Valorizacion y Liquidacion de Obra

VALORIZACION Y LIQUIDACION DE OBRA
HOJA DE DATOS DE LA OBRA

OBRA
LUGAR
ZONA GEOGRAFICA
ENTIDAD
CONTRATISTA
SUPERVISOR
PLAZO
PRESUPUESTO BASE
FECHA
PRESUPUESTO OFERTA
FACTOR DE RELACION
VALORIZACION N
PERIODO
MES DE REAJUSTE
RELACION ADELANTO
C.E. N 0680 JORGE RUIZ VEINTEMILLA

SAN JOSE DE SISA, EL DORADO, SAN MARTIN
05
INFES
CONSTRUCTORA VI SAC
ING. JORGE BLANCO
160 DIAS
557,562.25
30-11-99
VAL
585,250.25
01
1.04966
02
0404
03
AL 31 DE AGOSTO DEL 2000
04
Jul-00
05
0.20000
06
PERIODO
AL 31 DE MAYO DEL 2000
AL 30 DE JUNIO DEL 2000
AL 31 DE JULIO DEL 2000
AL 31 DE AGOSTO DEL 2000
AL 30 DE SETIEMBRE DEL 2000
AL 24 DE OCTUBRE DEL 2000
MES
Apr-00
May-00
Jun-00
Jul-00
Aug-00
Sep-00
Obra
Lugar
Contratista
Fecha

CONSTRUCTORA VI SAC
30-11-99
PRESUPUESTO BAS
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD
COSTO TOTAL
IGV
PRESUPUESTO TOTAL
Item
Partida
20%
18%
Unidad Metrado
FORMULA POLINOMICA N 01 : ESTRUCTURAS

01
01010100
01010140
01010160
01010200
01010220
02
02010150
02010280
02010320
02010480
02010500
02010540
02010580
02010720
02010730
02010740
02010760
02010800
02010820
02010840
02010900
02011060
02011120
02011140
03
03010122
03010180
Obras provisionales
ALMACEN, OFICINA Y CASETA DE GUARD.
CARTEL DE OBRA 2.4x3.6
SERVICIOS HIGIENICOS
AGUA PARA LA CONSTRUCCION
Trabajos preliminares
ROTURA Y RESANE DE PISO DE CONCRETO
DESMONTAJE DE PUERTAS
DESMONTAJE DE VENTANAS
DESMONTAJE TECHO DE ETERNIT/CALAMINA
DESMONTAJE DE VIGUETAS DE MADERA
DESMONTAJE TIJERAL DE MADERA L=7 ML.
DESMONTAJE DE APARATOS SANITARIOS
DEMOLICION DE CIMIENTOS DE CONCRETO
DEMOLICION DE CIMIENTOS DE MURO DE ADOBE/PIEDRA
DEMOLICION DE SOBRECIMIENTOS
DEMOLICION DE PISO DE CONCRETO INC.F.P.(R=300)
DEMOLICION COLUMNAS Y VIGAS DE CONCRETO
DEMOLICION DE LOSA ALIGERADA H=0.20M
DEMOLICION DE MUROS DE CONCRETO
DEMOLICION MUROS LADRILLO KK SOGA
DEMOLICION MUROS DE ADOBE C/MAQUINA*
TRANSPORTE DE EQUIPO Y MAQUINARIA
TRAZO Y REPLANTEO PRELIMINAR
Movimiento de tierras
EXCAV.ZANJAS Y ZAPATA RT<2KG/CM2 H=1.3M
EXCAVACION DE ZANJA PARA REDES EXTERIORES
GLB
PZA
PZA
GLB
GLB
1.00
1.00
1.00
1.00
1.00
M2
M2
M2
M2
M2
UND
UND
M3
M3
M3
M2
M3
M2
M3
M2
M3
GLB
M2
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
1.00
491.30
M3
M3
274.40
50.00
03010220
03010330
03010340
03010450
03010640
03010660
03010720
03010740
03010810
03010820
04
04010090
04010140
04010200
04010203
04010260
04010280
04010440
04010500
04010510
05
05010120
05010150
05010180
05010300
05010320
05010360
05010400
05010420
05010800
05010820
05010840
05010880
05010910
05010980
05011010
05011020
05011100
05011180
05011200
05011220
05011280
05011300
05011340
05011440
05011500
05011520
05011540
05011650
05011660
05011680
05011740
EXCAVACION DE ZANJA PARA CISTERNA

CORTE DE TERRENO MANUAL
CORTE DE TERRENO A MAQUINA
RELLENO MANUAL CON MATERIAL PROPIO
ESCARIFICADO Y COMPACTACION DE SUELO E=0.35M
ACARREO INTERNO, MAT.PROCEDENTE DE EXC.
ELIMINACION MATERIAL EXCEDENTE C/MAQUINA(R=300)
NIVELACION INTERIOR Y APISONADO PARA F.PISO Y VEREDAS
AFIRMADO DE 8" PARA PISOS,PATIOS Y VEREDAS,COMPACTADO
BOMBEO DE NAPA FREAT. EN EXCAV. ZANJAS
Obras de concreto simple
SUBCIMIENTO MEZCLA 1:12 + 30 % P.G.
SOLADO PARA ZAPATAS e=2", 1:12 CEM/HORM
CIMIENTOS CORRIDOS 1:10 + 30 % P.G.
CIMIENTOS CORRIDOS, ENCOF. Y DESENCOF.(COPAIBA)
SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M.
SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO (COPAIBA)
CANALETA DE CONCRETO PARA EVAC.PLUVIAL
FALSO PISO MEZCLA 1:8 e=4"
FALSO PISO ARMADO - ACERO Fy=4200 kg/cm2
Obras de concreto armado
CIMIENTOS REFORZ. CONCRETO F'C = 175 KG/CM2 (TARAPOTO)
CIMIENTOS REFORZ.ACERO Fy=4200 kg/cm2
ZAPATAS.- CONCRETO 175 KG/CM2
ZAPATAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
ZAPATAS.- ACERO FY=4200 KG/CM2
VIGAS DE CIMENT.- CONC. 175 KG/CM2
VIGAS DE CIMENT.- ENCOF. Y DESENCOF (COPAIBA)
VIGA DE CIMENTACION.- ACERO FY=4200 KG/CM2
COLUMNAS.- CONCRETO 175 KG/CM2
COLUMNAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
COLUMNAS.- ACERO FY=4200 KG/CM2
GARGOLA DE CONCRETO.-TERMINADO S/DISEO
VIGAS.- CONCRETO 175 KG/CM2
VIGAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
VIGAS.- ACERO FY=4200 KG/CM2
LOSAS MACIZAS.- CONCRETO 210 KG/CM2
LOSAS MACIZAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
LOSAS MACIZAS.- ACERO FY=4200 KG/CM2
LOSA ALIGERADA - CONCRETO 210 KG/CM2
LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
LOSA ALIGERADA, ACERO FY=4200 KG/CM2
LOSA ALIGERADA - BLOQUETA 15x30x30
ESCALERAS.- CONCRETO 210 KG/CM2
ESCALERAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
ESCALERAS.- ACERO FY=4200 KG/CM2
CISTERNA, CONCRETO F'C=210 KG/CM2. ( TARAPOTO )
CISTERNA, ENCOFRADO Y DESENCOFRADO (COPAIBA)
CISTERNA,ACERO Fy=4200 kg/cm2
TANQUES ELEVADOS.- CONCRETO 210 KG/CM2 ( TARAPOTO )
M3
M3
M3
M3
M2
M3
M3
M2
M2
M3
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
M3
M2
M3
M2
M3
M2
ML
M2
KG
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
M3
KG
M3
M2
KG
M3
M2
KG
M3
M3
M2
KG
UND
M3
M3
M2
KG
M3
M2
KG
M3
M2
KG
UND
M3
M2
KG
M3
M2
KG
M3
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
4.00
2.30
39.70
358.40
3,785.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
2.60
16.50
119.00
9.10
43.90
496.00
2.90
05011760
05011780
07
07010100
07010360
07010365
07010520
TANQUES ELEVADOS.- ENCOFRADO Y DESENCOFR (COPAIBA)

M2
TANQUES ELEVADOS,ACERO Fy=4200 kg/cm2
KG
Coberturas
CORREAS DE MADERA TORNILLO
P2
COBERTURA CON LAMINAS TERMOACUSTICA TIPO TEJA C/ALMA ACERO
M2
CUMBRERA TERMOACUSTICA C/ALMA ACERO ROJO/BLANCO
ML
COBERTURA CON TEJA DE ARCILLA EN CERCO
ML
25.30
269.00
3,086.00
372.20
32.60
103.40
COSTO DIRECTO
FORMULA POLINOMICA N 02 : ARQUITECTURA
09
09010202
09010230
09010250
09010700
10
10010100
10010120
10010180
10010220
10010240
10010280
10010300
10010320
10010340
10010360
11
11010100
11010180
11010240
12
12010100
12010120
12010300
12010325
12010511
12010515
12010520
12010522
12010530
13
13010100
13010140
13010180
14
14010100
16
16010100
16010160
17
Muros y tabiques de albaileria

MURO DE LADRILLO KK TIPO IV CABEZA M:1:1:4 E=1 CM
MURO DE LADRILLO KK TIPO IV SOGA M:1:1:4 E=1 CM
MURO DE LADRILLO KK TIPO IV CANTO M:1:1:4 E=1 CM
ALAMBRE # 8 REFUERZO HORIZONTAL EN MUROS
Revoques, enlucidos y molduras
TARRAJEO PRIMARIO, MORTERO C:A 1:5
TARRAJEO EN MURO: INTERIOR Y EXTERIOR
TARRAJEO EN MUROS EXT. A PARTIR 2do.PISO
TARRAJEO DE COLUMNAS
TARRAJEO DE VIGAS
TARRAJEO DE MUROS DE CONCRETO
TARRAJEO CON IMPERMEABILIZANTE
VESTIDURA DE DERRAMES
VESTIDURA DE DERRAMES CON BORDES BOLEADOS M:1:4
BRUAS SEGUN DETALLE
Cielo Rasos
CIELO RASO CON MEZCLA C:A 1:5
VESTIDURA EN FONDO DE ESCALERAS
FALSO C/RASO C/SUPERBOARD ETERNIT 1.22X2.44X6MM
Pisos y Pavimentos
PISO DE CEMENTO FROT. Y BRU. 2" S/COLOREAR
PISO DE CEMENTO PULIDO Y BRUADO 2" S/COLOREAR
PATIOS Y VEREDA CONCRETO 140 KG/CM2 e=4"
PATIO Y VEREDAS,ACERO Fy=4200 kg/cm2
SARDINEL EN MODULOS, CONCRETO 140 KG/CM2,TARRAJEADO
SARDINEL EN PATIOS, CONCRETO 140 KG/CM2,TARRAJEADO
ENCOFRADO DE SARDINEL
SARDINEL - ACERO Fy=4200 kg/cm2
CANALETA "MEDIA CAA" EN CIRCULACION
Contrazocalos
CONTR.S/COLOREAR H=10 cm MZ 1:2 e=1.5 cm
Zcalos
ZOCALO DE MAYOLICA BLANCA 15x15 (1a.)
Revestimiento de Gradas y Escaleras
REVEST. C/CEMENTO PULIDO PASO Y CONTRAPASO
CONTRAZOCALO RECTO DE ESCALERAS
Cubiertas
M2
M2
M2
KG
292.80
387.60
4.90
226.00
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
M2
M2
M2
179.90
10.50
317.30
M2
M2
M2
KG
ML
ML
M2
KG
ML
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
ML
ML
ML
168.60
171.10
112.40
M2
32.50
ML
ML
38.60
14.00
17010100
18
18010320
18010400
18010540
19
19010200
19010280
19010340
19010400
19010430
19010440
20
20010100
20010120
20010260
20010340
20010480
20010540
22
22010150
22010200
22010220
22010320
22010340
22010370
22010420
22010430
22010445
23
23010100
23010130
23010160
23010170
23010180
23010190
23010200
23010220
23010300
24
24010100
24010220
24010380
CUB.DE LADR.PASTELERO ASENTADO CON BARRO E=2 C/FRAGUA

Carpinteria de Madera
PUERTA CN C/TABLEROS MAD.,780-AULAS
PTA.CN C/TRIP.9mm (1.4x0.6),CAB.SSHH.780*
VENTANA CEDRO C/SEG. 1/2" , 780
Carpinteria Metalica y Herreria
PUERTA CASETA DE ELECTROBOMBA
PASAMANO DE TUBO FG DE 2" EN ESCALERA
MALLA METALICA PARA VENTANA TIPO SELVA
CANTONERA DE FIERRO EN ESCALERA
ESCALERA GATO,TUBO F.G. 1 1/2" y 1" TQE. ALTO
ESCALERA GATO EMPOTRADA DE ALUMINIO P/CISTERNA
Cerrajeria
BISAGRA ALUMIN. DE 4" PESADA EN PUERTA
CERRADURA FORTE DOS GOLPES EN PUERTA
CERROJO DE 3" ALUMINIZADO PARA PUERTA
MANIJA DE BRONCE 4" PARA PUERTAS
PICAPORTE DE 6"DE FIERRO
Pintura
PINTURA OLEO 2 MANOS EN VIGAS
PINTURA LATEX 2 MANOS EN CIELO RASO Y VIGAS
PINTURA LATEX 2 MANOS EN FALSO/CIELO RASO
PINTURA OLEO 2 MANOS EN MUROS Y COLUMNA
PINT. ANTICOR. Y ESMALTE 2 MANOS-PTA/VENT.
PINT. ANTICOR. Y ESMALTE 2 MANOS EN BARRAS DE SEGURIDAD
PINTURA BARNIZ EN CARPINTERIA DE MADERA
PINTURA BARNIZ EN CORREAS INTERIORES
PRESERVANTE PARA MADERA
Varios, Limpieza y Jardineria
LIMPIEZA PERMANENTE DE LA OBRA
JUNTA DE DILATACION CON ESPUMA PLASTICA Y SELLADOR
JUNTA DE DILATACION EN PISO CON BREA
CARTON EMBREADO 4MM X 4" EN JUNTA DE PISO
TAPAJUNTA METALICA EN PISOS
TAPAJUNTA METALICA ENTRE MODULOS (VERTICAL)
PIZARRA CEMENTO 5.0x1.20 SIN TISERO
TISERO DE MADERA TORNILLO (L=5 M) BARNIZADO
ASTA DE BANDERA TIPICO
Aparatos Sanitarios y Accesorios
INODORO BLANCO TANQUE ALTO FFUNDIDO
URINARIO CORRIDO SEGUN DISEO REV.C/MAYOLICA
BEBEDERO CORRIDO DE CONCRETO REVEST.C/MAYOLICA
M2
7.00
M2
M2
M2
23.30
6.80
117.10
UND
ML
M2
ML
ML
UND
1.00
13.00
120.40
35.30
6.40
1.00
PZA
PZA
PZA
PZA
PZA
PZA
36.00
30.00
10.00
8.00
18.00
2.00
M2
M2
M2
M2
M2
ML
M2
ML
M2
392.60
210.90
323.40
1,346.40
3.70
452.70
177.20
213.20
403.90
GLB
ML
ML
ML
ML
ML
PZA
UND
PZA
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
PZA
ML
ML
8.00
2.50
6.30
PTO
PTO
ML
16.00
3.00
6.00
COSTO DIRECTO
FORMULA POLINOMICA N 03 : INSTALACIONES SANITARIAS
25
25010120
25010130
25010180
Istalacin Sanitaria
SALIDA DE DESAGUE EN PVC
SALIDA PARA VENTILACION
TUBERIA PVC-SAL 3"
25010200
25010220
25010280
25010320
25010480
25010500
25010560
25010580
25010600
25010620
26
26010120
26010240
26010260
26010360
26010380
26010420
26010460
26010520
26010540
26010560
26010580
26010620
26010700
26010720
26010820
26010840
26010930
26010940
26010980
26011080
26011100
26011160
26011180
TUBERIA PVC-SAL 4"

TUBERIA PVC-SAL 6"
TUBERIA DE BAJADA PVC-SAL 3" P/LLUVIAS
CANALETA DE FIERRO GALVANIZADO
REGISTRO DE BRONCE 3"
CAJA SUMIDERO CON REJILLA DE FIERRO
CAJA DE REG.ALB.10"x20" C/TAPA CONCRETO
Sistema de Agua Fra y Contraincendio
SALIDA DE AGUA FRIA
TUBERIA DE FGDO. 1"
TUBERIA DE FG 1 1/4"
TUBERIA PVC CLASE 10 - 1/2"
TUBERIA PVC CLASE 10 - 1 1/4"
TUBERIA PVC CLASE 10 - 2"
VALVULA DE COMPUERTA DE BRONCE 1/2"
VALVULA DE COMPUERTA DE BRONCE 1"
VALVULA DE COMPUERTA DE BRONCE 1 1/4"
VALVULA CHECK DE BRONCE 1"
VALVULA CHECK DE BRONCE 1 1/4"
VALVULA GLOBO 1/2"
VALVULA FLOTADORA 3/4"
CAJA DE VALVULA (NICHO DE MAYOLICA)
CAJA PREFABRICADA
EQUIPO DE BOMBEO, 2 ELECTROBOMBA 1.4 HP
TAPA DE FIERRO EN CISTERNA Y T.ALTO
REBOSE DE CISTERNA Y T. ALTO DE FoGo DE 2"
ABRAZADERA DE FIJACION DE TUBO
ROMPE AGUA
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
PTO
ML
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PZA
UND
UND
UND
PZA
PZA
19.00
6.50
10.00
6.00
26.00
50.00
5.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
4.00
PTO
PTO
PTO
PTO
UND
38.00
8.00
3.00
14.00
1.00
PTO
2.00
ML
ML
6.00
5.00
UND
1.00
COSTO DIRECTO
FORMULA POLINOMICA N 04 : INSTALACIONES ELECTRICAS
29
29010120
29010140
29010180
29010280
29010380
30
30010140
31
31010140
31010240
32
32010060
Instalaciones Elctricas
SALIDA DE TECHO (CENTRO DE LUZ)
SALIDA DE CENTRO DE ALUMBRADO EMPOTRADO
SALIDA PARA BRAQUETE (PARED)
SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA
POZO PUESTA A TIERRA
Salida para Comunicaciones y Seales
SALIDA PARA TIMBRE
Canalizaciones y/o Tuberias
TUBERIA PVC-SEL 3/4" PARA INST. 2do.PISO
TUBERIA PVC-SAP 50MM
Conductores y/o Cables
CAJA DE PASE FG LIV. 4X4X1.5"
32010140
33
33010160
33010164
33010204
33020100
33020120
34
34010222
34010242
34010264
34010300
34010430
34010440
34010784
34010840
35
35010780
36
36010130
36010140
36010150
36010160
36010170
36010220
36010280
36010380
36010500
36010620
36010710
36010720
36010780
CAJA DE PASE FG LIV. 6x6x3"

Tableros y Cuchillas (Llaves)
TAB.AUT. 1-2X30, 2-2X15
TAB.AUT. 2-2X30, 1-2X20, 1-2X15
TAB.AUT 1-3X40A, 2-2X20, 4-2X15A
TAB.AUT. 1-3X60,1-3X40,3-2X30,1-IH16A
T.G.AUT. 1-3X100, 2-3X60A
Conexin a Red Externa y Medidores
ALIMENT.CAB NYY 3-1X35+1-1X35 MM2
ALIMENT.CAB NYY 3-1X16 MM2 + 1-1X16 MM2
ALIM.SOL.TW 3-1X10+1X10+1X10 MM2 1 1/4" PVC-SAP
ALIM. CAB. NYY 2-1X6
ALIM.SOL./TW 1-1X16 MM2 3/4"
ALIM.CAB.TW(3-1x16+1-1x16)mm2 40 MM PVC-SAP
ALIM.SOL./TW 2-1X1.5 MM2 3/4"
EMPALMES PARA CABLES ELECTRICOS 0(16/6)
Pararrayos
PARARRAYO RAD 100M THOR T-100 C/03 POZO DE TIERRA
Artefactos
ARTEF.FLUORESCENTE 2/20W (BE-2 JOSFEL)
ARTEF.FLUORESCENTE 2/40W (SIM.BE JOSFEL)
ARTEF.FLUORESCENTE 2/40W (SIM.BE JOSFEL) C/SOPORTE
ART.FLUOR.2/20W EMPOTRADO MARCO ALUM(DIF.PLAS)
ART.T/PLASTICO CUADRADO C/LAMP. FLUORESC. CIRC. 32W
ART. BRAQ. C/SOCKET DE PORCELANA Y LAMP. 50W
FAROLA JP 250 LAMPARA HG 125W
POSTE DE CONCRETO CENTRIFUGADO 6 MT.
REFLECTOR JOSFEL RSP 125W, HG PARA PORTADA
REUBICACION DE POSTE
CAMPANILLA DE TIMBRE DE 8" CON TRANF 220/12V
COSTO DIRECTO
UND
3.00
UND
UND
UND
UND
UND
1.00
1.00
1.00
1.00
1.00
ML
ML
ML
ML
ML
ML
ML
UND
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
UND
1.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
PRESUPUESTO BASE
220,564.65
141,713.53
11,320.82
20,159.65
PRESUPUESTO OFERTA
228,045.68
149,606.39
11,673.01
20,665.07
393,758.65
78,751.73
472,510.38
85,051.87
557,562.25
Precio
Parcial
800.00
455.63
1,478.90
400.00
1,800.00
800.00
455.63
1,478.90
400.00
1,800.00
40.72
2.14
1.29
3.03
1.50
83.09
7.84
30.46
23.50
22.35
2.55
44.69
20.69
44.69
3.44
13.67
1,600.00
1.69
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
16.94
12.88
4,648.34
644.00
Subtotal
20.97%
18%
Precio
4,934.53
792.00
464.74
1,552.85
424.00
1,638.10
7,847.44
43.57
2.29
1.38
3.15
1.52
88.91
8.39
30.76
23.27
21.90
2.60
43.80
21.93
46.48
3.54
14.63
1,632.00
1.74
18.13
12.75
Parcial
792.00
464.74
1,552.85
424.00
1,638.10
0.00
261.42
26.34
44.30
557.24
268.89
266.73
67.12
116.89
272.26
28.47
665.34
100.74
868.43
162.68
305.15
1,654.65
1,632.00
854.86
0.00
4,974.87
637.50
409,990.15
85,984.64
495,974.79
89,275.46
585,250.25
Subtotal
4,871.69
8,153.51
21.45
8.04
4.72
9.20
7.39
10.73
15.50
2.04
10.23
4.78
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
131.14
11.06
134.03
17.53
177.45
13.20
72.38
19.39
2.39
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
234.39
2.39
235.36
16.47
2.39
235.36
18.63
2.39
303.00
319.90
20.80
2.39
39.87
248.97
265.87
23.91
2.39
265.57
20.70
2.39
266.25
15.34
2.39
2.61
318.62
23.54
2.39
311.14
24.51
2.39
315.70
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
25,211.51
21.45
8.04
4.86
9.48
7.39
11.48
16.59
2.18
10.54
4.73
28,227.64
133.76
11.17
139.39
18.58
179.22
13.60
74.55
19.97
2.44
250.80
2.44
237.00
16.96
2.44
240.07
19.75
2.44
321.18
335.20
21.01
2.44
42.26
253.95
279.16
24.63
2.44
281.50
21.53
2.44
281.50
16.41
2.44
2.56
331.36
24.48
2.44
314.25
24.26
2.44
312.54
516.95
24.92
437.89
1,442.86
766.34
2,974.47
10,771.89
505.54
3,537.22
34.53
0.00
6,193.09
117.29
7,541.00
3,405.71
1,326.23
1,119.28
5,740.35
3,572.63
136.64
0.00
1,028.28
163.48
14,291.10
1,344.93
2,303.36
6,361.86
4,907.88
5,511.96
2,184.02
8,480.56
7,666.55
13,429.76
169.04
584.09
11,082.65
8,827.39
9,235.40
365.95
150.71
253.76
4,222.50
2,837.29
1,705.56
3,691.52
861.54
403.92
290.36
2,859.68
1,065.01
1,210.24
906.37
26,624.98
29,152.22
35.13
2.39
888.79
642.91
4.39
52.98
50.84
25.31
13,547.54
19,719.16
1,657.38
2,617.05
116,802.40
34.43
2.44
37,541.13
4.57
56.20
52.37
25.06
871.08
656.36
0.00
14,103.02
20,917.64
1,707.26
2,591.20
220,564.65
51.85
30.32
25.83
2.84
15,181.68
11,752.03
126.57
641.84
10.60
10.95
16.42
15.63
16.67
14.64
15.80
5.74
6.84
3.47
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
13.83
18.18
22.16
2,488.02
190.89
7,031.37
20.20
20.10
25.41
2.39
30.95
15.84
11.52
2.39
30.12
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
4.47
5.78
7.10
119,924.16
39,319.12
228,045.68
27,702.12
51.86
30.32
26.57
2.44
29,695.97
16.01
16.20
16.75
16.57
17.34
15.66
15.64
5.97
7.18
3.64
9,710.28
14.38
17.82
22.60
17,192.53
21.61
21.31
24.90
2.44
32.50
16.16
11.52
2.44
31.02
753.64
988.96
798.04
2,540.64
4.74
6.07
7.17
35.55
1,155.38
1,155.38
37.33
16.79
7.77
648.09
108.78
756.87
16.96
7.85
15,184.61
11,752.03
130.19
551.44
0.00
520.33
15,647.58
1,731.95
5,479.70
6,153.97
281.88
605.27
647.15
240.53
4,474.65
0.00
2,586.96
187.11
7,170.98
0.00
36.74
7,933.71
4,083.60
87.84
1,742.00
2,110.50
898.56
34.16
784.81
0.00
799.16
1,038.58
805.91
0.00
1,213.23
0.00
654.66
109.90
0.00
27,618.27
35,783.01
9,945.05
17,711.92
2,643.65
1,213.23
764.56
16.34
114.38
162.03
162.03
94.98
3,775.30
1,101.80
11,122.16
90.84
35.38
14.32
15.95
52.33
612.07
90.84
459.94
1,724.13
563.04
334.91
612.07
3.81
3.81
40.77
6.37
7.21
8.92
137.16
114.30
407.70
50.96
129.78
17.84
7.46
6.81
6.81
7.45
6.94
2.75
12.64
3.44
9.28
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
2,239.81
733.41
3,748.19
400.00
17.86
3.53
9.34
26.13
26.13
131.19
72.88
705.30
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
118.75
86.14
157.44
950.00
215.35
991.87
114.38
16.50
15,999.26
166.89
160.41
93.29
3,784.93
96.29
36.44
14.61
15.95
54.95
654.91
857.74
3.92
3.96
43.22
6.75
7.57
9.46
24,590.08
7.46
7.29
6.95
7.90
7.29
2.92
12.64
3.37
9.19
5,456.13
416.00
17.68
3.60
9.62
25.87
27.70
129.88
72.15
754.67
2,157.22
116.38
91.31
166.89
115.50
0.00
3,888.54
1,090.79
10,924.26
0.00
96.29
473.72
1,759.04
563.04
351.68
654.91
0.00
141.12
118.80
432.20
54.00
136.26
18.92
0.00
2,928.80
1,537.46
2,247.63
10,636.56
26.97
1,321.88
2,239.81
718.48
3,711.84
0.00
416.00
1,730.87
1,104.48
21.16
38.81
249.30
779.28
432.90
754.67
0.00
931.04
228.28
1,051.41
141,713.53
67.79
46.96
15.60
1,084.64
140.88
93.60
115.50
15,903.59
3,898.68
901.30
25,369.43
5,527.47
2,210.73
149,606.39
69.82
47.43
16.07
1,117.12
142.29
96.42
19.59
39.95
18.63
13.69
20.69
24.69
64.54
136.40
144.60
187.80
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
45.57
11.78
13.64
6.72
7.37
10.50
15.06
48.45
54.77
63.30
74.55
133.73
58.31
72.93
45.33
60.49
13.98
74.23
2,870.35
64.60
33.32
9.62
21.05
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
4,847.40
20.18
41.55
18.44
14.10
20.90
26.17
65.19
144.58
148.94
187.80
6,473.42
48.30
12.25
13.50
7.19
7.44
10.82
16.11
47.97
58.06
66.47
77.53
136.40
57.14
78.04
47.14
61.70
13.98
74.23
2,985.16
63.31
33.65
9.43
21.89
322.88
664.80
792.92
846.00
41.80
26.17
130.38
144.58
446.82
187.80
0.00
917.70
79.63
135.00
43.14
193.44
541.00
80.55
47.97
232.24
199.41
232.59
136.40
114.28
156.08
47.14
61.70
41.94
148.46
2,985.16
126.62
67.30
37.72
87.56
11,320.82
4,959.98
6,713.03
11,673.01
48.50
59.06
54.20
49.31
263.79
1,843.00
472.48
162.60
690.34
263.79
3,432.21
49.47
60.83
53.66
49.80
266.43
35.20
70.40
70.40
37.31
7.00
19.24
42.00
96.20
138.20
7.21
20.20
22.18
22.18
21.96
1,879.86
486.64
160.98
697.20
266.43
0.00
74.62
0.00
43.26
101.00
0.00
21.96
3,491.11
74.62
144.26
25.95
77.85
100.03
27.25
421.73
452.00
609.64
809.41
762.00
421.73
452.00
609.64
809.41
762.00
3,054.78
438.60
474.60
627.93
801.32
777.24
39.31
18.82
15.39
4.45
7.88
18.84
6.12
18.36
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
3,699.22
40.88
18.82
15.08
4.49
7.88
18.84
6.49
18.54
3,134.16
3,134.16
3,134.16
3,353.55
73.90
67.34
73.62
104.34
104.34
97.34
61.11
44.13
234.25
502.54
293.20
46.92
90.81
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
6,530.65
76.86
72.05
78.04
105.38
104.34
100.26
60.50
44.13
238.94
517.62
290.27
45.98
96.26
20,159.65
81.75
0.00
438.60
474.60
627.93
801.32
777.24
0.00
817.60
1,129.20
452.40
449.00
157.60
376.80
129.80
222.48
0.00
3,353.55
0.00
461.16
216.15
156.08
1,264.56
1,252.08
802.08
121.00
88.26
477.88
1,035.24
580.54
91.96
96.26
103.71
3,119.69
3,734.88
3,353.55
6,643.25
20,665.07
HOJA RESUMEN
Obra
Postor
Fecha

CONSTRUCTORA VI SAC
30-11-99
Detalle del Presupuesto Ofertado

Estructuras
Arquitectura
Instalaciones Sanitarias
Instalaciones Electricas
228,045.68
149,606.39
11,673.01
20,665.07
Total Costo Directo

Gastos Generales
Utilidad
409,990.15
( 13.47% )
( 7.50% )
55,235.38
30,749.26
Sub Total Presupuesto

IGV (18%)
495,974.79
89,275.46
Total Presupuesto OFERTA
585,250.25
DISGREGADO DE GASTOS GENERALES Y UTILIDAD

Gastos Generales Directos (Dependen del Plazo de Ejecucion de la Obra)
Ing. Residente
Administrador
Almacenero - Guardian
Leyes Sociales
Camioneta
Utiles de Oficina y Otros
Aporte a Oficina Central
1
1
2
2500
1000
600
1500
450
2000
5.33 13,333.33
5.33
5,333.33
5.33
3,200.00
8,418.66
5.33
8,000.00
5.33
2,400.00
5.33 10,666.67
Total GG Directos ( 12.53% )
51,351.99
Gastos Generales Indirectos (No dependen del Plazo de Ejecucion de la Obra)

Preparacion de la Propuesta
Fianzas
Seguros
Otros Gastos
500.00
1,500.00
1,200.00
683.39
Total GG Indirectos (
Total Gastos Generales
Total Utilidad
0.95% )
3,883.39
( 13.47% )
( 7.50% )
55,235.38
30,749.26
LIQUIDACIN DE VALORIZACIN
VALORIZACION N 04 AL 31 DE AGOSTO DEL 2000
OBRA
LUGAR
PBASE
POFERTA
F.RELACION

557,562.25
585,250.25
1.04966
1.- MONTO VALORIZADO

01
02
03
04
ESTRUCTURAS
ARQUITECTURA
56,671.43
57,926.83
2,902.50
1,960.32 119,461.08 (1)
2.- MONTO REAJUSTE

REAJUSTE TOTAL
1,274.89
VALORIZACION BRUTA
1,274.89 (2)
120,735.97 (3)=(1)+(2)
3.- AMORTIZACIN DE ADELANTOS

ADELANTO DIRECTO
ADELANTO MATERIALES
23,892.22
36,777.59
60,669.81 (4)
VALORIZACION NETA
60,066.16 (5)=(3)-(4)
FONDO DE GARANTIA
6,036.80 (6)=(3)*5%
IMPUESTO GENERAL A LAS VENTAS
10,811.91 (7)=(5)*18%
TOTAL FACTURABLE
70,878.07 (8)=(5)+(7)
NETO A RECIBIR
64,841.27 (9)=(8)-(6)
235459021.xls.ms_office
Liquidacion de Valorizacin
Pgina 17 de 58
CUADRO DE FACTURACION
OBRA
LUGAR
PBASE
POFERTA
F.RELACION
Factura
001-00253
001-00254
001-00255
001-00256
001-00257
001-00258
001-00259
001-00260
001-00261
001-00262
001-00263
001-00264

557,562.25
585,250.25
1.04966
Emisin
Pago
Concepto
18-05-00
18-05-00
18-05-00
18-05-00
18-05-00
18-05-00
ADELANTO DIRECTO
ADELANTO MATERIALES N 01
VALORIZACION N 01 AL 31/05/2000
Adelanto
Directo
Material
99,194.96
55,500.00
33,225.53
17,273.50
18,256.00
21,660.00
Monto
VALORIZACION
Reajuste
Bruta
Valorizacin
Neta
Fondo de
Garantia
IGV
18%
13,014.02
28,001.41
35,176.12
36,777.59
25,765.57
7,180.34
12,159.46
28,660.37
44,243.54
60,066.16
62,731.97
49,661.33
1,567.93
3,524.78
4,943.92
6,036.80
5,518.96
3,539.27
17,855.09
9,990.00
5,980.60
3,109.23
3,286.08
3,898.80
2,188.70
5,158.87
7,963.84
10,811.91
11,291.75
8,939.04
145,915.03 495,975.26 6,657.67 502,632.93 99,195.05 145,915.05
257,522.83
25,131.66
90,473.91
30,925.65
69,168.69
97,293.22
119,461.08
109,408.20
69,718.42
99,194.96
AMORTIZACION
Directo
Material
432.96 31,358.61 6,185.13

1,326.83 70,495.52 13,833.74
1,585.08 98,878.30 19,458.64
1,274.89 120,735.97 23,892.22
970.98 110,379.18 21,881.64
1,066.93 70,785.35 13,943.68
Total
Facturable
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
25,558.80
14,348.16
33,819.24
52,207.38
70,878.07
74,023.72
58,600.37
Neto a
Cobrar
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
25,558.80
12,780.23
30,294.46
47,263.46
64,841.27
68,504.76
55,061.10
593,106.73
567,975.07
CONSTRUCTORA VI SAC
CRONOGRAMA VALORIZADO DE OBRA

OBRA C.E. N 0680 JORGE RUIZ VEINTEMILLA
LUGAR SAN JOSE DE SISA, EL DORADO, SAN MARTIN
PLAZO 160 DIAS
PRESUPUESTO
MONTO
MES 01
30
30
MES 02
60
30
MES 03
90
30
MES 04
120
30
MES 05
150
30
MES 06
160
10
01
02
03
04
05
07
ESTRUCTURAS
Obras provisionales
Coberturas
TOTAL ESTRUCTURAS
4,934.53
7,847.44
25,211.51
28,227.64
116,802.40
37,541.13
220,564.65
4,934.53
7,847.44
25,211.51
1,411.38
0.00
0.00
39,404.86
0.00
0.00
0.00
23,993.49
26,280.54
0.00
50,274.03
0.00
0.00
0.00
2,822.77
58,401.20
0.00
61,223.97
0.00
0.00
0.00
0.00
32,120.66
0.00
32,120.66
0.00
0.00
0.00
0.00
0.00
30,032.90
30,032.90
0.00
0.00
0.00
0.00
0.00
7,508.23
7,508.23
09
10
11
12
13
14
16
17
18
19
20
22
23
24
ARQUITECTURA
Cielo Rasos
Pisos y Pavimentos
Contrazocalos
Zcalos
Cubiertas
Cerrajeria
Pintura
TOTAL ARQUITECTURA
27,702.12
29,695.97
9,710.28
17,192.53
2,540.64
1,155.38
756.87
114.38
15,999.26
3,784.93
857.74
24,590.08
5,456.13
2,157.22
141,713.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,232.98
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,232.98
13,851.06
8,908.79
971.03
1,719.25
254.06
115.54
0.00
0.00
1,599.93
378.49
0.00
0.00
0.00
0.00
27,798.15
7,618.08
17,817.58
5,826.17
8,596.27
1,270.32
577.69
454.12
68.63
6,399.70
1,513.97
171.55
9,836.03
0.00
0.00
60,150.11
0.00
2,969.60
2,913.08
5,157.76
762.19
346.61
302.75
45.75
7,999.63
1,892.47
686.19
14,754.05
5,456.13
431.44
43,717.65
0.00
0.00
0.00
1,719.25
254.06
115.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,725.78
3,814.63
25
26
Instalacin Sanitaria
TOTAL INST. SANITARIAS
4,847.40
6,473.42
11,320.82
0.00
0.00
0.00
484.74
647.34
1,132.08
969.48
1,294.68
2,264.16
2,181.33
2,913.04
5,094.37
969.48
1,294.68
2,264.16
242.37
323.68
566.05
29
30
31
32
33
34
35
36
Pararrayos
Artefactos
TOTAL INST. ELECTRICAS
3,432.21
70.40
138.20
100.03
3,054.78
3,699.22
3,134.16
6,530.65
20,159.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
343.22
10.56
20.73
0.00
0.00
0.00
0.00
0.00
374.51
1,372.88
28.16
55.28
0.00
0.00
0.00
0.00
0.00
1,456.32
1,372.88
28.16
55.28
30.01
0.00
0.00
0.00
0.00
1,486.33
343.23
3.52
6.91
55.02
1,221.91
1,479.69
0.00
1,306.13
4,416.41
0.00
0.00
0.00
15.00
1,832.87
2,219.53
3,134.16
5,224.52
12,426.08
220,564.65
141,713.53
11,320.82
20,159.65
39,404.86
0.00
0.00
0.00
50,274.03
6,232.98
1,132.08
374.51
61,223.97
27,798.15
2,264.16
1,456.32
32,120.66
60,150.11
5,094.37
1,486.33
30,032.90
43,717.65
2,264.16
4,416.41
7,508.23
3,814.63
566.05
12,426.08
393,758.65
78,751.73
472,510.38
85,051.87
557,562.25
1.04966
585,250.25
39,404.86
7,880.97
47,285.83
8,511.45
55,797.28
1.04966
58,568.17
10.01%
10.01%
58,013.60
11,602.72
69,616.32
12,530.94
82,147.26
1.04966
86,226.69
14.73%
24.74%
92,742.60
18,548.52
111,291.12
20,032.40
131,323.52
1.04966
137,845.05
23.55%
48.29%
98,851.47
19,770.29
118,621.76
21,351.92
139,973.68
1.04966
146,924.77
25.10%
73.40%
80,431.12
16,086.22
96,517.34
17,373.12
113,890.46
1.04966
119,546.26
20.43%
93.82%
24,314.99
4,863.00
29,177.99
5,252.04
34,430.03
1.04966
36,139.83
6.18%
100.00%
01
02
03
04
RESUMEN
ESTRUCTURAS
ARQUITECTURA
COSTO DIRECTO
COSTO TOTAL
IGV
TOTAL PRESUPUESTO S/.
FACTOR DE RELACION
TOTAL PRESUPUESTO OFERTA
% AVANCE
% AVANCE ACUMULADO
Cronogramas
Pgina 19 de 58
CONSTRUCTORA VI SAC
CRONOGRAMA VALORIZADO DE OBRA

REPROGRAMADO DE ACUERDO A FECHA DE INICIO DE OBRA
OBRA
LUGAR SAN JOSE DE SISA, EL DORADO, SAN MARTIN
PLAZO 160 DIAS
PRESUPUESTO
MONTO
5/18/2000
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
10/24/2000
#NAME?
01
02
03
04
05
07
ESTRUCTURAS
Obras provisionales
Coberturas
TOTAL ESTRUCTURAS
4,934.53
7,847.44
25,211.51
28,227.64
116,802.40
37,541.13
220,564.65
2,302.78
3,662.14
11,765.37
658.64
0.00
0.00
18,388.93
2,631.75
4,185.30
13,446.14
11,949.70
12,264.25
0.00
44,477.14
0.00
0.00
0.00
14,207.91
43,216.89
0.00
57,424.80
0.00
0.00
0.00
1,411.39
46,331.62
0.00
47,743.00
0.00
0.00
0.00
0.00
14,989.64
16,017.55
31,007.19
0.00
0.00
0.00
0.00
0.00
21,523.58
21,523.58
09
10
11
12
13
14
16
17
18
19
20
22
23
24
ARQUITECTURA
Cielo Rasos
Pisos y Pavimentos
Contrazocalos
Zcalos
Cubiertas
Cerrajeria
Pintura
TOTAL ARQUITECTURA
27,702.12
29,695.97
9,710.28
17,192.53
2,540.64
1,155.38
756.87
114.38
15,999.26
3,784.93
857.74
24,590.08
5,456.13
2,157.22
141,713.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,908.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,908.72
10,249.79
4,454.40
485.52
859.63
127.03
57.77
0.00
0.00
799.97
189.25
0.00
0.00
0.00
0.00
17,223.33
10,988.51
13,957.10
3,592.81
5,444.30
804.53
365.87
242.20
36.60
4,213.14
996.70
91.49
5,245.88
0.00
0.00
45,979.13
3,555.10
9,898.66
4,272.52
6,762.40
999.32
454.45
373.39
56.43
7,253.00
1,715.84
446.02
12,458.97
2,909.94
230.10
51,386.13
0.00
1,385.81
1,359.44
4,126.20
609.75
277.29
141.28
21.35
3,733.16
883.15
320.22
6,885.22
2,546.19
1,927.12
24,216.20
25
26
Instalacin Sanitaria
TOTAL INST. SANITARIAS
4,847.40
6,473.42
11,320.82
0.00
0.00
0.00
226.21
302.09
528.30
743.27
992.59
1,735.86
1,648.12
2,200.96
3,849.08
1,535.01
2,049.91
3,584.92
694.79
927.86
1,622.66
29
30
31
32
33
34
35
36
Pararrayos
Artefactos
TOTAL INST. ELECTRICAS
3,432.21
70.40
138.20
100.03
3,054.78
3,699.22
3,134.16
6,530.65
20,159.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
160.17
4.93
9.67
0.00
0.00
0.00
0.00
0.00
174.77
869.49
19.71
38.70
0.00
0.00
0.00
0.00
0.00
927.90
1,418.64
29.10
57.12
16.01
0.00
0.00
0.00
0.00
1,520.87
823.73
15.02
29.48
43.35
651.69
789.17
0.00
696.60
3,049.04
160.17
1.64
3.22
40.68
2,403.09
2,910.05
3,134.16
5,834.05
14,487.07
220,564.65
141,713.53
11,320.82
20,159.65
18,388.93
0.00
0.00
0.00
44,477.14
2,908.72
528.30
174.77
57,424.80
17,223.33
1,735.86
927.90
47,743.00
45,979.13
3,849.08
1,520.87
31,007.19
51,386.13
3,584.92
3,049.04
21,523.58
24,216.20
1,622.66
14,487.07
393,758.65
78,751.73
472,510.38
1.04966
495,975.25
18,388.93
3,677.79
22,066.72
1.04966
23,162.56
4.67%
4.67%
48,088.94
9,617.79
57,706.73
1.04966
60,572.44
12.21%
16.88%
77,311.89
15,462.38
92,774.27
1.04966
97,381.44
19.63%
36.52%
99,092.08
19,818.42
118,910.50
1.04966
124,815.60
25.17%
61.68%
89,027.28
17,805.46
106,832.74
1.04966
112,138.06
22.61%
84.29%
61,849.51
12,369.90
74,219.41
1.04966
77,905.15
15.71%
100.00%
01
02
03
04
RESUMEN
ESTRUCTURAS
ARQUITECTURA
COSTO DIRECTO
COSTO TOTAL
FACTOR DE RELACION
COSTO TOTAL x FACTOR DE RELACION
% AVANCE
% AVANCE ACUMULADO
Cronogramas
Pgina 20 de 58
CONSTRUCTORA VI SAC
CALCULO DEL ADELANTO EN EFECTIVO

OBRA
LUGAR
PBASE
POFERTA
F.RELACION

557,562.25
585,250.25
1.04966
ESTRUCTURAS
ARQUITECTURA
COSTO DIRECTO
COSTO TOTAL
COSTO TOTAL * FR
ADELANTO MAXIMO
ADELANTO SOLICITADO
IGV
ADELANTO TOTAL
Adelanto Directo
220,564.65
141,713.53
11,320.82
20,159.65
20%
20%
18%
393,758.65
78,751.73
472,510.38
495,975.25
99,195.05
99,194.96
17,855.09
117,050.05
Pgina 21 de 58
CALCULO DE ADELANTO DE MATERIALES

RECORDAR QUE ADELANTO DE MATERIALES <= 40% MONTO OFERTADO (Art 88 inc b del Reglamento)
Ir
* Costo _ To
Io
Costo _ Total = (Costo _ Directo + GGU ) * Facto
MontoMaximo = Coeficiente * % *
ESTRUCTURAS
CD =
GGU =
FR =
CT =
220,564.65
44,112.93
1.04966
277,821.47
IU
MONTO BASE
MONTO OFERTA
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
557,562.25
585,250.25
1.04966
Adelanto
Solicitado
5,041.02
Saldo por
Utilizar
17
BLOQUE Y LADRILLO
0.088
20.46%
327.89
330.44
5,041.02
38
HORMIGON
0.088
26.14%
249.88
256.23
6,553.19
6,553.19
05
AGREGADO GRUESO
0.088
53.40%
305.26
305.26
13,055.39
13,055.39
43
MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA

0.057 100.00%
327.03
333.20
16,134.59
16,134.59
30
DOLAR (GENERAL PONDERADO)
0.072
100.00%
336.14
338.74
20,157.87
20,157.87
03
ACERO DE CONSTRUCCION CORRUGADO
0.096
100.00%
213.58
223.87
27,955.83
27,955.83
21
CEMENTO PORTLAND TIPO I
0.154
100.00%
347.18
350.55
43,199.81
43,199.81
132,097.70
ARQUITECTURA
CD =
141,713.53
GGU =
28,342.71
FR =
1.04966
CT =
178,501.23
IU
0.00
MONTO BASE
MONTO OFERTA
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
132,097.70
557,562.25
585,250.25
1.04966
Adelanto
Solicitado
Saldo por
Utilizar
59
PLANCHA DE ASBESTO-CEMENTO
0.075
29.33%
174.80
167.20
3,755.86
3,755.86
30
0.075
33.33%
336.14
338.74
4,496.60
4,496.60
02
ACERO DE CONSTRUCCION LISO
0.075
37.34%
214.34
225.95
5,269.70
5,269.70
04
AGREGADO FINO
0.098
26.53%
279.58
286.00
4,747.49
4,747.49
54
PINTURA LATEX
0.098
48.98%
307.40
311.80
8,690.77
8,690.77
17
BLOQUE Y LADRILLO
0.068
100.00%
327.89
330.44
12,232.48
12,232.48
43

0.077 100.00%
327.03
333.20
14,003.91
14,003.91
21
347.18
350.55
17,302.45
17,302.45
0.096
100.00%
70,499.26
CD =
11,320.82
GGU =
2,264.16
FR =
1.04966
CT =
14,259.61
IU
0.00
MONTO BASE
MONTO OFERTA
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
70,499.26
557,562.25
585,250.25
1.04966
Adelanto
Solicitado
Saldo por
Utilizar
30
0.095
16.84%
336.14
338.74
229.89
229.89
21
0.095
31.58%
347.18
350.55
431.96
431.96
43

0.095
51.58%
327.03
333.20
711.92
711.92
61
PLANCHA GALVANIZADA
0.074
40.54%
229.80
227.23
423.00
423.00
77
VALVULA DE BRONCE NACIONAL
0.074
59.46%
288.82
282.88
614.52
614.52
65
TUBO DE ACERO NEGRO Y/O GALVANIZADO 0.052
100.00%
175.32
186.46
788.62
788.62
72
TUBERIA DE PVC AGUA-DESAG-ELEC
100.00%
255.65
255.42
2,578.67
2,578.67
0.181
5,778.58
CD =
20,159.65
GGU =
4,031.93
MONTO BASE
MONTO OFERTA
Adelantos Materiales
0.00
5,778.58
557,562.25
585,250.25
Pgina 22 de 58

Ir
* Costo _ To
Io
FR
CT
=
=
1.04966
25,392.93
IU
FACTOR DE RELACION
INSUMO
COEF
Io
Nov-99
Ir
Mar-00
Monto
Maximo
1.04966
Adelanto
Solicitado
Saldo por
Utilizar
06
ALAMBRE Y CABLE DE COBRE DESNUDO
0.100
22.00%
380.73
385.87
566.19
566.19
07
ALAMBRE Y CABLE TIPO TW Y THW
0.100
31.00%
259.60
265.12
803.92
803.92
19
CABLE NYY - CABLE NKY
0.100
47.00%
316.38
318.70
1,202.22
1,202.22
62
POSTE DE CONCRETO
0.050
28.00%
214.94
215.06
355.70
355.70
21
0.050
46.00%
347.18
350.55
589.71
589.71
30
0.087
39.08%
336.14
338.74
870.03
870.03
72
0.087
60.92%
255.65
255.42
1,344.62
1,344.62
56
PLANCHA DE ACERO LAC
0.062
100.00%
210.45
220.80
1,651.79
1,651.79
11
ARTEFACTO ALUMBRADO EXTERIOR
0.064
100.00%
252.52
221.23
1,423.77
1,423.77
12
ARTEFACTO DE ALUMBRADO INTERIOR
0.219
100.00%
267.42
246.74
5,131.01
5,131.01
13,938.96
0.00
13,938.96
NOTA : LO QUE PIDO NO DEBE SUPERAR EL 40% DE CADA COSTO TOTAL Y EN GLOBAL EL 40% DEL PRESUPUESTO OFERTADO
ADELANTOS SOLICITADOS
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
02
01
DINOSELVA S.A.
IU
INSUMO
21 CEMENTO PORTLAND TIPO I

COEF
0.154
0.096
%
100.00%
100.00%
Io
Nov-99
Ir
Mar-00
347.18
347.18
350.55
350.55
El Adelanto Solicitado < Monto Maximo :. Procede el Adelanto
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
02
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
43,199.81
17,302.45
43,199.81
12,300.19
0.00
5,002.26
60,502.26
IGV
Adelanto Total
55,500.00
9,990.00
65,490.00
5,002.26
02
ACERO
COMERCIAL DEL ACERO S.A.
IU
INSUMO
03 ACERO DE CONSTRUCCION CORRUGADO

02 ACERO DE CONSTRUCCION LISO
COEF
0.096
0.075
%
100.00%
37.34%
Io
Nov-99
Ir
Mar-00
213.58
214.34
223.87
225.95
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
27,955.83
5,269.70
27,955.83
5,269.70
0.00
0.00
33,225.53
IGV
Adelanto Total
33,225.53
5,980.60
39,206.13
Debo tener presente que la relacin de Insumos
Pgina 23 de 58

Ir
* Costo _ To
Io
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
02
Debo tener presente que la relacin de Insumos
03
LADRILLO
LADRILLERA HUACHIPA S.A.
IU
INSUMO
17 BLOQUE Y LADRILLO
COEF
0.088
0.068
%
20.46%
100.00%
Io
Nov-99
Ir
Mar-00
327.89
327.89
330.44
330.44
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
INSUMO
30 DOLAR (GENERAL PONDERADO)
COEF
0.072
%
100.00%
Io
Nov-99
Ir
Mar-00
336.14
338.74
EXPEDIENTE
MATERIAL
PROVEEDOR
FOR
01
01
02
INSUMO
38 HORMIGON
05 AGREGADO GRUESO
04 AGREGADO FINO
COEF
0.088
0.088
0.098
%
26.14%
53.40%
26.53%
Io
Nov-99
Ir
Mar-00
249.88
305.26
279.58
256.23
305.26
286.00
Saldo por
Utilizar
5,041.02
12,232.48
5,041.02
12,232.48
0.00
0.00
17,273.50
IGV
Adelanto Total
17,273.50
3,109.23
20,382.73
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
20,157.87
18,256.00
1,901.87
20,157.87
IGV
Adelanto Total
18,256.00
3,286.08
21,542.08
1,901.87
Debo tener presente que la relacin de
05
AGREGADOS
COMERCIAL TARAPOTO S.R.L.
IU
Adelanto
Solicitado
Debo tener presente que la relacin de Insumos que proviene
04
LAMINAS TERMOACUSTICAS
COMERCIAL INDUSTRIAL S.A.
IU
Monto
Maximo
Monto
Maximo
Adelanto
Solicitado
Saldo por
Utilizar
6,553.19
13,055.39
4,747.49
6,400.00
10,512.51
4,747.49
153.19
2,542.88
0.00
24,356.07
IGV
Adelanto Total
21,660.00
3,898.80
25,558.80
2,696.07
Pgina 24 de 58
CONSTRUCTORA VI SAC
JUSTIFICACION DEL 60%

OBRA
LUGAR
PBASE
POFERTA
F.RELACION
EXPEDIENTE
MATERIAL
PROVEEDOR

557,562.25
585,250.25
1.04966
01
DINOSELVA S.A.
EXPEDIENTE
01
CONCEPTO
EFECTIVO
MONTO
117,050.05
65,490.00
MONTO
ACUMULADO
117,050.05
182,540.05
%
ACUMULADO
20.00%
20.00%
11.19%
31.19%
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
%
ACUMULADO
20.00%
20.00%
11.19%
31.19%
6.70%
37.89%
EXPEDIENTE 02
MATERIAL
ACERO
PROVEEDOR COMERCIAL DEL ACERO S.A.
EXPEDIENTE
01
02
CONCEPTO
EFECTIVO
ACERO
MONTO
117,050.05
65,490.00
39,206.13
EXPEDIENTE 03
MATERIAL
LADRILLO
PROVEEDOR LADRILLERA HUACHIPA S.A.
EXPEDIENTE
01
02
03
CONCEPTO
EFECTIVO
ACERO
LADRILLO
MONTO
117,050.05
65,490.00
39,206.13
20,382.73
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
242,128.91
%
20.00%
11.19%
6.70%
3.48%
%
ACUMULADO
20.00%
31.19%
37.89%
41.37%
EXPEDIENTE 04
MATERIAL
PROVEEDOR COMERCIAL INDUSTRIAL S.A.
EXPEDIENTE
01
02
03
04
CONCEPTO
EFECTIVO
ACERO
LADRILLO
MONTO
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
242,128.91
263,670.99
%
20.00%
11.19%
6.70%
3.48%
3.68%
%
ACUMULADO
20.00%
31.19%
37.89%
41.37%
45.05%
EXPEDIENTE 05
MATERIAL
AGREGADOS
PROVEEDOR COMERCIAL TARAPOTO S.R.L.
EXPEDIENTE
01
02
03
04
05
CONCEPTO
EFECTIVO
ACERO
LADRILLO
AGREGADOS
MONTO
117,050.05
65,490.00
39,206.13
20,382.73
21,542.08
25,558.80
JUSTIF. 60%
MONTO
ACUMULADO
117,050.05
182,540.05
221,746.18
242,128.91
263,670.99
289,229.79
%
20.00%
11.19%
6.70%
3.48%
3.68%
4.37%
%
ACUMULADO
20.00%
31.19%
37.89%
41.37%
45.05%
49.42%
Pgina 25 de 58
SENCICO
FORMULA POLINOMICA DE REAJUSTE
30-Nov-99
ESTRUCTURAS
OBRA
FECHA
FORMULA
K = 0.285
MOr
AHBr
MMr
Mr
Dr
Ar
Cr
GGUr
+ 0.088
+ 0.081
+ 0.057
+ 0.072
+ 0.096
+ 0.154
+ 0.167
MOo
AHBo
MMo
Mo
Do
Ao
Co
GGUo
SIMBOLO
IU
INSUMO
COEF
Io
Nov-99
MO
47 MANO DE OBRA (INCLUIDO LEYES SOCIALES)
0.285 100.00 258.94
AHB
PROMEDIO PONDERADO
38 HORMIGON
05 AGREGADO GRUESO
0.088 100.00
20.46
26.14
53.40
MM
PROMEDIO PONDERADO
48 MAQUINARIA Y EQUIPO NACIONAL
49 MAQUINARIA Y EQUIPO IMPORTADO
0.081 100.00 291.38

23.46 317.68
76.54 283.32
43 MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA
0.057 100.00 327.03
0.072 100.00 336.14
0.096 100.00 213.58
0.154 100.00 347.18
GGU 39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR
295.41
327.89
249.88
305.26
0.167 100.00 271.95

1.000
FORMULA
K = 0.419
SIMBOLO
ARQUITECTURA
MOr
AD Pr
PAMr
Br
Mr
Cr
GGUr
+ 0.075
+ 0.098
+ 0.068
+ 0.077
+ 0.096
+ 0.167
MOo
ADPo
PAMo
Bo
Mo
Co
GGUo
IU
INSUMO
COEF
Io
Nov-99
MO
0.419 100.00 258.94
ADP
PROMEDIO PONDERADO
59 PLANCHA DE ASBESTO-CEMENTO
0.075 100.00
29.33
33.33
37.34
243.34
174.80
336.14
214.34
PAM
PROMEDIO PONDERADO
04 AGREGADO FINO
54 PINTURA LATEX
0.098 100.00
24.49
26.53
48.98
302.54
317.68
279.58
307.40
0.068 100.00 327.89
0.077 100.00 327.03
6
7
0.096 100.00 347.18

0.167 100.00 271.95
1.000
FORMULA
MOr
MCDr
V Pr
Tr
Mr
PVCr
GGUr
K = 0.273
+ 0.095
+ 0.074
+ 0.052
+ 0.158
+ 0.181
+ 0.167
MOo
MCDo
VPo
To
Mo
PVCo
GGUo
SIMBOLO
1
MO
MCD
VP
4
5
IU
INSUMO
COEF
Io
Nov-99
0.273 100.00 258.94
PROMEDIO PONDERADO
0.095 100.00
16.84
31.58
51.58
PROMEDIO PONDERADO
61 PLANCHA GALVANIZADA
77 VALVULA DE BRONCE NACIONAL
0.074 100.00 264.89

40.54 229.80
59.46 288.82
65 TUBO DE ACERO NEGRO Y/O GALVANIZADO
0.052 100.00 175.32
0.158 100.00 283.32
334.93
336.14
347.18
327.03
PVC 72 TUBERIA DE PVC AGUA-DESAG-ELEC
0.181 100.00 255.65
0.167 100.00 271.95

1.000
FORMULA
MOr
CAAr
CPMr
TDr
Pr
AEr
AIr
GGUr
K = 0.251
+ 0.100
+ 0.050
+ 0.087
+ 0.062
+ 0.064
+ 0.219
+ 0.167
MOo
CAAo
CPMo
TDo
Po
AEo
AIo
GGUo
SIMBOLO
IU
INSUMO
COEF
Io
Nov-99
MO
0.251 100.00 258.94
CAA
PROMEDIO PONDERADO
06 ALAMBRE Y CABLE DE COBRE DESNUDO
07 ALAMBRE Y CABLE TIPO TW Y THW
19 CABLE NYY - CABLE NKY
0.100 100.00
22.00
31.00
47.00
312.94
380.73
259.60
316.38
CPM
PROMEDIO PONDERADO
62 POSTE DE CONCRETO
0.050 100.00
26.00
28.00
46.00
302.48
317.68
214.94
347.18
TD
PROMEDIO PONDERADO
0.087 100.00 287.11

39.08 336.14
72 TUBERIA DE PVC AGUA-DESAG-ELEC

5
6
7
8
60.92 255.65
56 PLANCHA DE ACERO LAC
0.062 100.00 210.45
AE
11 ARTEFACTO ALUMBRADO EXTERIOR
0.064 100.00 252.52
AI
12 ARTEFACTO DE ALUMBRADO INTERIOR
0.219 100.00 267.42
0.167 100.00 271.95

1.000
Ar
Cr
GGUr
+ 0.154
+ 0.167
Ao
Co
GGUo
Ir
Jul-00
Ki
258.94 0.285
298.46 0.089
329.83
260.03
305.26
286.96 0.080
313.08
278.96
338.07 0.059
345.35 0.074
235.45 0.106
353.65 0.157
280.45 0.172
1.022
Mr
Cr
GGUr
+ 0.096
+ 0.167
o
Co
GGUo
Ir
Jul-00
Ki
258.94 0.419
251.12 0.077
160.18
345.35
238.43
308.81 0.100
313.08
289.24
317.27
329.83 0.068
338.07 0.080
353.65 0.098
280.45 0.172
1.014
PVCr
GGUr
+ 0.181
+ 0.167
PVCo
GGUo
Ir
Jul-00
Ki
258.94 0.273
344.22 0.098
345.35
353.65
338.07
255.85 0.071
227.39
275.25
209.49 0.062
278.96 0.156
260.79 0.185
280.45 0.172
1.017
AEr
AIr
GGUr
+ 0.219
+ 0.167
AEo
AIo
GGUo
Ir
Jul-00
Ki
258.94 0.251
324.11 0.104
393.59
272.27
325.77
304.55 0.050
313.08
215.97
353.65
293.84 0.089
345.35
260.79
231.77 0.068
202.72 0.051
233.70 0.191
280.45 0.172
0.976
CALCULO DEL REAJUSTE

OBRA
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
VALORIZACION N 01 AL 31 DE MAYO DEL 2000

Formula
Val
01
Formula
Val
01
Formula
Val
01
Formula
Val
01
Estructuras
30,925.65
23,162.55
30,925.65
23,162.55
Mes
Apr-00 1.014
Real
Reajuste
Programado Reconocido
Monto Valorizados
Real
Programado
0.00
0.00
0.00
0.00
Mes
0.00
0.00
432.96
0.00
0.00
432.96
432.96
324.28
432.96
0.00
0.00
432.96
Ka=
Apr-00
Real
Apr-00 1.010
0.00
0.00
Mes
Reajuste
0.00
0.00
0.00
0.00
Mes
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ka=
Apr-00
Reajuste
1.013
Reajuste
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ka=
Apr-00
Reajuste
Deducciones
Efectivo
Materiales
0.988
Reajuste
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1ra Regla: En la 1ra

Valorizacin el Reajuste
Reconocido ser el Real
Reajuste
Deducciones
Efectivo
Materiales
0.00
Real
Apr-00 0.988
1.010
Reajuste
Total
0.00
Real
Apr-00 1.013
Deducciones
Efectivo
Materiales
0.00
Monto Valorizados
Real
Programado
1.014
Reajuste
Total
324.28
Monto Valorizados
Real
Programado
Apr-00
Deducciones
Efectivo
Materiales
432.96
Arquitectura
Siempre debo tomar en

cuenta los Montos
Acumulados
Ka=
Monto Valorizados
Real
Programado
Reajuste Total
Anterior
Saldo
432.96
0.00
432.96
Pgina 32 de 58

OBRA
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
VALORIZACION N 02 AL 30 DE JUNIO DEL 2000

Formula
Val
01
02
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
Mes
Real
Reajuste
May-00
Deducciones
Efectivo
Materiales
1.018
Reajuste
Total
30,925.65
64,443.14
23,162.55 May-00 1.018

56,023.05 May-00 1.018
556.66
1,159.98
416.93
1,008.41
556.66
1,159.98
0.00
0.00
0.00
0.00
556.66
1,159.98
95,368.79
79,185.60
1,716.64
1,425.34
1,716.64
0.00
0.00
1,716.64
Ka=
May-00
Arquitectura
Val
01
02
0.00
3,473.39
0.00 May-00 1.010

3,663.81 May-00 1.010
0.00
34.73
0.00
36.64
0.00
34.73
0.00
0.00
0.00
0.00
0.00
34.73
3,473.39
3,663.81
34.73
36.64
34.73
0.00
0.00
34.73
Ka=
May-00
Formula
Mes
Real
Reajuste
1.012
Val
01
02
0.00
1,007.80
0.00 May-00 1.012

665.45 May-00 1.012
0.00
12.09
0.00
7.99
0.00
12.09
0.00
0.00
0.00
0.00
0.00
12.09
1,007.80
665.45
12.09
7.99
12.09
0.00
0.00
12.09
Ka=
May-00
Formula
Val
01
02
Real
Monto Valorizados
Real
Programado
Mes
Real
Reajuste
Deducciones
Efectivo
Materiales
Reajuste
Total
0.985
Reajuste
Total
0.00
244.36
0.00 May-00 0.985

220.14 May-00 0.985
0.00
-3.67
0.00
-3.30
0.00
-3.67
0.00
0.00
0.00
0.00
0.00
-3.67
244.36
220.14
-3.67
-3.30
-3.67
0.00
0.00
-3.67

cuenta los Montos
Acumulados
Deducciones
Efectivo
Materiales
Reajuste
Total
Monto Valorizados
Real
Programado
Mes
Reajuste
Deducciones
Efectivo
Materiales
1.010
Monto Valorizados
Real
Programado
2da Regla: Si la obra esta

Adelantada y viene de estar
Adelantada el Reajuste
Reajuste
Reajuste Total
Anterior
Saldo
1,759.79
432.96
1,326.83
Pgina 33 de 58

OBRA
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
VALORIZACION N 03 AL 31 DE JULIO DEL 2000

Formula
Val
01
02
03
Formula
Val
01
02
03
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
30,925.65
64,443.14
72,487.36
23,162.55
56,023.05
72,331.82
167,856.15
151,517.42
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
0.00
3,663.81
21,694.37
24,077.04
25,358.18
Real
Mes
Jun-00 1.013
Jun-00 1.013
Jun-00 1.013
01
02
03
0.00
1,007.80
2,366.12
0.00
665.45
2,186.47
3,373.92
2,851.92
Mes
Jun-00 1.015
Jun-00 1.015
Jun-00 1.015
Val
01
02
03
0.00
244.36
1,836.09
0.00
220.14
1,168.77
2,080.45
1,388.91

cuenta los Montos
Acumulados
Mes
Jun-00 0.981
Jun-00 0.981
Jun-00 0.981
1.018
Reajuste
Total
486.41
1,176.48
1,518.97
649.44
1,353.31
1,522.23
18.23
37.98
42.72
57.98
120.79
193.86
573.23
1,194.54
1,285.65
3,524.98
3,181.86
3,524.98
98.93
372.63
3,053.42
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
45.15
267.85
0.00
47.63
282.03
0.00
45.15
267.85
0.00
2.06
12.24
0.00
2.60
15.41
0.00
40.49
240.20
313.00
329.66
313.00
14.30
18.01
280.69
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
15.12
35.49
0.00
9.98
32.80
0.00
15.12
35.49
0.00
0.60
1.40
0.00
0.00
0.00
0.00
14.52
34.09
50.61
42.78
50.61
2.00
0.00
48.61
Ka=
May-00
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,353.31
1,522.23
Val
Arquitectura
Monto Valorizados
Real
Programado
Formula
Mes
Jun-00 1.021
Jun-00 1.021
Jun-00 1.021
Reajuste
Real
Reajuste
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-4.64
-34.89
0.00
-4.18
-22.21
0.00
-4.64
-34.89
0.00
-0.20
-1.49
0.00
0.00
0.00
0.00
-4.44
-33.40
-39.53
-26.39
-39.53
-1.69
0.00
-37.84
3ra Regla: Si la obra esta

Atrasada el Reajuste
Reajuste
Reajuste Total
Anterior
Saldo
3,344.88
1,759.79
1,585.09
Pgina 34 de 58

OBRA
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966

Formula
Val
01
02
03
04
Formula
Val
01
02
03
04
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
30,925.65
64,443.14
72,487.36
56,671.43
23,162.55
56,023.05
72,331.82
60,136.71
224,527.58
211,654.13
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
57,926.83
0.00
3,663.81
21,694.37
57,914.95
82,003.87
83,273.13
Real
Mes
Jun-00
Jul-00
Jul-00
Jul-00
1.013
1.014
1.014
1.014
01
02
03
04
0.00
1,007.80
2,366.12
2,902.50
0.00
665.45
2,186.47
4,848.27
6,276.42
7,700.19
Mes
Jun-00
Jul-00
Jul-00
Jul-00
1.015
1.017
1.017
1.017
Val
01
02
03
04
0.00
244.36
1,836.09
1,960.32
0.00
220.14
1,168.77
1,915.67
4,040.77
3,304.58

cuenta los Montos
Acumulados
Mes
Jun-00
Jul-00
Jul-00
Jul-00
0.981
0.976
0.976
0.976
1.018
Reajuste
Total
486.41
1,232.51
1,591.30
1,323.01
649.44
1,417.75
1,594.72
1,246.77
18.23
50.64
56.96
44.54
57.98
241.96
330.13
454.72
573.23
1,125.15
1,207.63
747.51
4,908.68
4,633.23
4,908.68
170.37
1,084.79
3,653.52
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
48.63
288.45
810.98
0.00
51.29
303.72
810.81
0.00
48.63
288.45
810.98
0.00
2.75
16.32
45.88
0.00
5.20
30.79
91.76
0.00
40.68
241.34
673.34
1,148.06
1,165.82
1,148.06
64.95
127.75
955.36
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
17.13
40.22
49.34
0.00
11.31
37.17
82.42
0.00
17.13
40.22
49.34
0.00
1.00
2.34
2.87
0.00
0.00
0.00
0.00
0.00
16.13
37.88
46.47
106.69
130.90
106.69
6.21
0.00
100.48
Ka=
May-00
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,417.75
1,594.72
1,246.77
Val
1.021
1.022
1.022
1.022
Arquitectura
Monto Valorizados
Real
Programado
Formula
Mes
Jun-00
Jul-00
Jul-00
Jul-00
Reajuste
Real
Reajuste
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-5.86
-44.07
-47.05
0.00
-5.28
-28.05
-45.98
0.00
-5.86
-44.07
-47.05
0.00
-0.45
-3.36
-3.58
0.00
0.00
0.00
0.00
0.00
-5.41
-40.71
-43.47
-96.98
-79.31
-96.98
-7.39
0.00
-89.59
2da Regla: Si la obra esta

Adelantada y viene de estar
Adelantada el Reajuste
Reajuste
Reajuste Total
Anterior
Saldo
4,619.77
3,344.88
1,274.89
Pgina 35 de 58

OBRA
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
VALORIZACION N 05 AL 30 DE SEPTIEMBRE DEL 2000

Formula
Val
01
02
03
04
05
Estructuras
30,925.65
64,443.14
72,487.36
56,671.43
38,360.19
262,887.77
Formula
Val
01
02
03
04
05
250,710.54
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
57,926.83
64,878.61
Mes
0.00 Jun-00 1.013

3,663.81 Jul-00 1.014
21,694.37 Aug-00 1.016
57,914.95 Aug-00 1.016
64,725.56 Aug-00 1.016
147,998.69
Real
Val
01
02
03
04
05
0.00
1,007.80
2,366.12
2,902.50
2,324.05
8,600.47
Mes
0.00 Jun-00 1.015

665.45 Jul-00 1.017
2,186.47 Aug-00 1.019
4,848.27 Aug-00 1.019
4,515.54 Aug-00 1.019
12,215.73
Val
01
02
03
04
05
0.00
244.36
1,836.09
1,960.32
3,845.35
0.00 Jun-00 0.981

220.14 Jul-00 0.976
1,168.77 Aug-00 0.974
1,915.67 Aug-00 0.974
3,840.55 Aug-00 0.974
7,886.12
7,145.13
Mes
649.44
1,417.75
1,739.70
1,360.11
920.64
18.23
50.64
85.45
66.80
45.22
57.98
241.96
466.01
560.98
672.10
573.23
1,125.15
1,188.24
732.33
203.32
6,087.64
5,835.51
6,087.64
266.34
1,999.03
3,822.27
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
48.63
329.66
926.83
1,038.06
0.00
51.29
347.11
926.64
1,035.61
0.00
48.63
329.66
926.83
1,038.06
0.00
2.75
24.48
68.82
77.08
0.00
5.20
46.20
135.11
177.92
0.00
40.68
258.98
722.90
783.06
2,343.18
2,360.65
2,343.18
173.13
364.43
1,805.62
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
17.13
44.96
55.15
44.16
0.00
11.31
41.54
92.12
85.80
0.00
17.13
44.96
55.15
44.16
0.00
1.00
3.27
4.02
3.22
0.00
0.00
0.00
0.00
0.00
0.00
16.13
41.69
51.13
40.94
161.40
230.77
161.40
11.51
0.00
149.89
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-5.86
-47.74
-50.97
-99.98
0.00
-5.28
-30.39
-49.81
-99.85
0.00
-5.86
-47.74
-50.97
-99.98
0.00
-0.45
-4.10
-4.38
-8.59
0.00
0.00
0.00
0.00
0.00
0.00
-5.41
-43.64
-46.59
-91.39
-204.55
-185.33
-204.55
-17.52
0.00
-187.03
Reajuste Total
Anterior
Saldo

cuenta los Montos
Acumulados
1.018
Reajuste
Total
486.41
1,232.51
1,735.96
1,443.28
937.35
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,417.75
1,739.70
1,360.11
920.64
Monto Valorizados
Real
Programado
Formula
Mes
23,162.55 Jun-00 1.021

56,023.05 Jul-00 1.022
72,331.82 Aug-00 1.024
60,136.71 Aug-00 1.024
39,056.41 Aug-00 1.024
Reajuste
Arquitectura
146,882.48
Formula
Ka=
Monto Valorizados
Real
Programado
Reajuste
5,590.75
4,619.77
970.98
Pgina 36 de 58

OBRA
LUGAR
PBASE
557,562.25
POFERTA
585,250.25
F.RELACION 1.04966
VALORIZACION N 06 AL 24 DE OCTUBRE DEL 2000

Formula
Val
01
02
03
04
05
06
Formula
Val
01
02
03
04
05
06
Formula
Estructuras
Ka=
Monto Valorizados
Real
Programado
30,925.65
64,443.14
72,487.36
56,671.43
38,360.19
14,933.73
23,162.55
56,023.05
72,331.82
60,136.71
39,056.41
27,110.96
277,821.50
277,821.50
Monto Valorizados
Real
Programado
0.00
3,473.39
20,603.65
57,926.83
64,878.61
31,618.72
0.00
3,663.81
21,694.37
57,914.95
64,725.56
30,502.51
178,501.20
178,501.20
01
02
03
04
05
06
0.00
1,007.80
2,366.12
2,902.50
2,324.05
5,659.15
0.00
665.45
2,186.47
4,848.27
4,515.54
2,043.89
14,259.62
14,259.62
01
02
03
04
05
06
Real
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
1.013
1.014
1.016
1.018
1.018
1.018
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
1.015
1.017
1.019
1.021
1.021
1.021
0.00
244.36
1,836.09
1,960.32
3,845.35
17,506.82
0.00
220.14
1,168.77
1,915.67
3,840.55
18,247.81
25,392.94
25,392.94
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
0.981
0.976
0.974
0.970
0.970
0.970
649.44
1,417.75
1,739.70
1,473.46
997.36
388.28
18.23
50.64
85.45
89.07
60.29
23.47
57.98
241.96
408.03
425.38
274.84
57.25
573.23
1,125.15
1,246.22
959.01
662.23
307.56
6,665.99
6,738.78
6,665.99
327.15
1,465.44
4,873.40
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.010
Reajuste
Total
0.00
48.63
329.66
1,042.68
1,167.81
569.14
0.00
51.29
347.11
1,042.47
1,165.06
549.05
0.00
48.63
329.66
1,042.68
1,167.81
566.20
0.00
2.75
24.48
91.77
102.78
50.09
0.00
5.20
46.20
178.45
221.86
236.77
0.00
40.68
258.98
772.46
843.17
279.34
3,157.92
3,154.98
3,154.98
271.87
688.48
2,194.63
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
1.012
Reajuste
Total
0.00
17.13
44.96
60.95
48.81
118.84
0.00
11.31
41.54
101.81
94.83
42.92
0.00
17.13
44.96
60.95
48.81
118.84
0.00
1.00
3.27
5.16
4.13
10.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.13
41.69
55.79
44.68
108.77
290.69
292.41
290.69
23.63
0.00
267.06
Ka=
May-00
Real
Reajuste
Deducciones
Efectivo
Materiales
0.985
Reajuste
Total
0.00
-5.86
-47.74
-58.81
-115.36
-525.20
0.00
-5.28
-30.39
-57.47
-115.22
-547.43
0.00
-5.86
-47.74
-58.81
-115.36
-528.02
0.00
-0.45
-4.10
-5.97
-11.71
-53.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-5.41
-43.64
-52.84
-103.65
-474.70
-752.97
-755.79
-755.79
-75.55
0.00
-680.24
Reajuste Total
Anterior
Saldo
1.018
Reajuste
Total
486.41
1,232.51
1,735.96
1,563.55
1,015.47
704.88
Monto Valorizados
Real
Programado
May-00
Deducciones
Efectivo
Materiales
649.44
1,417.75
1,739.70
1,473.46
997.36
388.28
Val
Val
1.021
1.022
1.024
1.026
1.026
1.026
Arquitectura
Monto Valorizados
Real
Programado
Formula
Mes
Jun-00
Jul-00
Aug-00
Sep-00
Sep-00
Sep-00
Reajuste
Reajuste
6,654.85
5,590.75
1,064.10
Pgina 37 de 58
Dm
CONSTRUCTORA VI SAC
Ir - Ia
= A
Io
DEDUCCIONES DE REAJUSTE QUE NO CORRESPONDE

Exp FOR VAL IU
INSUMO
Adelanto
Otorgado
Fecha de
Pago
Coef
Io
Nov-99
Ia
Apr-00
Mes
Reajuste
Ir
Apr-00
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
CEMENTO
PORTLAND TIPO I
43,199.81
18-05-00
0.154
100.00%
347.18
350.55
Apr-00
350.55
42,784.51
30,925.65
4,762.55
42,784.51
4,762.55
0.00
4,808.78
02
01
01
03
ACERO DE
CONSTRUCCION
CORRUGADO
27,955.83
18-05-00
0.096
100.00%
213.58
229.75
Apr-00
229.75
25,988.27
30,925.65
2,968.86
25,988.27
2,968.86
0.00
3,193.63
03
01
01
5,041.02
18-05-00
0.088
20.46%
327.89
328.03
Apr-00
328.03
5,038.87
30,925.65
556.81
5,038.87
556.81
0.00
557.05
04
01
01
30
DOLAR (GENERAL
PONDERADO)
18,256.00
18-05-00
0.072
100.00%
336.14
342.96
Apr-00
342.96
17,892.97
30,925.65
2,226.65
17,892.97
2,226.65
0.00
2,271.83
05
01
01
38
HORMIGON
6,400.00
18-05-00
0.088
26.14%
249.88
256.23
Apr-00
256.23
6,241.39
30,925.65
711.39
6,241.39
711.39
0.00
729.47
05
01
01
05 AGREGADO GRUESO
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Apr-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
01
02
01
21
CEMENTO
PORTLAND TIPO I
12,300.19
18-05-00
0.096
100.00%
347.18
350.55
Apr-00
350.55
12,181.94
0.00
0.00
12,181.94
0.00
0.00
0.00
02
02
01
02
ACERO DE
CONSTRUCCION LISO
5,269.70
18-05-00
0.075
37.34%
214.34
231.88
Apr-00
231.88
4,871.09
0.00
0.00
4,871.09
0.00
0.00
0.00
03
02
01
12,232.48
18-05-00
0.068
100.00%
327.89
328.03
Apr-00
328.03
12,227.26
0.00
0.00
12,227.26
0.00
0.00
0.00
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.22
Apr-00
286.22
4,637.35
0.00
0.00
4,637.35
0.00
0.00
0.00
0.00
0.00
13,014.02
0.00
AGREGADO FINO
Deduccin y Amortizacin Total Estructuras

Deduccin y Amortizacin Total Arquitectura
Deduccin de Materiales
Pgina 38 de 58
CONSTRUCTORA VI SAC

Exp FOR VAL IU
INSUMO
01
01
01
21
01
01
02
21
02
01
01
03
02
01
02
03
03
01
01
17
03
01
02
17
04
01
01
30
04
01
02
30
05
01
01
38
05
01
02
38
05
01
01
05
05
01
02
05
01
02
01
21
01
02
02
21
02
02
01
02
02
02
02
ACERO DE
02 CONSTRUCCION LISO
03
02
01
17
03
02
02
17
05
02
01
04
05
02
02
04
Adelanto
Otorgado
Fecha de
Pago
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Coef
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
CEMENTO
PORTLAND TIPO I
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
May-00
352.03
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
0.00
4,829.08
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
May-00
352.03
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
0.00
10,062.88
ACERO DE
CONSTRUCCION
CORRUGADO
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
May-00
230.32
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
0.00
3,201.55
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
May-00
230.32
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
0.00
6,671.43
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
May-00
329.47
5,016.85
30,925.65
556.81
5,016.85
556.81
0.00
559.49
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
May-00
329.47
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
0.00
1,165.88
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
May-00
343.25
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
0.00
2,273.75
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
May-00
343.25
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
0.00
4,738.05
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
May-00
257.20
6,217.85
30,925.65
711.39
6,217.85
711.39
0.00
732.23
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
May-00
257.20
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
0.00
1,525.83
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
May-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
May-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
May-00
352.03
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
May-00
352.03
12,130.73
3,473.39
333.45
12,130.73
333.45
0.00
338.11
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
May-00
232.68
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
May-00
232.68
4,854.34
3,473.39
97.27
4,854.34
97.27
0.00
105.59
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
May-00
329.47
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
May-00
329.47
12,173.82
3,473.39
236.19
12,173.82
236.19
0.00
237.33
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
May-00
286.87
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
May-00
286.87
4,626.85
3,473.39
90.31
4,626.85
90.31
0.00
92.66

Saldo Anterior
A Reconocer
0.00
0.00
0.00
40,241.74
13,014.02
27,227.72

Saldo Anterior
A Reconocer
0.00
0.00
0.00
773.69
0.00
773.69
BLOQUE Y LADRILLO
DOLAR (GENERAL
PONDERADO)
HORMIGON
AGREGADO GRUESO
CEMENTO
PORTLAND TIPO I
BLOQUE Y LADRILLO
AGREGADO FINO
Pgina 39 de 58
CONSTRUCTORA VI SAC

Exp FOR VAL IU
INSUMO
Fecha de
Pago
Coef
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Sep-00
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
23.15
10,062.88
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
26.04
11,318.99
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
74.15
6,671.43
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
83.41
7,504.21
Adelanto
Otorgado
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
01
01
02
21
01
01
03
21
02
01
01
03
02
01
02
03
02
01
03
03
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
0.64
1,165.88
03
01
03
17
04
01
01
30
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
DOLAR (GENERAL
PONDERADO)
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
0.72
1,311.41
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
14.49
4,738.05
5,329.48
04
01
02
30
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
16.30
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
8.36
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
9.41
1,716.29
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05 AGREGADO GRUESO
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
3,473.39
333.45
12,130.73
333.45
0.78
338.11
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
4.61
2,005.58
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
3,473.39
97.27
4,854.34
97.27
1.31
105.59
626.38
HORMIGON
CEMENTO
PORTLAND TIPO I
02
02
02
02
02
03
ACERO DE
02
CONSTRUCCION LISO
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
20,603.65
577.01
4,757.07
577.01
7.75
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
3,473.39
236.19
12,173.82
236.19
0.13
237.33
03
02
03
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
0.77
1,407.80
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
3,473.39
90.31
4,626.85
90.31
0.38
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
20,603.65
535.68
4,536.54
535.68
2.28
549.65

Saldo Anterior
A Reconocer
314.65
0.00
314.65
70,828.45
40,241.74
30,586.71

Saldo Anterior
A Reconocer
18.01
0.00
18.01
5,363.10
773.69
4,589.41
AGREGADO FINO
Pgina 40 de 58
CONSTRUCTORA VI SAC

Exp FOR VAL IU
INSUMO
Fecha de
Pago
Coef
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Sep-00
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
46.31
10,062.88
Adelanto
Otorgado
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
01
01
02
21
01
01
03
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
52.09
11,318.99
01
01
04
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
56,671.43
8,727.40
16,754.80
8,727.40
40.72
8,849.32
02
01
01
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
02
01
02
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
148.60
6,671.43
02
01
03
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
167.14
7,504.21
02
01
04
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
56,671.43
5,440.46
9,809.77
5,440.46
130.67
5,866.87
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
1.27
1,165.88
03
01
03
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
1.43
1,311.41
03
01
04
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
56,671.43
1,020.36
1,994.63
1,020.36
1.12
1,025.28
04
01
01
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
04
01
02
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
28.99
4,738.05
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
32.61
5,329.48
04
01
04
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
56,671.43
4,080.34
5,792.20
4,080.34
25.49
4,166.65
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
16.79
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
18.88
1,716.29
05
01
04
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
56,671.43
1,303.62
2,356.62
1,303.62
14.76
1,341.81
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
05
01
04
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
56,671.43
2,663.10
2,624.61
2,624.61
0.00
2,624.61
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
3,473.39
333.45
12,130.73
333.45
1.56
338.11
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
9.23
2,005.58
01
02
04
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
57,926.83
5,560.98
9,819.33
5,560.98
25.95
5,638.67
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
02
02
02
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
3,473.39
97.27
4,854.34
97.27
2.61
105.59
02
02
03
ACERO DE
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
20,603.65
577.01
4,757.07
577.01
15.48
626.38
02
02
04
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
57,926.83
1,622.24
4,180.06
1,622.24
43.52
1,761.05
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
3,473.39
236.19
12,173.82
236.19
0.26
237.33
03
02
03
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
1.54
1,407.80
03
02
04
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
57,926.83
3,939.02
10,536.58
3,939.02
4.32
3,958.00
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
3,473.39
90.31
4,626.85
90.31
0.77
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
20,603.65
535.68
4,536.54
535.68
4.54
549.65
05
02
04
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
57,926.83
1,506.06
4,000.86
1,506.06
12.77
1,545.33

Saldo Anterior
A Reconocer
784.85
314.65
470.20
94,702.99
70,828.45
23,874.54

Saldo Anterior
A Reconocer
122.55
18.01
104.54
18,266.15
5,363.10
12,903.05
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
BLOQUE Y LADRILLO
DOLAR (GENERAL
PONDERADO)
HORMIGON
AGREGADO GRUESO
CEMENTO
PORTLAND TIPO I
BLOQUE Y LADRILLO
AGREGADO FINO
Pgina 41 de 58
CONSTRUCTORA VI SAC

Exp FOR VAL IU
INSUMO
Adelanto
Otorgado
Fecha de
Pago
Coef
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Sep-00
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
01
01
02
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
46.31
10,062.88
01
01
03
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
78.13
11,318.99
01
01
04
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
56,671.43
8,727.40
16,754.80
8,727.40
61.09
8,849.32
01
01
05
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
38,360.19
5,907.47
8,027.40
5,907.47
41.35
5,990.00
02
01
01
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
02
01
02
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
148.60
6,671.43
02
01
03
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
250.55
7,504.21
02
01
04
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
56,671.43
5,440.46
9,809.77
5,440.46
195.89
5,866.87
02
01
05
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
38,360.19
3,682.58
4,369.31
3,682.58
132.59
3,971.21
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
1.27
1,165.88
03
01
03
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
2.15
1,311.41
03
01
04
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
56,671.43
1,020.36
1,994.63
1,020.36
1.68
1,025.28
03
01
05
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
38,360.19
690.67
974.27
690.67
1.14
694.00
04
01
01
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
04
01
02
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
28.99
4,738.05
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
48.91
5,329.48
04
01
04
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
56,671.43
4,080.34
5,792.20
4,080.34
38.24
4,166.65
04
01
05
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
38,360.19
2,761.93
1,711.86
1,711.86
16.04
1,748.07
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
16.79
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
28.29
1,716.29
05
01
04
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
56,671.43
1,303.62
2,356.62
1,303.62
22.12
1,341.81
05
01
05
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
38,360.19
882.41
1,053.00
882.41
14.97
908.26
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05 AGREGADO GRUESO
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
05
01
04
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
56,671.43
2,663.10
2,624.61
2,624.61
0.00
2,624.61
05
01
05
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
38,360.19
1,802.62
0.00
0.00
0.00
0.00
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
3,473.39
333.45
12,130.73
333.45
1.56
338.11
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
DOLAR (GENERAL
PONDERADO)
HORMIGON
CEMENTO
PORTLAND TIPO I
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
13.84
2,005.58
01
02
04
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
57,926.83
5,560.98
9,819.33
5,560.98
38.92
5,638.67
01
02
05
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
64,878.61
6,228.35
4,258.35
4,258.35
29.81
4,317.84
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
02
02
02
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
3,473.39
97.27
4,854.34
97.27
2.61
105.59
02
02
03
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
20,603.65
577.01
4,757.07
577.01
23.23
626.38
02
02
04
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
57,926.83
1,622.24
4,180.06
1,622.24
65.32
1,761.05
02
02
05
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
64,878.61
1,816.93
2,557.82
1,816.93
73.16
1,972.40
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
3,473.39
236.19
12,173.82
236.19
0.26
237.33
03
02
03
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Aug-00
330.01
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
2.31
1,407.80
03
02
04
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Aug-00
330.01
12,173.82
57,926.83
3,939.02
10,536.58
3,939.02
6.49
3,958.00
03
02
05
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Aug-00
330.01
12,173.82
64,878.61
4,411.75
6,597.56
4,411.75
7.27
4,433.01
05
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
3,473.39
90.31
4,626.85
90.31
0.77
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
20,603.65
535.68
4,536.54
535.68
6.82
549.65
05
02
04
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
57,926.83
1,506.06
4,000.86
1,506.06
19.18
1,545.33
05
02
05
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
64,878.61
1,686.80
2,494.80
1,686.80
21.48
1,730.78
ACERO DE
CONSTRUCCION LISO
AGREGADO FINO
Pgina 42 de 58
CONSTRUCTORA VI SAC

Saldo Anterior
A Reconocer
Saldo Anterior
A Reconocer
1,233.08
784.85
448.23
108,014.53
94,702.99
13,311.54
313.03
122.55
190.48
30,720.18
18,266.15
12,454.03
Pgina 43 de 58
CONSTRUCTORA VI SAC

Exp FOR VAL IU
INSUMO
Adelanto
Otorgado
Fecha de
Pago
Io
Nov-99
Ia
May-00
Mes
Reajuste
Ir
Coef
Adelanto
Deflatado
Monto
Valorizado
Adelanto
Utilizado
Saldo del
Adelanto
Deduccin
Amortizacin
01
01
01
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jun-00
352.84
42,604.64
30,925.65
4,762.55
42,604.64
4,762.55
11.11
4,829.08
01
01
02
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Jul-00
353.65
42,604.64
64,443.14
9,924.24
37,842.09
9,924.24
46.31
10,062.88
01
01
03
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Aug-00
354.46
42,604.64
72,487.36
11,163.05
27,917.85
11,163.05
78.13
11,318.99
01
01
04
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Sep-00
355.27
42,604.64
56,671.43
8,727.40
16,754.80
8,727.40
81.45
8,849.32
01
01
05
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Sep-00
355.27
42,604.64
38,360.19
5,907.47
8,027.40
5,907.47
55.13
5,990.00
01
01
06
21
43,199.81
18-05-00
0.154
100.00%
347.18
352.03
Sep-00
355.27
42,604.64
14,933.73
2,299.79
2,119.93
2,119.93
19.78
2,149.54
02
01
01
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jun-00
232.88
25,923.96
30,925.65
2,968.86
25,923.96
2,968.86
35.59
3,201.55
02
01
02
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Jul-00
235.45
25,923.96
64,443.14
6,186.54
22,955.10
6,186.54
148.60
6,671.43
02
01
03
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Aug-00
238.01
25,923.96
72,487.36
6,958.79
16,768.56
6,958.79
250.55
7,504.21
02
01
04
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Sep-00
240.58
25,923.96
56,671.43
5,440.46
9,809.77
5,440.46
261.35
5,866.87
02
01
05
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Sep-00
240.58
25,923.96
38,360.19
3,682.58
4,369.31
3,682.58
176.90
3,971.21
02
01
06
03
27,955.83
18-05-00
0.096
100.00%
213.58
230.32
Sep-00
240.58
25,923.96
14,933.73
1,433.64
686.73
686.73
32.99
740.55
03
01
01
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jun-00
329.65
5,016.85
30,925.65
556.81
5,016.85
556.81
0.31
559.49
03
01
02
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Jul-00
329.83
5,016.85
64,443.14
1,160.29
4,460.04
1,160.29
1.27
1,165.88
03
01
03
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Aug-00
330.01
5,016.85
72,487.36
1,305.12
3,299.75
1,305.12
2.15
1,311.41
03
01
04
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Sep-00
330.19
5,016.85
56,671.43
1,020.36
1,994.63
1,020.36
2.24
1,025.28
03
01
05
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Sep-00
330.19
5,016.85
38,360.19
690.67
974.27
690.67
1.52
694.00
03
01
06
17
5,041.02
18-05-00
0.088
20.46%
327.89
329.47
Sep-00
330.19
5,016.85
14,933.73
268.88
283.60
283.60
0.62
284.97
04
01
01
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jun-00
344.30
17,877.85
30,925.65
2,226.65
17,877.85
2,226.65
6.96
2,273.75
04
01
02
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Jul-00
345.35
17,877.85
64,443.14
4,639.91
15,651.20
4,639.91
28.99
4,738.05
04
01
03
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Aug-00
346.40
17,877.85
72,487.36
5,219.09
11,011.29
5,219.09
48.91
5,329.48
04
01
04
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Sep-00
347.44
17,877.85
56,671.43
4,080.34
5,792.20
4,080.34
50.86
4,166.65
04
01
05
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Sep-00
347.44
17,877.85
38,360.19
2,761.93
1,711.86
1,711.86
21.34
1,748.07
04
01
06
30
18,256.00
18-05-00
0.072
100.00%
336.14
343.25
Sep-00
347.44
17,877.85
14,933.73
1,075.23
0.00
0.00
0.00
0.00
05
01
01
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jun-00
258.61
6,217.85
30,925.65
711.39
6,217.85
711.39
4.01
732.23
05
01
02
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Jul-00
260.03
6,217.85
64,443.14
1,482.40
5,506.46
1,482.40
16.79
1,525.83
05
01
03
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Aug-00
261.44
6,217.85
72,487.36
1,667.44
4,024.06
1,667.44
28.29
1,716.29
05
01
04
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Sep-00
262.85
6,217.85
56,671.43
1,303.62
2,356.62
1,303.62
29.48
1,341.81
05
01
05
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Sep-00
262.85
6,217.85
38,360.19
882.41
1,053.00
882.41
19.95
908.26
05
01
06
38
6,400.00
18-05-00
0.088
26.14%
249.88
257.20
Sep-00
262.85
6,217.85
14,933.73
343.52
170.59
170.59
3.86
175.59
05
01
01
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jun-00
305.26
10,512.51
30,925.65
1,453.26
10,512.51
1,453.26
0.00
1,453.26
05
01
02
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Jul-00
305.26
10,512.51
64,443.14
3,028.31
9,059.25
3,028.31
0.00
3,028.31
05
01
03
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Aug-00
305.26
10,512.51
72,487.36
3,406.33
6,030.94
3,406.33
0.00
3,406.33
05
01
04
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Sep-00
305.26
10,512.51
56,671.43
2,663.10
2,624.61
2,624.61
0.00
2,624.61
05
01
05
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Sep-00
305.26
10,512.51
38,360.19
1,802.62
0.00
0.00
0.00
0.00
05
01
06
05
10,512.51
18-05-00
0.088
53.40%
305.26
305.26
Sep-00
305.26
10,512.51
14,933.73
701.77
0.00
0.00
0.00
0.00
01
02
01
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jun-00
352.84
12,130.73
0.00
0.00
12,130.73
0.00
0.00
0.00
01
02
02
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Jul-00
353.65
12,130.73
3,473.39
333.45
12,130.73
333.45
1.56
338.11
01
02
03
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Aug-00
354.46
12,130.73
20,603.65
1,977.95
11,797.28
1,977.95
13.84
2,005.58
01
02
04
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Sep-00
355.27
12,130.73
57,926.83
5,560.98
9,819.33
5,560.98
51.90
5,638.67
01
02
05
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Sep-00
355.27
12,130.73
64,878.61
6,228.35
4,258.35
4,258.35
39.74
4,317.84
01
02
06
21
12,300.19
18-05-00
0.096
100.00%
347.18
352.03
Sep-00
355.27
12,130.73
31,618.72
3,035.40
0.00
0.00
0.00
0.00
02
02
01
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jun-00
235.56
4,854.34
0.00
0.00
4,854.34
0.00
0.00
0.00
02
02
02
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Jul-00
238.43
4,854.34
3,473.39
97.27
4,854.34
97.27
2.61
105.59
02
02
03
02
18-05-00
0.075
37.34%
214.34
232.68
Aug-00
241.31
4,854.34
20,603.65
577.01
4,757.07
577.01
23.23
626.38
02
04
ACERO DE
5,269.70
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Sep-00
244.19
4,854.34
57,926.83
1,622.24
4,180.06
1,622.24
87.11
1,761.05
02
02
05
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Sep-00
244.19
4,854.34
64,878.61
1,816.93
2,557.82
1,816.93
97.57
1,972.40
02
02
06
02
5,269.70
18-05-00
0.075
37.34%
214.34
232.68
Sep-00
244.19
4,854.34
31,618.72
885.48
740.89
740.89
39.79
804.28
03
02
01
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jun-00
329.65
12,173.82
0.00
0.00
12,173.82
0.00
0.00
0.00
03
02
02
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Jul-00
329.83
12,173.82
3,473.39
236.19
12,173.82
236.19
0.26
237.33
CEMENTO
PORTLAND TIPO I
ACERO DE
CONSTRUCCION
CORRUGADO
BLOQUE Y LADRILLO
DOLAR (GENERAL
PONDERADO)
HORMIGON
AGREGADO GRUESO
CEMENTO
PORTLAND TIPO I
BLOQUE Y LADRILLO
Pgina 44 de 58
CONSTRUCTORA VI SAC

03
02
03
17
12,232.48
18-05-00
0.068
100.00%
03
02
04
17
327.89
329.47
Aug-00
330.01
12,173.82
20,603.65
1,401.05
11,937.63
1,401.05
2.31
1,407.80
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Sep-00
330.19
12,173.82
57,926.83
3,939.02
10,536.58
3,939.02
8.65
03
02
05
3,958.00
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Sep-00
330.19
12,173.82
64,878.61
4,411.75
6,597.56
4,411.75
9.69
03
02
4,433.01
06
17
12,232.48
18-05-00
0.068
100.00%
327.89
329.47
Sep-00
330.19
12,173.82
31,618.72
2,150.07
2,185.81
2,185.81
4.80
05
2,196.34
02
01
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jun-00
288.06
4,626.85
0.00
0.00
4,626.85
0.00
0.00
0.00
05
02
02
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Jul-00
289.24
4,626.85
3,473.39
90.31
4,626.85
90.31
0.77
92.66
05
02
03
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Aug-00
290.43
4,626.85
20,603.65
535.68
4,536.54
535.68
6.82
549.65
05
02
04
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Sep-00
291.62
4,626.85
57,926.83
1,506.06
4,000.86
1,506.06
25.59
1,545.33
05
02
05
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Sep-00
291.62
4,626.85
64,878.61
1,686.80
2,494.80
1,686.80
28.66
1,730.78
05
02
06
04
4,747.49
18-05-00
0.098
26.53%
279.58
286.87
Sep-00
291.62
4,626.85
31,618.72
822.07
808.00
808.00
13.73
829.07
1,465.44
1,233.08
232.36
111,365.18
108,014.53
3,350.65
458.63
313.03
145.60
34,549.87
30,720.18
3,829.69
BLOQUE Y LADRILLO
AGREGADO FINO

Saldo Anterior
A Reconocer
Saldo Anterior
A Reconocer
Pgina 45 de 58

Obra
Lugar
Contratista
Fecha
Item

CONSTRUCTORA VI SAC
30-11-99
Partida
Unidad
Metrado
Precio
Parcial
Valorizacin Anterior
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
FORMULA POLINOMICA N 01 : ESTRUCTURAS

01
01010100
01010140
01010160
01010200
01010220
02
02010150
02010280
02010320
02010480
02010500
02010540
02010580
02010720
02010730
02010740
02010760
02010800
02010820
02010840
02010900
02011060
02011120
02011140
03
03010122
03010180
03010220
03010330
03010340
03010450
03010640
03010660
03010720
03010740
03010810
03010820
04
04010090
04010140
04010200
04010203
04010260
04010280
04010440
04010500
04010510
05
05010120
05010150
05010180
05010300
05010320
05010360
05010400
05010420
05010800
05010820
05010840
05010880
05010910
05010980
05011010
05011020
05011100
Obras provisionales
SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO (COPAIBA)
VALORIZACIONES Y LIQUIDACION DE OBRA
GLB
PZA
PZA
GLB
GLB
1.00
1.00
1.00
1.00
1.00
800.00
455.63
1,478.90
400.00
1,800.00
800.00
455.63
1,478.90
400.00
1,800.00
1.00
1.00
1.00
1.00
0.48
800.00
455.63
1,478.90
400.00
864.00
0.00
0.00
0.00
0.00
0.18
0.00
0.00
0.00
0.00
324.00
1.00
1.00
1.00
1.00
0.66
800.00
455.63
1,478.90
400.00
1,188.00
100.00%
100.00%
100.00%
100.00%
66.00%
0.00
0.00
0.00
0.00
0.34
0.00
0.00
0.00
0.00
612.00
M2
M2
M2
M2
M2
UND
UND
M3
M3
M3
M2
M3
M2
M3
M2
M3
GLB
M2
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
1.00
491.30
40.72
2.14
1.29
3.03
1.50
83.09
7.84
30.46
23.50
22.35
2.55
44.69
20.69
44.69
3.44
13.67
1,600.00
1.69
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
0.50
491.30
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
800.00
830.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
0.50
491.30
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
800.00
830.30
100.00%
100.00%
100.00%
100.00%
100.00%
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%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
800.00
0.00
M3
M3
M3
M3
M3
M3
M2
M3
M3
M2
M2
M3
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
16.94
12.88
21.45
8.04
4.72
9.20
7.39
10.73
15.50
2.04
10.23
4.78
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M3
M2
M3
M2
M3
M2
ML
M2
KG
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
131.14
11.06
134.03
17.53
177.45
13.20
72.38
19.39
2.39
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
4.00
2.30
39.70
358.40
3,785.00
234.39
2.39
235.36
16.47
2.39
235.36
18.63
2.39
303.00
319.90
20.80
2.39
39.87
248.97
265.87
23.91
2.39
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
0.00
25.30
310.16
4,678.40
0.00
0.00
3.97
35.84
378.50
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
0.00
8,093.47
6,451.33
11,181.38
0.00
0.00
1,055.50
856.93
904.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.80
0.00
54.74
825.60
0.00
2.30
35.73
322.56
3,406.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,060.40
0.00
1,138.59
1,973.18
0.00
572.63
9,499.54
7,712.41
8,141.54
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
0.00
2.30
39.70
358.40
3,785.00
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
0.00
572.63
10,555.04
8,569.34
9,046.15
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%
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
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159.48
0.00
0.00
0.00
0.00
M3
KG
M3
M2
KG
M3
M2
KG
M3
M3
M2
KG
UND
M3
M3
M2
KG
PAGINA 46 DE 58

Obra
Lugar
Contratista
Fecha
Item

CONSTRUCTORA VI SAC
30-11-99
Partida
05011180
05011200
05011220
05011280
05011300
05011340
05011440
05011500
05011520
05011540
05011650
05011660
05011680
05011740
05011760
05011780
07
07010100
07010360
07010365
07010520
Unidad

M3
LOSAS MACIZAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
KG
M3
LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO (COPAIBA)
M2
KG
UND
M3
M2
KG
M3
M2
KG
TANQUES ELEVADOS.- CONCRETO 210 KG/CM2 ( TARAPOTO )
M3
TANQUES ELEVADOS.- ENCOFRADO Y DESENCOFR (COPAIBA)
M2
KG
Coberturas
P2
COBERTURA CON LAMINAS TERMOACUSTICA TIPO TEJA C/ALMA ACERO
M2
CUMBRERA TERMOACUSTICA C/ALMA ACERO ROJO/BLANCO
ML
ML
COSTO DIRECTO
COSTO TOTAL
COSTO TOTAL X FACTOR DE RELACION
Metrado
Precio
Parcial
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
2.60
16.50
119.00
9.10
43.90
496.00
2.90
25.30
269.00
265.57
20.70
2.39
266.25
15.34
2.39
2.61
318.62
23.54
2.39
311.14
24.51
2.39
315.70
35.13
2.39
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
888.79
642.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.10
43.90
496.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,831.37
1,075.99
1,185.44
0.00
0.00
0.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
1.30
8.25
59.50
0.00
0.00
0.00
0.00
0.00
0.00
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
414.21
194.21
142.21
0.00
0.00
0.00
0.00
0.00
0.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
1.30
8.25
59.50
9.10
43.90
496.00
0.00
0.00
0.00
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
414.21
194.21
142.21
2,831.37
1,075.99
1,185.44
0.00
0.00
0.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
50.00%
50.00%
50.00%
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
1.30
8.25
59.50
0.00
0.00
0.00
2.90
25.30
269.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
414.21
194.21
142.21
0.00
0.00
0.00
915.53
888.79
642.91
3,086.00
372.20
32.60
103.40
4.39
52.98
50.84
25.31
13,547.54
19,719.16
1,657.38
2,617.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
3,086.00
372.20
32.60
103.40
13,547.54
19,719.16
1,657.38
2,617.05
20.00%
FR= 1.04966
220,564.65
44,112.93
264,677.58
277,821.47
133,262.33
26,652.47
159,914.80
167,856.17
44,991.89
8,998.38
53,990.27
56,671.43
178,254.21
35,650.84
213,905.05
224,527.57
80.82%
42,310.47
8,462.09
50,772.56
53,293.93
PAGINA 47 DE 58

Obra
Lugar
Contratista
Fecha
Item

CONSTRUCTORA VI SAC
30-11-99
Partida
Unidad
Metrado
Precio
Parcial
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
FORMULA POLINOMICA N 02 : ARQUITECTURA

09
09010202
09010230
09010250
09010700
10
10010100
10010120
10010180
10010220
10010240
10010280
10010300
10010320
10010340
10010360
11
11010100
11010180
11010240
12
12010100
12010120
12010300
12010325
12010511
12010515
12010520
12010522
12010530
13
13010100
13010140
13010180
14
14010100
16
16010100
16010160
17
17010100
18
18010320
18010400
18010540
19
19010200
19010280
19010340
19010400
19010430
19010440
20
20010100
20010120
20010260
20010340
20010480
20010540
22
22010150
22010200
22010220
22010320
22010340
22010370

TARRAJEO DE VIGAS
BRUAS SEGUN DETALLE
Cielo Rasos
Pisos y Pavimentos
Contrazocalos
Zcalos
Cubiertas
Cerrajeria
Pintura
M2
M2
M2
KG
292.80
387.60
4.90
226.00
51.85
30.32
25.83
2.84
15,181.68
11,752.03
126.57
641.84
175.68
232.56
2.45
135.60
9,109.01
7,051.22
63.28
385.10
117.12
155.04
2.45
90.40
6,072.67
4,700.81
63.28
256.74
292.80
387.60
4.90
226.00
15,181.68
11,752.03
126.57
641.84
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
10.60
10.95
16.42
15.63
16.67
14.64
15.80
5.74
6.84
3.47
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
3.25
96.59
0.00
33.07
35.49
0.00
19.35
0.00
0.00
0.00
34.45
1,057.66
0.00
516.88
591.62
0.00
305.73
0.00
0.00
0.00
14.63
434.66
15.51
148.82
159.71
8.10
0.00
48.78
15.08
553.19
155.08
4,759.53
254.67
2,326.06
2,662.37
118.58
0.00
280.00
103.15
1,919.57
17.88
531.25
15.51
181.89
195.20
8.10
19.35
48.78
15.08
553.19
189.53
5,817.19
254.67
2,842.94
3,253.98
118.58
305.73
280.00
103.15
1,919.57
55.02%
55.00%
15.00%
55.00%
55.00%
45.00%
50.00%
45.00%
45.02%
45.00%
14.62
434.65
87.89
148.81
159.70
9.90
19.35
59.62
18.42
676.11
154.97
4,759.42
1,443.15
2,325.90
2,662.20
144.94
305.73
342.22
125.99
2,346.10
M2
M2
M2
179.90
10.50
317.30
13.83
18.18
22.16
2,488.02
190.89
7,031.37
0.00
0.00
0.00
0.00
0.00
0.00
80.96
4.73
0.00
1,119.68
85.99
0.00
80.96
4.73
0.00
1,119.68
85.99
0.00
45.00%
45.05%
0.00%
98.94
5.77
317.30
1,368.34
104.90
7,031.37
M2
M2
M2
KG
ML
ML
M2
KG
ML
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
20.20
20.10
25.41
2.39
30.95
15.84
11.52
2.39
30.12
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
200.00
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
4,020.00
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
1.70
200.00
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
4,020.00
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
100.00%
53.72%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
172.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,463.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ML
ML
ML
168.60
171.10
112.40
4.47
5.78
7.10
753.64
988.96
798.04
0.00
0.00
0.00
0.00
0.00
0.00
75.87
77.00
50.58
339.14
445.06
359.12
75.87
77.00
50.58
339.14
445.06
359.12
45.00%
45.00%
45.00%
92.73
94.10
61.82
414.50
543.90
438.92
M2
32.50
35.55
1,155.38
0.00
0.00
14.63
520.10
14.63
520.10
45.02%
17.87
635.28
ML
ML
38.60
14.00
16.79
7.77
648.09
108.78
0.00
0.00
0.00
0.00
17.37
6.30
291.64
48.95
17.37
6.30
291.64
48.95
45.00%
45.00%
21.23
7.70
356.45
59.83
M2
7.00
16.34
114.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
7.00
114.38
M2
M2
M2
23.30
6.80
117.10
162.03
162.03
94.98
3,775.30
1,101.80
11,122.16
0.00
0.00
0.00
0.00
0.00
0.00
5.30
1.80
37.10
858.76
291.65
3,523.76
5.30
1.80
37.10
858.76
291.65
3,523.76
22.75%
26.47%
31.68%
18.00
5.00
80.00
2,916.54
810.15
7,598.40
UND
ML
M2
ML
ML
UND
1.00
13.00
120.40
35.30
6.40
1.00
90.84
35.38
14.32
15.95
52.33
612.07
90.84
459.94
1,724.13
563.04
334.91
612.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
1.00
90.84
0.00
0.00
0.00
0.00
612.07
1.00
0.00
0.00
0.00
0.00
1.00
90.84
0.00
0.00
0.00
0.00
612.07
100.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00
13.00
120.40
35.30
6.40
0.00
0.00
459.94
1,724.13
563.04
334.91
0.00
PZA
PZA
PZA
PZA
PZA
PZA
36.00
30.00
10.00
8.00
18.00
2.00
3.81
3.81
40.77
6.37
7.21
8.92
137.16
114.30
407.70
50.96
129.78
17.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
36.00
30.00
10.00
8.00
18.00
2.00
137.16
114.30
407.70
50.96
129.78
17.84
M2
M2
M2
M2
M2
ML
392.60
210.90
323.40
1,346.40
3.70
452.70
7.46
6.81
6.81
7.45
6.94
2.75
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
392.60
210.90
323.40
1,346.40
3.70
452.70
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
PAGINA 48 DE 58

Obra
Lugar
Contratista
Fecha
Item

CONSTRUCTORA VI SAC
30-11-99
Partida
22010420
22010430
22010445
23
23010100
23010130
23010160
23010170
23010180
23010190
23010200
23010220
23010300
24
24010100
24010220
24010380

COSTO DIRECTO
COSTO TOTAL
Unidad
Metrado
Precio
Parcial
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
M2
ML
M2
177.20
213.20
403.90
12.64
3.44
9.28
2,239.81
733.41
3,748.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
177.20
213.20
403.90
2,239.81
733.41
3,748.19
GLB
ML
ML
ML
ML
ML
PZA
UND
PZA
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
17.86
3.53
9.34
26.13
26.13
131.19
72.88
705.30
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
PZA
ML
ML
8.00
2.50
6.30
118.75
86.14
157.44
950.00
215.35
991.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
8.00
2.50
6.30
950.00
215.35
991.87
20.00%
FR= 1.04966
141,713.53
28,342.71
170,056.24
178,501.23
19,114.95
3,822.99
22,937.94
24,077.04
45,988.57
9,197.71
55,186.28
57,926.83
65,103.52
13,020.70
78,124.22
82,003.87
45.94%
76,610.00
15,322.00
91,932.00
96,497.34
PAGINA 49 DE 58

Obra
Lugar
Contratista
Fecha
Item

CONSTRUCTORA VI SAC
30-11-99
Partida
Unidad
Metrado
Precio
Parcial
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
FORMULA POLINOMICA N 03 : INSTALACIONES SANITARIAS

25
25010120
25010130
25010180
25010200
25010220
25010280
25010320
25010480
25010500
25010560
25010580
25010600
25010620
26
26010120
26010240
26010260
26010360
26010380
26010420
26010460
26010520
26010540
26010560
26010580
26010620
26010700
26010720
26010820
26010840
26010930
26010940
26010980
26011080
26011100
26011160
26011180
Istalacin Sanitaria
TUBERIA PVC-SAL 3"
TUBERIA PVC-SAL 4"
TUBERIA PVC-SAL 6"
SALIDA DE AGUA FRIA
TUBERIA DE FGDO. 1"
VALVULA GLOBO 1/2"
CAJA PREFABRICADA
ROMPE AGUA
COSTO DIRECTO
COSTO TOTAL
PTO
PTO
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
16.00
3.00
6.00
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
67.79
46.96
15.60
19.59
39.95
18.63
13.69
20.69
24.69
64.54
136.40
144.60
187.80
1,084.64
140.88
93.60
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
0.00
0.00
6.00
16.00
16.00
0.00
0.00
0.00
0.00
0.00
1.00
3.00
1.00
0.00
0.00
93.60
313.44
639.20
0.00
0.00
0.00
0.00
0.00
136.40
433.80
187.80
16.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,084.64
140.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.00
3.00
6.00
16.00
16.00
0.00
0.00
0.00
0.00
0.00
1.00
3.00
1.00
1,084.64
140.88
93.60
313.44
639.20
0.00
0.00
0.00
0.00
0.00
136.40
433.80
187.80
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%
0.00
0.00
0.00
0.00
0.00
43.00
60.00
2.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
801.09
821.40
41.38
24.69
129.08
0.00
0.00
0.00
PTO
ML
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PZA
UND
UND
UND
PZA
PZA
19.00
6.50
10.00
6.00
26.00
50.00
5.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
4.00
45.57
11.78
13.64
6.72
7.37
10.50
15.06
48.45
54.77
63.30
74.55
133.73
58.31
72.93
45.33
60.49
13.98
74.23
2,870.35
64.60
33.32
9.62
21.05
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
0.00
0.00
0.00
6.00
26.00
50.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
0.00
0.00
40.32
191.62
525.00
75.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.10
19.00
6.50
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
865.83
76.57
136.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
6.50
10.00
6.00
26.00
50.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
865.83
76.57
136.40
40.32
191.62
525.00
75.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.10
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%
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
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
42.10
20.00%
FR= 1.04966
11,320.82
2,264.16
13,584.98
14,259.61
2,678.58
535.72
3,214.30
3,373.92
2,304.32
460.86
2,765.18
2,902.50
4,982.90
996.58
5,979.48
6,276.42
44.02%
6,337.92
1,267.58
7,605.50
7,983.19
PAGINA 50 DE 58

Obra
Lugar
Contratista
Fecha
Item

CONSTRUCTORA VI SAC
30-11-99
Partida
Unidad
Metrado
Precio
Parcial
Metrado
Parcial
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
Saldo x Valorizar
Metrado
Parcial
FORMULA POLINOMICA N 04 : INSTALACIONES ELECTRICAS

29
29010120
29010140
29010180
29010280
29010380
30
30010140
31
31010140
31010240
32
32010060
32010140
33
33010160
33010164
33010204
33020100
33020120
34
34010222
34010242
34010264
34010300
34010430
34010440
34010784
34010840
35
35010780
36
36010130
36010140
36010150
36010160
36010170
36010220
36010280
36010380
36010500
36010620
36010710
36010720
36010780
SALIDA PARA TIMBRE
TAB.AUT. 1-2X30, 2-2X15
TAB.AUT. 2-2X30, 1-2X20, 1-2X15
TAB.AUT 1-3X40A, 2-2X20, 4-2X15A
TAB.AUT. 1-3X60,1-3X40,3-2X30,1-IH16A
T.G.AUT. 1-3X100, 2-3X60A
Pararrayos
Artefactos
COSTO DIRECTO
COSTO TOTAL
PTO
PTO
PTO
PTO
UND
38.00
8.00
3.00
14.00
1.00
48.50
59.06
54.20
49.31
263.79
1,843.00
472.48
162.60
690.34
263.79
24.00
4.00
1.00
4.00
0.00
1,164.00
236.24
54.20
197.24
0.00
14.00
4.00
2.00
8.00
0.00
PTO
2.00
35.20
70.40
0.00
0.00
ML
ML
6.00
5.00
7.00
19.24
42.00
96.20
0.00
0.00
0.00
0.00
UND
UND
1.00
3.00
22.18
25.95
22.18
77.85
0.00
0.00
UND
UND
UND
UND
UND
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
421.73
452.00
609.64
809.41
762.00
ML
ML
ML
ML
ML
ML
ML
UND
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
39.31
18.82
15.39
4.45
7.88
18.84
6.12
18.36
UND
1.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
20.00%
FR= 1.04966
679.00
236.24
108.40
394.48
0.00
38.00
8.00
3.00
12.00
0.00
0.00
0.00
0.00
6.00
5.00
42.00
96.20
6.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,134.16
3,134.16
0.00
0.00
73.90
67.34
73.62
104.34
104.34
97.34
61.11
44.13
234.25
502.54
293.20
46.92
90.81
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,159.65
4,031.93
24,191.58
25,392.93
1,651.68
330.34
1,982.02
2,080.45
100.00%
100.00%
100.00%
85.71%
0.00%
0.00
0.00
0.00
2.00
1.00
0.00
0.00
0.00
98.62
263.79
0.00
0.00%
2.00
70.40
42.00
96.20
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
1.00
3.00
22.18
77.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
0.00
0.00
0.00
0.00
0.00%
1.00
3,134.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
1,556.32
311.26
1,867.58
1,960.32
1,843.00
472.48
162.60
591.72
0.00
3,208.00
641.60
3,849.60
4,040.77
15.91%
16,951.65
3,390.33
20,341.98
21,352.16
PAGINA 51 DE 58
VALORIZACIONES Y LIQUIDACIONES DE OBRA POR COMPUTADORA

0.00
CUADRO FORMATO PARA INGRESO DE AVANCES FISICOS DE VALORIZACIONES

Item
01
01010100
01010140
01010160
01010200
01010220
02
02010150
02010280
02010320
02010480
02010500
02010540
02010580
02010720
02010730
02010740
02010760
02010800
02010820
02010840
02010900
02011060
02011120
02011140
03
03010122
03010180
03010220
03010330
03010340
03010450
03010640
03010660
03010720
03010740
03010810
03010820
04
04010090
04010140
04010200
04010203
04010260
04010280
04010440
04010500
04010510
05
05010120
05010150
05010180
05010300
05010320
05010360
05010400
05010420
05010800
05010820
05010840
05010880
05010910
05010980
05011010
05011020
05011100
05011180
05011200
05011220
05011280
05011300
05011340
05011440
05011500
05011520
05011540
05011650
05011660
05011680
05011740
05011760
05011780
07
07010100
07010360
07010365
07010520
PARTIDA
UNIDAD METRADO PRECIO
Obras provisionales
GLB
1.00
PZA
1.00
PZA
1.00
GLB
1.00
GLB
1.00
M2
6.00
M2
11.50
M2
32.10
M2
176.90
M2
176.90
UND
3.00
UND
8.00
M3
3.80
M3
11.70
M3
1.30
M2
255.90
M3
2.30
M2
39.60
M3
3.50
M2
86.20
M3
113.10
GLB
1.00
M2
491.30
M3
274.40
M3
50.00
M3
24.10
M3
3.10
M3
90.10
M3
152.20
M2
103.70
M3
259.10
M3
649.30
M2
231.90
M2
335.60
M3
7.30
M3
46.30
M2
10.50
M3
54.10
M2
183.30
M3
7.40
SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO (COPAIBA) M2
82.30
ML
77.00
M2
178.90
KG
56.00
M3
4.10
KG
67.00
M3
60.30
M2
79.30
KG
944.00
M3
26.50
M2
248.50
KG
2,259.00
M3
6.80
M3
25.30
M2
364.90
KG
5,504.00
UND
4.00
M3
2.30
M3
39.70
M2
358.40
KG
3,785.00
M3
1.30
LOSAS MACIZAS.- ENCOFRADO Y DESENCOFRADO (COPAIBA) M2
7.00
KG
104.00
M3
15.00
LOSA ALIGERADA.- ENCOFRADO Y DESENCOFRADO (COPAIBA)M2
172.90
KG
699.00
UND
1,442.00
M3
2.60
M2
16.50
KG
119.00
M3
9.10
M2
43.90
KG
496.00
TANQUES ELEVADOS.- CONCRETO 210 KG/CM2 ( TARAPOTO ) M3
2.90
TANQUES ELEVADOS.- ENCOFRADO Y DESENCOFR (COPAIBA)M2
25.30
KG
269.00
Coberturas
P2
3,086.00
COBERTURA CON LAMINAS TERMOACUSTICA TIPO TEJA C/ALMA
M2 ACERO372.20
CUMBRERA TERMOACUSTICA C/ALMA ACERO ROJO/BLANCO ML
32.60
ML
103.40
COSTO DIRECTO
COSTO TOTAL
20.00%
FR= 1.04966
PARCIAL
800.00
455.63
1,478.90
400.00
1,800.00
800.00
455.63
1,478.90
400.00
1,800.00
40.72
2.14
1.29
3.03
1.50
83.09
7.84
30.46
23.50
22.35
2.55
44.69
20.69
44.69
3.44
13.67
1,600.00
1.69
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
16.94
12.88
21.45
8.04
4.72
9.20
7.39
10.73
15.50
2.04
10.23
4.78
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
131.14
11.06
134.03
17.53
177.45
13.20
72.38
19.39
2.39
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
234.39
2.39
235.36
16.47
2.39
235.36
18.63
2.39
303.00
319.90
20.80
2.39
39.87
248.97
265.87
23.91
2.39
265.57
20.70
2.39
266.25
15.34
2.39
2.61
318.62
23.54
2.39
311.14
24.51
2.39
315.70
35.13
2.39
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
888.79
642.91
4.39
52.98
50.84
25.31
13,547.54
19,719.16
1,657.38
2,617.05
SUBTOTAL
VALORIZACION N 01
METRADO
PARCIAL
4,934.53
1.00
1.00
1.00
1.00
0.12
800.00
455.63
1,478.90
400.00
216.00
7,847.44
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
0.50
350.00
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
800.00
591.50
25,211.51
109.76
50.00
24.10
1.24
36.04
0.00
0.00
103.64
259.72
0.00
0.00
7.30
1,859.33
644.00
516.95
9.97
170.11
0.00
0.00
1,112.06
4,025.66
0.00
0.00
34.89
28,227.64
37.04
10.50
5.41
18.33
0.00
0.00
0.00
0.00
0.00
4,857.43
116.13
725.10
321.32
0.00
0.00
0.00
0.00
0.00
VALORIZACION N 02
METRADO
PARCIAL
VALORIZACION N 03
METRADO
PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
141.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,789.00
0.00
0.00
14.95
255.16
1,400.24
766.34
1,668.09
6,038.49
473.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,433.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
274.40
50.00
24.10
3.10
90.10
152.20
103.70
259.10
649.30
231.90
335.60
7.30
4,648.34
644.00
516.95
24.92
425.27
1,400.24
766.34
2,780.14
10,064.15
473.08
3,433.19
34.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,573.26
3,468.87
133.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46.30
10.50
54.10
183.30
7.40
82.30
77.00
178.90
56.00
6,071.78
116.13
7,251.02
3,213.25
1,313.13
1,086.36
5,573.26
3,468.87
133.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,385.32
587.65
1,015.27
2,805.49
2,083.21
2,429.55
0.00
6,877.85
5,312.74
9,208.19
0.00
0.00
1,055.50
856.93
904.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,831.37
1,075.99
1,185.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,060.40
0.00
1,138.59
1,973.18
0.00
572.63
9,499.54
7,712.41
8,141.54
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
414.21
194.21
142.21
0.00
0.00
0.00
0.00
0.00
0.00
2.90
25.30
269.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
79.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
414.21
194.21
142.21
0.00
0.00
0.00
915.53
888.79
642.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
79.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.10
67.00
60.30
79.30
944.00
26.50
248.50
2,259.00
6.80
25.30
364.90
5,504.00
4.00
2.30
39.70
358.40
3,785.00
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
2.60
16.50
119.00
9.10
43.90
496.00
2.90
25.30
269.00
961.00
160.13
14,192.21
1,306.07
2,256.16
6,237.04
4,629.56
5,399.01
2,060.40
8,093.47
7,589.92
13,154.56
159.48
572.63
10,555.04
8,569.34
9,046.15
345.24
144.90
248.56
3,993.75
2,652.29
1,670.61
3,763.62
828.41
388.41
284.41
2,831.37
1,075.99
1,185.44
915.53
888.79
642.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,086.00
186.10
16.30
103.40
13,547.54
9,859.58
828.69
2,617.05
0.00
9,859.58
828.69
0.00
0.00
0.00
0.00
0.00
3,086.00
372.20
32.60
103.40
13,547.54
19,719.16
1,657.38
2,617.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL01_05
30,454.46
6,090.89
36,545.35
38,360.19
11,856.01
2,371.20
14,227.21
14,933.73
0.00
0.00
0.00
0.00
ACUMUL01
220,564.65
44,112.93
264,677.58
277,821.47
SALDO01
0.00
0.00
0.00
0.00
164.64
1.86
54.06
152.20
103.70
155.46
389.58
231.90
9.26
48.69
164.97
7.40
82.30
4.10
67.00
33.17
43.62
519.20
14.58
136.68
1,242.45
1,214.36
0.00
6,525.92
2,891.92
1,313.13
1,086.36
0.00
0.00
0.00
77.00
178.90
56.00
116,802.40
37,541.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
220,564.65
44,112.93
264,677.58
277,821.47
24,552.12
4,910.42
29,462.54
30,925.65
51,161.92
10,232.38
61,394.30
64,443.14
57,548.28
11,509.66
69,057.94
72,487.36
44,991.89
8,998.38
53,990.27
56,671.43
3.80
54.74
825.60
VAL01_02
961.00
160.13
7,806.89
718.42
1,240.89
3,431.55
2,546.35
2,969.46
0.00
1,215.62
1,138.59
1,973.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
335.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL01_01
VALORIZACION N 07
METRADO
PARCIAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
238.80
27.13
35.68
424.80
11.92
111.82
1,016.55
21.50
255.42
3,852.80
3.97
35.84
378.50
9.10
43.90
496.00
VAL01_03
6.80
54.74
825.60
2.30
35.73
322.56
3,406.50
1.30
7.00
104.00
15.00
172.90
699.00
1,442.00
1.30
8.25
59.50
VAL01_04
0.18
2.00
1.30
8.25
59.50
0.00
0.00
0.00
0.00
324.00
VALORIZACION N 06
METRADO
PARCIAL
0.18
0.18
0.00
0.00
0.00
0.00
324.00
VALORIZACION N 05
METRADO
PARCIAL
0.00
0.00
0.00
0.00
324.00
0.18
0.00
0.00
0.00
0.00
324.00
VALORIZACION N 04
METRADO
PARCIAL
0.16
0.50
2.00
186.10
16.30
VAL01_06
0.00
0.00
0.00
0.00
288.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
800.00
455.63
1,478.90
400.00
1,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
11.50
32.10
176.90
176.90
3.00
8.00
3.80
11.70
1.30
255.90
2.30
39.60
3.50
86.20
113.10
1.00
491.30
244.32
24.61
41.41
536.01
265.35
249.27
62.72
115.75
274.95
29.06
652.55
102.79
819.32
156.42
296.53
1,546.08
1,600.00
830.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAL01_07

0
3663.81
3473.39
21694.37
20603.65
57914.95
57926.83
64725.56
64878.61
30502.51
31618.72

Item
09
09010202
09010230
09010250
09010700
10
10010100
10010120
10010180
10010220
10010240
10010280
10010300
10010320
10010340
10010360
11
11010100
11010180
11010240
12
12010100
12010120
12010300
12010325
12010511
12010515
12010520
12010522
12010530
13
13010100
13010140
13010180
14
14010100
16
16010100
16010160
17
17010100
18
18010320
18010400
18010540
19
19010200
19010280
19010340
19010400
19010430
19010440
20
20010100
20010120
20010260
20010340
20010480
20010540
22
22010150
22010200
22010220
22010320
22010340
22010370
22010420
22010430
22010445
23
23010100
23010130
23010160
23010170
23010180
23010190
23010200
23010220
23010300
24
24010100
24010220
24010380
PARTIDA
TARRAJEO DE VIGAS
BRUAS SEGUN DETALLE
Cielo Rasos
Pisos y Pavimentos
Contrazocalos
Zcalos
Cubiertas
Cerrajeria
Pintura
COSTO DIRECTO
COSTO TOTAL
PARCIAL
SUBTOTAL
VALORIZACION N 01
METRADO PARCIAL
M2
M2
M2
KG
292.80
387.60
4.90
226.00
51.85
30.32
25.83
2.84
15,181.68
11,752.03
126.57
641.84
27,702.12
0.00
0.00
0.00
0.00
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
10.60
10.95
16.42
15.63
16.67
14.64
15.80
5.74
6.84
3.47
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
M2
M2
M2
179.90
10.50
317.30
13.83
18.18
22.16
2,488.02
190.89
7,031.37
M2
M2
M2
KG
ML
ML
M2
KG
ML
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
20.20
20.10
25.41
2.39
30.95
15.84
11.52
2.39
30.12
ML
ML
ML
168.60
171.10
112.40
M2
ML
ML
VALORIZACION N 02
METRADO PARCIAL
29.28
38.76
VALORIZACION N 03
METRADO PARCIAL
VALORIZACION N 04
METRADO PARCIAL
VALORIZACION N 05
METRADO PARCIAL
VALORIZACION N 06
METRADO PARCIAL
VALORIZACION N 07
METRADO PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
292.80
387.60
4.90
226.00
15,181.68
11,752.03
126.57
641.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
305.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
32.50
965.90
103.40
330.70
354.90
18.00
38.70
108.40
33.50
1,229.30
344.50
10,576.61
1,697.83
5,168.84
5,916.18
263.52
611.46
622.22
229.14
4,265.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,518.17
1,175.20
0.00
64.18
146.40
193.80
2.45
113.00
7,590.84
5,876.02
63.28
320.92
117.12
155.04
2.45
90.40
6,072.67
4,700.81
63.28
256.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.25
96.59
34.45
1,057.66
0.00
516.88
591.62
0.00
305.73
0.00
0.00
0.00
14.63
434.66
15.51
148.82
159.71
8.10
155.08
4,759.53
254.67
2,326.06
2,662.37
118.58
0.00
280.00
103.15
1,919.57
14.62
434.65
87.89
148.81
159.70
9.90
29,695.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
59.62
18.42
676.11
154.97
4,759.42
1,443.15
2,325.90
2,662.20
144.94
0.00
342.22
125.99
2,346.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80.96
4.73
9,710.28
1,119.68
85.99
0.00
98.94
5.77
317.30
1,368.34
104.90
7,031.37
0.00
0.00
0.00
0.00
0.00
0.00
179.90
10.50
317.30
2,488.02
190.89
7,031.37
0.00
0.00
0.00
0.00
0.00
0.00
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
17,192.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
200.00
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
4,020.00
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
0.00
3,463.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.70
372.30
164.00
36.00
53.60
130.60
78.00
14.00
25.30
34.34
7,483.23
4,167.24
86.04
1,658.92
2,068.70
898.56
33.46
762.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.47
5.78
7.10
753.64
988.96
798.04
2,540.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.87
77.00
50.58
339.14
445.06
359.12
92.73
94.10
61.82
414.50
543.90
438.92
0.00
0.00
0.00
0.00
0.00
0.00
168.60
171.10
112.40
753.64
988.96
798.04
0.00
0.00
0.00
0.00
0.00
0.00
32.50
35.55
1,155.38
1,155.38
0.00
0.00
0.00
14.63
520.10
17.87
635.28
0.00
0.00
32.50
1,155.38
0.00
0.00
38.60
14.00
16.79
7.77
648.09
108.78
756.87
0.00
0.00
0.00
0.00
0.00
0.00
17.37
6.30
291.64
48.95
21.23
7.70
356.45
59.83
0.00
0.00
0.00
0.00
38.60
14.00
648.09
108.78
0.00
0.00
0.00
0.00
114.38
0.00
0.00
0.00
0.00
7.00
114.38
0.00
0.00
7.00
114.38
0.00
0.00
15,999.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.30
1.80
37.10
858.76
291.65
3,523.76
18.00
5.00
80.00
2,916.54
810.15
7,598.40
0.00
0.00
0.00
0.00
0.00
0.00
23.30
6.80
117.10
3,775.30
1,101.80
11,122.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
3,784.93
0.00
0.00
0.00
0.00
0.00
0.00
90.84
0.00
0.00
0.00
0.00
612.07
0.00
0.00
864.93
0.00
334.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
13.00
120.40
35.30
6.40
1.00
90.84
459.94
1,724.13
563.04
334.91
612.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
857.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.00
30.00
10.00
8.00
18.00
2.00
137.16
114.30
407.70
50.96
129.78
17.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36.00
30.00
10.00
8.00
18.00
2.00
137.16
114.30
407.70
50.96
129.78
17.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
137.41
73.82
113.19
471.24
1.30
158.45
62.02
74.62
141.37
1,025.08
502.71
770.82
3,510.74
9.02
435.74
783.93
256.69
1,311.91
255.19
137.08
210.21
875.16
2.40
294.25
115.18
138.58
262.53
1,903.72
933.51
1,431.53
6,519.94
16.66
809.19
1,455.88
476.72
2,436.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
392.60
210.90
323.40
1,346.40
3.70
452.70
177.20
213.20
403.90
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
2,239.81
733.41
3,748.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22.60
33.07
35.49
19.35
48.78
15.08
553.19
172.30
19.35
M2
7.00
16.34
114.38
M2
M2
M2
23.30
6.80
117.10
162.03
162.03
94.98
3,775.30
1,101.80
11,122.16
UND
ML
M2
ML
ML
UND
1.00
13.00
120.40
35.30
6.40
1.00
90.84
35.38
14.32
15.95
52.33
612.07
90.84
459.94
1,724.13
563.04
334.91
612.07
PZA
PZA
PZA
PZA
PZA
PZA
36.00
30.00
10.00
8.00
18.00
2.00
3.81
3.81
40.77
6.37
7.21
8.92
137.16
114.30
407.70
50.96
129.78
17.84
M2
M2
M2
M2
M2
ML
M2
ML
M2
392.60
210.90
323.40
1,346.40
3.70
452.70
177.20
213.20
403.90
7.46
6.81
6.81
7.45
6.94
2.75
12.64
3.44
9.28
2,928.80
1,436.23
2,202.35
10,030.68
25.68
1,244.93
2,239.81
733.41
3,748.19
24,590.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
GLB
ML
ML
ML
ML
ML
PZA
UND
PZA
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
17.86
3.53
9.34
26.13
26.13
131.19
72.88
705.30
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
5,456.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
97.90
306.80
2.20
1.50
9.00
6.00
6.00
1.00
400.00
1,748.49
1,083.00
20.55
39.20
235.17
787.14
437.28
705.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PZA
ML
ML
8.00
2.50
6.30
118.75
86.14
157.44
950.00
215.35
991.87
2,157.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
2.50
6.30
950.00
215.35
991.87
0.00
0.00
0.00
8.00
2.50
6.30
950.00
215.35
991.87
0.00
0.00
0.00
0.00
0.00
0.00
51,507.64
10,301.53
61,809.17
64,878.61
VAL02_06
25,102.35
5,020.47
30,122.82
31,618.72
0.00
0.00
0.00
0.00
ACUMUL02
141,713.53
28,342.71
170,056.24
178,501.23
SALDO02
0.00
0.00
0.00
0.00
20.00%
FR= 1.04966
141,713.53
28,342.71
170,056.24
178,501.23
VAL02_01
0.00
0.00
0.00
0.00
VAL02_02
2,757.55
551.51
3,309.06
3,473.39
VAL02_03
16,357.40
3,271.48
19,628.88
20,603.65
1.00
VAL02_04
45,988.57
9,197.71
55,186.28
57,926.83
13.00
60.00
35.30
VAL02_05
0.00
459.94
859.20
563.04
0.00
0.00
60.40
6.40
VAL02_07

0
665.45
1007.8
2186.47
2366.12
4848.27
2902.5
4515.54
2324.05
2043.89
5659.15
#REF!

Item
25
25010120
25010130
25010180
25010200
25010220
25010280
25010320
25010480
25010500
25010560
25010580
25010600
25010620
26
26010120
26010240
26010260
26010360
26010380
26010420
26010460
26010520
26010540
26010560
26010580
26010620
26010700
26010720
26010820
26010840
26010930
26010940
26010980
26011080
26011100
26011160
26011180
PARTIDA
Istalacin Sanitaria
TUBERIA PVC-SAL 3"
TUBERIA PVC-SAL 4"
TUBERIA PVC-SAL 6"
SALIDA DE AGUA FRIA
TUBERIA DE FGDO. 1"
VALVULA GLOBO 1/2"
CAJA PREFABRICADA
ROMPE AGUA
COSTO DIRECTO
COSTO TOTAL
PARCIAL
PTO
PTO
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
16.00
3.00
6.00
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
67.79
46.96
15.60
19.59
39.95
18.63
13.69
20.69
24.69
64.54
136.40
144.60
187.80
1,084.64
140.88
93.60
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
PTO
ML
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PZA
UND
UND
UND
PZA
PZA
19.00
45.57
6.50
11.78
10.00
13.64
6.00
6.72
26.00
7.37
50.00
10.50
5.00
15.06
1.00
48.45
4.00
54.77
3.00
63.30
3.00
74.55
1.00
133.73
2.00
58.31
2.00
72.93
1.00
45.33
1.00
60.49
3.00
13.98
2.00
74.23
1.00 2,870.35
2.00
64.60
2.00
33.32
4.00
9.62
4.00
21.05
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
20.00%
FR= 1.04966
SUBTOTAL
VALORIZACION N 01
METRADO
PARCIAL
4,847.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,473.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,320.82
2,264.16
13,584.98
14,259.61
0.00
0.00
0.00
0.00
VAL03_01
VALORIZACION N 02
METRADO
PARCIAL
1.00
3.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
136.40
433.80
187.80
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
42.10
VAL03_02
800.10
160.02
960.12
1,007.80
VALORIZACION N 03
METRADO
PARCIAL
6.00
16.00
16.00
6.00
26.00
50.00
5.00
VAL03_03
VALORIZACION N 04
METRADO
PARCIAL
0.00
0.00
93.60
313.44
639.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.00
3.00
0.00
0.00
0.00
40.32
191.62
525.00
75.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
6.50
10.00
1,878.48
375.70
2,254.18
2,366.12
VAL03_04
1,084.64
140.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
865.83
76.57
136.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,304.32
460.86
2,765.18
2,902.50
VALORIZACION N 05
METRADO
PARCIAL
2.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41.38
24.69
129.08
0.00
0.00
0.00
2.00
2.00
4.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
0.00
129.20
66.64
38.48
42.10
VAL03_05
1,845.08
369.02
2,214.10
2,324.05
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
VALORIZACION N 06
METRADO
PARCIAL
43.00
60.00
1.00
VAL03_06
VALORIZACION N 07
METRADO
PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
0.00
0.00
0.00
0.00
0.00
801.09
821.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.00
3.00
6.00
16.00
16.00
43.00
60.00
2.00
1.00
2.00
1.00
3.00
1.00
1,084.64
140.88
93.60
313.44
639.20
801.09
821.40
41.38
24.69
129.08
136.40
433.80
187.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,870.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
6.50
10.00
6.00
26.00
50.00
5.00
1.00
4.00
3.00
3.00
1.00
2.00
2.00
1.00
1.00
3.00
2.00
1.00
2.00
2.00
4.00
4.00
865.83
76.57
136.40
40.32
191.62
525.00
75.30
48.45
219.08
189.90
223.65
133.73
116.62
145.86
45.33
60.49
41.94
148.46
2,870.35
129.20
66.64
38.48
84.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,492.84
898.57
5,391.41
5,659.15
0.00
0.00
0.00
0.00
ACUMUL03
11,320.82
2,264.16
13,584.98
14,259.61
SALDO03
0.00
0.00
0.00
0.00
VAL03_07

0
220.14
244.36
1168.77
1836.09
1915.67
1960.32
3840.55
3845.35
18247.81
17506.82

Item
29
29010120
29010140
29010180
29010280
29010380
30
30010140
31
31010140
31010240
32
32010060
32010140
33
33010160
33010164
33010204
33020100
33020120
34
34010222
34010242
34010264
34010300
34010430
34010440
34010784
34010840
35
35010780
36
36010130
36010140
36010150
36010160
36010170
36010220
36010280
36010380
36010500
36010620
36010710
36010720
36010780
PARTIDA
SALIDA PARA TIMBRE
TAB.AUT. 1-2X30, 2-2X15
TAB.AUT. 2-2X30, 1-2X20, 1-2X15
TAB.AUT 1-3X40A, 2-2X20, 4-2X15A
TAB.AUT. 1-3X60,1-3X40,3-2X30,1-IH16A
T.G.AUT. 1-3X100, 2-3X60A
Pararrayos
Artefactos
COSTO DIRECTO
COSTO TOTAL
PARCIAL
SUBTOTAL
VALORIZACION N 01
METRADO
PARCIAL
VALORIZACION N 02
METRADO
PARCIAL
38.00
8.00
3.00
14.00
1.00
48.50
59.06
54.20
49.31
263.79
1,843.00
472.48
162.60
690.34
263.79
3,432.21
0.00
0.00
0.00
0.00
0.00
PTO
2.00
35.20
70.40
70.40
0.00
0.00
0.00
ML
ML
6.00
5.00
7.00
19.24
42.00
96.20
138.20
0.00
0.00
0.00
0.00
0.00
0.00
UND
UND
1.00
3.00
22.18
25.95
22.18
77.85
100.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
UND
UND
UND
UND
UND
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
421.73
452.00
609.64
809.41
762.00
3,054.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ML
ML
ML
ML
ML
ML
ML
UND
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
39.31
18.82
15.39
4.45
7.88
18.84
6.12
18.36
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
3,699.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
UND
1.00
3,134.16
3,134.16
3,134.16
0.00
0.00
0.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
73.90
67.34
73.62
104.34
104.34
97.34
61.11
44.13
234.25
502.54
293.20
46.92
90.81
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
6,530.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20,159.65
4,031.93
24,191.58
25,392.93
0.00
0.00
0.00
0.00
194.00
38.80
232.80
244.36
1,457.68
291.54
1,749.22
1,836.09
FR= 1.04966
VAL04_01
VAL04_02
194.00
0.00
0.00
0.00
0.00
20.00
4.00
1.00
4.00
VAL04_03
970.00
236.24
54.20
197.24
0.00
VALORIZACION N 04
METRADO
PARCIAL
PTO
PTO
PTO
PTO
UND
20.00%
4.00
VALORIZACION N 03
METRADO
PARCIAL
VALORIZACION N 05
METRADO
PARCIAL
VALORIZACION N 06
METRADO
PARCIAL
VALORIZACION N 07
METRADO
PARCIAL
ACUMULADO
METRADO
PARCIAL
SALDO X VALORIZAR
METRADO
PARCIAL
14.00
4.00
2.00
8.00
679.00
236.24
108.40
394.48
0.00
2.00
1.00
0.00
0.00
0.00
98.62
263.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
38.00
8.00
3.00
14.00
1.00
1,843.00
472.48
162.60
690.34
263.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
70.40
0.00
0.00
2.00
70.40
0.00
0.00
6.00
5.00
42.00
96.20
0.00
0.00
0.00
0.00
0.00
0.00
6.00
5.00
42.00
96.20
0.00
0.00
0.00
0.00
22.18
77.85
0.00
0.00
0.00
0.00
1.00
3.00
22.18
77.85
0.00
0.00
0.00
0.00
VAL04_04
1.00
3.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
421.73
452.00
609.64
809.41
762.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
589.65
752.80
307.80
267.00
118.20
282.60
91.80
110.16
5.00
20.00
10.00
40.00
5.00
5.00
5.00
6.00
196.55
376.40
153.90
178.00
39.40
94.20
30.60
110.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
60.00
30.00
100.00
20.00
20.00
20.00
12.00
786.20
1,129.20
461.70
445.00
157.60
376.80
122.40
220.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
3,134.16
0.00
1.00
3,134.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
3.00
2.00
12.00
12.00
8.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
443.40
202.02
147.24
1,252.08
1,252.08
778.72
122.22
88.26
468.50
1,005.08
586.40
93.84
90.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,556.32
311.26
1,867.58
1,960.32
3,052.85
610.57
3,663.42
3,845.35
VAL04_06
13,898.80
2,779.76
16,678.56
17,506.82
0.00
0.00
0.00
0.00
ACUMUL04
20,159.65
4,031.93
24,191.58
25,392.93
SALDO04
0.00
0.00
0.00
0.00
15.00
40.00
20.00
60.00
15.00
15.00
15.00
6.00
VAL04_05
VAL04_07
CONSTRUCTORA VI
RESUMEN DE FORMULAS POLINOMICAS
OBRA
ENTIDAD
FECHA
FORMULA

SENCICO
30-Nov-99
ESTRUCTURAS
SIMBOLO IU
INSUMO
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
MO
0.285
100.00
258.94
258.94
0.285
258.94
0.285
258.94
0.285
258.94
0.285
258.94
0.285
258.94
0.285
AHB
PROMEDIO PONDERADO
38 HORMIGON
05 AGREGADO GRUESO
0.088
100.00
20.46
26.14
53.40
295.41
327.89
249.88
305.26
297.10
328.03
256.23
305.26
0.089
297.65
329.47
257.20
305.26
0.089
298.06
329.65
258.61
305.26
0.089
298.46
329.83
260.03
305.26
0.089
298.87
330.01
261.44
305.26
0.089
299.27
330.19
262.85
305.26
0.089
MM
PROMEDIO PONDERADO
0.081
100.00
23.46
76.54
291.38
317.68
283.32
290.19
316.40
282.16
0.081
288.19
314.40
280.16
0.080
287.58
313.74
279.56
0.080
286.96
313.08
278.96
0.080
286.35
312.42
278.36
0.080
285.73
311.75
277.76
0.079
0.057
100.00
327.03
334.14
0.058
335.75
0.059
336.91
0.059
338.07
0.059
339.23
0.059
340.39
0.059
0.072
100.00
336.14
342.96
0.073
343.25
0.074
344.30
0.074
345.35
0.074
346.40
0.074
347.44
0.074
0.096
100.00
213.58
229.75
0.103
230.32
0.104
232.88
0.105
235.45
0.106
238.01
0.107
240.58
0.108
0.154
100.00
347.18
350.55
0.155
352.03
0.156
352.84
0.157
353.65
0.157
354.46
0.157
355.27
0.158
GGU
39 INDICE GENERAL DE PRECIOS AL CONSUMIDOR
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
OBRA
ENTIDAD
FECHA
FORMULA
K01_04aa
1.014
K01_05aa
1.018
K01_06aa
1.021
K01_07aa
1.022
K01_08aa
1.024
K01_09aa
1.026

SENCICO
30-Nov-99
ARQUITECTURA
SIMBOLO IU
INSUMO
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
MO
0.419
100.00
258.94
258.94
0.419
258.94
0.419
258.94
0.419
258.94
0.419
258.94
0.419
258.94
0.419
ADP
PROMEDIO PONDERADO
59 PLANCHA DE ASBESTO-CEMENTO
0.075
100.00
29.33
33.33
37.34
243.34
174.80
336.14
214.34
249.93
167.20
342.96
231.88
0.077
249.30
163.69
343.25
232.68
0.077
250.21
161.94
344.30
235.56
0.077
251.12
160.18
345.35
238.43
0.077
252.03
158.43
346.40
241.31
0.078
252.94
156.68
347.44
244.19
0.078
PAM
PROMEDIO PONDERADO
04 AGREGADO FINO
54 PINTURA LATEX
0.098
100.00
24.49
26.53
48.98
302.54
317.68
279.58
307.40
307.59
316.40
286.22
314.77
0.100
307.10
314.40
286.87
314.40
0.099
307.96
313.74
288.06
315.84
0.100
308.81
313.08
289.24
317.27
0.100
309.67
312.42
290.43
318.71
0.100
310.52
311.75
291.62
320.14
0.101
0.068
100.00
327.89
328.03
0.068
329.47
0.068
329.65
0.068
329.83
0.068
330.01
0.068
330.19
0.068
0.077
100.00
327.03
334.14
0.079
335.75
0.079
336.91
0.079
338.07
0.080
339.23
0.080
340.39
0.080
0.096
100.00
347.18
350.55
0.097
352.03
0.097
352.84
0.098
353.65
0.098
354.46
0.098
355.27
0.098
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
K02_04aa
1.010
K02_05aa
1.010
K02_06aa
1.013
K02_07aa
1.014
K02_08aa
1.016
K02_09aa
1.018
OBRA
ENTIDAD
FECHA
FORMULA
SIMBOLO IU
1
MO
MCD
VP

SENCICO
30-Nov-99
INSUMO
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
0.273
100.00
258.94
258.94
0.273
258.94
0.273
258.94
0.273
258.94
0.273
258.94
0.273
258.94
0.273
PROMEDIO PONDERADO
0.095
100.00
16.84
31.58
51.58
334.93
336.14
347.18
327.03
340.81
342.96
350.55
334.14
0.097
342.15
343.25
352.03
335.75
0.097
343.19
344.30
352.84
336.91
0.097
344.22
345.35
353.65
338.07
0.098
345.25
346.40
354.46
339.23
0.098
346.28
347.44
355.27
340.39
0.098
PROMEDIO PONDERADO
61 PLANCHA GALVANIZADA
77 VALVULA DE BRONCE NACIONAL
0.074
100.00
40.54
59.46
264.89
229.80
288.82
259.65
229.61
280.13
0.073
258.49
228.08
279.22
0.072
257.17
227.74
277.23
0.072
255.85
227.39
275.25
0.071
254.53
227.05
273.26
0.071
253.21
226.71
271.27
0.071
65 TUBO DE ACERO NEGRO Y/O GALVANIZADO
0.052
100.00
175.32
203.62
0.060
199.71
0.059
204.60
0.061
209.49
0.062
214.39
0.064
219.28
0.065
0.158
100.00
283.32
282.16
0.157
280.16
0.156
279.56
0.156
278.96
0.156
278.36
0.155
277.76
0.155
PVC
0.181
100.00
255.65
258.10
0.183
260.29
0.184
260.54
0.184
260.79
0.185
261.04
0.185
261.29
0.185
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
OBRA
ENTIDAD
FECHA
FORMULA
SIMBOLO IU
K03_04aa
1.013
K03_05aa
1.012
K03_06aa
1.015
K03_07aa
1.017
K03_08aa
1.019
K03_09aa
1.021

SENCICO
30-Nov-99
INSUMO
COEF
Io
Nov-99
Ir
Apr-00
Ki
Ir
May-00
Ki
Ir
Jun-00
Ki
Ir
Jul-00
Ki
Ir
Aug-00
Ki
Ir
Sep-00
Ki
MO
0.251
100.00
258.94
258.94
0.251
258.94
0.251
258.94
0.251
258.94
0.251
258.94
0.251
258.94
0.251
CAA
PROMEDIO PONDERADO
06 ALAMBRE Y CABLE DE COBRE DESNUDO
07 ALAMBRE Y CABLE TIPO TW Y THW
19 CABLE NYY - CABLE NKY
0.100
100.00
22.00
31.00
47.00
312.94
380.73
259.60
316.38
320.09
388.11
266.88
323.35
0.102
321.41
390.58
269.26
323.43
0.103
322.76
392.09
270.77
324.60
0.103
324.11
393.59
272.27
325.77
0.104
325.46
395.10
273.78
326.94
0.104
326.80
396.61
275.28
328.11
0.104
CPM
PROMEDIO PONDERADO
62 POSTE DE CONCRETO
0.050
100.00
26.00
28.00
46.00
302.48
317.68
214.94
347.18
304.05
316.40
216.19
350.55
0.050
304.13
314.40
215.91
352.03
0.050
304.34
313.74
215.94
352.84
0.050
304.55
313.08
215.97
353.65
0.050
304.76
312.42
216.00
354.46
0.050
304.97
311.75
216.03
355.27
0.050
TD
PROMEDIO PONDERADO
0.087
100.00
39.08
60.92
287.11
336.14
255.65
291.26
342.96
258.10
0.088
292.71
343.25
260.29
0.089
293.27
344.30
260.54
0.089
293.84
345.35
260.79
0.089
294.40
346.40
261.04
0.089
294.96
347.44
261.29
0.089
56 PLANCHA DE ACERO LAC
0.062
100.00
210.45
223.11
0.066
226.95
0.067
229.36
0.068
231.77
0.068
234.18
0.069
236.60
0.070
AE
11 ARTEFACTO ALUMBRADO EXTERIOR
0.064
100.00
252.52
223.54
0.057
216.85
0.055
209.78
0.053
202.72
0.051
195.65
0.050
188.59
0.048
AI
12 ARTEFACTO DE ALUMBRADO INTERIOR
0.219
100.00
267.42
249.32
0.204
243.09
0.199
238.40
0.195
233.70
0.191
229.00
0.188
224.30
0.184
GGU
0.167
100.00
271.95
277.53
0.170
278.26
0.171
279.36
0.172
280.45
0.172
281.54
0.173
282.63
0.174
1.000
K04_04aa
0.988
K04_05aa
0.985
K04_06aa
0.981
K04_07aa
0.976
K04_08aa
0.974
K04_09aa
0.970
IU INSUMO
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
ACEITE
ACERO DE CONSTRUCCION LISO
ACERO DE CONSTRUCCION CORRUGADO
AGREGADO FINO
AGREGADO GRUESO
ALAMBRE Y CABLE DE COBRE DESNUDO
ALAMBRE Y CABLE TIPO TW Y THW
ALAMBRE Y CABLE TIPO WP
ALCANTARILLA METALICA
APARATO SANITARIO CON GRIFERIA
ARTEFACTO ALUMBRADO EXTERIOR
ARTEFACTO DE ALUMBRADO INTERIOR
ASFALTO
BALDOSA ACUSTICA
BALDOSA ASFALTICA
BALDOSA VINILICA
BLOQUE Y LADRILLO
CABLE TELEFONICO
CABLE NYY - CABLE NKY
CEMENTO ASFALTICO
CEMENTO PORTLAND TIPO II
CEMENTO PORTLAND TIPO V
CERAMICA ESMALTADA Y SIN ESMALTAR
Nov-99 Dec-99
348.50 348.99
214.34 221.06
213.58 220.26
279.58 281.81
305.26 305.26
380.73 380.95
259.60 259.98
344.78 345.32
209.26 209.38
285.55 283.10
252.52 252.66
267.42 267.57
534.12 579.81
251.23 258.10
Jan-00
350.54
222.08
221.27
283.43
305.26
387.53
265.73
351.06
210.34
283.58
253.82
268.80
579.81
258.73
Feb-00
379.10
220.38
219.34
279.23
305.26
388.63
266.62
351.79
207.70
284.94
245.71
257.37
579.81
257.06
Mar-00
385.75
225.95
223.87
286.00
305.26
385.87
265.12
349.82
206.92
284.73
221.23
246.74
609.67
256.64
Apr-00
398.15
231.88
229.75
286.22
305.26
388.11
266.88
351.88
209.08
288.19
223.54
249.32
621.97
257.90
350.35
327.89
231.49
316.38
536.15
347.18
330.55
332.26
242.59
355.19
328.51
231.64
316.55
591.47
347.18
336.54
338.35
242.68
356.56
329.18
237.42
320.70
591.47
349.20
337.32
339.07
243.37
360.86
328.99
240.48
320.33
591.47
350.55
337.32
339.07
241.47
366.19
330.44
239.57
318.70
627.64
350.55
337.32
339.07
240.89
368.10
328.03
242.09
323.35
642.53
350.55
337.32
339.07
238.01
CERRAJERIA NACIONAL
DETONANTE
DINAMITA
279.50
354.74
328.51
279.63
354.95
328.69
283.48
356.59
330.21
280.95
352.08
326.05
281.65
350.78
324.83
283.82
354.43
328.22

DUCTO DE CONCRETO
FLETE TERRESTRE
FLETE AEREO
GASOLINA
GELATINA
GELIGNITA
HERRAMIENTA MANUAL
HORMIGON
INDICE GENERAL DE PRECIOS AL CONSUMIDOR
LOSETA
MADERA EN TIRAS PARA PISO
MADERA IMPORT. ENCOF. Y CARP.
MADERA TERCIADA PARA ENCOFRADO Y CARPINTERIA
MADERA TERCIADA PARA ENCOF.
MALLA DE ACERO
MANO DE OBRA (INCLUIDO LEYES SOCIALES)
MAQUINARIA Y EQUIPO NACIONAL
MAQUINARIA Y EQUIPO IMPORTADO
MARCO Y TAPA DE FIERRO FUNDIDO
PERFIL DE ACERO LIVIANO
PERFIL DE ALUMINIO
PETROLEO DIESEL
PINTURA LATEX
PINTURA TEMPLE
PLANCHA DE ACERO LAC
PLANCHA DE ACERO LAF
336.14
222.15
303.19
458.42
289.27
336.33
222.18
306.84
458.73
297.89
344.00
222.45
306.84
461.00
297.89
339.34
221.83
306.84
454.88
304.36
338.74
223.46
307.29
453.44
303.93
342.96
224.31
307.29
458.24
302.63
243.32
249.88
271.95
260.85
268.20
279.09
327.03
256.02
231.76
317.95
258.94
317.68
283.32
340.42
229.26
327.13
355.65
307.40
347.65
210.45
166.32
243.82
249.88
273.13
261.91
267.10
279.09
331.56
256.02
231.76
317.98
258.94
317.86
283.25
340.55
243.04
327.75
366.91
307.40
347.65
213.94
169.38
249.53
251.31
273.32
263.40
267.10
279.76
332.02
256.02
231.76
321.13
258.94
319.35
284.55
341.50
244.15
328.78
374.86
307.39
347.65
221.10
170.16
248.00
249.98
274.63
262.37
266.84
278.00
332.18
256.02
231.76
318.41
258.94
315.39
280.75
338.89
241.10
325.99
398.70
307.54
347.65
221.64
170.78
247.04
256.23
276.12
262.86
266.84
277.46
333.20
256.02
317.65
258.94
313.60
279.47
338.10
240.18
315.68
398.04
311.80
346.17
220.80
171.59
248.49
256.23
277.53
262.66
264.01
278.96
334.14
255.29
242.25
319.84
258.94
316.40
282.16
340.28
242.67
314.85
396.71
314.77
349.13
223.11
173.38
PLANCHA DE ASBESTO-CEMENTO
PLANCHA DE POLIURETANO
PLANCHA GALVANIZADA
POSTE DE CONCRETO
POSTE DE FIERRO Y TUB. ACERO
TERRAZO
TUBO DE ACERO NEGRO Y/O GALVANIZADO
TUBERIA DE ASBESTO CEMENTO
174.80
216.80
229.80
214.94
174.80
216.90
229.94
216.33
167.73
217.74
230.99
216.83
167.20
215.46
228.09
215.47
167.20
215.46
227.23
215.06
167.20
216.33
229.61
216.19
178.77
175.32
284.88
178.77
176.72
285.03
178.77
176.43
286.34
178.77
176.95
282.74
178.77
186.46
281.69
178.77
203.62
284.63
TUBER. DE COBRE Y ACC. BRONCE

TUBERIA DE ASBESTO CEMENTO
TUBERIA DE CONCRETO REFORZADO
TUBERIA DE FIERRO FUNDIDO
DUCTOS TELEFONICOS DE PVC
247.65
288.32
216.80
332.63
255.65
253.81
223.01
288.32
216.80
332.71
257.25
249.04
224.03
288.32
216.80
333.28
264.03
249.38
221.22
288.26
216.79
331.71
266.02
246.37
220.38
288.33
221.34
331.24
255.42
246.46
222.69
288.33
222.20
332.54
258.10
252.35
VALVULA DE BRONCE IMPORTADA

VALVULA DE BRONCE NACIONAL
VALVULA DE FIERRO FDO.NACIONAL
VIDRIO INCOLORO NACIONAL
288.82
380.82
290.54
377.99
288.90
377.80
285.78
376.22
282.88
370.63
280.13
377.45
VALORIZACIONES Y LIQUIDACIONES DE OBRA
May-00
407.21
232.68
230.32
286.87
305.26
390.58
269.26
354.08
207.69
286.96
216.85
243.09
637.08
259.34
0.00
372.15
329.47
245.10
323.43
660.83
352.03
339.68
341.44
238.48
0.00
284.02
352.07
326.03
0.00
343.25
224.13
308.57
455.16
308.47
0.00
0.00
250.10
257.20
278.26
263.43
264.48
278.00
335.75
255.53
241.40
319.40
258.94
314.40
280.16
338.89
245.61
313.32
414.06
314.40
347.95
226.95
174.52
0.00
163.69
215.55
228.08
215.91
0.00
178.77
199.71
282.73
0.00
212.95
288.32
222.52
331.71
260.29
247.76
0.00
0.00
0.00
279.22
372.77
0.00
Jun-00
418.27
235.56
232.88
288.06
305.26
392.09
270.77
355.50
207.38
287.52
209.78
238.40
652.19
260.12
0.00
375.75
329.65
247.38
324.60
679.13
352.84
340.71
342.47
237.62
0.00
284.74
351.54
325.54
0.00
344.30
224.53
309.19
454.51
311.08
0.00
0.00
251.07
258.61
279.36
263.74
263.85
277.79
336.91
255.43
243.38
319.56
258.94
313.74
279.56
338.59
247.19
310.45
423.28
315.84
348.03
229.36
175.74
0.00
161.94
215.30
227.74
215.94
0.00
178.77
204.60
282.31
0.00
209.08
288.32
223.68
331.52
260.54
247.25
0.00
0.00
0.00
277.23
371.61
0.00
Jul-00
429.33
238.43
235.45
289.24
305.26
393.59
272.27
356.92
207.06
288.07
202.72
233.70
667.30
260.90
0.00
379.35
329.83
249.66
325.77
697.42
353.65
341.75
343.51
236.76
0.00
285.45
351.01
325.05
0.00
345.35
224.93
309.82
453.85
313.69
0.00
0.00
252.04
260.03
280.45
264.05
263.23
277.58
338.07
255.32
245.37
319.73
258.94
313.08
278.96
338.28
248.78
307.59
432.49
317.27
348.12
231.77
176.95
0.00
160.18
215.04
227.39
215.97
0.00
178.77
209.49
281.88
0.00
205.20
288.32
224.84
331.34
260.79
246.73
0.00
0.00
0.00
275.25
370.45
0.00
Aug-00
440.39
241.31
238.01
290.43
305.26
395.10
273.78
358.34
206.75
288.63
195.65
229.00
682.41
261.68
0.00
382.95
330.01
251.94
326.94
715.72
354.46
342.78
344.54
235.90
0.00
286.17
350.48
324.56
0.00
346.40
225.33
310.44
453.20
316.30
0.00
0.00
253.01
261.44
281.54
264.36
262.60
277.37
339.23
255.22
247.35
319.89
258.94
312.42
278.36
337.98
250.36
304.72
441.71
318.71
348.20
234.18
178.17
0.00
158.43
214.79
227.05
216.00
0.00
178.77
214.39
281.46
0.00
201.33
288.32
226.00
331.16
261.04
246.22
0.00
0.00
0.00
273.26
369.30
0.00
Sep-00
451.45
244.19
240.58
291.62
305.26
396.61
275.28
359.76
206.44
289.18
188.59
224.30
697.52
262.46
0.00
386.55
330.19
254.23
328.11
734.02
355.27
343.82
345.57
235.04
0.00
286.89
349.95
324.07
0.00
347.44
225.73
311.06
452.55
318.91
0.00
0.00
253.98
262.85
282.63
264.67
261.97
277.16
340.39
255.12
0.00
320.06
258.94
311.75
277.76
337.67
251.94
301.85
450.93
320.14
348.28
236.60
179.39
0.00
156.68
214.53
226.71
216.03
0.00
178.77
219.28
281.03
0.00
197.46
288.32
227.16
330.97
261.29
245.70
0.00
0.00
0.00
271.27
368.14
0.00
INDICES ZONA 01

Valorizacion y Liquidacion de Obra

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Valorizacion y Liquidacion de Obra

Caricato da

Copyright:

Formati disponibili

VALORIZACION Y LIQUIDACION DE OBRA

HOJA DE DATOS DE LA OBRA

C.E. N 0680 JORGE RUIZ VEINTEMILLA

C.E. N 0680 JORGE RUIZ VEINTEMILLA

FORMULA POLINOMICA N 01 : ESTRUCTURAS

EXCAVACION DE ZANJA PARA CISTERNA

TANQUES ELEVADOS.- ENCOFRADO Y DESENCOFR (COPAIBA)

Muros y tabiques de albaileria

CUB.DE LADR.PASTELERO ASENTADO CON BARRO E=2 C/FRAGUA

TUBERIA PVC-SAL 4"

CAJA DE PASE FG LIV. 6x6x3"

C.E. N 0680 JORGE RUIZ VEINTEMILLA

Detalle del Presupuesto Ofertado

Total Costo Directo

Sub Total Presupuesto

Total Presupuesto OFERTA

DISGREGADO DE GASTOS GENERALES Y UTILIDAD

Total GG Directos ( 12.53% )

Gastos Generales Indirectos (No dependen del Plazo de Ejecucion de la Obra)

C.E. N 0680 JORGE RUIZ VEINTEMILLA

1.- MONTO VALORIZADO

2.- MONTO REAJUSTE

3.- AMORTIZACIN DE ADELANTOS

IMPUESTO GENERAL A LAS VENTAS

C.E. N 0680 JORGE RUIZ VEINTEMILLA

145,915.03 495,975.26 6,657.67 502,632.93 99,195.05 145,915.05

432.96 31,358.61 6,185.13

CRONOGRAMA VALORIZADO DE OBRA

CRONOGRAMA VALORIZADO DE OBRA

CALCULO DEL ADELANTO EN EFECTIVO

C.E. N 0680 JORGE RUIZ VEINTEMILLA

CALCULO DE ADELANTO DE MATERIALES

MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA

DOLAR (GENERAL PONDERADO)

ACERO DE CONSTRUCCION CORRUGADO

CEMENTO PORTLAND TIPO I

DOLAR (GENERAL PONDERADO)

ACERO DE CONSTRUCCION LISO

MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA

CEMENTO PORTLAND TIPO I

DOLAR (GENERAL PONDERADO)

CEMENTO PORTLAND TIPO I

MADERA NACIONAL PARA ENCOFRADO Y CARPINTERIA

VALVULA DE BRONCE NACIONAL

TUBO DE ACERO NEGRO Y/O GALVANIZADO 0.052

TUBERIA DE PVC AGUA-DESAG-ELEC

CALCULO DE ADELANTO DE MATERIALES

ALAMBRE Y CABLE DE COBRE DESNUDO

ALAMBRE Y CABLE TIPO TW Y THW

CABLE NYY - CABLE NKY

CEMENTO PORTLAND TIPO I

DOLAR (GENERAL PONDERADO)

TUBERIA DE PVC AGUA-DESAG-ELEC

PLANCHA DE ACERO LAC

ARTEFACTO ALUMBRADO EXTERIOR

ARTEFACTO DE ALUMBRADO INTERIOR

21 CEMENTO PORTLAND TIPO I

El Adelanto Solicitado < Monto Maximo :. Procede el Adelanto

03 ACERO DE CONSTRUCCION CORRUGADO

El Adelanto Solicitado < Monto Maximo :. Procede el Adelanto

Debo tener presente que la relacin de Insumos

CALCULO DE ADELANTO DE MATERIALES

Debo tener presente que la relacin de Insumos

El Adelanto Solicitado < Monto Maximo :. Procede el Adelanto