Item Descripcin

01 OBRAS PROVISIONALES
01.01 CASETA DE RESIDENCIA, GUARDIANIA Y ALMACEN
01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60x4.20 m
02 OBRAS PRELIMINARES
02.01 LIMPIEZA DE TERRENO MANUAL
02.02 TRAZO Y REPLANTEO PRELIMINAR
02.03 DEMOLICIONES
02.03.01 DEMOLICION DE TECHO DE CARRIZO Y BARRO EXISTENTE
02.03.02 DEMOLICION DE MURO DE ADOBE
02.03.03 DEMOLICION DE PISOS EXISTENTE
02.03.04 DEMOLICION DE COLUMNAS DE CONCRETO
02.03.05 DESMONTAJES DE PUERTAS
02.03.06 DESMONTAJES DE VENTANAS
02.03.07 DESMONTAJES DE COLUMNAS DE MADERA
02.03.08 ELIMINACION DE DESMONTE
03 MOVIMIENTO DE TIERRAS
03.01 EXCAVACION DE ZANJAS PARA ZAPATAS Y CISTERNA
03.02 EXCAVACION DE ZANJAS PARA CIMEINTOS CORRIDOS, VIGAS DE CIMENTACION Y MURO DE CONTENSI
03.03 RELLENO COMPACTADO CON CON MATERIAL PROPIA ZANJA
03.04 RELLENO COMPACTADO CON CON MATERIAL PROPIO EN ESCENARIO Y AMBIENTES
03.05 ACARREO INTERNO DE MATERIAL EXEDENTE
03.06 ELIMINACION DE MATERIAL EXCEDENTE
04 CONCRETO SIMPLE
04.01 SUB CIMIENTO CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG
04.02 FALSA ZAPATA CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG
04.03 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PG
04.04 CONCRETO EN FALSOPISO MEZCLA 1:10 CEMENTO-HORMIGON E=4"
04.05 CONCRETO EN GRADAS DE ESCENARIO MEZCLA 1:8 CEMENTO-HORMIGON
04.06 SOBRECIMIENTO
04.06.01 CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
04.06.02 ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTO
05 CONCRETO ARMADO
05.01 ZAPATAS
05.01.01 CONCRETO EN ZAPATAS FC=210 KG/CM2
05.01.02 ACERO DE REFUERZO PARA ZAPATAS F'Y=4200 KG/CM2
05.02 VIGAS DE CIMENTACION
05.02.01 CONCRETO EN VIGAS DE CIMENTACION F'C=210 KG/CM2
05.02.02 ACERO DE REFUERZO PARA VIGAS DE CIMENTACION F'Y=4200 KG/CM2
05.02.03 ENCOFRADO Y DESENCOPFRADO DE VIGAS DE CIMENTACION
05.03 MURO DE CONTENSIN
05.03.01 CONCRETO EN MUROS DE CONTENSIN F'C=210 KG/CM2
05.03.02 ACERO DE REFUERZO PARA MUROS DE CONTENSIN F'Y=4200 KG/CM2
05.03.03 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENSIN
05.04 COLUMNAS
05.04.01 CONCRETO EN COLUMNAS F'C=210 KG/CM2
05.04.02 ACERO DE REFUERZO PARA COLUMNAS F'Y=4200 KG/CM2
05.04.03 ENCOFRADO Y DESENCOFRADO DE COLUMNAS
05.05 VIGAS
05.05.01 CONCRETO EN VIGAS F'C=210 KG/CM2
05.05.02 ACERO DE REFUERZO PARA VIGAS F'Y=4200 KG/CM2
05.05.03 ENCOFRADO Y DESENCOFRADO DE VIGAS
05.06 LOSAS ALIGERADAS
05.06.01 CONCRETO EN LOSAS ALIGERADAS F'C=210 KG/CM2
05.06.02 ACERO DE REFUERZO PARA LOSAS ALIGERADAS F'Y=4200 KG/CM
05.06.03 ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADAS
05.06.04 LADRILLO HUECO DE ARCILLA PARA TECHO ALIGERADO
05.07 ESCALERAS
05.07.01 CONCRETO EN ESCALERAS f'c=210 kg/cm2
05.07.02 ACERO DE REFUERZO PARA ESCALERAS F'Y=4200 KG/CM2
05.07.03 ENCOFRADO Y DESENCOFRADO DE ESCALERAS
05.08 CISTERNA
05.08.01 CONCRETO EN CISTERNA F'C=210 KG/CM2
05.08.02 ACERO DE REFUERZO PARA CISTERNA F'Y=4200 KG/CM2
05.08.03 ENCOFRADO Y DESENCOFRADO DE CISTERNA
05.09 JARDINERAS
05.09.01 CONCRETO EN JARDINERAS f'c=175 kg/cm2
05.09.02 ACERO DE REFUERZO PARA JARDINERAS F'Y=4200 KG/CM2
05.09.03 ENCOFRADO Y DESENCOFRADO DE JARDINERAS
05.10 LOSA MACIZA
05.10.01 CONCRETO EN LOSA MACIZA PARA TANQUE ELEVADO f'c=210 kg/cm2
05.10.02 ACERO DE REFUERZO PARA LOSA MACIZA TANQUE ELEVADO F'Y=4200 KG/CM2
05.10.03 ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA TANQUE ELEVADO
06 ALAMBRE N8 EN MUROS
06.01 ALAMBRE N8 EN MUROS
 Rend. Tiempo Tiempo
Descripcin Und. Metrado
Unitario Unitario Programado

m2 36.00 45 #ADDIN? 1
3.60x4.20 m u 1.00 0.8 #ADDIN? 2

m2 511.60 60 #ADDIN? 2
m2 511.60 250 #ADDIN? 3

RO EXISTENTE m2 476.21 10 #ADDIN? 6

m3 386.89 12 #ADDIN? 6
m3 409.11 75 #ADDIN? 1
m3 0.60 1 #ADDIN? 1
u 14.00 5 #ADDIN? 3
u 1.00 4 #ADDIN? 1
u 4.00 5 #ADDIN? 1
m3 565.26 1 #ADDIN? 6

m3 107.26 4 #ADDIN? 5
ORRIDOS, VIGAS DE CIMENTACION Y MURO DE CONTENSION m3 110.60 3.75 #ADDIN? 5
L PROPIA ZANJA m3 28.32 10 #ADDIN? 5
L PROPIO EN ESCENARIO Y AMBIENTES m3 22.71 12 #ADDIN? 2
m3 208.53 6 #ADDIN? 3
m3 208.53 300 #ADDIN? 2

HORMIGON + 50% PG m3 43.46 22 #ADDIN? 3

ORMIGON + 50% PG m3 38.80 22 #ADDIN? 3
TO-HORMIGON 30% PG m3 44.36 22 #ADDIN? 5
MENTO-HORMIGON E=4" m2 467.24 90 #ADDIN? 3
CLA 1:8 CEMENTO-HORMIGON m3 0.75 110 #ADDIN? 1

m3 6.18 12.5 #ADDIN? 1

RA SOBRECIMIENTO m2 82.43 14 #ADDIN? 2

m3 35.19 13 #ADDIN? 1
kg 810.08 200 #ADDIN? 3

=210 KG/CM2 m3 9.54 12 #ADDIN? 1

NTACION F'Y=4200 KG/CM2 kg 1,291.33 260 #ADDIN? 2
DE CIMENTACION m2 29.62 14 #ADDIN? 1

=210 KG/CM2 m3 2.24 11 #ADDIN? 1

TENSIN F'Y=4200 KG/CM2 kg 235.71 260 #ADDIN? 2
DE CONTENSIN m2 47.51 15 #ADDIN? 1

m3 19.09 8.5 #ADDIN? 2

=4200 KG/CM2 kg 4,465.83 250 #ADDIN? 5
m2 149.93 12 #ADDIN? 10

m3 31.02 10 #ADDIN? 1
kg 5,249.51 250 #ADDIN? 4
m2 123.05 9 #ADDIN? 14

m3 28.57 12.5 #ADDIN? 1

DAS F'Y=4200 KG/CM kg 2,041.92 300 #ADDIN? 3
m2 324.22 15 #ADDIN? 14
u 2,701.00 650 #ADDIN?

m3 3.00 8.5 #ADDIN? 1

=4200 KG/CM2 kg 126.40 250 #ADDIN? 1
m2 15.68 11 #ADDIN? 2

m3 3.10 10 #ADDIN? 1
4200 KG/CM2 kg 183.14 260 #ADDIN? 1
m2 10.98 12 #ADDIN? 2

m3 0.58 12.5 #ADDIN? 1

=4200 KG/CM2 kg 65.14 250 #ADDIN? 1
m2 11.58 12.5 #ADDIN? 2

ELEVADO f'c=210 kg/cm2 m3 0.13 14 #ADDIN? 1

ANQUE ELEVADO F'Y=4200 KG/CM2 kg 7.80 300 #ADDIN? 1
ACIZA TANQUE ELEVADO m2 1.74 15 #ADDIN? 1

kg 147.84 250 #ADDIN? 14

 Factor
Cuadrilla

#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
#ADDIN?
#ADDIN?

#ADDIN?
 Cdigo Descripcion
01 OBRAS PROVISIONALES

01.01 CASETA DE RESIDENCIA, GUARDIANIA Y ALMACEN

01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60x4.20 m

02 OBRAS PRELIMINARES

02.01 LIMPIEZA DE TERRENO MANUAL

02.02 TRAZO Y REPLANTEO PRELIMINAR

02.03 DEMOLICIONES

02.03.08 ELIMINACION DE DESMONTE

03 MOVIMIENTO DE TIERRAS

03.01 EXCAVACION DE ZANJAS PARA ZAPATAS Y CISTERNA

03.02 EXCAVACION DE ZANJAS PARA CIMEINTOS CORRIDOS, VIGAS DE CIMENTACION Y MURO DE CONTENSION

RELLENO COMPACTADO CON CON MATERIAL PROPIA ZANJA

03.03

RELLENO COMPACTADO CON CON MATERIAL PROPIO EN ESCENARIO Y AMBIENTES

03.04

ACARREO INTERNO DE MATERIAL EXEDENTE

03.05

ELIMINACION DE MATERIAL EXCEDENTE

03.06

04 CONCRETO SIMPLE

SUB CIMIENTO CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG

04.01

FALSA ZAPATA CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG

04.02

CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PG

04.03

CONCRETO EN FALSOPISO MEZCLA 1:10 CEMENTO-HORMIGON E=4"

04.04

CONCRETO EN GRADAS DE ESCENARIO MEZCLA 1:8 CEMENTO-HORMIGON

04.05

SOBRECIMIENTO
04.06

05 CONCRETO ARMADO

ZAPATAS
05.01

VIGAS DE CIMENTACION
 VIGAS DE CIMENTACION
05.02

MURO DE CONTENSIN
05.03

COLUMNAS
05.04

VIGAS
05.05

LOSAS ALIGERADAS
05.06

ESCALERAS
05.07

CISTERNA
05.08

JARDINERAS
05.09

LOSA MACIZA
05.10

ALAMBRE N8 EN MUROS
06

COSTO DIRECTO

GASTOS GENERALES 10%

UTILIDAD 5%

SUBTOTAL

IGV 19%

COSTO TOTAL
 MAYO
L M M J V S L M M J V S L M M J V S

3869.6

1683.4

736.7

695.78

32358.27

2316.82

2547.12

930.88

6020.95

5523.57
2018.51

S/. 136,058.51

S/. 13,605.85

S/. 6,802.93

S/. 156,467.28

S/. 29,728.78

S/. 186,196.07
 MAYO
L M M J V S L M M J V S L M M J V S L M

16.82

47.12

930.88

622.94

3002.83

4379.13

7306.98

9844.75

102.28

3517.21

13131.45

8643.65
 2825.24

22915.70 5728.93

36560.1

30872.43

729.28

335.38 251.54

136,058.51 S

13,605.85

6,802.93

156,467.28 S

29,728.78 S

186,196.07 S

0.00

211565.26
 JUNIO
M J V S L M M J V S L M M L M M
36560.1

30872.43

1978.32

115.44

S/. 75,506.75

S/. 7,550.68

S/. 3,775.34

S/. 86,832.77

S/. 16,498.23

S/. 103,330.99
 PRECIOS Y CANTIDADES DE INSUMOS RE
Obra
Lugar
Fecha
Codigo Insumo
02 ACERO DE CONSTRUCCION LISO
0202000010 ALAMBRE NEGRO # 16
0202000015 ALAMBRE NEGRO # 8
0202010022 CLAVOS PARA MADERA CON CABEZA DE 2 1/2", 3" Y 4"
03 ACERO DE CONSTRUCCION CORRUGADO
0203020003 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
05 AGREGADO GRUESO
0205000009 PIEDRA GRANDE DE 8"
0205000010 PIEDRA MEDIANA DE 4"
0205000039 PIEDRA MEDIANA DE 3"
0205030071 PIEDRA ZARANDEADA DE 1/2"
0205010004 ARENA GRUESA
17 BLOQUE Y LADRILLO
0217010020 LADRILLO PARA TECHO 15 X 30 X 30 cm 8 HUECOS
21 CEMENTO PORTLAND TIPO I
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg)
26 CERRAJERIA NACIONAL
0226040002 CANDADO 45 mm
0226160006 BISAGRAS CAPUCHINAS DE 2" X 2"
0226710001 ARMELLAS 1"
29 DLAR
0229030007 CAL EN BOLSAS DE 25 kg
30 HORMIGON
0238000003 HORMIGON
37 HERRAMIENTA MANUAL
HERRAMIENTA MANUAL
39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR
0239050000 AGUA
0239160011 CORDEL
43 MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA
0243040000 MADERA TORNILLO
44 MADERA TERCIADA PARA ENCOFRADO
0244010000 ESTACA DE MADERA TORNILLO TRATADA
0244030005 TRIPLAY LUPUNA DE 4' X 8' X 4 mm
47 MANO DE OBRA
0147010001 CAPATAZ
0147010002 OPERARIO
0147010003 OFICIAL
0147010004 PEON
48 MAQUINARIA Y EQUIPO NACIONAL
0348010008 MEZCLADORA DE CONCRETO TAMBOR 11 p3 18 HP
49 MAQUINARIA Y EQUIPO IMPORTADO
0349030001 COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP
0349060055 MARTILLO ELECTRICO INC ACCESORIOS
0349070003 VIBRADOR DE CONCRETO 4 HP 1.50"
0348750002 ELIMINACION DE DESMONTE DE DEMOLICION
54 PINTURA LATEX
0254010001 PINTURA ESMALTE SINTETICO
56 PLANCHA DE ACERO LAC
0256900011 CALAMINA GRIS 2.40m

COSTO DIRECTO
GASTOS GENERALES 8%
UTILIDAD 7%
SUBTOTAL

INDICES UNIFICADOS CODIFICADOS

Codigo Insumo
02 ACERO DE CONSTRUCCION LISO
03 ACERO DE CONSTRUCCION CORRUGADO
05 AGREGADO GRUESO
17 BLOQUE Y LADRILLO
21 CEMENTO PORTLAND TIPO I
26 CERRAJERIA NACIONAL
29 DLAR
37 HERRAMIENTA MANUAL
38 HORMIGON
39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR
43 MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA
44 MADERA TERCIADA PARA ENCOFRADO
47 MANO DE OBRA
48 MAQUINARIA Y EQUIPO NACIONAL
49 MAQUINARIA Y EQUIPO IMPORTADO
54 PINTURA LATEX
56 PLANCHA DE ACERO LAC

Simbolo Descripcion

J Mano de Obra
Cemento
CMI
CMI
Maquinaria y Equipo Importado
Agregado Grueso
AHB Hormigon
Bloque
Madera Nacional
MM
Madera Terciada
Acero Liso
AAMN Acero Corrugado
Maquinaria Nacional
GG Gastos Generales

FORMULA POLINOMICA
CANTIDADES DE INSUMOS REQUERIDOS

Total por Indice

Unidad Cantidad Parcial Total Unificado

kg 731.2350 3.36 2,456.95

kg 126.9260 3.36 426.47 S/. 3,393.70
kg 151.8693 3.36 510.28

kg 15,355.9350 2.90 44,532.21 S/. 44,532.21

m3 64.8820 28.00 1,816.70

m3 0.2000 28.00 5.60
m3 2.1630 28.00 60.56 S/. 7,426.58
m3 62.3729 30.00 1,871.19
m3 104.9294 35.00 3,672.53

u 2,836.0500 1.30 3,686.87 S/. 3,686.87

bls 1,968.1894 15.96 31,412.30 S/. 31,412.30

u 1.7712 19.00 33.65

pza 4.1328 3.20 13.22 S/. 50.72
pza 2.9520 1.30 3.84

bls 25.5800 7.06 180.59 S/. 180.59

m3 158.4620 20.00 3,169.24 S/. 3,169.24

%Mo S/. 2,189.75

m3 58.8436 4.00 235.37

S/. 271.19
m 102.3200 0.35 35.81

p2 3,282.1453 3.90 12,800.37 S/. 12,800.37

p2 102.3200 1.00 102.32

S/. 2,822.35
pl 40.0004 68.00 2,720.03

hh 294.4403 12.54 3,692.28

hh 1,413.3704 11.40 16,112.42
S/. 76,882.46
hh 1,295.1220 10.22 13,236.15
hh 4,749.9035 9.23 43,841.61
 hm 188.9300 20.00 3,778.60 S/. 3,778.60

hm 37.7996 10.00 378.00

hm 43.6520 15.00 654.78
S/. 18,265.41
hm 98.3046 10.00 983.05
m3 773.7900 21.00 16,249.59

gal 1.5000 22.50 33.75 S/. 33.75

pl 11.9880 48.30 579.02 S/. 579.02

O DIRECTO S/. 211,565.26

ENERALES 8% S/. 16,925.22
IDAD 7% S/. 14,809.57
BTOTAL S/. 243,300.05

ADOS CODIFICADOS

Presupuestado % Inicio %Inicio >1%

S/. 3,393.70 1.395 0.014 0.016
S/. 44,532.21 18.310 0.183 0.183
S/. 7,426.58 3.054 0.031 0.031
S/. 3,686.87 1.516 0.015 0.015
S/. 31,412.30 12.916 0.129 0.129
S/. 50.72 0.021 0.000
S/. 180.59 0.074 0.001
S/. 2,189.75 0.900 0.009
S/. 3,169.24 1.303 0.013 0.013
S/. 32,005.98 13.160 0.132 0.132
S/. 12,800.37 5.263 0.053 0.053
S/. 2,822.35 1.160 0.012 0.012
S/. 76,882.46 31.612 0.316 0.316
S/. 3,778.60 1.554 0.016 0.025
S/. 18,265.41 7.510 0.075 0.076
S/. 33.75 0.014 0.000
S/. 579.02 0.238 0.002
S/. 243,209.89 100 1.00 1.00

Coef.
Codigo % Partic.
Incidencia
47 0.316 100
21 0.205 63.00
 49 0.205 37.00
5 0.059 22.19
38 0.059 25.81
17 0.059 52.00
43 0.064 81.93
44 0.064 18.07
2 0.224 7.29
3 0.224 81.75
48 0.224 10.96
39 0.132 100

OMICA
 Obra
Lugar
Fecha:

Item

01
01.01
01.02
02
02.01
02.02
02.03
02.03.01
02.03.02
02.03.03
02.03.04
02.03.05
02.03.06
02.03.07
02.03.08
03
03.01
03.02
03.03
03.04
03.05
03.06
04
04.01
04.02
04.03
04.04
04.05
04.06
04.06.01
04.06.02
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.06.04
05.07
05.07.01
05.07.02
05.07.03
05.08
05.08.01
05.08.02
05.08.03
05.09
05.09.01
05.09.02
05.09.03
05.10
05.10.01
05.10.02
05.10.03
06
06.01
 Obra
Lugar
Fecha:

Item

01
01.01
01.02
02
02.01
02.02
02.03
02.03.01
02.03.02
02.03.03
02.03.04
02.03.05
02.03.06
02.03.07
02.03.08
03
03.01
03.02
03.03
03.04
03.05
03.06
04
04.01
04.02
04.03
04.04
04.05
04.06
04.06.01
04.06.02
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.06.04
05.07
05.07.01
05.07.02
05.07.03
05.08
05.08.01
05.08.02
05.08.03
05.09
05.09.01
05.09.02
05.09.03
05.10
05.10.01
05.10.02
05.10.03
06
06.01
 Descripcion

OBRAS PROVISIONALES
CASETA DE RESIDENCIA, GUARDIANIA Y ALMACEN
CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60x4.20 m
OBRAS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO PRELIMINAR
DEMOLICIONES
DEMOLICION DE TECHO DE CARRIZO Y BARRO EXISTENTE
DEMOLICION DE MURO DE ADOBE
DEMOLICION DE PISOS EXISTENTE
DEMOLICION DE COLUMNAS DE CONCRETO
DESMONTAJES DE PUERTAS
DESMONTAJES DE VENTANAS
DESMONTAJES DE COLUMNAS DE MADERA
ELIMINACION DE DESMONTE
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA ZAPATAS Y CISTERNA
EXCAVACION DE ZANJAS PARA CIMEINTOS CORRIDOS, VIGAS DE CIMENTACION Y MURO DE CONTENSION
RELLENO COMPACTADO CON CON MATERIAL PROPIA ZANJA
RELLENO COMPACTADO CON CON MATERIAL PROPIO EN ESCENARIO Y AMBIENTES
ACARREO INTERNO DE MATERIAL EXEDENTE
ELIMINACION DE MATERIAL EXCEDENTE
CONCRETO SIMPLE
SUB CIMIENTO CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG
FALSA ZAPATA CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PG
CONCRETO EN FALSOPISO MEZCLA 1:10 CEMENTO-HORMIGON E=4"
CONCRETO EN GRADAS DE ESCENARIO MEZCLA 1:8 CEMENTO-HORMIGON
SOBRECIMIENTO
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTO
CONCRETO ARMADO
ZAPATAS
CONCRETO EN ZAPATAS FC=210 KG/CM2
ACERO DE REFUERZO PARA ZAPATAS F'Y=4200 KG/CM2
VIGAS DE CIMENTACION
CONCRETO EN VIGAS DE CIMENTACION F'C=210 KG/CM2
ACERO DE REFUERZO PARA VIGAS DE CIMENTACION F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOPFRADO DE VIGAS DE CIMENTACION
MURO DE CONTENSIN
CONCRETO EN MUROS DE CONTENSIN F'C=210 KG/CM2
ACERO DE REFUERZO PARA MUROS DE CONTENSIN F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENSIN
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2
ACERO DE REFUERZO PARA COLUMNAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
VIGAS
CONCRETO EN VIGAS F'C=210 KG/CM2
ACERO DE REFUERZO PARA VIGAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE VIGAS
LOSAS ALIGERADAS
CONCRETO EN LOSAS ALIGERADAS F'C=210 KG/CM2
ACERO DE REFUERZO PARA LOSAS ALIGERADAS F'Y=4200 KG/CM
ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADAS
LADRILLO HUECO DE ARCILLA PARA TECHO ALIGERADO
ESCALERAS
CONCRETO EN ESCALERAS f'c=210 kg/cm2
ACERO DE REFUERZO PARA ESCALERAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE ESCALERAS
CISTERNA
CONCRETO EN CISTERNA F'C=210 KG/CM2
ACERO DE REFUERZO PARA CISTERNA F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE CISTERNA
JARDINERAS
CONCRETO EN JARDINERAS f'c=175 kg/cm2
ACERO DE REFUERZO PARA JARDINERAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE JARDINERAS
LOSA MACIZA
CONCRETO EN LOSA MACIZA PARA TANQUE ELEVADO f'c=210 kg/cm2
ACERO DE REFUERZO PARA LOSA MACIZA TANQUE ELEVADO F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA TANQUE ELEVADO
ALAMBRE N8 EN MUROS
ALAMBRE N8 EN MUROS
COSTO DIRECTO
GASTOS GENERALES (8%)
UTILIDAD
COSTO PARCIAL
IGV
COSTO TOTAL
 Descripcion

OBRAS PROVISIONALES
CASETA DE RESIDENCIA, GUARDIANIA Y ALMACEN
CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60x4.20 m
OBRAS PRELIMINARES
LIMPIEZA DE TERRENO MANUAL
TRAZO Y REPLANTEO PRELIMINAR
DEMOLICIONES
DEMOLICION DE TECHO DE CARRIZO Y BARRO EXISTENTE
DEMOLICION DE MURO DE ADOBE
DEMOLICION DE PISOS EXISTENTE
DEMOLICION DE COLUMNAS DE CONCRETO
DESMONTAJES DE PUERTAS
DESMONTAJES DE VENTANAS
DESMONTAJES DE COLUMNAS DE MADERA
ELIMINACION DE DESMONTE
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA ZAPATAS Y CISTERNA
EXCAVACION DE ZANJAS PARA CIMEINTOS CORRIDOS, VIGAS DE CIMENTACION Y MURO DE CONTENSION
RELLENO COMPACTADO CON CON MATERIAL PROPIA ZANJA
RELLENO COMPACTADO CON CON MATERIAL PROPIO EN ESCENARIO Y AMBIENTES
ACARREO INTERNO DE MATERIAL EXEDENTE
ELIMINACION DE MATERIAL EXCEDENTE
CONCRETO SIMPLE
SUB CIMIENTO CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG
FALSA ZAPATA CONCRETO 1:12 CEMENTO-HORMIGON + 50% PG
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PG
CONCRETO EN FALSOPISO MEZCLA 1:10 CEMENTO-HORMIGON E=4"
CONCRETO EN GRADAS DE ESCENARIO MEZCLA 1:8 CEMENTO-HORMIGON
SOBRECIMIENTO
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTO
CONCRETO ARMADO
ZAPATAS
CONCRETO EN ZAPATAS FC=210 KG/CM2
ACERO DE REFUERZO PARA ZAPATAS F'Y=4200 KG/CM2
VIGAS DE CIMENTACION
CONCRETO EN VIGAS DE CIMENTACION F'C=210 KG/CM2
ACERO DE REFUERZO PARA VIGAS DE CIMENTACION F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOPFRADO DE VIGAS DE CIMENTACION
MURO DE CONTENSIN
CONCRETO EN MUROS DE CONTENSIN F'C=210 KG/CM2
ACERO DE REFUERZO PARA MUROS DE CONTENSIN F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENSIN
COLUMNAS
CONCRETO EN COLUMNAS F'C=210 KG/CM2
ACERO DE REFUERZO PARA COLUMNAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE COLUMNAS
VIGAS
CONCRETO EN VIGAS F'C=210 KG/CM2
ACERO DE REFUERZO PARA VIGAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE VIGAS
LOSAS ALIGERADAS
CONCRETO EN LOSAS ALIGERADAS F'C=210 KG/CM2
ACERO DE REFUERZO PARA LOSAS ALIGERADAS F'Y=4200 KG/CM
ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADAS
LADRILLO HUECO DE ARCILLA PARA TECHO ALIGERADO
ESCALERAS
CONCRETO EN ESCALERAS f'c=210 kg/cm2
ACERO DE REFUERZO PARA ESCALERAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE ESCALERAS
CISTERNA
CONCRETO EN CISTERNA F'C=210 KG/CM2
ACERO DE REFUERZO PARA CISTERNA F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE CISTERNA
JARDINERAS
CONCRETO EN JARDINERAS f'c=175 kg/cm2
ACERO DE REFUERZO PARA JARDINERAS F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE JARDINERAS
LOSA MACIZA
CONCRETO EN LOSA MACIZA PARA TANQUE ELEVADO f'c=210 kg/cm2
ACERO DE REFUERZO PARA LOSA MACIZA TANQUE ELEVADO F'Y=4200 KG/CM2
ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA TANQUE ELEVADO
ALAMBRE N8 EN MUROS
ALAMBRE N8 EN MUROS
COSTO DIRECTO
GASTOS GENERALES (8%)
UTILIDAD
COSTO PARCIAL
IGV
COSTO TOTAL
 Valorizacion al 31 de Mayo

Valorizacion Anterior
Und Metrado Precio Unitario Sub-Total
Metrado

m2 36.00 S/. 107.49 S/. 3,869.64 0.00

u 1.00 S/. 1,683.44 S/. 1,683.44 0.00

m2 511.60 S/. 1.44 S/. 736.70 0.00

m2 511.60 S/. 1.36 S/. 695.78 0.00

m2 476.21 S/. 16.24 S/. 7,733.65 0.00

m3 386.89 S/. 25.96 S/. 10,043.66 0.00
m3 409.11 S/. 5.02 S/. 2,053.73 0.00
m3 0.60 S/. 85.55 S/. 51.33 0.00
u 14.00 S/. 26.25 S/. 367.50 0.00
u 1.00 S/. 32.82 S/. 32.82 0.00
u 4.00 S/. 51.28 S/. 205.12 0.00
m3 565.26 S/. 21.00 S/. 11,870.46 0.00

m3 107.26 S/. 21.60 S/. 2,316.82 0.00

m3 110.60 S/. 23.03 S/. 2,547.12 0.00
m3 28.32 S/. 32.87 S/. 930.88 0.00
m3 22.71 S/. 27.43 S/. 622.94 0.00
m3 208.53 S/. 14.40 S/. 3,002.83 0.00
m3 208.53 S/. 21.00 S/. 4,379.13 0.00

m3 43.46 S/. 138.54 S/. 6,020.95 0.00

m3 38.80 S/. 142.36 S/. 5,523.57 0.00
m3 44.36 S/. 164.72 S/. 7,306.98 0.00
m2 467.24 S/. 21.07 S/. 9,844.75 0.00
m3 0.75 S/. 136.37 S/. 102.28 0.00

m3 6.18 S/. 225.67 S/. 1,394.64 0.00

m2 82.43 S/. 25.75 S/. 2,122.57 0.00

m3 35.19 S/. 283.38 S/. 9,972.14 0.00

kg 810.08 S/. 3.90 S/. 3,159.31 0.00

m3 9.54 S/. 290.51 S/. 2,771.47 0.00

kg 1,291.33 S/. 3.94 S/. 5,087.84 0.00
m2 29.62 S/. 26.48 S/. 784.34 0.00

m3 2.24 S/. 304.76 S/. 682.66 0.00

kg 235.71 S/. 3.94 S/. 928.70 0.00
m2 47.51 S/. 25.55 S/. 1,213.88 0.00

m3 19.09 S/. 339.62 S/. 6,483.35 0.00

kg 4,465.83 S/. 3.97 S/. 17,729.35 0.00
m2 149.93 S/. 29.56 S/. 4,431.93 0.00

m3 31.02 S/. 317.42 S/. 9,846.37 0.00

kg 5,249.51 S/. 3.97 S/. 20,840.55 0.00
m2 123.05 S/. 47.73 S/. 5,873.18 0.00

m3 28.57 S/. 308.72 S/. 8,820.13 0.00

kg 2,041.92 S/. 3.84 S/. 7,840.97 0.00
m2 324.22 S/. 29.92 S/. 9,700.66 0.00
u 2,701.00 S/. 1.67 S/. 4,510.67 0.00

m3 3.00 S/. 338.40 S/. 1,015.20 0.00

kg 126.40 S/. 3.97 S/. 501.81 0.00
m2 15.68 S/. 29.42 S/. 461.31 0.00

m3 3.10 S/. 317.42 S/. 984.00 0.00

kg 183.14 S/. 3.97 S/. 727.07 0.00
m2 10.98 S/. 28.00 S/. 307.44 0.00

m3 0.58 S/. 265.06 S/. 153.73 0.00

kg 65.14 S/. 3.97 S/. 258.61 0.00
m2 11.58 S/. 27.37 S/. 316.94 0.00

m3 0.13 S/. 283.44 S/. 36.85 0.00

kg 7.80 S/. 3.97 S/. 30.97 0.00
m2 1.74 S/. 27.37 S/. 47.62 0.00

kg 147.84 S/. 3.97 S/. 586.92 0.00

S/. 211,565.24
S/. 16,925.22
S/. 14,809.57
S/. 243,300.03
S/. 46,227.01
S/. 289,527.03
 Valorizacion al 31 de Mayo

Valorizacion Anterior
Und Metrado Precio Unitario Sub-Total
Metrado

m2 36.00 S/. 107.49 S/. 3,869.64 36

u 1.00 S/. 1,683.44 S/. 1,683.44 1

m2 511.60 S/. 1.44 S/. 736.70 511.6

m2 511.60 S/. 1.36 S/. 695.78 511.6

m2 476.21 S/. 16.24 S/. 7,733.65 476.21

m3 386.89 S/. 25.96 S/. 10,043.66 386.89
m3 409.11 S/. 5.02 S/. 2,053.73 409.11
m3 0.60 S/. 85.55 S/. 51.33 0.60
u 14.00 S/. 26.25 S/. 367.50 14.00
u 1.00 S/. 32.82 S/. 32.82 1.00
u 4.00 S/. 51.28 S/. 205.12 4.00
m3 565.26 S/. 21.00 S/. 11,870.46 565.26

m3 107.26 S/. 21.60 S/. 2,316.82 107.26

m3 110.60 S/. 23.03 S/. 2,547.12 110.60
m3 28.32 S/. 32.87 S/. 930.88 28.32
m3 22.71 S/. 27.43 S/. 622.94 22.71
m3 208.53 S/. 14.40 S/. 3,002.83 208.53
m3 208.53 S/. 21.00 S/. 4,379.13 208.53

m3 43.46 S/. 138.54 S/. 6,020.95 43.46

m3 38.80 S/. 142.36 S/. 5,523.57 38.80
m3 44.36 S/. 164.72 S/. 7,306.98 44.36
m2 467.24 S/. 21.07 S/. 9,844.75 467.24
m3 0.75 S/. 136.37 S/. 102.28 0.75

m3 6.18 S/. 225.67 S/. 1,394.64 6.18

m2 82.43 S/. 25.75 S/. 2,122.57 82.43

m3 35.19 S/. 283.38 S/. 9,972.14 35.19

kg 810.08 S/. 3.90 S/. 3,159.31 810.08

m3 9.54 S/. 290.51 S/. 2,771.47 9.54

kg 1,291.33 S/. 3.94 S/. 5,087.84 1,291.33
m2 29.62 S/. 26.48 S/. 784.34 29.62

m3 2.24 S/. 304.76 S/. 682.66 2.24

kg 235.71 S/. 3.94 S/. 928.70 235.71
m2 47.51 S/. 25.55 S/. 1,213.88 47.51

m3 19.09 S/. 339.62 S/. 6,483.35 2.22

kg 4,465.83 S/. 3.97 S/. 17,729.35 4,465.83
m2 149.93 S/. 29.56 S/. 4,431.93 149.93

m3 31.02 S/. 317.42 S/. 9,846.37 0.00

kg 5,249.51 S/. 3.97 S/. 20,840.55 0.00
m2 123.05 S/. 47.73 S/. 5,873.18 0.00

m3 28.57 S/. 308.72 S/. 8,820.13 0.00

kg 2,041.92 S/. 3.84 S/. 7,840.97 0.00
m2 324.22 S/. 29.92 S/. 9,700.66 0.00
u 2,701.00 S/. 1.67 S/. 4,510.67 0.00

m3 3.00 S/. 338.40 S/. 1,015.20 0.00

kg 126.40 S/. 3.97 S/. 501.81 0.00
m2 15.68 S/. 29.42 S/. 461.31 0.00

m3 3.10 S/. 317.42 S/. 984.00 3.10

kg 183.14 S/. 3.97 S/. 727.07 183.14
m2 10.98 S/. 28.00 S/. 307.44 10.98

m3 0.58 S/. 265.06 S/. 153.73 0.58

kg 65.14 S/. 3.97 S/. 258.61 65.14
m2 11.58 S/. 27.37 S/. 316.94 11.58

m3 0.13 S/. 283.44 S/. 36.85 0.00

kg 7.80 S/. 3.97 S/. 30.97 0.00
m2 1.74 S/. 27.37 S/. 47.62 0.00

kg 147.84 S/. 3.97 S/. 586.92 84.48

S/. 211,565.24
S/. 16,925.22
S/. 14,809.57
S/. 243,300.03
S/. 46,227.01
S/. 289,527.03
lorizacion Anterior Valorizacion Actual Valorizacion Acumulada
Monto Metrado Monto Metrado Monto

S/. 0.00 36 S/. 3,869.64 36.00 S/. 3,869.64

S/. 0.00 1 S/. 1,683.44 1.00 S/. 1,683.44

S/. 0.00 511.6 S/. 736.70 511.60 S/. 736.70

S/. 0.00 511.6 S/. 695.78 511.60 S/. 695.78

S/. 0.00 476.21 S/. 7,733.65 476.21 S/. 7,733.65

S/. 0.00 386.89 S/. 10,043.66 386.89 S/. 10,043.66
S/. 0.00 409.11 S/. 2,053.73 409.11 S/. 2,053.73
S/. 0.00 0.60 S/. 51.33 0.60 S/. 51.33
S/. 0.00 14.00 S/. 367.50 14.00 S/. 367.50
S/. 0.00 1.00 S/. 32.82 1.00 S/. 32.82
S/. 0.00 4.00 S/. 205.12 4.00 S/. 205.12
S/. 0.00 565.26 S/. 11,870.46 565.26 S/. 11,870.46

S/. 0.00 107.26 S/. 2,316.82 107.26 S/. 2,316.82

S/. 0.00 110.60 S/. 2,547.12 110.60 S/. 2,547.12
S/. 0.00 28.32 S/. 930.88 28.32 S/. 930.88
S/. 0.00 22.71 S/. 622.94 22.71 S/. 622.94
S/. 0.00 208.53 S/. 3,002.83 208.53 S/. 3,002.83
S/. 0.00 208.53 S/. 4,379.13 208.53 S/. 4,379.13

S/. 0.00 43.46 S/. 6,020.95 43.46 S/. 6,020.95

S/. 0.00 38.80 S/. 5,523.57 38.80 S/. 5,523.57
S/. 0.00 44.36 S/. 7,306.98 44.36 S/. 7,306.98
S/. 0.00 467.24 S/. 9,844.75 467.24 S/. 9,844.75
S/. 0.00 0.75 S/. 102.28 0.75 S/. 102.28

S/. 0.00 6.18 S/. 1,394.64 6.18 S/. 1,394.64

S/. 0.00 82.43 S/. 2,122.57 82.43 S/. 2,122.57

S/. 0.00 35.19 S/. 9,972.14 35.19 S/. 9,972.14

S/. 0.00 810.08 S/. 3,159.31 810.08 S/. 3,159.31

S/. 0.00 9.54 S/. 2,771.47 9.54 S/. 2,771.47

S/. 0.00 1,291.33 S/. 5,087.84 1291.33 S/. 5,087.84
S/. 0.00 29.62 S/. 784.34 29.62 S/. 784.34

S/. 0.00 2.24 S/. 682.66 2.24 S/. 682.66

S/. 0.00 235.71 S/. 928.70 235.71 S/. 928.70
S/. 0.00 47.51 S/. 1,213.88 47.51 S/. 1,213.88

S/. 0.00 2.22 S/. 754.42 2.22 S/. 754.42

S/. 0.00 4,465.83 S/. 17,729.35 4465.83 S/. 17,729.35
S/. 0.00 149.93 S/. 4,431.93 149.93 S/. 4,431.93

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00
S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00
S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00
S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00
S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 3.10 S/. 984.00 3.10 S/. 984.00

S/. 0.00 183.14 S/. 727.07 183.14 S/. 727.07
S/. 0.00 10.98 S/. 307.44 10.98 S/. 307.44

S/. 0.00 0.58 S/. 153.73 0.58 S/. 153.73

S/. 0.00 65.14 S/. 258.61 65.14 S/. 258.61
S/. 0.00 11.58 S/. 316.94 11.58 S/. 316.94

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00
S/. 0.00 0.00 S/. 0.00 0.00 S/. 0.00

S/. 0.00 84.48 S/. 335.38 84.48 S/. 335.38

S/. 136,058.49 S/. 136,058.49
S/. 10,884.68 S/. 10,884.68
S/. 9,524.09 S/. 9,524.09
S/. 156,467.26 S/. 156,467.26
S/. 29,728.78 S/. 29,728.78
S/. 186,196.04 S/. 186,196.04
lorizacion Anterior Valorizacion Actual Valorizacion Acumulada
Monto Metrado Monto Metrado Monto

S/. 3,869.64 0 S/. 0.00 36.00 S/. 3,869.64

S/. 1,683.44 0 S/. 0.00 1.00 S/. 1,683.44

S/. 736.70 0 S/. 0.00 511.60 S/. 736.70

S/. 695.78 0 S/. 0.00 511.60 S/. 695.78

S/. 7,733.65 0.00 S/. 0.00 476.21 S/. 7,733.65

S/. 10,043.66 0.00 S/. 0.00 386.89 S/. 10,043.66
S/. 2,053.73 0.00 S/. 0.00 409.11 S/. 2,053.73
S/. 51.33 0.00 S/. 0.00 0.60 S/. 51.33
S/. 367.50 0.00 S/. 0.00 14.00 S/. 367.50
S/. 32.82 0.00 S/. 0.00 1.00 S/. 32.82
S/. 205.12 0.00 S/. 0.00 4.00 S/. 205.12
S/. 11,870.46 0.00 S/. 0.00 565.26 S/. 11,870.46

S/. 2,316.82 0.00 S/. 0.00 107.26 S/. 2,316.82

S/. 2,547.12 0.00 S/. 0.00 110.60 S/. 2,547.12
S/. 930.88 0.00 S/. 0.00 28.32 S/. 930.88
S/. 622.94 0.00 S/. 0.00 22.71 S/. 622.94
S/. 3,002.83 0.00 S/. 0.00 208.53 S/. 3,002.83
S/. 4,379.13 0.00 S/. 0.00 208.53 S/. 4,379.13

S/. 6,020.95 0.00 S/. 0.00 43.46 S/. 6,020.95

S/. 5,523.57 0.00 S/. 0.00 38.80 S/. 5,523.57
S/. 7,306.98 0.00 S/. 0.00 44.36 S/. 7,306.98
S/. 9,844.75 0.00 S/. 0.00 467.24 S/. 9,844.75
S/. 102.28 0.00 S/. 0.00 0.75 S/. 102.28

S/. 1,394.64 0.00 S/. 0.00 6.18 S/. 1,394.64

S/. 2,122.57 0.00 S/. 0.00 82.43 S/. 2,122.57

S/. 9,972.14 0.00 S/. 0.00 35.19 S/. 9,972.14

S/. 3,159.31 0.00 S/. 0.00 810.08 S/. 3,159.31

S/. 2,771.47 0.00 S/. 0.00 9.54 S/. 2,771.47

S/. 5,087.84 0.00 S/. 0.00 1291.33 S/. 5,087.84
 S/. 784.34 0.00 S/. 0.00 29.62 S/. 784.34

S/. 682.66 0.00 S/. 0.00 2.24 S/. 682.66

S/. 928.70 0.00 S/. 0.00 235.71 S/. 928.70
S/. 1,213.88 0.00 S/. 0.00 47.51 S/. 1,213.88

S/. 754.42 16.87 S/. 5,728.93 19.09 S/. 6,483.35

S/. 17,729.35 0.00 S/. 0.00 4465.83 S/. 17,729.35
S/. 4,431.93 0.00 S/. 0.00 149.93 S/. 4,431.93

S/. 0.00 31.02 S/. 9,846.37 31.02 S/. 9,846.37

S/. 0.00 5249.51 S/. 20,840.55 5249.51 S/. 20,840.55
S/. 0.00 123.05 S/. 5,873.18 123.05 S/. 5,873.18

S/. 0.00 28.57 S/. 8,820.13 28.57 S/. 8,820.13

S/. 0.00 2041.92 S/. 7,840.97 2041.92 S/. 7,840.97
S/. 0.00 324.22 S/. 9,700.66 324.22 S/. 9,700.66
S/. 0.00 2701.00 S/. 4,510.67 2701.00 S/. 4,510.67

S/. 0.00 3.00 S/. 1,015.20 3.00 S/. 1,015.20

S/. 0.00 126.40 S/. 501.81 126.40 S/. 501.81
S/. 0.00 15.68 S/. 461.31 15.68 S/. 461.31

S/. 984.00 0.00 S/. 984.00 3.10 S/. 984.00

S/. 727.07 0.00 S/. 727.07 183.14 S/. 727.07
S/. 307.44 0.00 S/. 307.44 10.98 S/. 307.44

S/. 153.73 0.00 S/. 0.00 0.58 S/. 153.73

S/. 258.61 0.00 S/. 0.00 65.14 S/. 258.61
S/. 316.94 0.00 S/. 0.00 11.58 S/. 316.94

S/. 0.00 0.13 S/. 36.85 0.13 S/. 36.85

S/. 0.00 7.80 S/. 30.97 7.80 S/. 30.97
S/. 0.00 1.74 S/. 47.62 1.74 S/. 47.62

S/. 335.38 63.36 S/. 251.54 147.84 S/. 586.92

S/. 77,525.26 S/. 211,565.24
S/. 6,202.02 S/. 16,925.22
S/. 5,426.77 S/. 14,809.57
S/. 89,154.05 S/. 243,300.03
S/. 16,939.27 S/. 46,227.01
S/. 106,093.32 S/. 289,527.03
 Saldo Por Cobrar
Metrado Monto

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
 0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

16.87 S/. 5,728.93

0.00 S/. 0.00
0.00 S/. 0.00

31.02 S/. 9,846.37

5,249.51 S/. 20,840.55
123.05 S/. 5,873.18

28.57 S/. 8,820.13

2,041.92 S/. 7,840.97
324.22 S/. 9,700.66
2,701.00 S/. 4,510.67

3.00 S/. 1,015.20

126.40 S/. 501.81
15.68 S/. 461.31

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.13 S/. 36.85

7.80 S/. 30.97
1.74 S/. 47.62

63.36 S/. 251.54

 Saldo Por Cobrar
Metrado Monto

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

0.00 S/. 0.00
0.00 S/. 0.00

0.00 S/. 0.00

 MARZO 10

Simbolo Descripcion Codigo Coef. Incidencia

J Mano de Obra 47 0.316

Cemento 21
CMI 0.205
Maquinaria y Equipo Importado 49
Agregado Grueso 5
AHB Hormigon 38 0.059
Bloque 17
Madera Nacional 43
MM 0.064
Madera Terciada 44
Acero Liso 2
AAMN Acero Corrugado 3 0.224
Maquinaria Nacional 48
GG Gastos Generales 39 0.132

MAYO 10

Simbolo Descripcion Codigo Coef. Incidencia

J Mano de Obra 47 0.316

Cemento 21
CMI 0.205
Maquinaria y Equipo Importado 49
Agregado Grueso 5
AHB Hormigon 38 0.059
Bloque 17
Madera Nacional 43
MM 0.064
Madera Terciada 44
Acero Liso 2
AAMN Acero Corrugado 3 0.224
Maquinaria Nacional 48
GG Gastos Generales 39 0.132

JUNIO 10

Simbolo Descripcion Codigo Coef. Incidencia

J Mano de Obra 47 0.316

Cemento 21
CMI 0.205
Maquinaria y Equipo Importado 49
Agregado Grueso 5
AHB 0.059
AHB Hormigon 38 0.059
Bloque 17
Madera Nacional 43
MM 0.064
Madera Terciada 44
Acero Liso 2
AAMN Acero Corrugado 3 0.224
Maquinaria Nacional 48
GG Gastos Generales 39 0.132
10

I.U (Febrero 10) I.U. (Oct. 09) % Partic. Ki

415.580 413.410 100 0.318

409.580 409.580 63.0%
0.205
245.600 246.980 37.0%
434.730 434.380 22.2%
379.010 369.270 25.8% 0.059
480.300 476.650 52.0%
561.070 563.890 81.9%
0.064
344.720 346.670 18.1%
446.120 458.200 7.3%
439.580 451.470 81.8% 0.219
329.610 330.430 11.0%
348.480 346.740 100.0% 0.132
0.996

I.U (Abril 10) I.U. (Oct. 09) % Partic. Ki

415.580 413.410 100 0.318

409.580 409.580 63.0%
0.204
243.770 246.980 37.0%
434.980 434.380 22.2%
380.700 369.270 25.8% 0.060
488.910 476.650 52.0%
559.050 563.890 81.9%
0.064
343.860 346.670 18.1%
452.810 458.200 7.3%
446.160 451.470 81.8% 0.222
334.220 330.430 11.0%
350.590 346.740 100.0% 0.133
1.001

I.U (Mayo 10) I.U. (Oct. 09) % Partic. Ki

415.580 413.410 100 0.318

409.580 409.580 63.0%
0.204
244.230 246.980 37.0%
430.990 434.380 22.2%
0.060
381.020 369.270 25.8% 0.060
488.880 476.650 52.0%
563.660 563.890 81.9%
0.064
345.070 346.670 18.1%
480.580 458.200 7.3%
476.180 451.470 81.8% 0.235
334.240 330.430 11.0%
350.680 346.740 100.0% 0.133
1.015
 CALCULO DE REINTEGROS
Obra
Lugar
Fecha
Reintegro al 31 de Mayo del 2010
N REINTEGRO
MONTO
VALORIZACIO K - Abril (K-1) CORRESPOND
VALORIZADO
N IENTE
01 S/. 136,058.49 1.001 0.001 S/. 136.06
Reintegro al 30 de Junio del 2010
N REINTEGRO
MONTO
VALORIZACIO K - Mayo (K-1) CORRESPOND
VALORIZADO
N IENTE
02 S/. 77,525.26 1.015 0.015 S/. 1,162.88
 CALCULO DE DEDUCCIONES
Obra
Lugar
DEDUCCIONES PARA ADELANTOS DIRECTOS
Fecha 1 DE MAYO 2010
Deduccion por Adelanto Directo al 31 de Mayo
N
MONTO MONTO MONTO ADELANTO
VALORIZACIO
VALORIZADO CONTRATADO OTORGADO
N

01 S/. 136,058.49 S/. 211,565.24 S/. 42,313.05

Deduccion por Adelanto Directo al 30 de Junio
N
MONTO MONTO MONTO ADELANTO
VALORIZACIO
VALORIZADO CONTRATADO OTORGADO
N

02 S/. 77,525.26 S/. 211,565.24 S/. 42,313.05

DUCCIONES

LANTOS DIRECTOS
MAYO 2010
recto al 31 de Mayo
DEDUCCION
K Ka POR
ADELANTO

1.001 0.996 S/. 111.94

recto al 30 de Junio
DEDUCCION
K Ka POR
ADELANTO

1.015 0.996 S/. 282.84

 CALCULO DE AMORTIZACIONES
Obra
Lugar
Fecha
AMORTIZACIONES PARA ADELANTOS DIRECTOS
Amortizacion al 31 de Mayo del 2010

N MONTO % AMORTIZACION
MONTO
AMORTIZACI CONTRATAD ADELANTO CORRESPONDIEN
VALORIZADO
ON O OTORGADO TE

01 S/. 136,058.49 S/. 211,565.24 S/. 42,313.05 S/. 27,211.70

Amortizacion al 30 de Junio del 2010

N MONTO % AMORTIZACION
MONTO
AMORTIZACI CONTRATAD ADELANTO CORRESPONDIEN
VALORIZADO
ON O OTORGADO TE

02 S/. 77,525.26 S/. 211,565.24 S/. 42,313.05 S/. 15,505.05

NES
 RESUMEN V
Obra
Lugar
Valor Refefencial
Factor de Relacin (FR):
Presupuesto Contratado:
Adelanto Directo
Fecha de Inicio de Obra:
RESUMEN DE VA
(Al 31 de M
Obra
Tipo:
Cliente
Lugar
Descripcion
Valorizacin del Mes * [Fr]
Reintegros
Deducciones por Adelanto Directo
Deduccion Total

Valorizacin Bruta [ VB = V + R - D ]
Amortizacin por Adelanto Directo
Amortizacin Total

Valorizacin Neta [ VN = VB - A ]
IGV [ 19% (VN) ]

Monto a Pagar al Contratista:

RESUMEN DE VA
(Al 30 de J
Obra
Tipo:
Cliente
Lugar
Descripcion
Valorizacin del Mes * [Fr]
Reintegros
 Deducciones por Adelanto Directo
Deducciones por Adelanto de Material
Deduccion Total
Valorizacin Bruta [ VB = V + R - D ]
Amortizacin por Adelanto Directo
Amortizacin por Adelanto de Material
Amortizacin Total

Valorizacin Neta [ VN = VB - A ]
IGV [ 19% (VN) ]

Monto a Pagar al Contratista:

 RESUMEN VALORIZACION

0CTUBRE 2009
0.00000
(INCLUIDO I.G.V.)
(28 de Abril.-2008)
1 DE MAYO 2009
RESUMEN DE VALORIZACION N 01
(Al 31 de Mayo del 2010)

Simbolo
V
R
D [Adelanto Directo]
DT

BV
A [Adelanto Directo]
AT

VN
IGV

Descripcion
Avance de Obra Programado
Avance de Obra Real

RESUMEN DE VALORIZACION N 02
(Al 30 de Junio del 2010)

Simbolo
V
R
 D [Adelanto Directo]
D [Adelanto Material]
DT
BV
A [Adelanto Directo]
A [Adelanto Material]
AT

VN
IGV

Descripcion
Avance de Obra Programado
Avance de Obra Real
ON

0CTUBRE 2009
0.00000
INCLUIDO I.G.V.)

1 DE MAYO 2009
N 01

Monto
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
==========
S/. 0.00
S/. 0.00
S/. 0.00
==========
S/. 0.00
S/. 0.00
=========
S/. 0.00

% Porcentaje

#VALUE!

N 02

Monto
S/. 0.00
S/. 0.00
 S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
==========
S/. 0.00
S/. 0.00
=========
S/. 0.00

% Porcentaje

#VALUE!