valorizaciones

Sheet1

ItemDESCRIPCION UNDCANTIDADPRECIO UNITARIOTOTAL1era VALORIZACION2da VALORIZACION3ra VALORIZACION4ta VALORIZACIONAVANCE AVANCE AVANCE AVANCE ANTERIOR ACTUAL ACUMULADO SALDO POR EJECUTAR ANTERIOR ACTUAL ACUMULADO SALDO POR EJECUTAR ANTERIOR ACTUAL ACUMULADO SALDO POR EJECUTAR ANTERIOR ACTUAL ACUMULADO SALDO POR EJECUTAR CANTIDAD MONTO %CANTIDAD MONTO %CANTIDAD MONTO %CANTIDADMONTO%CANTIDAD MONTO %CANTIDAD MONTO %CANTIDAD MONTO %CANTIDADMONTO%CANTIDAD MONTO %CANTIDAD MONTO %CANTIDAD MONTO %CANTIDADMONTO%CANTIDAD MONTO %CANTIDAD MONTO %CANTIDAD MONTO %CANTIDADMONTO%ESTRUCTURAS 01OBRAS PRELIMINARES01.01OFICINA, ALMACEN Y GUARDIANIAm25127.49637.450.000.000.00%5.00637.45100.00%5.00637.45100.00%0.000.000.00%5.00637.45100.00%0.000.000.00%5.00637.45100.00%0.000.000.00%5.00637.45100.00%0.000.000.00%5.00637.45100.00%0.000.000.00%5.00637.45100.00%0.000.000.00%5.00637.45100.00%0.000.000.00%01.02VESTUARIO PERSONAL OBREROm23111.39334.170.000.000.00%3.00334.17100.00%3.00334.17100.00%0.000.000.00%3.00334.17100.00%0.000.000.00%3.00334.17100.00%0.000.000.00%3.00334.17100.00%0.000.000.00%3.00334.17100.00%0.000.000.00%3.00334.17100.00%0.000.000.00%3.00334.17100.00%0.000.000.00%01.03CERCO DE TRIPLAYm736.82257.740.000.000.00%7.00257.74100.00%7.00257.74100.00%0.000.000.00%7.00257.74100.00%0.000.000.00%7.00257.74100.00%0.000.000.00%7.00257.74100.00%0.000.000.00%7.00257.74100.00%0.000.000.00%7.00257.74100.00%0.000.000.00%7.00257.74100.00%0.000.000.00%02TRABAJO PRELIMINARES 02.01LIMPIEZA DEL TERRENO MANUALm21783.3587.40.000.000.00%178.00587.40100.00%178.00587.40100.00%0.000.000.00%178.00587.40100.00%0.000.000.00%178.00587.40100.00%0.000.000.00%178.00587.4100.00%0.000.000.00%178.00587.40100.00%0.000.000.00%178.00587.40100.00%0.000.000.00%178.00587.4100.00%0.000.000.00%02.02TRAZO Y REPLANTEO INICALm21787.751379.50.000.000.00%178.001379.50100.00%178.001379.50100.00%0.000.000.00%178.001379.50100.00%0.000.000.00%178.001379.50100.00%0.000.000.00%178.001379.5100.00%0.000.000.00%178.001379.50100.00%0.000.000.00%178.001379.50100.00%0.000.000.00%178.001379.5100.00%0.000.000.00%03.01EXCAVACION MANUAL DE ZANJAS PARA CIMIENTOSm3104.2332.73408.320.000.000.00%50.001635.0047.97%50.001635.0047.97%54.231773.3252.03%50.001635.0047.97%54.231773.3252.03%104.233408.32100.00%0.000.000.00%104.233408.321100.00%0.000.000.00%104.233408.32100.00%0.000.000.00%104.233408.32100.00%0.000.000.00%104.233408.321100.00%0.000.000.00%03.02RELLENO COMPACTADO CON MATERIAL PROPIOm336.8164.112359.890.000.000.00%0.000.000.00%0.000.000.00%36.812359.89100.00%0.000.000.00%0.000.000.00%0.000.000.00%36.812359.89100.00%0.0000.00%36.812359.89100.00%36.812359.89100.00%0.000.000.00%36.812359.89100.00%0.000.000.00%36.812359.8891100.00%0.000.000.00%04CONCRETO 04.01CONCRETO SIMPLE 04.01.01SOLADO 04.01.01.01CONCRETO SOLADO MEZCLA 1:10 CEMENTO-HORMIGON e=0.05 m.m229.4510.733160.000.000.00%10.00107.3033.96%10.00107.3033.96%19.45208.7066.04%10.00107.3033.96%19.45208.7066.04%29.45316.000.000.000.00%29.45315.9985100.00%0.000.000.00%29.45316.00100.00%0.000.000.00%29.45316.00100.00%0.000.000.00%29.45315.9985100.00%0.000.000.00%04.01.02CIMIENTO CORRIDO 04.01.02.01CONCRETO CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRAm334.26136.124663.470.000.000.00%0.000.000.00%0.000.000.00%34.264663.47100.00%0.000.000.00%34.264663.47100.00%34.264663.47100.00%0.000.000.00%34.264663.4712100.00%0.000.000.00%34.264663.47100.00%0.000.000.00%34.264663.47100.00%0.000.000.00%34.264663.4712100.00%0.000.000.00%04.01.03SOBRECIMIENTO 04.01.03.01CONCRETO SOBRECIMIETOS f'c=210 kg/cm2m35.39358.521932.420.000.000.00%0.000.000.00%0.000.000.00%5.391932.42100.00%0.000.000.00%3.391215.3862.89%3.391215.3862.89%2.00717.0437.11%3.391215.382862.89%2.00717.0437.11%5.391932.42100.00%0.000.000.00%5.391932.42100.00%0.000.000.00%5.391932.4228100.00%0.000.000.00%04.01.03.02ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTOm284.6358.484949.160.000.000.00%0.000.000.00%0.000.000.00%84.634949.16100.00%0.000.000.00%44.632609.9652.74%44.632609.9652.74%40.002339.2047.26%44.632609.962452.74%40.002339.2047.26%84.634949.16100.00%0.000.000.00%84.634949.16100.00%0.000.000.00%84.634949.1624100.00%0.000.000.00%04.01.04FALSO PISO 0.00 04.01.04.01CONCRETO FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON e=0.10 mm2153.6922.23411.920.000.000.00%0.000.000.00%0.000.000.00%153.693411.92100.00%0.000.000.00%0.000.000.00%0.000.000.00%153.693411.92100.00%0.0000.00%138.693078.9290.24%138.693078.9290.24%15.00333.009.76%138.693078.9290.24%15.00333.009.76%153.693411.918100.00%0.000.000.00%04.02CONCRETO ARMADO 04.02.01ZAPATAS 04.02.01.01CONCRETO ZAPATAS f'c=210 kg/cm2m317.66271.764799.280.000.000.00%0.000.000.00%0.000.000.00%17.664799.28100.00%0.000.000.00%17.664799.28100.00%17.664799.28100.00%0.000.000.00%17.664799.2816100.00%0.000.000.00%17.664799.28100.00%0.000.000.00%17.664799.28100.00%0.000.000.00%17.664799.2816100.00%0.000.000.00%04.02.01.02ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 EN ZAPATASkg345.814.831670.260.000.000.00%0.000.000.00%0.000.000.00%345.811670.26100.00%0.000.000.00%345.811670.26100.00%345.811670.26100.00%0.000.000.00%345.811670.2623100.00%0.000.000.00%345.811670.26100.00%0.000.000.00%345.811670.26100.00%0.000.000.00%345.811670.2623100.00%0.000.000.00%04.02.02VIGA DE CIMENTACION 04.02.02.01CONCRETO VIGAS f'c=210 kg/cm2m312.56264.833326.260.000.000.00%0.000.000.00%0.000.000.00%12.563326.26100.00%0.000.000.00%10.562796.6084.08%10.562796.6084.08%2.00529.6615.92%10.562796.604884.08%2.00529.6615.92%12.563326.26100.00%0.000.000.00%12.563326.26100.00%0.000.000.00%12.563326.2648100.00%0.000.000.00%04.02.02.02ENCOFRADO DE VIGAS DE CONEXIONm2100.4465.696597.90.000.000.00%0.000.000.00%0.000.000.00%100.446597.90100.00%0.000.000.00%70.444627.2070.13%70.444627.2070.13%30.001970.7029.87%70.444627.203670.13%30.001970.7029.87%100.446597.90100.00%0.000.000.00%100.446597.90100.00%0.000.000.00%100.446597.9036100.00%0.000.000.00%04.02.02.03ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 GENERALkg990.194.834782.620.000.000.00%800.003864.0080.79%800.003864.0080.79%190.19918.6219.21%800.003864.0080.79%190.19918.6219.21%990.194782.62100.00%0.000.000.00%990.194782.6177100.00%0.000.000.00%990.194782.62100.00%0.000.000.00%990.194782.62100.00%0.000.000.00%990.194782.6177100.00%0.000.000.00%04.02.03COLUMNAS 04.02.03.01CONCRETO COLUMNAS f'c=210 kg/cm2m310.5349.923674.160.000.000.00%0.000.000.00%0.000.000.00%10.503674.16100.00%0.000.000.00%0.000.000.00%0.000.000.00%10.503674.16100.00%0.0000.00%7.502624.4071.43%7.502624.4071.43%3.001049.7628.57%7.502624.4071.43%3.001049.7628.57%10.503674.16100.00%0.000.000.00%04.02.03.02ENCOFRADO Y DESENCOFRADO EN COLUMNASm2108.4868.377416.780.000.000.00%0.000.000.00%0.000.000.00%108.487416.78100.00%0.000.000.00%58.483998.2853.91%58.483998.2853.91%50.003418.5046.09%58.483998.277653.91%50.003418.5046.09%108.487416.78100.00%0.000.000.00%108.487416.78100.00%0.000.000.00%108.487416.7776100.00%0.000.000.00%04.02.03.03ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 EN COLUMNASkg1623.244.837840.250.000.000.00%500.002415.0030.80%500.002415.0030.80%1123.245425.2569.20%500.002415.0030.80%793.243831.3548.87%1293.246246.3579.67%330.001593.9020.33%1293.246246.349279.67%230.001110.9014.17%1523.247357.2593.84%100.00483.006.16%1523.247357.2593.84%100.00483.006.16%1623.247840.2492100.00%0.000.000.00%04.02.04VIGAS 04.02.04.01CONCRETO VIGAS f'c=210 kg/cm2m315.91264.834213.450.000.000.00%0.000.000.00%0.000.000.00%15.914213.45100.00%0.000.000.00%0.000.000.00%0.000.000.00%15.914213.45100.00%0.0000.00%7.912094.8149.72%7.912094.8149.72%8.002118.6450.28%7.912094.8149.72%8.002118.6450.28%15.914213.4453100.00%0.000.000.00%04.02.04.02ENCOFRADO Y DESENCOFRADO EN VIGASm2209.3958.6212274.440.000.000.00%0.000.000.00%0.000.000.00%209.3912274.44100.00%0.000.000.00%109.396412.4452.24%109.396412.4452.24%100.005862.0047.76%109.396412.441852.24%20.001172.409.55%129.397584.8461.79%80.004689.6038.21%129.397584.8461.79%80.004689.6038.21%209.3912274.4418100.00%0.000.000.00%04.02.05LOSAS ALIGERADAS 04.02.05.01CONCRETO LOSAS f'c= 210 kg/cm2m323.6304.1171770.000.000.00%0.000.000.00%0.000.000.00%23.607177.00100.00%0.000.000.00%0.000.000.00%0.000.000.00%23.607177.00100.00%0.0000.00%11.603527.6849.15%11.603527.6849.15%12.003649.3250.85%11.603527.6849.15%12.003649.3250.85%23.607176.996100.00%0.000.000.00%04.02.05.02ENCOFRADO LOSA ALIGERADA TIPICAm2269.762.5216861.640.000.000.00%0.000.000.00%0.000.000.00%269.7016861.64100.00%0.000.000.00%0.000.000.00%0.000.000.00%269.7016861.64100.00%0.0000.00%149.709359.2455.51%149.709359.2455.51%120.007502.4044.49%149.709359.2455.51%120.007502.4044.49%269.7016861.644100.00%0.000.000.00%04.02.05.03ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 LOSA ALIGERADAkg1584.734.797590.860.000.000.00%0.000.000.00%0.000.000.00%1584.737590.86100.00%0.000.000.00%0.000.000.00%0.000.000.00%1584.737590.86100.00%0.0000.00%784.733758.8649.52%784.733758.8649.52%800.003832.0050.48%784.733758.8649.52%800.003832.0050.48%1584.737590.8567100.00%0.000.000.00%04.02.05.04LADRILLO HUECO DE ARCILLA h = 15 cm PARA TECHO ALIGERADOund2213.51.974360.60.000.000.00%0.000.000.00%0.000.000.00%2213.504360.60100.00%0.000.000.00%0.000.000.00%0.000.000.00%2213.504360.60100.00%0.0000.00%1108.502183.7550.08%1108.502183.7550.08%1105.002176.8549.92%1108.502183.7550.08%1105.002176.8549.92%2213.504360.595100.00%0.000.000.00%04.02.06ESCALERA | 04.02.06.01CONCRETO ESCALERAS fc=210 kg/cm2m33.42304.111040.060.000.000.00%0.000.000.00%0.000.000.00%3.421040.06100.00%0.000.000.00%1.10334.5232.16%1.10334.5232.16%2.32705.5467.84%1.10334.52132.16%0.3297.329.36%1.42431.8441.52%2.00608.2258.48%1.42431.8441.52%2.00608.2258.48%3.421040.0562100.00%0.000.000.00%04.02.06.02ENCOFRADO Y DESENCOFRADO DE ESCALERASm217.62101.831794.240.000.000.00%0.000.000.00%0.000.000.00%17.621794.24100.00%0.000.000.00%8.40855.3747.67%8.40855.3747.67%9.22938.8752.33%8.40855.37247.67%4.22429.7223.95%12.621285.0971.62%5.00509.1528.38%12.621285.0971.62%5.00509.1528.38%17.621794.2446100.00%0.000.000.00%04.02.06.03ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 GENERALkg144.534.83698.080.000.000.00%0.000.000.00%0.000.000.00%144.53698.08100.00%0.000.000.00%80.00386.4055.35%80.00386.4055.35%64.53311.6844.65%80.00386.455.35%14.5370.1810.05%94.53456.5865.41%50.00241.5034.59%94.53456.5865.41%50.00241.5034.59%144.53698.0799100.00%0.000.000.00%04.02.07CISTERNA 04.02.07.01CONCRETO CISTENA f'c=210 kg/cm2m36.94248.851727.020.000.000.00%0.000.000.00%0.000.000.00%6.941727.02100.00%0.000.000.00%6.941727.02100.00%6.941727.02100.00%0.000.000.00%6.941727.019100.00%0.000.000.00%6.941727.02100.00%0.000.000.00%6.941727.02100.00%0.000.000.00%6.941727.019100.00%0.000.000.00%04.02.07.02ENCOFRADO Y DESENCOFRADO PARA CISTERNAm224.552.471285.520.000.000.00%10.00524.7040.82%10.00524.7040.82%14.50760.8259.18%10.00524.7040.82%14.50760.8259.18%24.501285.52100.00%0.000.000.00%24.501285.515100.00%0.000.000.00%24.501285.52100.00%0.000.000.00%24.501285.52100.00%0.000.000.00%24.501285.515100.00%0.000.000.00%04.02.07.03ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 GENERALkg137.974.83666.40.000.000.00%0.000.000.00%0.000.000.00%137.97666.40100.00%0.000.000.00%137.97666.40100.00%137.97666.40100.00%0.000.000.00%137.97666.3951100.00%0.000.000.00%137.97666.40100.00%0.000.000.00%137.97666.40100.00%0.000.000.00%137.97666.3951100.00%0.000.000.00%124034.2611742.2611742.2611742.2644255.4055997.6655997.6640843.1596840.8196840.812300.00124034.2484

ARQUITECTURA 01ALBAILERIA01.01MUROS Y TABIQUES01.01.01MURO DE SOGA LADRILLO KING KONG T-IV CON MORTERO 1:6m2582.6656.2132,751.320.000.000.00%0.000.000.00%0.000.0000.00%582.6632751.3186100.00%0.000.000.00%200.0011242.0034.33%200.0011242.0034.33%382.6621509.318665.67%200.0011,242.0034.33%242.6613639.918641.65%442.6624881.9275.97%140.007869.4024.03%442.6624881.9275.97%140.007869.4024.03%582.6632751.3186100.00%0.000.000.00%01.01.02MURO DE SOGA PANDERETA CON MORTERO 1:6m2102.3543.484,450.180.000.000.00%0.000.000.00%0.000.0000.00%102.354450.178100.00%0.000.000.00%0.000.000.00%0.000.000.00%102.354450.178100.00%0.000.000.00%0.0000.00%0.000.000.00%102.354450.18100.00%0.000.000.00%102.354450.18100.00%102.354450.178100.00%0.000.000.00%02REVOQUES ENLUCIDOS Y MOLDURAS02.01TARRAJEO DE MUROS DEL TIPO RAYADO O PRIMARIO CON MORTERO 1:5m253.1822.851,215.160.000.000.00%0.000.000.00%0.000.0000.00%53.181215.163100.00%0.000.000.00%0.000.000.00%0.000.000.00%53.181215.163100.00%0.000.000.00%28.18643.91352.99%28.18643.9152.99%25.00571.2547.01%28.18643.9152.99%25.00571.2547.01%53.181215.163100.00%0.000.000.00%02.02TARRAJEO DE MUROS INTERIORES CON MORTERO 1:5m2729.6926.0519,008.420.000.000.00%0.000.000.00%0.000.0000.00%729.6919008.4245100.00%0.000.000.00%0.000.000.00%0.000.000.00%729.6919008.4245100.00%0.000.000.00%309.698067.424542.44%309.698067.4242.44%420.0010941.0057.56%309.698067.4242.44%420.0010941.0057.56%729.6919008.4245100.00%0.000.000.00%02.03TARRAJEO DE MUROS EXTERIORES CON MORTERO 1:5m264.1631.772,038.360.000.000.00%0.000.000.00%0.000.0000.00%64.162038.3632100.00%0.000.000.00%0.000.000.00%0.000.000.00%64.162038.3632100.00%0.000.000.00%24.16767.563237.66%24.16767.5637.66%40.001270.8062.34%24.16767.5637.66%40.001270.8062.34%64.162038.3632100.00%0.000.000.00%02.04TARRAJEO EN SUPERFICIE DE COLUMNAS MORTERO 1:4m267.9947.013,196.210.000.000.00%0.000.000.00%0.000.0000.00%67.993196.2099100.00%0.000.000.00%0.000.000.00%0.000.000.00%67.993196.2099100.00%0.000.000.00%27.991315.809941.17%27.991315.8141.17%40.001880.4058.83%27.991315.8141.17%40.001880.4058.83%67.993196.2099100.00%0.000.000.00%02.05TARRAJEO EN SUPERFICIE DE VIGAS MORTERO 1:4m230.6640.071,228.550.000.000.00%0.000.000.00%0.000.0000.00%30.661228.5462100.00%0.000.000.00%0.000.000.00%0.000.000.00%30.661228.5462100.00%0.000.000.00%30.661228.5462100.00%30.661228.55100.00%0.000.000.00%30.661228.55100.00%0.000.000.00%30.661228.5462100.00%0.000.000.00%02.06TARRAJEO EN FONFO DE ESCALERA MORTERO 1:4m213.0048.09625.170.000.000.00%0.000.000.00%0.000.0000.00%13.00625.17100.00%0.000.000.00%0.000.000.00%0.000.000.00%13.00625.17100.00%0.000.000.00%13.00625.17100.00%13.00625.17100.00%0.000.000.00%13.00625.17100.00%0.000.000.00%13.00625.17100.00%0.000.000.00%02.07TARRAJEO DE DESCANSO CON MORTERO 1:5m29.6326.75257.600.000.000.00%0.000.000.00%0.000.0000.00%9.63257.6025100.00%0.000.000.00%0.000.000.00%0.000.000.00%9.63257.6025100.00%0.000.000.00%4.43118.502546.00%4.43118.5046.00%5.20139.1054.00%4.43118.5046.00%5.20139.1054.00%9.63257.6025100.00%0.000.000.00%02.08TARRAJEO DE GRADAS ESCALERA CON MORTERO 1:4m39.0543.661,704.920.000.000.00%0.000.000.00%0.000.0000.00%39.051704.923100.00%0.000.000.00%0.000.000.00%0.000.000.00%39.051704.923100.00%0.000.000.00%24.051050.02361.59%24.051050.0261.59%15.00654.9038.41%24.051050.0261.59%15.00654.9038.41%39.051704.923100.00%0.000.000.00%02.09VESTIDURA EN DERRAMES EN PUERTAS, VENTANAS Y VANOS MORTERO 1:4m255.5025.866,607.230.000.000.00%0.000.000.00%0.000.0000.00%255.506607.23100.00%0.000.000.00%0.000.000.00%0.000.000.00%255.506607.23100.00%0.000.000.00%105.502728.2341.29%105.502728.2341.29%150.003879.0058.71%105.502728.2341.29%150.003879.0058.71%255.506607.23100.00%0.000.000.00%02.10BRUASm40.568.23333.810.000.000.00%0.000.000.00%0.000.0000.00%40.56333.8088100.00%0.000.000.00%0.000.000.00%0.000.000.00%40.56333.8088100.00%0.000.000.00%20.56169.208850.69%20.56169.2150.69%20.00164.6049.31%20.56169.2150.69%20.00164.6049.31%40.56333.8088100.00%0.000.000.00%02.11TARRAJEO DE CIELORASO CON MORTERO 1:4m2273.6827.017,392.100.000.000.00%0.000.000.00%0.000.0000.00%273.687392.0968100.00%0.000.000.00%0.000.000.00%0.000.000.00%273.687392.0968100.00%0.000.000.00%133.683610.696848.85%133.683610.7048.85%140.003781.4051.15%133.683610.7048.85%140.003781.4051.15%273.687392.0968100.00%0.000.000.00%03PISOS03.01CONTRAPISO DE 2" CON MORTERO 1:5m2300.1520.366,111.050.000.000.00%0.000.000.00%0.000.0000.00%300.156111.054100.00%0.000.000.00%0.000.000.00%0.000.000.00%300.156111.054100.00%0.000.000.00%130.152649.85443.36%130.152649.8543.36%170.003461.2056.64%130.152649.8543.36%170.003461.2056.64%300.156111.054100.00%0.000.000.00%03.02PISO CERAMICO DE TRANSITO MEDIO DE 30 X 30 CMm2283.2753.7315,220.100.000.000.00%0.000.000.00%0.000.0000.00%283.2715220.0971100.00%0.000.000.00%0.000.000.00%0.000.000.00%283.2715220.0971100.00%0.000.000.00%133.277160.597147.05%133.277160.6047.05%150.008059.5052.95%133.277160.6047.05%150.008059.5052.95%283.2715220.0971100.00%0.000.000.00%03.03PISO CERAMICO SS.HH ANTIDESLIZANTE MEDIO DE 30 X 30 CMm219.1462.381,193.950.000.000.00%0.000.000.00%0.000.0000.00%19.141193.9532100.00%0.000.000.00%0.000.000.00%0.000.000.00%19.141193.9532100.00%0.000.000.00%7.14445.393237.30%7.14445.3937.30%12.00748.5662.70%7.14445.3937.30%12.00748.5662.70%19.141193.9532100.00%0.000.000.00%04ZOCALOS04.01ZOCALO DE CERAMICA 30 X 20 EN BAOm245.2351.042,308.540.000.000.00%0.000.000.00%0.000.0000.00%45.232308.5392100.00%0.000.000.00%0.000.000.00%0.000.000.00%45.232308.5392100.00%0.000.000.00%22.231134.619249.15%22.231134.6249.15%23.001173.9250.85%22.231134.6249.15%23.001173.9250.85%45.232308.5392100.00%0.000.000.00%04.02ZOCALO DE CERAMICA 15 X 15 EN COSINAm27.9548.94389.070.000.000.00%0.000.000.00%0.000.0000.00%7.95389.073100.00%0.000.000.00%0.000.000.00%0.000.000.00%7.95389.073100.00%0.000.000.00%4.95242.25362.26%4.95242.2562.26%3.00146.8237.74%4.95242.2562.26%3.00146.8237.74%7.95389.073100.00%0.000.000.00%05CONTRAZOCALOS05.01CONTRAZOCALO DE 10cmm314.9913.144,138.970.000.000.00%0.000.000.00%0.000.0000.00%314.994138.9686100.00%0.000.000.00%0.000.000.00%0.000.000.00%314.994138.9686100.00%0.000.000.00%164.992167.968652.38%164.992167.9752.38%150.001971.0047.62%164.992167.9752.38%150.001971.0047.62%314.994138.9686100.00%0.000.000.00%06CARPINTERIA DE MADERA06.01PUERTAS DE MADERA CEDROm254.67285.5115,608.830.000.000.00%0.000.000.00%0.000.0000.00%54.6715608.8317100.00%0.000.000.00%0.000.000.00%0.000.000.00%54.6715608.8317100.00%0.000.000.00%0.000.000.00%0.000.000.00%54.6715608.83100.00%0.000.000.00%54.6715608.83100.00%54.6715608.8317100.00%0.000.000.00%07CARPINTERIA METALICA07.01CANTONERA DE ALUMINIO EN PASOS DE ESCALERA D=2''m40.0028.971,158.800.000.000.00%0.000.000.00%0.000.0000.00%40.001158.8100.00%0.000.000.00%0.000.000.00%0.000.000.00%40.001158.8100.00%0.000.000.00%0.000.000.00%0.000.000.00%40.001158.80100.00%0.000.000.00%40.001158.80100.00%40.001158.8100.00%0.000.000.00%07.02BARANDA DE FIERRO EN ESCALERA h=90cmm5.00105.83529.150.000.000.00%0.000.000.00%0.000.0000.00%5.00529.15100.00%0.000.000.00%0.000.000.00%0.000.000.00%5.00529.15100.00%0.000.000.00%0.000.000.00%0.000.000.00%5.00529.15100.00%0.000.000.00%5.00529.15100.00%5.00529.15100.00%0.000.000.00%08CERRAJERIA08.01BISAGRA CAPUCHINAS ALUMINIZADA DE 3" X 3"und81.0014.611,183.410.000.000.00%0.000.000.00%0.000.0000.00%81.001183.41100.00%0.000.000.00%0.000.000.00%0.000.000.00%81.001183.41100.00%0.000.000.00%0.000.000.00%0.000.000.00%81.001183.41100.00%0.000.000.00%81.001183.41100.00%81.001183.41100.00%0.000.000.00%08.02CERRADURA TIPICAund27.0061.811,668.870.000.000.00%0.000.000.00%0.000.0000.00%27.001668.87100.00%0.000.000.00%0.000.000.00%0.000.000.00%27.001668.87100.00%0.000.000.00%0.000.000.00%0.000.000.00%27.001668.87100.00%0.000.000.00%27.001668.87100.00%27.001668.87100.00%0.000.000.00%08.03ACCESORIOS DE CIERREund27.0019.24519.480.000.000.00%0.000.000.00%0.000.0000.00%27.00519.48100.00%0.000.000.00%0.000.000.00%0.000.000.00%27.00519.48100.00%0.000.000.00%0.000.000.00%0.000.000.00%27.00519.48100.00%0.000.000.00%27.00519.48100.00%27.00519.48100.00%0.000.000.00%09VIDRIOS09.01VIDRIO SEMIDOBLE INCOLORO CRUDO TIPICOp2585.569.935,814.610.000.000.00%0.000.000.00%0.000.0000.00%585.565814.6108100.00%0.000.000.00%0.000.000.00%0.000.000.00%585.565814.6108100.00%0.000.000.00%0.000.000.00%0.000.000.00%585.565814.61100.00%0.000.000.00%585.565814.61100.00%585.565814.6108100.00%0.000.000.00%10PINTURAS10.01PINTURA LATEX EN CIELO RASOm2273.6810.292,816.170.000.000.00%0.000.000.00%0.000.0000.00%273.682816.1672100.00%0.000.000.00%0.000.000.00%0.000.000.00%273.682816.1672100.00%0.000.000.00%0.000.000.00%0.000.000.00%273.682816.17100.00%0.000.000.00%273.682816.17100.00%273.682816.1672100.00%0.000.000.00%10.02PINTURA LATEX EN MUROS INTERIORESm2828.348.797,281.110.000.000.00%0.000.000.00%0.000.0000.00%828.347281.1086100.00%0.000.000.00%0.000.000.00%0.000.000.00%828.347281.1086100.00%0.000.000.00%0.000.000.00%0.000.000.00%828.347281.11100.00%0.000.000.00%828.347281.11100.00%828.347281.1086100.00%0.000.000.00%10.03PINTURA LATEX EN MUROS EXTERIORESm264.1610.29660.210.000.000.00%0.000.000.00%0.000.0000.00%64.16660.2064100.00%0.000.000.00%0.000.000.00%0.000.000.00%64.16660.2064100.00%0.000.000.00%0.000.000.00%0.000.000.00%64.16660.21100.00%0.000.000.00%64.16660.21100.00%64.16660.2064100.00%0.000.000.00%147,411.350.000.00147,411.350.0011242.0011242.00136169.354311,242.0047765.6959007.6959007.6988403.66147411.35

INSTALACIONES SANITARIAS 01APARATOS SANITARIOS01.01SUMINISTRO E INSTALACION DE INODOROSund6.00432.772,596.620.000.000.00%0.000.000.00%0.000.0000.00%6.002596.62100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.002596.62100.00%0.000.000.00%3.001298.3150.00%3.001298.3150.00%3.001298.3150.00%3.001298.3150.00%3.001298.3150.00%6.002596.62100.00%0.000.000.00%01.02SUMINISTRO E INSTALACION DE LAVATORIOSund6.00236.671,420.020.000.000.00%0.000.000.00%0.000.0000.00%6.001420.02100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.001420.02100.00%0.000.000.00%3.00710.0150.00%3.00710.0150.00%3.00710.0150.00%3.00710.0150.00%3.00710.0150.00%6.001420.02100.00%0.000.000.00%01.03SUMINISTRO E INSTALACION DE LAVAPLATOSund1.00188.54188.540.000.000.00%0.000.000.00%0.000.0000.00%1.00188.54100.00%0.000.000.00%0.000.000.00%0.000.000.00%1.00188.54100.00%0.000.000.00%1.00188.54100.00%1.00188.54100.00%0.000.000.00%1.00188.54100.00%0.000.000.00%1.00188.54100.00%0.000.000.00%02SUMINISTRO E INSTALACION DE ACCESORIOS02.01GRIFERIA DE DUCHAund6.0081.64489.840.000.000.00%0.000.000.00%0.000.0000.00%6.00489.84100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.00489.84100.00%0.000.000.00%3.00244.9250.00%3.00244.9250.00%3.00244.9250.00%3.00244.9250.00%3.00244.9250.00%6.00489.84100.00%0.000.000.00%02.02KIT DE ACCESORIOSund6.0082.16492.960.000.000.00%0.000.000.00%0.000.0000.00%6.00492.96100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.00492.96100.00%0.000.000.00%3.00246.4850.00%3.00246.4850.00%3.00246.4850.00%3.00246.4850.00%3.00246.4850.00%6.00492.96100.00%0.000.000.00%02.03GRIFERIA DE LAVATORIOund6.0085.65513.900.000.000.00%0.000.000.00%0.000.0000.00%6.00513.9100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.00513.9100.00%0.000.000.00%3.00256.9550.00%3.00256.9550.00%3.00256.9550.00%3.00256.9550.00%3.00256.9550.00%6.00513.9100.00%0.000.000.00%02.04GRIFERIA DE LAVA PLATOSund1.0080.6580.650.000.000.00%0.000.000.00%0.000.0000.00%1.0080.65100.00%0.000.000.00%0.000.000.00%0.000.000.00%1.0080.65100.00%0.000.000.00%1.0080.65100.00%1.0080.65100.00%0.000.000.00%1.0080.65100.00%0.000.000.00%1.0080.65100.00%0.000.000.00%03SISTEMA DE AGUA FRIA03.01SALIDA DE AGUA FRIA TUBERIA PVC C-10 O 1/2"pto21.0062.871,320.270.000.000.00%0.000.000.00%0.000.0000.00%21.001320.27100.00%0.000.000.00%8.00502.9638.10%8.00502.9638.10%13.00817.3161.90%8.00502.9638.10%7.00440.0933.33%15.00943.0571.43%6.00377.2228.57%15.00943.0571.43%6.00377.2228.57%21.001320.27100.00%0.000.000.00%03.02REDES DE ALIMENTACION03.02.01TUBERIA DE PVC clase 10 S/P D=1/2'm48.5014.68711.980.000.000.00%0.000.000.00%0.000.0000.00%48.50711.98100.00%0.000.000.00%20.00293.6041.24%20.00293.6041.24%28.50418.3858.76%20.00293.6041.24%13.50198.1827.84%33.50491.7869.07%15.00220.2030.93%33.50491.7869.07%15.00220.2030.93%48.50711.98100.00%0.000.000.00%03.03REDES DE DISTRIBUCION03.03.01TUBERIA DE PVC clase 10 S/P D=3/4'm11.6212.79148.620.000.000.00%0.000.000.00%0.000.0000.00%11.62148.6198100.00%0.000.000.00%6.0076.7451.64%6.0076.7451.64%5.6271.879848.36%6.0076.7451.64%2.6233.509822.55%8.62110.2574.18%3.0038.3725.82%8.62110.2574.18%3.0038.3725.82%11.62148.6198100.00%0.000.000.00%03.04SUMINISTRO E INSTALACION DE VALVULAS COMPUERTAS03.04.01VALVULA COMPUERTA DE 1/2"und16.00103.241,651.840.000.000.00%0.000.000.00%0.000.0000.00%16.001651.84100.00%0.000.000.00%6.00619.4437.50%6.00619.4437.50%10.001032.462.50%6.00619.4437.50%6.00619.4437.50%12.001238.8875.00%4.00412.9625.00%12.001238.8875.00%4.00412.9625.00%16.001651.84100.00%0.000.000.00%03.04.02VALVULA CHECK DE BRONCE DE 1"und2.0084.22168.440.000.000.00%0.000.000.00%0.000.0000.00%2.00168.44100.00%0.000.000.00%1.0084.2250.00%1.0084.2250.00%1.0084.2250.00%1.0084.2250.00%1.0084.2250.00%2.00168.44100.00%0.000.000.00%2.00168.44100.00%0.000.000.00%2.00168.44100.00%0.000.000.00%04DESAGUE Y VENTILACION04.01SALIDA DESAGUE DE CANALETAS PVC-SAL 4"pto37.0067.162,484.920.000.000.00%0.000.000.00%0.000.0000.00%37.002484.92100.00%0.000.000.00%10.00671.6027.03%10.00671.6027.03%27.001813.3272.97%10.00671.6027.03%15.001007.440.54%25.001679.0067.57%12.00805.9232.43%25.001679.0067.57%12.00805.9232.43%37.002484.92100.00%0.000.000.00%05REDES DE DERIVACION05.01RED DE DERIVACION TUBERIA PVC d=2''m28.3022.38633.350.000.000.00%0.000.000.00%0.000.0000.00%28.30633.354100.00%0.000.000.00%15.00335.7053.00%15.00335.7053.00%13.30297.65447.00%15.00335.7053.00%3.3073.85411.66%18.30409.5564.66%10.00223.8035.34%18.30409.5564.66%10.00223.8035.34%28.30633.354100.00%0.000.000.00%05.02RED DE DERIVACION TUBERIA PVC d=3''m10.9022.38243.940.000.000.00%0.000.000.00%0.000.0000.00%10.90243.942100.00%0.000.000.00%3.0067.1427.52%3.0067.1427.52%7.90176.80272.48%3.0067.1427.52%3.9087.28235.78%6.90154.4263.30%4.0089.5236.70%6.90154.4263.30%4.0089.5236.70%10.90243.942100.00%0.000.000.00%05.03RED DE DERIVACION TUBERIA PVC d=4''m47.6022.381,065.290.000.000.00%0.000.000.00%0.000.0000.00%47.601065.288100.00%0.000.000.00%20.00447.6042.02%20.00447.6042.02%27.60617.68857.98%20.00447.6042.02%12.60281.98826.47%32.60729.5968.49%15.00335.7031.51%32.60729.5968.49%15.00335.7031.51%47.601065.288100.00%0.000.000.00%06REDES COLECTORAS06.01RED DE COLECTORA TUBERIA PVC d=4''m20.0022.71454.200.000.000.00%0.000.000.00%0.000.0000.00%20.00454.2100.00%0.000.000.00%15.00340.6575.00%15.00340.6575.00%5.00113.5525.00%15.00340.6575.00%5.00113.5525.00%20.00454.20100.00%0.000.000.00%20.00454.20100.00%0.000.000.00%20.00454.2100.00%0.000.000.00%07ACCESORIOS07.01REGISTRO DE BRONCE 4"und6.0044.53267.180.000.000.00%0.000.000.00%0.000.0000.00%6.00267.18100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.00267.18100.00%0.000.000.00%4.00178.1266.67%4.00178.1266.67%2.0089.0633.33%4.00178.1266.67%2.0089.0633.33%6.00267.18100.00%0.000.000.00%07.02SUMIDERO DE PVC DE 2"und6.0034.14204.840.000.000.00%0.000.000.00%0.000.0000.00%6.00204.84100.00%0.000.000.00%0.000.000.00%0.000.000.00%6.00204.84100.00%0.000.000.00%4.00136.5666.67%4.00136.5666.67%2.0068.2833.33%4.00136.5666.67%2.0068.2833.33%6.00204.84100.00%0.000.000.00%08CAMARAS DE INSPECCION08.01CAJAS DE REGISTRO DE DESAGUE 24" x 24"und2.00144.04288.080.000.000.00%0.000.000.00%0.000.0000.00%2.00288.08100.00%0.000.000.00%1.00144.0450.00%1.00144.0450.00%1.00144.0450.00%1.00144.0450.00%1.00144.0450.00%2.00288.08100.00%0.000.000.00%2.00288.08100.00%0.000.000.00%2.00288.08100.00%0.000.000.00%15,425.480.000.0015,425.480.003583.693583.6911841.79383,583.696424.0910007.7810007.785417.7015425.48

INSTALACIONES ELECTRICAS 01SALIDAS PARA ELECTRCIDAD01.01SALIDAS PARA ILUMINACION01.01.01SALIDA PARA CENTRO DE LUZ TIPICApto33.0058.101,917.300.000.000.00%0.000.000.00%0.000.0000.00%33.001917.3100.00%0.000.000.00%0.000.000.00%0.000.000.00%33.001917.3100.00%0.000.000.00%17.00987.751.52%17.00987.7051.52%16.00929.6048.48%17.00987.7051.52%16.00929.6048.48%33.001917.3100.00%0.000.000.00%01.01.02SALIDA DE TIMBREpto1.0066.3766.370.000.000.00%0.000.000.00%0.000.0000.00%1.0066.37100.00%0.000.000.00%0.000.000.00%0.000.000.00%1.0066.37100.00%0.000.000.00%1.0066.37100.00%1.0066.37100.00%0.000.000.00%1.0066.37100.00%0.000.000.00%1.0066.37100.00%0.000.000.00%01.01.03SALIDA DE BRAQUETEpto3.0070.77212.310.000.000.00%0.000.000.00%0.000.0000.00%3.00212.31100.00%0.000.000.00%0.000.000.00%0.000.000.00%3.00212.31100.00%0.000.000.00%3.00212.31100.00%3.00212.31100.00%0.000.000.00%3.00212.31100.00%0.000.000.00%3.00212.31100.00%0.000.000.00%01.01.04SALIDA PARA SPOT LIGTHpto4.0039.07156.280.000.000.00%0.000.000.00%0.000.0000.00%4.00156.28100.00%0.000.000.00%0.000.000.00%0.000.000.00%4.00156.28100.00%0.000.000.00%3.00117.2175.00%3.00117.2175.00%1.0039.0725.00%3.00117.2175.00%1.0039.0725.00%4.00156.28100.00%0.000.000.00%01.02INTERRUPTORES , TOMACORRIENTES, SEALES Y COMUNICACIN 01.02.01Interruptor Conmutacion Simple y Dobleund5.0032.55162.750.000.000.00%0.000.000.00%0.000.0000.00%5.00162.75100.00%0.000.000.00%0.000.000.00%0.000.000.00%5.00162.75100.00%0.000.000.00%2.0065.140.00%2.0065.1040.00%3.0097.6560.00%2.0065.1040.00%3.0097.6560.00%5.00162.75100.00%0.000.000.00%01.02.02Interruptor Unipolar Simpleund28.0032.20901.600.000.000.00%0.000.000.00%0.000.0000.00%28.00901.6100.00%0.000.000.00%0.000.000.00%0.000.000.00%28.00901.6100.00%0.000.000.00%14.00450.850.00%14.00450.8050.00%14.00450.8050.00%14.00450.8050.00%14.00450.8050.00%28.00901.6100.00%0.000.000.00%01.02.03Interruptor Bipolar Ticinound1.0033.0033.000.000.000.00%0.000.000.00%0.000.0000.00%1.0033100.00%0.000.000.00%0.000.000.00%0.000.000.00%1.0033100.00%0.000.000.00%1.0033100.00%1.0033.00100.00%0.000.000.00%1.0033.00100.00%0.000.000.00%1.0033100.00%0.000.000.00%01.02.04Tomacorriente Bipolar Doble a prueba de aguaund8.0050.62404.960.000.000.00%0.000.000.00%0.000.0000.00%8.00404.96100.00%0.000.000.00%0.000.000.00%0.000.000.00%8.00404.96100.00%0.000.000.00%4.00202.4850.00%4.00202.4850.00%4.00202.4850.00%4.00202.4850.00%4.00202.4850.00%8.00404.96100.00%0.000.000.00%01.02.05Tomacorriente Bipolar Dobleund54.0043.242,334.960.000.000.00%0.000.000.00%0.000.0000.00%54.002334.96100.00%0.000.000.00%0.000.000.00%0.000.000.00%54.002334.96100.00%0.000.000.00%33.001426.9261.11%33.001426.9261.11%21.00908.0438.89%33.001426.9261.11%21.00908.0438.89%54.002334.96100.00%0.000.000.00%01.03CANALIZACIONES Y/O TUBERIAS 01.03.01TUBERIA PVC-SAP ELECTRICA DE 20 mmm491.465.752,825.900.000.000.00%0.000.000.00%0.000.0000.00%491.462825.895100.00%0.000.000.00%0.000.000.00%0.000.000.00%491.462825.895100.00%0.000.000.00%291.461675.89559.30%291.461675.9059.30%200.001150.0040.69%291.461675.9059.30%200.001150.0040.69%491.462825.895100.00%0.000.000.00%01.03.02TUBERIA PVC-SAP ELECTRICA DE 25 mmm7.5111.6987.790.000.000.00%0.000.000.00%0.000.0000.00%7.5187.7919100.00%0.000.000.00%0.000.000.00%0.000.000.00%7.5187.7919100.00%0.000.000.00%4.5152.721960.05%4.5152.7260.05%3.0035.0739.95%4.5152.7260.05%3.0035.0739.95%7.5187.7919100.00%0.000.000.00%01.04CONDUCTORES Y/O CABLES 01.04.01CABLE TW 4 mm2m911.283.543,225.930.000.000.00%0.000.000.00%0.000.0000.00%911.283225.9312100.00%0.000.000.00%0.000.000.00%0.000.000.00%911.283225.9312100.00%0.000.000.00%461.281632.931250.62%461.281632.9350.62%450.001593.0049.38%461.281632.9350.62%450.001593.0049.38%911.283225.9312100.00%0.000.000.00%01.04.02CABLE 2TW6 mm2 + 1TW4 mm2m22.535.34120.310.000.000.00%0.000.000.00%0.000.0000.00%22.53120.3102100.00%0.000.000.00%0.000.000.00%0.000.000.00%22.53120.3102100.00%0.000.000.00%12.5366.910255.61%12.5366.9155.61%10.0053.4044.39%12.5366.9155.61%10.0053.4044.39%22.53120.3102100.00%0.000.000.00%01.04.03Almabre TW 2.5 mm2m62.163.39210.720.000.000.00%0.000.000.00%0.000.0000.00%62.16210.7224100.00%0.000.000.00%0.000.000.00%0.000.000.00%62.16210.7224100.00%0.000.000.00%27.1692.072443.69%27.1692.0743.69%35.00118.6556.31%27.1692.0743.69%35.00118.6556.31%62.16210.7224100.00%0.000.000.00%01.04.04Alambre TW 10 mm2m4.744.9923.650.000.000.00%0.000.000.00%0.000.0000.00%4.7423.6526100.01%0.000.000.00%0.000.000.00%0.000.000.00%4.7423.6526100.01%0.000.000.00%4.7423.6526100.01%4.7423.65100.01%0.000.000.00%4.7423.65100.01%0.000.000.00%4.7423.6526100.01%0.000.000.00%01.04.05Alambre 2 TW8 mm2m21.704.5498.520.000.000.00%0.000.000.00%0.000.0000.00%21.7098.518100.00%0.000.000.00%0.000.000.00%0.000.000.00%21.7098.518100.00%0.000.000.00%21.7098.518100.00%21.7098.52100.00%0.000.000.00%21.7098.52100.00%0.000.000.00%21.7098.518100.00%0.000.000.00%01.05CAJAS DE PASO 01.05.01CAJA DE PASOund4.0044.71178.840.000.000.00%0.000.000.00%0.000.0000.00%4.00178.84100.00%0.000.000.00%0.000.000.00%0.000.000.00%4.00178.84100.00%0.000.000.00%2.0089.4250.00%2.0089.4250.00%2.0089.4250.00%2.0089.4250.00%2.0089.4250.00%4.00178.84100.00%0.000.000.00%01.06TABLERO DE DISTRIBUCION 01.06.01TABLEROS DISTRIBUCION CAJA METALICA CON 12 POLOSund1.00232.54232.540.000.000.00%0.000.000.00%0.000.0000.00%1.00232.54100.00%0.000.000.00%0.000.000.00%0.000.000.00%1.00232.54100.00%0.000.000.00%1.00232.54100.00%1.00232.54100.00%0.000.000.00%1.00232.54100.00%0.000.000.00%1.00232.54100.00%0.000.000.00%01.07SISTEMA DE POZO A TIERRA01.07.01POZO DE TIERRAund1.00876.28876.280.000.000.00%0.000.000.00%0.000.0000.00%1.00876.28100.00%0.000.000.00%0.000.000.00%0.000.000.00%1.00876.28100.00%0.000.000.00%1.00876.28100.00%1.00876.28100.00%0.000.000.00%1.00876.28100.00%0.000.000.00%1.00876.28100.00%0.000.000.00%14,070.010.000.0014,070.010.000.000.0014070.01130.008402.838402.838402.835667.1814070.01

Hoja1

REAJUSTEValorizacion Neta Valorizacion NDescripcion Costos Directos GG(10%)UU(5%)VAL. Bruta KR=V(k-1)Valorizacion IGVVal + IGVVal.Neta 1Estructura 11742.261174.23587.1113503.601.0027.0113530.612435.5115966.1215966.12Arquitectura 0.000.000.000.001.000.000.000.000.00INS. Sanitarias 0.000.000.000.001.010.000.000.000.00INS. Electricas 0.000.000.000.001.000.000.000.000.0011742.26

k de asgosto pero en realidad es de julio

REAJUSTEValorizacion Neta Valorizacion NDescripcion Costos Directos GG(10%)UU(5%)VAL. Bruta KR=V(k-1)Valorizacion IGVVal + IGVVal.Neta 2Estructura 44255.404425.542212.7750893.711.00101.7950995.499179.1960174.6880332.71Arquitectura 11242.001124.20562.1012928.301.0012.9312941.232329.4215270.65INS. Sanitarias 3583.69358.37179.184121.241.0120.614141.85745.534887.38INS. Electricas 0.000.000.000.001.000.000.000.000.00




Documents

valorizaciones