% - 0.00% 2.00 30.42 100.00%

1.00 151.12 100.00% - 0.00% 1.00 151.12 100.00%
-
-
8.00 62.64 100.00% - 0.00% 8.00 62.64 100.00%
-
13.70 76.72 100.00% - 0.00% 13.70 76.72 100.00%
-
-
7.00 99.26 100.00% - 0.00% 7.00 99.26 100.00%
-
12.00 145.56 100.00% - 0.00% 12.00 145.56 100.00%
-
3.00 305.67 100.00% - 0.00% 3.00 305.67 100.00%
3.00 135.09 100.00% - 0.00% 3.00 135.09 100.00%
-
-
2.00 69.32 100.00% - 0.00% 2.00 69.32 100.00%
-
12.00 121.44 100.00% - 0.00% 12.00 121.44 100.00%
-
6.00 113.82 100.00% - 0.00% 6.00 113.82 100.00%
-
-
5.00 64.50 100.00% - 0.00% 5.00 64.50 100.00%
3.00 52.98 100.00% - 0.00% 3.00 52.98 100.00%
-
4.00 42.64 100.00% - 0.00% 4.00 42.64 100.00%

12.62 98.69 100.00% - 0.00% 12.62 98.69 100.00%
-
10.00 59.20 100.00% - 0.00% 10.00 59.20 100.00%
12.62 74.58 100.00% - 0.00% 12.62 74.58 100.00%
-
1.00 171.77 100.00% - 0.00% 1.00 171.77 100.00%
1.00 43.54 100.00% - 0.00% 1.00 43.54 100.00%
1.00 43.54 100.00% - 0.00% 1.00 43.54 100.00%
-
7.00 484.05 100.00% - 0.00% 7.00 484.05 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
3.00 150.00 100.00% - 0.00% 3.00 150.00 100.00%
-
-
55.50 144.30 100.00% - 0.00% 55.50 144.30 100.00%
55.50 117.11 100.00% - 0.00% 55.50 117.11 100.00%
55.50 294.71 100.00% - 0.00% 55.50 294.71 100.00%
-
66.60 343.66 100.00% - 0.00% 66.60 343.66 100.00%
4.76 123.57 100.00% - 0.00% 4.76 123.57 100.00%
13.82 358.77 100.00% - 0.00% 13.82 358.77 100.00%
3.98 18.15 100.00% - 0.00% 3.98 18.15 100.00%
41.96 1,411.11 100.00% - 0.00% 41.96 1,411.11 100.00%

100.28 1,487.15 100.00% - 0.00% 100.28 1,487.15 100.00%

100.28 263.74 100.00% - 0.00% 100.28 263.74 100.00%
-
8.64 263.87 100.00% - 0.00% 8.64 263.87 100.00%
4.76 1,086.95 100.00% - 0.00% 4.76 1,086.95 100.00%
4.28 1,197.16 100.00% - 0.00% 4.28 1,197.16 100.00%
32.40 1,340.71 100.00% - 0.00% 32.40 1,340.71 100.00%
190.01 822.74 100.00% - 0.00% 190.01 822.74 100.00%
-
3.95 1,222.84 100.00% - 0.00% 3.95 1,222.84 100.00%
52.64 2,514.61 100.00% - 0.00% 52.64 2,514.61 100.00%
26.32 442.97 100.00% - 0.00% 26.32 442.97 100.00%
26.32 980.16 100.00% - 0.00% 26.32 980.16 100.00%
-
-
5.18 1,772.23 100.00% - 0.00% 5.18 1,772.23 100.00%
161.57 699.60 100.00% - 0.00% 161.57 699.60 100.00%
-
1.81 806.52 100.00% - 0.00% 1.81 806.52 100.00%
24.51 1,167.17 100.00% - 0.00% 24.51 1,167.17 100.00%
405.20 1,754.52 100.00% - 0.00% 405.20 1,754.52 100.00%
-
5.26 2,343.80 100.00% - 0.00% 5.26 2,343.80 100.00%
31.92 1,780.18 100.00% - 0.00% 31.92 1,780.18 100.00%
806.27 3,491.15 100.00% - 0.00% 806.27 3,491.15 100.00%
-
11.03 3,963.96 100.00% - 0.00% 11.03 3,963.96 100.00%
55.14 2,235.38 100.00% - 0.00% 55.14 2,235.38 100.00%

171.42 742.25 100.00% - 0.00% 171.42 742.25 100.00%
-
3.46 1,368.98 100.00% - 0.00% 3.46 1,368.98 100.00%
6.53 206.61 100.00% - 0.00% 6.53 206.61 100.00%
-
0.83 369.84 100.00% - 0.00% 0.83 369.84 100.00%
6.40 304.77 100.00% - 0.00% 6.40 304.77 100.00%
59.35 256.99 100.00% - 0.00% 59.35 256.99 100.00%
-
75.31 1,485.11 100.00% - 0.00% 75.31 1,485.11 100.00%
20.80 382.72 100.00% - 0.00% 20.80 382.72 100.00%
22.80 357.28 100.00% - 0.00% 22.80 357.28 100.00%
28.17 470.72 100.00% - 0.00% 28.17 470.72 100.00%
18.30 607.74 100.00% - 0.00% 18.30 607.74 100.00%
22.40 377.89 100.00% - 0.00% 22.40 377.89 100.00%
75.31 1,992.70 100.00% - 0.00% 75.31 1,992.70 100.00%
20.80 528.74 100.00% - 0.00% 20.80 528.74 100.00%
22.80 645.24 100.00% - 0.00% 22.80 645.24 100.00%
18.30 524.66 100.00% - 0.00% 18.30 524.66 100.00%
22.40 893.09 100.00% - 0.00% 22.40 893.09 100.00%
-
56.95 1,738.11 100.00% - 0.00% 56.95 1,738.11 100.00%
-
49.37 1,513.19 100.00% - 0.00% 49.37 1,513.19 100.00%
49.37 3,345.31 100.00% - 0.00% 49.37 3,345.31 100.00%
50.00 323.00 100.00% - 0.00% 50.00 323.00 100.00%
-
32.00 5,129.60 100.00% - 0.00% 32.00 5,129.60 100.00%
-
75.31 747.08 100.00% - 0.00% 75.31 747.08 100.00%
32.00 168.64 100.00% - 0.00% 32.00 168.64 100.00%
-
38.82 1,726.33 100.00% - 0.00% 38.82 1,726.33 100.00%
14.00 432.60 100.00% - 0.00% 14.00 432.60 100.00%
38.82 897.13 100.00% - 0.00% 38.82 897.13 100.00%
38.82 180.51 100.00% - 0.00% 38.82 180.51 100.00%
-
20.00 209.60 100.00% - 0.00% 20.00 209.60 100.00%
-
-
6.00 77.40 100.00% - 0.00% 6.00 77.40 100.00%
1.00 17.66 100.00% - 0.00% 1.00 17.66 100.00%
-
12.85 145.08 100.00% - 0.00% 12.85 145.08 100.00%
-
25.70 77.36 100.00% - 0.00% 25.70 77.36 100.00%
-
1.00 141.09 100.00% - 0.00% 1.00 141.09 100.00%
1.00 43.54 100.00% - 0.00% 1.00 43.54 100.00%
1.00 43.54 100.00% - 0.00% 1.00 43.54 100.00%
-
6.00 474.12 100.00% - 0.00% 6.00 474.12 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%

4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
-
-
-
47.00 122.20 100.00% - 0.00% 47.00 122.20 100.00%
47.00 99.17 100.00% - 0.00% 47.00 99.17 100.00%
47.00 249.57 100.00% - 0.00% 47.00 249.57 100.00%
-
14.51 376.68 100.00% - 0.00% 14.51 376.68 100.00%
4.83 22.02 100.00% - 0.00% 4.83 22.02 100.00%
28.76 426.51 100.00% - 0.00% 28.76 426.51 100.00%
28.76 81.10 100.00% - 0.00% 28.76 81.10 100.00%
-
9.67 295.32 100.00% - 0.00% 9.67 295.32 100.00%
-
-
5.80 1,984.35 100.00% - 0.00% 5.80 1,984.35 100.00%
122.26 529.39 100.00% - 0.00% 122.26 529.39 100.00%
-
2.39 927.58 100.00% - 0.00% 2.39 927.58 100.00%
38.89 1,851.94 100.00% - 0.00% 38.89 1,851.94 100.00%
497.28 2,153.22 100.00% - 0.00% 497.28 2,153.22 100.00%
-
3.85 1,715.52 100.00% - 0.00% 3.85 1,715.52 100.00%
40.93 2,282.67 100.00% - 0.00% 40.93 2,282.67 100.00%
492.67 2,133.26 100.00% - 0.00% 492.67 2,133.26 100.00%
-
0.81 291.10 100.00% - 0.00% 0.81 291.10 100.00%
12.71 515.26 100.00% - 0.00% 12.71 515.26 100.00%
99.45 430.62 100.00% - 0.00% 99.45 430.62 100.00%
-
-
31.24 489.53 100.00% - 0.00% 31.24 489.53 100.00%
49.48 814.94 100.00% - 0.00% 49.48 814.94 100.00%
6.48 104.00 100.00% - 0.00% 6.48 104.00 100.00%
31.24 2,486.08 100.00% - 0.00% 31.24 2,486.08 100.00%
49.98 4,052.88 100.00% - 0.00% 49.98 4,052.88 100.00%
6.48 489.89 100.00% - 0.00% 6.48 489.89 100.00%
14.62 536.55 100.00% - 0.00% 14.62 536.55 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
-
-
18.30 47.58 100.00% - 0.00% 18.30 47.58 100.00%
18.30 38.61 100.00% - 0.00% 18.30 38.61 100.00%
18.30 97.17 100.00% - 0.00% 18.30 97.17 100.00%
-
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%

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

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

- - 0.00% - 0.00% - - 0.00%
-
- - 0.00% - 0.00% - - 0.00%
-
- - 0.00% - 0.00% - - 0.00%
-
- - 0.00% - 0.00% - - 0.00%
-
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%
-
- - 0.00% - 0.00% - - 0.00%
- - 0.00% - 0.00% - - 0.00%
-
-
8.52 22.15 100.00% - 0.00% 8.52 22.15 100.00%
8.52 17.98 100.00% - 0.00% 8.52 17.98 100.00%
8.52 45.24 100.00% - 0.00% 8.52 45.24 100.00%
-
4.26 21.98 100.00% - 0.00% 4.26 21.98 100.00%
0.77 19.99 100.00% - 0.00% 0.77 19.99 100.00%
6.48 168.22 100.00% - 0.00% 6.48 168.22 100.00%

1.51 6.89 100.00% - 0.00% 1.51 6.89 100.00%
12.03 178.40 100.00% - 0.00% 12.03 178.40 100.00%
12.03 31.64 100.00% - 0.00% 12.03 31.64 100.00%

-
3.24 98.95 100.00% - 0.00% 3.24 98.95 100.00%
1.14 260.32 100.00% - 0.00% 1.14 260.32 100.00%
0.37 103.49 100.00% - 0.00% 0.37 103.49 100.00%
1.22 50.48 100.00% - 0.00% 1.22 50.48 100.00%
-
-
1.62 554.25 100.00% - 0.00% 1.62 554.25 100.00%
97.10 420.44 100.00% - 0.00% 97.10 420.44 100.00%
-
1.47 655.02 100.00% - 0.00% 1.47 655.02 100.00%
29.36 1,398.12 100.00% - 0.00% 29.36 1,398.12 100.00%
158.65 686.95 100.00% - 0.00% 158.65 686.95 100.00%
-
0.62 276.27 100.00% - 0.00% 0.62 276.27 100.00%
7.26 404.89 100.00% - 0.00% 7.26 404.89 100.00%
87.94 380.78 100.00% - 0.00% 87.94 380.78 100.00%
-
11.70 412.19 100.00% - 0.00% 11.70 412.19 100.00%
22.80 753.54 100.00% - 0.00% 22.80 753.54 100.00%
-
12.94 202.77 100.00% - 0.00% 12.94 202.77 100.00%
7.26 119.57 100.00% - 0.00% 7.26 119.57 100.00%
2.44 44.90 100.00% - 0.00% 2.44 44.90 100.00%
12.94 366.20 100.00% - 0.00% 12.94 366.20 100.00%
7.26 240.16 100.00% - 0.00% 7.26 240.16 100.00%
2.44 47.34 100.00% - 0.00% 2.44 47.34 100.00%

-
11.90 4,828.78 100.00% - 0.00% 11.90 4,828.78 100.00%
-
24.40 201.79 100.00% - 0.00% 24.40 201.79 100.00%
-
8.10 221.86 100.00% - 0.00% 8.10 221.86 100.00%
-
24.40 165.92 100.00% - 0.00% 24.40 165.92 100.00%
8.10 42.69 100.00% - 0.00% 8.10 42.69 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
-
-
86.56 225.06 100.00% - 0.00% 86.56 225.06 100.00%
86.56 182.64 100.00% - 0.00% 86.56 182.64 100.00%
86.56 459.63 100.00% - 0.00% 86.56 459.63 100.00%
-
43.28 223.32 100.00% - 0.00% 43.28 223.32 100.00%
1.70 44.13 100.00% - 0.00% 1.70 44.13 100.00%
30.15 782.69 100.00% - 0.00% 30.15 782.69 100.00%

11.34 51.71 100.00% - 0.00% 11.34 51.71 100.00%
76.23 1,130.49 100.00% - 0.00% 76.23 1,130.49 100.00%
76.23 200.48 100.00% - 0.00% 76.23 200.48 100.00%
-
30.15 920.78 100.00% - 0.00% 30.15 920.78 100.00%
1.70 388.20 100.00% - 0.00% 1.70 388.20 100.00%
6.79 1,899.23 100.00% - 0.00% 6.79 1,899.23 100.00%
11.36 470.08 100.00% - 0.00% 11.36 470.08 100.00%
-
-
15.08 5,159.32 100.00% - 0.00% 15.08 5,159.32 100.00%
1,020.65 4,419.41 100.00% - 0.00% 1,020.65 4,419.41 100.00%
-
3.15 1,403.61 100.00% - 0.00% 3.15 1,403.61 100.00%
46.20 2,200.04 100.00% - 0.00% 46.20 2,200.04 100.00%
562.13 2,434.02 100.00% - 0.00% 562.13 2,434.02 100.00%
-
2.40 1,069.42 100.00% - 0.00% 2.40 1,069.42 100.00%
17.85 995.49 100.00% - 0.00% 17.85 995.49 100.00%
196.36 850.24 100.00% - 0.00% 196.36 850.24 100.00%
-
2.16 821.66 100.00% - 0.00% 2.16 821.66 100.00%
16.52 544.66 100.00% - 0.00% 16.52 544.66 100.00%
237.54 1,028.55 100.00% - 0.00% 237.54 1,028.55 100.00%
-
67.83 33,482.92 100.00% - 0.00% 67.83 33,482.92 100.00%
-
46.20 723.95 100.00% - 0.00% 46.20 723.95 100.00%
29.09 479.11 100.00% - 0.00% 29.09 479.11 100.00%
5.68 104.51 100.00% - 0.00% 5.68 104.51 100.00%
16.52 278.69 100.00% - 0.00% 16.52 278.69 100.00%

46.20 1,307.46 100.00% - 0.00% 46.20 1,307.46 100.00%
29.09 962.30 100.00% - 0.00% 29.09 962.30 100.00%
5.68 96.33 100.00% - 0.00% 5.68 96.33 100.00%
16.52 688.39 100.00% - 0.00% 16.52 688.39 100.00%
-
60.86 1,865.36 100.00% - 0.00% 60.86 1,865.36 100.00%
60.86 4,123.87 100.00% - 0.00% 60.86 4,123.87 100.00%
20.00 129.20 100.00% - 0.00% 20.00 129.20 100.00%
-
19.62 10,613.83 100.00% - 0.00% 19.62 10,613.83 100.00%
-
5.08 225.91 100.00% - 0.00% 5.08 225.91 100.00%
2.00 61.80 100.00% - 0.00% 2.00 61.80 100.00%
5.08 117.40 100.00% - 0.00% 5.08 117.40 100.00%
5.08 23.62 100.00% - 0.00% 5.08 23.62 100.00%
-
-
4.00 51.60 100.00% - 0.00% 4.00 51.60 100.00%
2.00 35.32 100.00% - 0.00% 2.00 35.32 100.00%
-
18.28 206.38 100.00% - 0.00% 18.28 206.38 100.00%
-
36.56 110.05 100.00% - 0.00% 36.56 110.05 100.00%
-
2.00 282.18 100.00% - 0.00% 2.00 282.18 100.00%
2.00 87.08 100.00% - 0.00% 2.00 87.08 100.00%
2.00 87.08 100.00% - 0.00% 2.00 87.08 100.00%

-
4.00 316.08 100.00% - 0.00% 4.00 316.08 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
4.00 200.00 100.00% - 0.00% 4.00 200.00 100.00%
-
-
2.10 5.46 100.00% - 0.00% 2.10 5.46 100.00%
2.10 4.43 100.00% - 0.00% 2.10 4.43 100.00%
2.10 11.15 100.00% - 0.00% 2.10 11.15 100.00%
-
0.90 23.36 100.00% - 0.00% 0.90 23.36 100.00%
1.13 16.76 100.00% - 0.00% 1.13 16.76 100.00%
1.13 54.39 100.00% - 0.00% 1.13 54.39 100.00%
-
0.90 205.52 100.00% - 0.00% 0.90 205.52 100.00%
-
0.66 251.06 100.00% - 0.00% 0.66 251.06 100.00%
7.56 249.25 100.00% - 0.00% 7.56 249.25 100.00%
32.11 139.04 100.00% - 0.00% 32.11 139.04 100.00%
7.94 133.95 100.00% - 0.00% 7.94 133.95 100.00%
7.94 330.86 100.00% - 0.00% 7.94 330.86 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
12.00 600.00 100.00% - 0.00% 12.00 600.00 100.00%
-
-
5.09 13.23 100.00% - 0.00% 5.09 13.23 100.00%
5.09 10.74 100.00% - 0.00% 5.09 10.74 100.00%
5.09 27.03 100.00% - 0.00% 5.09 27.03 100.00%
-
0.74 19.21 100.00% - 0.00% 0.74 19.21 100.00%
0.93 13.79 100.00% - 0.00% 0.93 13.79 100.00%
0.93 44.76 100.00% - 0.00% 0.93 44.76 100.00%
-
1.39 317.41 100.00% - 0.00% 1.39 317.41 100.00%
-
0.56 213.02 100.00% - 0.00% 0.56 213.02 100.00%
9.90 326.40 100.00% - 0.00% 9.90 326.40 100.00%
148.25 641.92 100.00% - 0.00% 148.25 641.92 100.00%
7.20 121.46 100.00% - 0.00% 7.20 121.46 100.00%
7.20 300.02 100.00% - 0.00% 7.20 300.02 100.00%
-
63.00 634.41 100.00% - 0.00% 63.00 634.41 100.00%
-
10.50 324.03 100.00% - 0.00% 10.50 324.03 100.00%
-
63.00 428.40 100.00% - 0.00% 63.00 428.40 100.00%
10.50 55.34 100.00% - 0.00% 10.50 55.34 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
5.00 250.00 100.00% - 0.00% 5.00 250.00 100.00%
-
-
6.90 17.94 100.00% - 0.00% 6.90 17.94 100.00%
6.90 14.56 100.00% - 0.00% 6.90 14.56 100.00%
6.90 36.64 100.00% - 0.00% 6.90 36.64 100.00%
-
2.88 74.76 100.00% - 0.00% 2.88 74.76 100.00%
3.60 53.39 100.00% - 0.00% 3.60 53.39 100.00%
3.60 173.27 100.00% - 0.00% 3.60 173.27 100.00%
-
2.88 657.65 100.00% - 0.00% 2.88 657.65 100.00%
-
2.72 1,034.69 100.00% - 0.00% 2.72 1,034.69 100.00%
29.35 967.67 100.00% - 0.00% 29.35 967.67 100.00%
71.81 310.94 100.00% - 0.00% 71.81 310.94 100.00%
34.30 578.64 100.00% - 0.00% 34.30 578.64 100.00%
34.30 1,429.28 100.00% - 0.00% 34.30 1,429.28 100.00%
-
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
5.00 250.00 100.00% - 0.00% 5.00 250.00 100.00%
-
-
18.35 47.71 100.00% - 0.00% 18.35 47.71 100.00%
18.35 38.72 100.00% - 0.00% 18.35 38.72 100.00%
18.35 97.44 100.00% - 0.00% 18.35 97.44 100.00%
-
2.10 54.52 100.00% - 0.00% 2.10 54.52 100.00%
0.47 2.14 100.00% - 0.00% 0.47 2.14 100.00%

2.63 39.00 100.00% - 0.00% 2.63 39.00 100.00%
2.63 126.58 100.00% - 0.00% 2.63 126.58 100.00%
-
0.50 114.18 100.00% - 0.00% 0.50 114.18 100.00%
3.06 1,371.06 100.00% - 0.00% 3.06 1,371.06 100.00%
9.30 306.62 100.00% - 0.00% 9.30 306.62 100.00%
-
1.59 712.42 100.00% - 0.00% 1.59 712.42 100.00%
21.53 1,025.26 100.00% - 0.00% 21.53 1,025.26 100.00%
132.07 542.81 100.00% - 0.00% 132.07 542.81 100.00%
12.59 250.29 100.00% - 0.00% 12.59 250.29 100.00%

12.59 360.96 100.00% - 0.00% 12.59 360.96 100.00%
-
0.82 367.41 100.00% - 0.00% 0.82 367.41 100.00%
7.80 257.17 100.00% - 0.00% 7.80 257.17 100.00%
114.04 493.79 100.00% - 0.00% 114.04 493.79 100.00%
14.40 242.93 100.00% - 0.00% 14.40 242.93 100.00%
14.40 600.05 100.00% - 0.00% 14.40 600.05 100.00%
-
6.20 275.71 100.00% - 0.00% 6.20 275.71 100.00%
8.00 247.20 100.00% - 0.00% 8.00 247.20 100.00%
6.20 143.28 100.00% - 0.00% 6.20 143.28 100.00%
6.20 28.83 100.00% - 0.00% 6.20 28.83 100.00%
-
1.00 8,500.00 100.00% - 0.00% 1.00 8,500.00 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%

2.00 100.00 100.00% - 0.00% 2.00 100.00 100.00%
-
-
7.60 19.76 100.00% - 0.00% 7.60 19.76 100.00%
7.60 16.04 100.00% - 0.00% 7.60 16.04 100.00%
7.60 40.36 100.00% - 0.00% 7.60 40.36 100.00%
-
3.80 98.65 100.00% - 0.00% 3.80 98.65 100.00%
4.75 70.44 100.00% - 0.00% 4.75 70.44 100.00%
4.75 228.62 100.00% - 0.00% 4.75 228.62 100.00%
-
3.80 867.73 100.00% - 0.00% 3.80 867.73 100.00%
-
7.67 3,436.62 100.00% - 0.00% 7.67 3,436.62 100.00%
18.85 897.64 100.00% - 0.00% 18.85 897.64 100.00%
99.23 407.84 100.00% - 0.00% 99.23 407.84 100.00%
19.85 394.62 100.00% - 0.00% 19.85 394.62 100.00%
19.85 569.10 100.00% - 0.00% 19.85 569.10 100.00%
-
2.00 17,000.00 100.00% - 0.00% 2.00 17,000.00 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
2.00 100.00 100.00% - 0.00% 2.00 100.00 100.00%
-
-
30.00 78.00 100.00% - 0.00% 30.00 78.00 100.00%
30.00 63.30 100.00% - 0.00% 30.00 63.30 100.00%
30.00 159.30 100.00% - 0.00% 30.00 159.30 100.00%

-
55.20 818.62 100.00% - 0.00% 55.20 818.62 100.00%
20.91 157.24 100.00% - 0.00% 20.91 157.24 100.00%
12.61 1,020.91 100.00% - 0.00% 12.61 1,020.91 100.00%
24.93 369.71 100.00% - 0.00% 24.93 369.71 100.00%
24.93 61.58 100.00% - 0.00% 24.93 61.58 100.00%
-
30.00 945.30 100.00% - 0.00% 30.00 945.30 100.00%
-
21.68 9,429.72 100.00% - 0.00% 21.68 9,429.72 100.00%
79.70 3,150.54 100.00% - 0.00% 79.70 3,150.54 100.00%
1,304.19 5,647.14 100.00% - 0.00% 1,304.19 5,647.14 100.00%
-
15.00 2,544.90 100.00% - 0.00% 15.00 2,544.90 100.00%
-
15.00 374.70 100.00% - 0.00% 15.00 374.70 100.00%
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00%
-
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
10.00 500.00 100.00% - 0.00% 10.00 500.00 100.00%
-
-
62.50 162.50 100.00% - 0.00% 62.50 162.50 100.00%
62.50 131.88 100.00% - 0.00% 62.50 131.88 100.00%

62.50 331.88 100.00% - 0.00% 62.50 331.88 100.00%
-
110.00 3,775.20 100.00% - 0.00% 110.00 3,775.20 100.00%
36.06 271.17 100.00% - 0.00% 36.06 271.17 100.00%
21.01 1,700.97 100.00% - 0.00% 21.01 1,700.97 100.00%
60.87 902.70 100.00% - 0.00% 60.87 902.70 100.00%
60.87 150.35 100.00% - 0.00% 60.87 150.35 100.00%
-
62.50 1,969.38 100.00% - 0.00% 62.50 1,969.38 100.00%
-
52.93 23,021.90 100.00% - 0.00% 52.93 23,021.90 100.00%
161.74 6,393.58 100.00% - 0.00% 161.74 6,393.58 100.00%
2,301.44 9,965.24 100.00% - 0.00% 2,301.44 9,965.24 100.00%
-
25.00 4,241.50 100.00% - 0.00% 25.00 4,241.50 100.00%
-
25.00 624.50 100.00% - 0.00% 25.00 624.50 100.00%
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00%

-
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
10.00 500.00 100.00% - 0.00% 10.00 500.00 100.00%
-
-
101.00 262.60 100.00% - 0.00% 101.00 262.60 100.00%
101.00 213.11 100.00% - 0.00% 101.00 213.11 100.00%

101.00 536.31 100.00% - 0.00% 101.00 536.31 100.00%
-
620.85 21,307.57 100.00% - 0.00% 620.85 21,307.57 100.00%
434.85 1,982.92 100.00% - 0.00% 434.85 1,982.92 100.00%
52.64 4,261.73 100.00% - 0.00% 52.64 4,261.73 100.00%
153.36 2,274.33 100.00% - 0.00% 153.36 2,274.33 100.00%

153.36 378.80 100.00% - 0.00% 153.36 378.80 100.00%
-
101.00 3,182.51 100.00% - 0.00% 101.00 3,182.51 100.00%
-
133.36 58,004.93 100.00% - 0.00% 133.36 58,004.93 100.00%
365.57 14,450.98 100.00% - 0.00% 365.57 14,450.98 100.00%
8,002.65 34,651.47 100.00% - 0.00% 8,002.65 34,651.47 100.00%
-
28.45 4,826.83 100.00% - 0.00% 28.45 4,826.83 100.00%
-
29.00 724.42 100.00% - 0.00% 29.00 724.42 100.00%
7.20 159.12 100.00% - 0.00% 7.20 159.12 100.00%

-
11.90 277.63 100.00% - 0.00% 11.90 277.63 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
20.00 1,000.00 100.00% - 0.00% 20.00 1,000.00 100.00%
-
-
39.42 102.49 100.00% - 0.00% 39.42 102.49 100.00%

39.42 83.18 100.00% - 0.00% 39.42 83.18 100.00%
39.42 209.32 100.00% - 0.00% 39.42 209.32 100.00%
-
54.86 813.57 100.00% - 0.00% 54.86 813.57 100.00%
15.44 70.41 100.00% - 0.00% 15.44 70.41 100.00%
7.88 637.96 100.00% - 0.00% 7.88 637.96 100.00%
45.33 672.24 100.00% - 0.00% 45.33 672.24 100.00%
45.33 111.97 100.00% - 0.00% 45.33 111.97 100.00%
-
116.62 3,674.70 100.00% - 0.00% 116.62 3,674.70 100.00%
-
31.54 10,365.94 100.00% - 0.00% 31.54 10,365.94 100.00%
82.73 3,270.32 100.00% - 0.00% 82.73 3,270.32 100.00%
-
3.60 30.31 100.00% - 0.00% 3.60 30.31 100.00%
32.85 725.99 100.00% - 0.00% 32.85 725.99 100.00%

-
3.00 69.99 100.00% - 0.00% 3.00 69.99 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
20.00 1,000.00 100.00% - 0.00% 20.00 1,000.00 100.00%
-
-
1.00 750.00 100.00% - 0.00% 1.00 750.00 100.00%
5.00 1,250.00 100.00% - 0.00% 5.00 1,250.00 100.00%
276.33 6,131.76 100.00% - 0.00% 276.33 6,131.76 100.00%
1.00 15,000.00 100.00% - 0.00% 1.00 15,000.00 100.00%

-
1.00 5,000.00 100.00% - 0.00% 1.00 5,000.00 100.00%
1.00 3,000.00 100.00% - 0.00% 1.00 3,000.00 100.00%
-
1,934.99 5,030.97 100.00% - 0.00% 1,934.99 5,030.97 100.00%
1,934.99 4,082.83 100.00% - 0.00% 1,934.99 4,082.83 100.00%
1,934.76 10,273.58 99.99% - 0.00% 1,934.76 10,273.58 99.99%
-
372.35 1,921.33 100.00% - 0.00% 372.35 1,921.33 100.00%
34.14 1,012.25 100.00% - 0.00% 34.14 1,012.25 100.00%
25.85 766.45 100.00% - 0.00% 25.85 766.45 100.00%
1,934.99 7,488.41 100.00% - 0.00% 1,934.99 7,488.41 100.00%
387.00 13,378.59 100.00% - 0.00% 387.00 13,378.59 100.00%
55.94 1,933.85 100.00% - 0.00% 55.94 1,933.85 100.00%
441.34 6,545.07 100.00% - 0.00% 441.34 6,545.07 100.00%
441.34 1,244.58 100.00% - 0.00% 441.34 1,244.58 100.00%
-
77.18 26,100.73 99.88% - 0.00% 77.18 26,100.73 99.88%
985.11 32,479.08 99.88% - 0.00% 985.11 32,479.08 99.88%
652.56 11,008.69 99.78% - 0.00% 652.56 11,008.69 99.78%
652.56 12,659.72 99.78% - 0.00% 652.56 12,659.72 99.78%
-
108.65 3,330.12 100.00% - 0.00% 108.65 3,330.12 100.00%
108.65 5,909.47 100.00% - 0.00% 108.65 5,909.47 100.00%
- - 0.00% 936.79 69,116.37 94.53% 936.79 69,116.37 94.53%
-
186.45 8,060.23 100.00% - 0.00% 186.45 8,060.23 100.00%
19.39 6,557.31 100.00% - 0.00% 19.39 6,557.31 100.00%
129.27 4,070.71 100.00% - 0.00% 129.27 4,070.71 100.00%
64.64 2,035.51 100.00% - 0.00% 64.64 2,035.51 100.00%
7.00 593.81 100.00% - 0.00% 7.00 593.81 100.00%
-
5.76 249.00 100.00% - 0.00% 5.76 249.00 100.00%
8.95 3,026.71 54.34% - 0.00% 8.95 3,026.71 54.34%
93.97 2,973.21 65.20% - 0.00% 93.97 2,973.21 65.20%
59.66 3,345.73 54.33% - 0.00% 59.66 3,345.73 54.33%
29.20 4,954.07 76.44% - 0.00% 29.20 4,954.07 76.44%
-
410.87 18,271.39 94.04% - 0.00% 410.87 18,271.39 94.04%
52.00 1,606.80 100.00% - 0.00% 52.00 1,606.80 100.00%
410.87 9,495.21 94.04% - 0.00% 410.87 9,495.21 94.04%
436.93 2,031.72 100.00% - 0.00% 436.93 2,031.72 100.00%
-
10.00 3,018.50 100.00% - 0.00% 10.00 3,018.50 100.00%

-
-
7.50 19.50 100.00% - 0.00% 7.50 19.50 100.00%
7.50 15.83 100.00% - 0.00% 7.50 15.83 100.00%
7.50 39.83 100.00% - 0.00% 7.50 39.83 100.00%
-
2.57 76.20 100.00% - 0.00% 2.57 76.20 100.00%
0.77 3.51 100.00% - 0.00% 0.77 3.51 100.00%
2.06 30.55 100.00% - 0.00% 2.06 30.55 100.00%
2.06 99.15 100.00% - 0.00% 2.06 99.15 100.00%
-
2.57 161.58 100.00% - 0.00% 2.57 161.58 100.00%
5.03 1,608.09 100.00% - 0.00% 5.03 1,608.09 100.00%
4.36 131.19 100.00% - 0.00% 4.36 131.19 100.00%
14.73 487.27 100.00% - 0.00% 14.73 487.27 100.00%
-
4.00 986.12 100.00% - 0.00% 4.00 986.12 100.00%
1.00 1,500.00 100.00% - 0.00% 1.00 1,500.00 100.00%
1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
-
-
95.79 1,623.64 100.00% - 0.00% 95.79 1,623.64 100.00%
191.58 279.71 100.00% - 0.00% 191.58 279.71 100.00%
95.79 982.81 100.00% - 0.00% 95.79 982.81 100.00%
-
5.20 360.72 100.00% - 0.00% 5.20 360.72 100.00%
11.72 247.64 100.00% - 0.00% 11.72 247.64 100.00%

-
478.95 3,175.44 100.00% - 0.00% 478.95 3,175.44 100.00%
-
1,067.48 3,533.36 100.00% - 0.00% 1,067.48 3,533.36 100.00%
-
2.00 232.86 100.00% - 0.00% 2.00 232.86 100.00%

1.00 186.20 100.00% - 0.00% 1.00 186.20 100.00%
2.00 198.98 100.00% - 0.00% 2.00 198.98 100.00%
-
18.00 1,314.72 100.00% - 0.00% 18.00 1,314.72 100.00%
34.00 1,371.56 100.00% - 0.00% 34.00 1,371.56 100.00%
-
4.00 7,400.00 100.00% - 0.00% 4.00 7,400.00 100.00%
34.00 32,317.00 100.00% - 0.00% 34.00 32,317.00 100.00%

-
65.57 1,133.71 100.00% - 0.00% 65.57 1,133.71 100.00%
54.64 79.77 100.00% - 0.00% 54.64 79.77 100.00%
65.57 672.75 100.00% - 0.00% 65.57 672.75 100.00%
176.21 1,430.83 100.00% - 0.00% 176.21 1,430.83 100.00%
3.00 378.36 100.00% - 0.00% 3.00 378.36 100.00%
16.00 936.96 100.00% - 0.00% 16.00 936.96 100.00%
6.00 351.36 100.00% - 0.00% 6.00 351.36 100.00%
-
1.00 19,800.00 100.00% - 0.00% 1.00 19,800.00 100.00%
-
1.00 15,970.00 100.00% - 0.00% 1.00 15,970.00 100.00%
1.00 5,000.00 100.00% - 0.00% 1.00 5,000.00 100.00%
-
1.00 20,542.00 100.00% - 0.00% 1.00 20,542.00 100.00%
S/. 908,948.42 S/. 69,116.37 S/. 978,064.79
72,715.87 5,529.31 78,245.18
63,626.39 4,838.15 68,464.54

S/. 1,045,290.68 S/. 79,483.83 S/. 1,124,774.51
188,152.32 14,307.09 202,459.41
S/. 1,233,443.00 S/. 93,790.92 S/. 1,327,233.92
89.23% 6.79% 96.02%

SALDO POR EJECUTAR COSTO
DEDUCTIVO POR
PARTIDAS PARTIDAS NO DEDUCTIVO POR
DEDUCTIVO COSTO DEDUCTIVO PARTIDAS NO
% DE DEDUCIDAS EJECUTADAS PARTIDAS NO
METRADO VALORIZADO EJECUTADAS
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - - -
- - - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
9.15 47.21 100.00% 47.21 9.15 47.21 -
0.70 18.17 100.00% 18.17 0.70 18.17 -
7.20 186.91 100.00% 186.91 7.20 186.91 -

3.02 13.77 100.00% 13.77 3.02 13.77 -
DEDUCTIVO POR
AVANCE EJECUTADAS
16.60 246.18 100.00% 246.18 16.60 246.18 -
16.60 43.66 100.00% 43.66 16.60 43.66 -
- - -
3.24 98.95 100.00% 98.95 3.24 98.95 -
1.28 292.29 100.00% 292.29 1.28 292.29 -
0.42 117.48 100.00% 117.48 0.42 117.48 -
11.20 463.46 100.00% 463.46 11.20 463.46 -
- - -
- - -
1.62 554.25 100.00% 554.25 1.62 554.25 -
48.55 210.22 100.00% 210.22 48.55 210.22 -
- - -
1.47 655.02 100.00% 655.02 1.47 655.02 -
29.36 1,398.12 100.00% 1,398.12 29.36 1,398.12 -
158.65 686.95 100.00% 686.95 158.65 686.95 -
- - -
0.62 276.27 100.00% 276.27 0.62 276.27 -
7.26 404.89 100.00% 404.89 7.26 404.89 -
87.94 380.78 100.00% 380.78 87.94 380.78 -
- - -
56.70 1,997.54 100.00% 1,997.54 56.70 1,997.54 -
44.10 1,457.51 100.00% 1,457.51 44.10 1,457.51 -
- - -
12.94 202.77 100.00% 202.77 12.94 202.77 -
7.26 119.57 100.00% 119.57 7.26 119.57 -
2.19 40.30 100.00% 40.30 2.19 40.30 -
12.94 366.20 100.00% 366.20 12.94 366.20 -
DEDUCTIVO POR
AVANCE EJECUTADAS
7.26 240.16 100.00% 240.16 7.26 240.16 -
2.19 37.14 100.00% 37.14 2.19 37.14 -
- - -
34.56 14,023.76 100.00% 14,023.76 34.56 14,023.76 -
- - -
54.00 446.58 100.00% 446.58 54.00 446.58 -
- - -
12.15 332.79 100.00% 332.79 12.15 332.79 -
- - -
54.00 367.20 100.00% 367.20 54.00 367.20 -
12.15 64.03 100.00% 64.03 12.15 64.03 -
- - -
1.00 250.00 100.00% 250.00 1.00 250.00 -
3.00 150.00 100.00% 150.00 3.00 150.00 -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
DEDUCTIVO POR
AVANCE EJECUTADAS
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
DEDUCTIVO POR
AVANCE EJECUTADAS
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% - -
- - 0.00% - -
- -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- - 0.00% - -
- - 0.00% - -
- -
- - 0.00% - -
- -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
0 - -
- - 0.00% 0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
0 - -
- - 0.00% 0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0.23 1.22 0.01% 1.22 0.23 1.22 -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 14,350.96 212,824.74 -
- - 0.00% 0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
0 - -
0.09 30.44 0.12% 30.44 0.09 30.44 -
1.20 39.56 0.12% 39.56 1.20 39.56 -
1.43 24.12 0.22% 24.12 1.43 24.12 -
1.43 27.74 0.22% 27.74 1.43 27.74 -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
54.17 3,996.66 5.47% 3,996.66 54.17 3,996.66 -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
7.52 2,543.11 45.66% 0 2,543.11 - 6.10 2,061.55
50.16 1,587.06 34.80% 0 1,587.06 - 38.88 1,230.16
50.16 2,812.97 45.67% 0 2,812.97 - 32.04 1,796.80
9.00 1,526.94 23.56% 0 1,526.94 - 9.00 1,526.94
0 - -
26.06 1,158.89 5.96% 1,158.89 26.06 1,158.89 -
- - 0.00% - - -
26.06 602.25 5.96% 602.25 26.06 602.25 -
- - 0.00% 0 - -
0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
DEDUCTIVO POR
AVANCE EJECUTADAS
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
- - 0.00% 0 - -
0 - -
- - 0.00% 0 - -
S/. 40,541.09 32,071.01 8,470.08 244,895.75 6,615.45
3,243.29 2,565.68 677.61 19,591.66 529.24
DEDUCTIVO POR
AVANCE EJECUTADAS
2,837.87 2,244.97 592.90 17,142.70 463.08
S/. 46,622.25 36,881.66 9,740.59 281,630.11 7,607.77
8,392.01 6,638.70 1,753.31 50,693.42 1,369.40
S/. 55,014.26 43,520.36 11,493.90 332,323.53 8,977.17
PRESUPUESTODE
PRESUPUESTO
PARTIDAS NO DEDUCTIVO POR
DEDUCTIVO EXPEDIENTE
3.98% EJECUTADAS PARTIDAS NO
DEDUCTIVO
EJECUTADAS
244,895.7471
VALORIZACION
NETA
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
47.21
18.17
186.91
13.77
VALORIZACION
NETA
246.18
43.66
-
98.95
292.29
117.48
463.46
-
-
554.25
210.22
-
655.02
1,398.12
686.95
-
276.27
404.89
380.78
-
1,997.54
1,457.51
-
202.77
119.57
40.30
366.20
VALORIZACION
NETA
240.16
37.14
-
14,023.76
-
446.58
-
332.79
-
367.20
64.03
-
250.00
150.00
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
1.22
-
-
-
-
-
-
-
212,824.74
-
VALORIZACION
NETA
-
30.44
39.56
24.12
27.74
-
-
-
3,996.66
-
-
-
-
-
-
-
-
2,061.55
1,230.16
1,796.80
1,526.94
-
1,158.89 6,615.45
-
602.25
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
VALORIZACION
NETA
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
251,511.20
20,120.90
VALORIZACION
NETA
17,605.78
289,237.88
52,062.82
341,300.70
TOTAL A DEDUCIR
VALORIZACION DE OBRA
OBRA : ADICIONAL Y DEDUCTIVO“CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA,
PPTO. CONTRATADO : 1´382,248.18 16/05/2018
PPTO. ADICIONAL : 84,458.85 03/09/2018
FECHA : 17/05/2018
SUPERVISOR DE OBRA : ARQ. CARDENAS LOARDO Robert Augusto
RESIDENTE DE OBRA : ARQ. CANTORIN CAMAYO Carlos Jose
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01 ADICIONAL DE OBRA
01.01 MURO DE CONTENCION ARMADA TIPO III L=12 M, H= 3.15 M
01.01.01.01 LIMPIEZA DE TERRENO MANUAL m2 30.00 2.60
01.01.01.02 TRAZO, NIVELACION Y REPLANTEO PRELIMINAR m2 30.00 2.11
01.01.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 30.00 5.31
01.01.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL m3 125.10 14.83
01.01.02.02 RELLENO Y COMPACTADO CON MATERIAL PROPIO A MANO m3 92.48 7.52
01.01.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 7.21 80.96
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01.01.02.04 ACARREO MATERIAL EXEDENTE HASTA UNA DISTANCIA PROMEDIO DE 30.00 ML m3 29.22 14.83
01.01.02.05 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO PESADO m3 29.22 2.47
01.01.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 30.00 31.51
01.01.04 OBRAS DE CONCRETO ARMADO
01.01.04.01 CONCRETO EN MUROS DE CONTENCION f'c=210 kg/cm2 m3 25.41 434.95
01.01.04.02 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION m2 75.60 39.53
01.01.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/MUROS DE CONTENCION kg 2,145.57 4.33
01.01.05.01 BARANDA METALICA DE DIAM. 2" / MURO DE CONTENCION SEGUN PLANO ml 12.00 169.66
01.01.06 VARIOS
01.01.06.01 JUNTA DE CONSTRUCCION CON TEKNOPORT m2 3.78 23.33
01.01.06.02 ROTURA DE PROBETA DE CONCRETO und 6.00 50.00
01.02 TRATAMIENTO DE TALUD
01.02.02.01 CORTE MASIVO CON MAQUINA EN TERRENO NORMAL m3 24.33 5.16
01.02.02.03 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA m3 72.50 34.57

01.02.02.04 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 57.17 23.11
01.02.02.05 SEMBRIO DE GRASS m2 57.17 44.47
01.02.02.06 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m3 10.00 4.65
01.02.02.07 SEMBRIO DE PLANTAS HORNAMENTALES und 35.00 30.90
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01.03 PERGOLA RELIGIOSA TIPO I

01.03.01.02 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 7.20 25.96
01.03.01.05 ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO PESADO m3 13.45 2.63
01.03.02.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 3.24 30.54
01.03.03.01 ZAPATAS
01.03.03.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 1.62 342.13
01.03.03.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 48.55 4.33
01.03.03.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.47 445.59
01.03.03.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 29.36 47.62
01.03.03.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/COLUMNAS kg 158.65 4.33
01.03.03.03 VIGAS
01.03.03.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 0.62 445.59
01.03.03.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 7.26 55.77
01.03.03.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/VIGAS kg 87.94 4.33
01.03.04 BANCAS DE CONCRETO
01.03.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 1.80 380.40
01.03.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 7.92 32.97
01.03.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 61.77 4.33
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01.03.05.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 46.80 35.23

01.03.05.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 21.06 33.05
01.03.06.01 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 12.94 15.67
01.03.06.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 7.26 16.47
01.03.06.03 ACABADO CON GRANITO PULIDO EN COLUMNA m2 12.94 28.30
01.03.06.04 ACABADO CON GRANITO PULIDO EN VIGAS m2 7.26 33.08
01.03.06.05 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 5.76 16.87
01.03.06.06 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 5.76 41.67
01.03.07 COBERTURAS
01.03.07.01 COBERTURA DE PLANCHA DE POLICARBONATO, TRANSLUCIDO DE 8MM INCL, ACCESORIOS DE ANCLAJE m2 28.05 405.78
01.03.08.01 TABLA TRATADA DE MADERA ISHPINGO P/BANCAS DE CONCRETO ml 50.40 10.07
01.03.09.01 TUBO CIRCULAR DE ACERO GALVANIZADO 2"P/ASIENTOS ml 8.40 27.39
01.03.10 PINTURA
01.03.10.01 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 15.40 6.80
01.03.10.02 PINTURA ESMALTE Y ANTICORROSIVO EN CARPINTERIA METALICA ml 8.40 5.27
01.03.11 VARIOS
01.03.11.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 250.00
01.03.11.02 ROTURA DE PROBETAS DE CONCRETO und 3.00 50.00
COSTO DIRECTO
GASTOS GENERALES 8.00%
UTILIDAD 7.00%
SUBTOTAL S/.
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
IGV 18.00%
PRESUPUESTO TOTAL S/.

ON DE OBRA N° 01 DEL ADICIONAL N°01 DE SETIEMBRE 2018
E COLCABAMBA, PROVINCIA DE TAYACAJA-HUANCAVELICA”.
CONTRACTUAL
% DE % DE
PRECIO PARCIAL METRADO PARCIAL % DE AVANCE METRADO PARCIAL METRADO PARCIAL
AVANCE AVANCE
S/. 78.00 - - 0.00% 30.00 78.00 100.00% 30.00 78.00 100.00%

S/. 63.30 - - 0.00% 30.00 63.30 100.00% 30.00 63.30 100.00%
S/. 159.30 - - 0.00% 30.00 159.30 100.00% 30.00 159.30 100.00%
S/. 1,855.23 - - 0.00% 125.10 1,855.23 100.00% 125.10 1,855.23 100.00%

S/. 695.45 - - 0.00% 92.48 695.45 100.00% 92.48 695.45 100.00%
S/. 583.72 - - 0.00% 7.21 583.72 100.00% 7.21 583.72 100.00%
CONTRACTUAL
% DE % DE
AVANCE AVANCE
S/. 433.33 - - 0.00% 29.22 433.33 100.00% 29.22 433.33 100.00%

S/. 72.17 - - 0.00% 29.22 72.17 100.00% 29.22 72.17 100.00%
S/. 945.30 - - 0.00% 30.00 945.30 100.00% 30.00 945.30 100.00%
S/. 11,052.08 - - 0.00% 25.41 11,052.08 100.00% 25.41 11,052.08 100.00%

S/. 2,988.47 - - 0.00% 75.60 2,988.47 1.00 75.60 2,988.47 100.00%
S/. 9,290.32 - - 0.00% 2,145.57 9,290.32 1.00 2,145.57 9,290.32 100.00%
S/. 2,035.92 - - 0.00% - - - - 0.00%
S/. 88.19 - - 0.00% 3.78 88.19 1.00 3.78 88.19 100.00%

S/. 300.00 - - 0.00% - - - - 0.00%
S/. 147.94 - - 0.00% 56.90 147.94 100.00% 56.90 147.94 100.00%

S/. 120.63 - - 0.00% 57.17 120.63 100.00% 57.17 120.63 100.00%
S/. 125.54 - - 0.00% 24.33 125.54 100.00% 24.33 125.54 100.00%
S/. 1,075.18 - - 0.00% 1,075.18 100.00% 72.50 1,075.18 100.00%

72.50
S/. 2,506.33 - - 0.00% 72.50 2,506.33 100.00% 72.50 2,506.33 100.00%
S/. 1,321.20 - - 0.00% 57.17 1,321.20 100.00% 57.17 1,321.20 100.00%
S/. 2,542.35 - - 0.00% 57.17 2,542.35 100.00% 57.17 2,542.35 100.00%
S/. 46.50 - - 0.00% 10.00 46.50 100.00% 10.00 46.50 100.00%
S/. 1,081.50 - - 0.00% 35.00 1,081.50 100.00% 35.00 1,081.50 100.00%
CONTRACTUAL
% DE % DE
AVANCE AVANCE
S/. 37.77 - - 0.00% 37.77 100.00% 7.32 37.77 100.00%

7.32
S/. 186.91 - - 0.00% 7.20 186.91 100.00% 7.20 186.91 100.00%
S/. 13.77 - - 0.00% 3.02 13.77 100.00% 3.02 13.77 100.00%
S/. 199.46 - - 0.00% 13.45 199.46 100.00% 13.45 199.46 100.00%
S/. 35.37 - - 0.00% 13.45 35.37 100.00% 13.45 35.37 100.00%
S/. 98.95 - - 0.00% 3.24 98.95 100.00% 3.24 98.95 100.00%
S/. 554.25 - - 0.00% 1.62 554.25 100.00% 1.62 554.25 100.00%

S/. 210.22 - - 0.00% 48.55 210.22 100.00% 48.55 210.22 100.00%
S/. 655.02 - - 0.00% 1.47 655.02 100.00% 1.47 655.02 100.00%

S/. 1,398.12 - - 0.00% 29.36 1,398.12 100.00% 29.36 1,398.12 100.00%
S/. 686.95 - - 0.00% 158.65 686.95 100.00% 158.65 686.95 100.00%
S/. 276.27 - - 0.00% 0.62 276.27 100.00% 0.62 276.27 100.00%

S/. 404.89 - - 0.00% 7.26 404.89 100.00% 7.26 404.89 100.00%
S/. 380.78 - - 0.00% 87.94 380.78 100.00% 87.94 380.78 100.00%
S/. 684.72 - - 0.00% 1.80 684.72 100.00% 1.80 684.72 100.00%

S/. 261.12 - - 0.00% 7.92 261.12 100.00% 7.92 261.12 100.00%
S/. 267.46 - - 0.00% 61.77 267.46 100.00% 61.77 267.46 100.00%
CONTRACTUAL
% DE % DE
AVANCE AVANCE
S/. 1,648.76 - - 0.00% - - - - 0.00%

S/. 696.03 - - 0.00% - - - - 0.00%
S/. 202.77 - - 0.00% 12.94 202.77 1.00 12.94 202.77 100.00%

S/. 119.57 - - 0.00% 7.26 119.57 1.00 7.26 119.57 100.00%
S/. 366.20 - - 0.00% - - - - 0.00%
S/. 240.16 - - 0.00% - - - - 0.00%
S/. 97.17 - - 0.00% 5.76 97.17 1.00 5.76 97.17 100.00%
S/. 240.02 - - 0.00% 5.76 240.02 1.00 5.76 240.02 100.00%
S/. 11,382.13 - - 0.00% - - - - 0.00%

-
S/. 507.53 - - 0.00% - - - - 0.00%
-
S/. 230.08 - 0.00% - - - - 0.00%
S/. 104.72 - 0.00% - - - - 0.00%

S/. 44.27 - 0.00% 8.40 44.27 1.00 8.40 44.27 100.00%
S/. 250.00 - - 0.00% 1.00 250.00 1.00 1.00 250.00 100.00%

S/. 150.00 - - 0.00% - - - - 0.00%
62,239.39 S/. - S/. 44,577.86 S/. 44,577.86
4,979.15 - 3,566.23 3,566.23
4,356.76 - 3,120.45 3,120.45
71,575.30 S/. - S/. 51,264.54 S/. 51,264.54
CONTRACTUAL
% DE % DE
AVANCE AVANCE
12,883.55 - 9,227.62 9,227.62

84,458.85 S/. - S/. 60,492.16 S/. 60,492.16
0.00% 71.62% 71.62%

SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
12.00 2,035.92 100.00%
- - 0.00%
6.00 300.00 100.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
46.80 1,648.76 100.00%

21.06 696.03 100.00%
- - 0.00%
- - 0.00%
12.94 366.20 100.00%
7.26 240.16 100.00%
- - 0.00%
- - 0.00%
28.05 11,382.13 100.00%
50.40 507.53 100.00%
8.40 230.08 100.00%
15.40 104.72 100.00%

- - 0.00%
- - 0.00%
3.00 150.00 100.00%
S/. 17,661.53
1,412.92
1,236.31
S/. 20,310.76
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
3,655.94
S/. 23,966.69
28.38%
VALORIZACION N°02 DE
OBRA : ADICIONAL Y DEDUCTIVO“CREACIÓN DE SERVICIOS DEL PARQUE PRINCIPAL DEL CENTRO POBLADO DE CARPAPATA, DISTRITO DE COLCABAMBA,
PPTO. CONTRATADO : 1´382,248.18 16/05/2018
PPTO. ADICIONAL : 84,458.85 03/09/2018
FECHA : 17/05/2018
SUPERVISOR DE OBRA : ARQ. CARDENAS LOARDO Robert Augusto
RESIDENTE DE OBRA : ARQ. CANTORIN CAMAYO Carlos Jose
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01 ADICIONAL DE OBRA
01.01 MURO DE CONTENCION ARMADA TIPO III L=12 M, H= 3.15 M
01.01.01.03 TRAZO, NIVELACION Y REPLANTEO DURANTE EL PROCESO m2 30.00 5.31
01.01.02.01 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION EN TERRENO NORMAL m3 125.10 14.83
01.01.02.03 RELLENO CON PIEDRA CHANCADA DE 3/4" PARA MURO DE CONTENCION DE DRENAJE m3 7.21 80.96
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01.01.02.05 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO PESADO m3 29.22 2.47
01.01.03.01 SOLADOS DE CONCRETO C:H 1:12 E=4" PARA MUROS DE CONTENCION m2 30.00 31.51
01.01.04 OBRAS DE CONCRETO ARMADO
01.01.04.01 CONCRETO EN MUROS DE CONTENCION f'c=210 kg/cm2 m3 25.41 434.95
01.01.04.02 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION m2 75.60 39.53
01.01.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/MUROS DE CONTENCION kg 2,145.57 4.33
01.01.05.01 BARANDA METALICA DE DIAM. 2" / MURO DE CONTENCION SEGUN PLANO ml 12.00 169.66
01.01.06 VARIOS
01.01.06.01 JUNTA DE CONSTRUCCION CON TEKNOPORT m2 3.78 23.33
01.01.06.02 ROTURA DE PROBETA DE CONCRETO und 6.00 50.00
01.02 TRATAMIENTO DE TALUD
01.02.02.03 RELLENO Y COMPACTADO CON MATERIAL DE CANTERA m3 72.50 34.57

01.02.02.04 PREPARACION DE TIERRA P/ SEMBRIO DE GRASS m2 57.17 23.11
01.02.02.05 SEMBRIO DE GRASS m2 57.17 44.47
01.02.02.06 PREPARACION DE TIERRA P/ SEMBRIO DE PLANTAS HORNAMENTALES m3 10.00 4.65
01.02.02.07 SEMBRIO DE PLANTAS HORNAMENTALES und 35.00 30.90
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01.03 PERGOLA RELIGIOSA TIPO I

01.03.01.02 EXCAVACION PARA ZAPATAS DE 1.00m A 1.90m DE PROFUNDIDAD EN TERRENO NORMAL m3 7.20 25.96
01.03.01.05 ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO PESADO m3 13.45 2.63
01.03.02.01 SOLADOSDE CONCRETO C:H 1:12 E=4" PARA ZAPATAS m2 3.24 30.54
01.03.03.01 ZAPATAS
01.03.03.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 1.62 342.13
01.03.03.01.02 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 kg 48.55 4.33
01.03.03.02.01 CONCRETO PARA COLUMNAS f'c=210 kg/cm2 m3 1.47 445.59
01.03.03.02.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 29.36 47.62
01.03.03.02.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/COLUMNAS kg 158.65 4.33
01.03.03.03 VIGAS
01.03.03.03.01 CONCRETO PARA VIGAS f'c=210 kg/cm2 m3 0.62 445.59
01.03.03.03.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 7.26 55.77
01.03.03.03.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/VIGAS kg 87.94 4.33
01.03.04 BANCAS DE CONCRETO
01.03.04.01 CONCRETO EN BANCA DE CONCRETO f'c=175 kg/cm2 m3 1.80 380.40
01.03.04.02 ENCOFRADO Y DESENCOFRADO DE BANCA DE CONCRETO m2 7.92 32.97
01.03.04.03 ACERO DE REFUERZO F'Y=4200 KG/CM2 GRADO 60 P/BANCA DE CONCRETO kg 61.77 4.33
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
01.03.05.01 TUBO CIRCULAR DE ACERO GALVANIZADO 3"P/COBERTURA ml 46.80 35.23

01.03.05.02 TUBO CUADRADO DE ACERO GALVANIZADO 11/2" * 2" "P/COBERTURA ml 21.06 33.05
01.03.06.01 TARRAJEO PRIMARIO RAYADO EN COLUMNAS CON C:A - 1:5 E=1.5 CM m2 12.94 15.67
01.03.06.02 TARRAJEO PRIMARIO RAYADO EN VIGAS CON C:A - 1:5 E=1.5 CM m2 7.26 16.47
01.03.06.03 ACABADO CON GRANITO PULIDO EN COLUMNA m2 12.94 28.30
01.03.06.04 ACABADO CON GRANITO PULIDO EN VIGAS m2 7.26 33.08
01.03.06.05 TARRAJEO PRIMARIO RAYADO EN BANCAS DE CONCRETO CON C:A - 1:5 E=1.5 CM m2 5.76 16.87
01.03.06.06 ACABADO CON GRANITO PULIDO EN BANCAS DE CONCRETO m2 5.76 41.67
01.03.07 COBERTURAS
01.03.07.01 COBERTURA DE PLANCHA DE POLICARBONATO, TRANSLUCIDO DE 8MM INCL, ACCESORIOS DE ANCLAJE m2 28.05 405.78
01.03.08.01 TABLA TRATADA DE MADERA ISHPINGO P/BANCAS DE CONCRETO ml 50.40 10.07
01.03.09.01 TUBO CIRCULAR DE ACERO GALVANIZADO 2"P/ASIENTOS ml 8.40 27.39
01.03.10 PINTURA
01.03.10.01 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 15.40 6.80
01.03.10.02 PINTURA ESMALTE Y ANTICORROSIVO EN CARPINTERIA METALICA ml 8.40 5.27
01.03.11 VARIOS
01.03.11.01 DISEÑO DE MEZCLA DE CONCRETO und 1.00 250.00
01.03.11.02 ROTURA DE PROBETAS DE CONCRETO und 3.00 50.00
COSTO DIRECTO
GASTOS GENERALES 8.00%
UTILIDAD 7.00%
SUBTOTAL S/.
ITEM DESCRIPCION
PRECIO
UND METRADO
UNITARIO
IGV 18.00%
PRESUPUESTO TOTAL S/.

ON N°02 DEL ADICIONAL N°01 DEL MES DE OCTUBRE 2018
E COLCABAMBA, PROVINCIA DE TAYACAJA-HUANCAVELICA”.
CONTRACTUAL
% DE % DE
AVANCE AVANCE
S/. 78.00 30.00 78.00 100.00% - 0.00% 30.00 78.00 100.00%

S/. 63.30 30.00 63.30 100.00% - 0.00% 30.00 63.30 100.00%
S/. 159.30 30.00 159.30 100.00% - 0.00% 30.00 159.30 100.00%
-
S/. 1,855.23 125.10 1,855.23 100.00% - 0.00% 125.10 1,855.23 100.00%
S/. 695.45 92.48 695.45 100.00% - 0.00% 92.48 695.45 100.00%
S/. 583.72 7.21 583.72 100.00% - 0.00% 7.21 583.72 100.00%
CONTRACTUAL
% DE % DE
AVANCE AVANCE
S/. 433.33 29.22 433.33 100.00% - 0.00% 29.22 433.33 100.00%

S/. 72.17 29.22 72.17 100.00% - 0.00% 29.22 72.17 100.00%
-
S/. 945.30 30.00 945.30 100.00% - 0.00% 30.00 945.30 100.00%
-
S/. 11,052.08 25.41 11,052.08 100.00% - 0.00% 25.41 11,052.08 100.00%
S/. 2,988.47 75.60 2,988.47 100.00% - 0.00% 75.60 2,988.47 100.00%
S/. 9,290.32 2,145.57 9,290.32 100.00% - 0.00% 2,145.57 9,290.32 100.00%
-
S/. 2,035.92 - - 0.00% 12.00 2,035.92 100.00% 12.00 2,035.92 100.00%
-
S/. 88.19 3.78 88.19 100.00% - 0.00% 3.78 88.19 100.00%
S/. 300.00 - - 0.00% 6.00 300.00 100.00% 6.00 300.00 100.00%
-
-
S/. 147.94 56.90 147.94 100.00% - 0.00% 56.90 147.94 100.00%
S/. 120.63 57.17 120.63 100.00% - 0.00% 57.17 120.63 100.00%
-
S/. 125.54 24.33 125.54 100.00% - 0.00% 24.33 125.54 100.00%
S/. 1,075.18 72.50 1,075.18 100.00% 0.00% 72.50 1,075.18 100.00%

-
S/. 2,506.33 72.50 2,506.33 100.00% - 0.00% 72.50 2,506.33 100.00%
S/. 1,321.20 57.17 1,321.20 100.00% - 0.00% 57.17 1,321.20 100.00%
S/. 2,542.35 57.17 2,542.35 100.00% - 0.00% 57.17 2,542.35 100.00%
S/. 46.50 10.00 46.50 100.00% - 0.00% 10.00 46.50 100.00%
S/. 1,081.50 35.00 1,081.50 100.00% - 0.00% 35.00 1,081.50 100.00%
CONTRACTUAL
% DE % DE
AVANCE AVANCE
-
-
S/. 37.77 7.32 37.77 100.00% 0.00% 7.32 37.77 100.00%
-
S/. 186.91 7.20 186.91 100.00% - 0.00% 7.20 186.91 100.00%
S/. 13.77 3.02 13.77 100.00% - 0.00% 3.02 13.77 100.00%
S/. 199.46 13.45 199.46 100.00% - 0.00% 13.45 199.46 100.00%
S/. 35.37 13.45 35.37 100.00% - 0.00% 13.45 35.37 100.00%
-
S/. 98.95 3.24 98.95 100.00% - 0.00% 3.24 98.95 100.00%
-
-
S/. 554.25 1.62 554.25 100.00% - 0.00% 1.62 554.25 100.00%
S/. 210.22 48.55 210.22 100.00% - 0.00% 48.55 210.22 100.00%
-
S/. 655.02 1.47 655.02 100.00% - 0.00% 1.47 655.02 100.00%
S/. 1,398.12 29.36 1,398.12 100.00% - 0.00% 29.36 1,398.12 100.00%
S/. 686.95 158.65 686.95 100.00% - 0.00% 158.65 686.95 100.00%
-
S/. 276.27 0.62 276.27 100.00% - 0.00% 0.62 276.27 100.00%
S/. 404.89 7.26 404.89 100.00% - 0.00% 7.26 404.89 100.00%
S/. 380.78 87.94 380.78 100.00% - 0.00% 87.94 380.78 100.00%
-
S/. 684.72 1.80 684.72 100.00% - 0.00% 1.80 684.72 100.00%
S/. 261.12 7.92 261.12 100.00% - 0.00% 7.92 261.12 100.00%
S/. 267.46 61.77 267.46 100.00% - 0.00% 61.77 267.46 100.00%
-
CONTRACTUAL
% DE % DE
AVANCE AVANCE
S/. 1,648.76 - - 0.00% 46.80 1,648.76 100.00% 46.80 1,648.76 100.00%

S/. 696.03 - - 0.00% 21.06 696.03 100.00% 21.06 696.03 100.00%
-
S/. 202.77 12.94 202.77 100.00% - 0.00% 12.94 202.77 100.00%
S/. 119.57 7.26 119.57 100.00% - 0.00% 7.26 119.57 100.00%
S/. 366.20 - - 0.00% 12.94 366.20 100.00% 12.94 366.20 100.00%
S/. 240.16 - - 0.00% 7.26 240.16 100.00% 7.26 240.16 100.00%
S/. 97.17 5.76 97.17 100.00% - 0.00% 5.76 97.17 100.00%
S/. 240.02 5.76 240.02 100.00% - 0.00% 5.76 240.02 100.00%
-
-
S/. 11,382.13 - - 0.00% 28.05 11,382.13 100.00% 28.05 11,382.13 100.00%
- -
S/. 507.53 - - 0.00% 50.40 507.53 100.00% 50.40 507.53 100.00%
- -
S/. 230.08 - - 0.00% 8.40 230.08 100.00% 8.40 230.08 100.00%
- -
S/. 104.72 - - 0.00% 15.40 104.72 100.00% 15.40 104.72 100.00%
S/. 44.27 8.40 44.27 100.00% - 0.00% 8.40 44.27 100.00%
- -
S/. 250.00 1.00 250.00 100.00% - 0.00% 1.00 250.00 100.00%
S/. 150.00 - - 0.00% 3.00 150.00 100.00% 3.00 150.00 100.00%
62,239.39 S/. 44,577.86 S/. 17,661.53 S/. 62,239.39
4,979.15 3,566.23 1,412.92 4,979.15
4,356.76 3,120.45 1,236.31 4,356.76
71,575.30 S/. 51,264.54 S/. 20,310.76 S/. 71,575.30
CONTRACTUAL
% DE % DE
AVANCE AVANCE
12,883.55 9,227.62 3,655.94 12,883.55

84,458.85 S/. 60,492.16 S/. 23,966.70 S/. 84,458.85
71.62% 28.38% 100.00%

SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
- - 0.00%
S/. -
-
-
S/. -
SALDO POR EJECUTAR
% DE
METRADO VALORIZADO
AVANCE
-
S/. -
0.00%

Reajustes - Val Recalculadas Final

Cargado por

Copyright:

Formatos disponibles

Reajustes - Val Recalculadas Final

Cargado por

Información del documento

Descripción original:

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Reajustes - Val Recalculadas Final

Cargado por

Copyright:

Formatos disponibles

CALCULO DE REAJUSTE "K"

FORMULAS POLINOMICA SEGÚN EXPEDIENTE TECNICO Y CON

K = 0.286*(Mr / Mo) + 0.206*(Cr / Co) + 0.162*(r / o) + 0.162*(AAr / AAo) + 0.169*(IMr / I

FORMULAS POLINOMICA SEGÚN EXPEDIENTE TECNICO Y CON

REAJUSTE "K" 1.000 1.002 1.020 0.000

FORMULAS POLINOMICA SEGÚN EXPEDIENTE TECNICO Y CON

FORMULA POLINOMICA DE ADICIONAL DE OBRA

K = 0.125*(Ar / Ao) + 0.217*(Mr / Mo) + 0.131*(Cr / Co) + 0.306*(Ir

N EXPEDIENTE TECNICO Y CONTRATO

AAr / AAo) + 0.169*(IMr / IMo)+ 0.082*(TTr / TTo) + 0.095*(MFr / MFo)

VALORIZACION N°04 VALORIZACION N°05 VALORIZACION N°06 VALORIZACION N°07

K IND. REAJ. K IND. REAJ. K IND. REAJ. K

0.287 582.520 0.287 602.110 0.296 602.110 0.296

0.217 449.560 0.217 449.560 0.217 449.530 0.217

N EXPEDIENTE TECNICO Y CONTRATO

0.067 501.980 0.067 527.890 0.070 531.710 0.071

0.100 420.580 0.100 426.880 0.102 424.450 0.101

0.117 445.520 0.117 450.260 0.118 450.630 0.119

0.052 898.750 0.053 921.950 0.054 928.450 0.054

0.035 276.080 0.035 271.650 0.035 273.110 0.035

0.050 429.310 0.050 436.210 0.051 437.540 0.051

0.058 365.010 0.058 372.230 0.059 370.700 0.059

0.037 468.410 0.037 468.390 0.037 468.390 0.037

1.022 0.000 1.021 0.000 1.040 0.000 1.040

N EXPEDIENTE TECNICO Y CONTRATO

131*(Cr / Co) + 0.306*(Ir / Io) + 0.221*(Mr / Mo)

PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

PARQUE CARPAPATA - COLCABAMBA - TAYACAJA

VALORIZACION 01 (RECALCULADO) (S/.)

CULO DE REAJUSTE VALORIZACION 02 - ENERO 2017

VALORIZACION 02 (RECALCULADO) (S/.)

ULO DE REAJUSTE VALORIZACION 03 - FEBRERO 2018

VALORIZACION 03 (RECALCULADO) (S/.)

VALORIZACION 04 (RECALCULADO) (S/.)

CULO DE REAJUSTE VALORIZACION 05 - ABRIL 2018

VALORIZACION 05 (RECALCULADO) (S/.)

LO DE REAJUSTE VALORIZACION 06 - SETIEMBRE 2018

ULO DE REAJUSTE VALORIZACION 07 - OCTUBRE 2018

VALORIZACION 10 (RECALCULADO) (S/.)

CALCULO DE REAJUSTE ADICIONAL 01

REAJUSTE VALORIZACION 01 ADICIONAL 01 - SETIEMBRE 2018

REAJUSTE VALORIZACION 02 ADICIONAL 01 - OCTUBRE 2018

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

K (mes) K-1 R= V*(K-1)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

1.021 0.021 2,957.23

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

FECHA ESTABLECIDA EN EXPEDIENTE TECNICO)

1.040 0.040 3,179.35

K = 0.286(Mr / Mo) + 0.206(Cr / Co) + 0.162(r / o) + 0.162(AAr / AAo) + 0.169*(IMr / I

K = 0.125(Ar / Ao) + 0.217(Mr / Mo) + 0.131(Cr / Co) + 0.306(Ir

AAr / AAo) + 0.169(IMr / IMo)+ 0.082(TTr / TTo) + 0.095*(MFr / MFo)

131(Cr / Co) + 0.306(Ir / Io) + 0.221*(Mr / Mo)