Valorizacion #19 CORREGIDA

CONSTRUCTORA CHIANG S.A.
CONTRATISTAS GENERALES
______________________________________________________________________________________________________________________________________________________
OBRA
: MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA PARA LA NUEVA SEDE DE LA C.S.J. DE MOQUEGUA
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
Plazo de Ejecucin:
240
das calend.
de Obra:
7/19/2010
: LOTE C, SECTOR ACACOLLO, DISTRITO DE MOQUEGUA, PROV. DE MARISCALInicio
NIETO,
DEPART.
DE MOQUEGUA.
fin de obra: 3/15/2011
: CONSTRUCTORA CHIANG S.A CONTRATISTAS GENERALES
: ING ELEAZARO ESQUIVEL LOAIZA
Amplicion de plazo:
Nuevo fin de obra:
: ING RENE PINTO LINARES
VALORIZACIN MENSUAL N 19
PERIODO DEL 01/02/2012 AL 29/02/2012
________________________________________________________________________________________________________________________
LOS ALAMOS 255 SAN ISIDRO LIMA TELF: 326-1907
S/. 8,122,118.76
MONTO CONTRATADO :
PERODO :
DEL:
AL:
2/1/2012
2/29/2012
OBRA : "MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA PARA

LA NUEVA SEDE DE LA CORTE SUPERIOR DE JUSTICIA DE MOQUEGUA"
APENDICE
01
CARTULA.
02
APNDICE.
03
MEMORIA EJECUTIVA.
04
CERTIFICADO DE PAGO.
05
RESUMEN DEL CLCULO DE LA VALORIZACIN MENSUAL.
06
CUADRO DE VALORIZACIONES.
07
CLCULO DE AMORTIZACIONES.
08
CURVA COMPARATIVA DE AVANCE ACUMULADO PROGRAMADO VS. AVANCE ACUMULADO FSICO ACTUAL.
09
VALORIZACIN.
10
METRADOS.
11
CALCULO DE LA FRMULA DE REAJUSTE
12
INFORME MENSUAL.
13
COPIA SIMPLE DE PRUEBAS DE LABORATORIO Y PROTOCOLOS DE PRUEBAS.
14
COPIA SIMPLE DE GARANTAS BANCARIAS Y PLIZAS DE SEGUROS.
15
COPIA SIMPLE DE PAGOS DE DERECHOS SOCIALES DE LOS TRABAJADORES.
16
COPIA SIMPLE DE CONTRATO Y ENMIENDAS.
17
COPIA DE LICENCIA DE CONSTRUCCIN.
18
COPIA DE CUADERNO DE OBRA.
19
PANEL FOTOGRFICO.
20
CD DE VIDEO DE AVANCE DE OBRA.
CONSTRUCTORA CHIANG S.A. CONTRATISTAS GENERALES

Los Alamos 255 of. 101 San Isidro

RESUMEN DE VALORIZACIN MENSUAL N 19

PERIODO DEL 01 AL 29 ENERO DEL 2012
:
OBRA
:
UBICACIN
:
CONTRATISTA :
SUPERVISIN :
LICITACION
L.P.I./PER/08/62788/1289
MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA NUEVA SEDE CSJ-MOQUEGUA
SECTOR ACACOLLO,DIST. MOQUEGUA,PROV. MARISCAL NIETO,DEPART. MOQUEGUA
PERIODO :
01/02/12 AL 29/02/12
CONSTRUCTORA CHIANG SA.CONTRATISTAS GENERALES
PRESUPUESTO:
S/.8'122,118.76
ING ELEAZARO ESQUIVEL LOAIZA
PLAZO DE EJECUCION: 240 D.C.
Feb-12
MONTO
DESCRIPCIN
CONTRATO
(Sin IGV)
VALORIZACION N 19
ACUM. ANT.
ACTUAL
%
ACUMULADO
SALDO
AVANCE
POR
ACUMULADO
VALORIZAR
VALORIZACION CONTRACTUAL (V)

ESTRUCTURAS
2,815,310.96
2,509,184.13
4,766.26
2,513,950.39
89.30%
301,360.57
ARQUITECTURA
2,360,349.34
1,216,736.13
73,508.62
1,290,244.75
54.66%
1,070,104.59
INST SANITARIAS
510,366.56
225,113.29
225,113.29
44.11%
285,253.27
INST ELECTRICAS
1,139,283.01
970,120.61
13,075.50
983,196.11
86.30%
156,086.90
6,825,309.88
4,921,154.05
91,350.38
5,012,504.43
73.44%
1,812,805.45
72.10%
1.34%
73.44%
AVANCE FISICO DE OBRA
REAJUSTES (S)
ESTRUCTURAS
0.00
0.00
ARQUITECTURA
0.00
0.00
INSTALACIONES SANITARIAS
0.00
0.00
INSTALACIONES ELECTRICAS
0.00
0.00
TOTAL REAJUSTES
0.00
0.00
4,921,154.05
91,350.38
VALORIZACION BRUTA (V+S)
5,012,504.43
-
DEDUCCIONES DE REAJUSTES
QUE NO CORRESPONDEN (D)
POR ADELANTO DE MATERIALES
0.00
0.00
POR ADELANTO EN EFECTIVO
0.00
0.00
TOTAL C
0.00
0.00
AMORTIZACIONES (A)
AMORT. AD.DIRECTO 23.43%
1,365,061.98
984,230.82
21,403.39
1,005,634.21
359,427.77
AMORT. AD.MATERIALES N 01 (7.22%)
256,314.26
138,978.44
6,595.50
145,573.94
110,740.32
AMORT. AD.MATERIALES N 02 (13%)
344,498.31
133,133.01
11,875.55
145,008.56
199,489.75
1,965,874.55
1,256,342.27
39,874.44
1,296,216.71
669,657.84
3,664,811.78
51,475.94
3,716,287.72
TOTAL D
VALORIZACION NETA (VN=VB-D-A)
RETENCIONES
GASTOS DE LICITACION
MULTA POR ATRASO DE OBRA
TOTAL E
MONTO A PAGAR AL CONTRATISTA

EN EFECTIVO (VN-D)
3,664,811.78
51,475.94
3,716,287.72
675,234.90
9,265.67
684,500.57
4,340,046.68
60,741.61
4,340,046.68
EN IGV (19%*VN) ANTES DE 01.03.2011

EN IGV (18%*VN) DESPUES DE 01.03.2011
TOTAL F
TOTAL COMPROMISO A SOLICITAR
SON :
60,741.61
CIENTO QUINCE MIL NOVECIENTOS CINCO CON 32/100 NUEVOS SOLES
CUADRO DE VALORIZACIONES MENSUALES

LICITACION
OBRA
UBICACIN
CONTRATISTA
SUPERVISIN
VAL N
:
:
:
:
:
MES
L.P.I./PER/08/62788/1289
SECTOR ACACCOLLO,DIST. MOQUEGUA,PROV. MARISCAL NIETO,DEPART. MOQUEGUA
VALORIZACIN
CONTRACTUAL
(V)
REAJUSTES
(S)
VALORIZACION
BRUTA
(V+S)
DEDUCCIONES DE
AMORTIZACIONES
AD. EFC. + AD. MAT.
REAJ. QUE NO
CORRESPONDEN (D)
(A)
VALORIZACION
NETA
(VN=VB-D-A)
RETENCIONES
MONTO A PAGAR AL CONTRATISTA

EN EFECTIVO
EN IGV
(VN-D)
(19% 18%*VN)
JULIO 2010
MONTO
VALORIZADO
DEL MES
S/.
01
AGOSTO 2010
S/.
184,916.88 S/.
S/.
184,916.88 S/.
S/.
36,983.38 S/.
147,933.50 S/.
S/.
147,933.50 S/.
28,107.37 S/.
176,040.87
02
SETIEMBRE 2010
S/.
218,236.31 S/.
S/.
218,236.31 S/.
S/.
43,647.26 S/.
174,589.05 S/.
S/.
174,589.05 S/.
33,171.92 S/.
207,760.97
03
OCTUBRE 2010
S/.
311,006.72 S/.
S/.
311,006.72 S/.
S/.
62,201.34 S/.
248,805.38 S/.
S/.
248,805.38 S/.
47,273.02 S/.
296,078.40
04
NOVIEMBRE 2010
S/.
567,411.39 S/.
S/.
567,411.39 S/.
S/.
113,482.28 S/.
453,929.11 S/.
S/.
453,929.11 S/.
86,246.53 S/.
540,175.64
05
DICIEMBRE
S/.
664,527.96 S/.
S/.
664,527.96 S/.
S/.
132,905.59 S/.
531,622.37 S/.
S/.
531,622.37 S/.
101,008.25 S/.
632,630.62
06
ENERO 2011
S/.
722,567.80 S/.
S/.
722,567.80 S/.
S/.
144,513.56 S/.
578,054.24 S/.
S/.
578,054.24 S/.
104,049.76 S/.
682,104.00
07
FEBRERO 2011
S/.
313,719.81 S/.
S/.
313,719.81 S/.
S/.
82,100.47 S/.
231,619.34 S/.
S/.
231,619.34 S/.
41,691.48 S/.
273,310.82
08
MARZO 2011
S/.
331,278.59 S/.
S/.
331,278.59 S/.
S/.
86,695.61 S/.
244,582.98 S/.
S/.
244,582.98 S/.
44,024.94 S/.
288,607.92
09
ABRIL 2011
S/.
168,300.84 S/.
S/.
168,300.84 S/.
S/.
44,044.33 S/.
124,256.51 S/.
S/.
124,256.51 S/.
22,366.17 S/.
146,622.68
10
MAYO 2011
S/.
94,444.77 S/.
S/.
94,444.77 S/.
S/.
24,716.19 S/.
69,728.58 S/.
S/.
69,728.58 S/.
12,551.14 S/.
82,279.72
11
JUNIO 2011
S/.
69,512.04 S/.
S/.
69,512.04 S/.
S/.
18,191.30 S/.
51,320.74 S/.
S/.
51,320.74 S/.
9,237.73 S/.
60,558.47
12
JULIO 2011
S/.
55,796.78 S/.
S/.
55,796.78 S/.
S/.
14,602.02 S/.
41,194.76 S/.
S/.
41,194.76 S/.
7,415.06 S/.
48,609.82
13
AGOSTO 2011
S/.
70,204.78 S/.
S/.
70,204.78 S/.
S/.
18,372.59 S/.
51,832.19 S/.
S/.
51,832.19 S/.
9,329.79 S/.
61,161.98
14
SETIEMBRE 2011
S/.
125,129.28 S/.
S/.
125,129.28 S/.
S/.
32,746.34 S/.
92,382.94 S/.
S/.
92,382.94 S/.
16,628.93 S/.
109,011.87
15
OCTUBRE 2011
S/.
1,766.70 S/.
S/.
1,766.70 S/.
S/.
692.02 S/.
1,074.68 S/.
S/.
1,074.68 S/.
193.44 S/.
1,268.12
16
NOVIEMBRE 2011
S/.
628,565.34 S/.
S/.
628,565.34 S/.
S/.
246,209.04 S/.
382,356.30 S/.
S/.
382,356.30 S/.
68,824.13 S/.
451,180.43
17
DICIEMBRE 2011
S/.
161,474.36 S/.
S/.
161,474.36 S/.
S/.
63,249.51 S/.
98,224.85 S/.
S/.
98,224.85 S/.
17,680.47 S/.
115,905.32
18
ENERO 2012
S/.
232,293.70 S/.
S/.
232,293.70 S/.
S/.
90,989.44 S/.
141,304.26 S/.
S/.
141,304.26 S/.
25,434.77 S/.
166,739.03
19
ENERO 2012
S/.
91,350.38 S/.
S/.
91,350.38 S/.
S/.
39,874.44 S/.
51,475.94 S/.
S/.
51,475.94 S/.
9,265.67 S/.
60,741.61
TOTAL
S/.
4,400,788.29
CLCULO DE AMORTIZACIONES DEL ADELANTO EN EFECTIVO (AE)
LICITACION :
OBRA
:
UBICACIN :
CONTRATISTA :
SUPERVISIN :
L.P.I./PER/08/62788/1289
VAL N
MES
MONTO VALOR.
AMORTIZACION
SALDO POR AMORTIZAR
MES
MES
AL MES
(1)
(2)=(1x20%)
(3-2)
1,365,061.98
01
AGOSTO 2010
184,916.88
36,983.38
1,328,078.60
02
SETIEMBRE 2010
218,236.31
43,647.26
1,284,431.34
03
OCTUBRE 2010
311,006.72
62,201.34
1,222,230.00
04
NOVIEMBRE 2010
567,411.39
113,482.28
1,108,747.72
05
DICIEMBRE
664,527.96
132,905.59
975,842.13
06
ENERO 2011
722,567.80
144,513.56
831,328.57
07
FEBRERO 2011
313,719.81
62,743.96
768,584.61
08
MARZO 2011
331,278.59
66,255.72
702,328.89
09
ABRIL 2011
168,300.84
33,660.17
668,668.72
10
MAYO 2011
94,444.77
18,888.95
649,779.77
11
JUNIO 2011
69,512.04
13,902.41
635,877.36
12
JULIO 2011
55,796.78
11,159.36
624,718.00
13
AGOSTO 2011
70,204.78
14,040.96
610,677.04
14
SETIEMBRE 2011
125,129.28
25,025.86
585,651.18
15
OCTUBRE 2011
1,766.70
353.34
585,297.84
16
NOVIEMBRE 2011
628,565.34
125,713.07
459,584.77
17
DICIEMBRE 2011
161,474.36
32,294.87
427,289.90
18
ENERO 2012
232,293.70
46,458.74
380,831.16
19
FEBRERO 2012
91,350.38
18,270.08
362,561.08
5,012,504.43
1,002,500.90
380,831.16
TOTAL
CONTROL DE AVANCE DE OBRA :
1.34%
MONTO TOTAL VALORIZADO A LA FECHA
5,012,504.43
MONTO DEL CONTRATO
6,825,309.88
% ACUMULADO A LA FECHA
73.44%
CLCULO DE AMORTIZACIONES DEL ADELANTO DE MATERIALES (AM - 01)
LICITACION :
OBRA
:
UBICACIN :
CONTRATISTA :
SUPERVISIN :
L.P.I./PER/08/62788/1289
VAL N
MES
MONTO VALOR.
AMORTIZACION
SALDO POR AMORTIZAR
MES
MES
AL MES
(1)
(2)=(1x6.17%)
(3-2)
256,314.26
01
AGOSTO 2010
184,916.88
0.00
0.00
02
SETIEMBRE 2010
218,236.31
0.00
0.00
03
OCTUBRE 2010
311,006.72
0.00
0.00
04
NOVIEMBRE 2010
567,411.39
0.00
0.00
05
DICIEMBRE
664,527.96
0.00
0.00
06
ENERO 2011
722,567.80
0.00
0.00
07
FEBRERO 2011
313,719.81
19,356.51
236,957.75
08
MARZO 2011
331,278.59
20,439.89
216,517.86
09
ABRIL 2011
168,300.84
10,384.16
206,133.70
10
MAYO 2011
94,444.77
5,827.24
200,306.46
11
JUNIO 2011
69,512.04
4,288.89
196,017.57
12
JULIO 2011
55,796.78
3,442.66
192,574.91
13
AGOSTO 2011
70,204.78
4,331.63
188,243.28
14
SETIEMBRE 2011
125,129.28
7,720.48
180,522.80
15
OCTUBRE 2011
1,766.70
109.01
180,413.79
16
NOVIEMBRE 2011
628,565.34
38,782.48
141,631.31
17
DICIEMBRE 2011
161,474.36
9,962.97
131,668.34
18
ENERO 2012
232,293.70
14,332.52
117,335.82
19
FEBRERO 2012
91,350.38
5,636.32
111,699.50
5,012,504.43
144,614.76
117,335.82
TOTAL
1.34%
5,012,504.43
MONTO DEL CONTRATO
6,825,309.88
73.44%
CLCULO DE AMORTIZACIONES DEL ADELANTO DE MATERIALES (AM - 02)
LICITACION :
OBRA
:
UBICACIN :
CONTRATISTA :
SUPERVISIN :
L.P.I./PER/08/62788/1289
VAL N
MES
MONTO VALOR.
AMORTIZACION
SALDO POR AMORTIZAR
MES
MES
AL MES
(1)
(2)=(1x6.17%)
(3-2)
344,498.31
01
AGOSTO 2010
184,916.88
0.00
0.00
02
SETIEMBRE 2010
218,236.31
0.00
0.00
03
OCTUBRE 2010
311,006.72
0.00
0.00
04
NOVIEMBRE 2010
567,411.39
0.00
0.00
05
DICIEMBRE
664,527.96
0.00
0.00
06
ENERO 2011
722,567.80
0.00
0.00
07
FEBRERO 2011
313,719.81
0.00
0.00
08
MARZO 2011
331,278.59
0.00
0.00
09
ABRIL 2011
168,300.84
0.00
0.00
10
MAYO 2011
94,444.77
0.00
0.00
11
JUNIO 2011
69,512.04
0.00
0.00
12
JULIO 2011
55,796.78
0.00
0.00
13
AGOSTO 2011
70,204.78
0.00
0.00
14
SETIEMBRE 2011
125,129.28
0.00
344,498.31
15
OCTUBRE 2011
1,766.70
229.67
344,268.64
16
NOVIEMBRE 2011
628,565.34
81,713.49
262,555.15
17
DICIEMBRE 2011
161,474.36
20,991.67
241,563.48
18
ENERO 2012
232,293.70
30,198.18
211,365.30
19
FEBRERO 2012
523.00
67.99
211,297.31
4,921,677.05
133,201.00
211,365.30
TOTAL
0.01%
4,921,677.05
MONTO DEL CONTRATO
6,825,309.88
72.11%
RESUMEN DE AMORTIZACIONES DE ADELANTOS

Adelanto Directo c/IGV
Adelanto materiales N 01 c/IGV
Adelanto materiales N 02 c/IGV
VALORIZACIONES
1-Aug-10
02-SET-10
3-Oct-10
4-Nov-10
5-Dec-10
6-Jan-11
7-Feb-11
8-Mar-11
9-Apr-11
10-May-11
11-Jun-11
12-Jul-11
13-Aug-11
14-Sep-11
15-Oct-11
16-Nov-11
17-Dec-11
18-Jan-12
19-Feb-12
Monto amortizado
Impuesto General a las ventas
Impuesto General a las ventas
1,624,423.75
305,013.97
409,952.99
CAL.DE VALORIZ. CON
19%
19%
19%
19%
19%
19%
19%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
18%
AMORT. AD. DIRECTO

36,983.38
43,647.26
62,201.34
113,482.28
132,905.59
144,513.56
62,743.96
66,255.72
33,660.17
18,888.95
13,902.41
11,159.36
14,040.96
25,025.86
353.34
125,713.07
32,294.87
46,458.74
18,270.08
AMORT. AD. MAT. N 01

0.00
0.00
0.00
0.00
0.00
0.00
19,356.51
20,439.89
10,384.16
5,827.24
4,288.89
3,442.66
4,331.63
7,720.48
109.01
38,782.48
9,962.97
14,332.52
5,636.32
AMORT. AD. MAT. N 02

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
229.67
81,713.49
20,991.67
30,198.18
67.99
19%
Adelanto Directo
389,219.85
73,951.77
Adelanto Materiales
0.00
0.00
Adelanto Materiales
0.00
0.00
18%
463,171.62
0.00
0.00
613,281.05
110,390.59
144,614.76
26,030.66
133,201.00
23,976.18
157,177.18
723,671.64
170,645.42
Total Amortizado
1,186,843.26
170,645.42
157,177.18
Saldo x Amortizar
437,580.49
134,368.55
252,775.81
"MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA PARA LA NUAVA SEDE DE LA C.S.J. DE

MOQUEGUA"
GRAFICO DEL PORCENTAJE DE AVANCE
PROGRAMADO VS EJECUTADO ACUMULADO
al 29 de Febrero 2012
100.00%
AVANCE MENSUAL ACUMULADO (%)
100%
90%
80%
75.88%
68.52%
70%
72.10%
66.33%
68.70%
60%
50%
48.55%
43.52%
51.02% 52.40%
53.42% 54.24%
55.27%
57.10% 57.12%
43.70%
40%
39.10%
28.52%
28.51%
30%
20%
10%
0%
PROGRAMADO
18.78%
18.78%
EJECUTADO
10.47%
10.47%
5.91%
2.71%
5.91%
0.90%
0
2.71%
0.90%
0
19-072010
30-072010
30-082010
30-092010
30-102010
30-112010
30-122010
30-012011
28-022011
31-032011
30-042011
31-052011
30-062011
31-072011
31-082011
30-092011
30-102011
30-112011
31-122011
31-012012
29-022012
PLAZO DE EJECUCION 240

DIAS
MONTOS VALORIZADOS REPROGRAMADOS
MONTOS (Sin I.G.V.)
MES
PARCIAL
ACUMUL.
S/.
S/.
19-07-2010
MONTOS VALORIZADOS EJECUTADOS

MONTOS (Sin I.G.V.)
PORCENTAJES
PARCIAL
%
ACUMUL.
%
MES
PARCIAL
ACUMUL.
S/.
S/.
PORCENTAJES
PARCIAL
%
ACUMUL.
%
19-07-2010
0.00
31-07-2010
61,638.97
61,638.97
0.90%
0.90%
30-07-2010
61,638.97
61,638.97
0.90%
0.90%
31-08-2010
123,277.92
184,916.89
1.81%
2.71%
30-08-2010
123,277.92
184,916.89
1.81%
2.71%
30-09-2010
218,236.30
403,153.19
3.20%
5.91%
30-09-2010
218,236.31
403,153.20
3.20%
5.91%
31-10-2010
311,006.72
714,159.91
4.56%
10.47%
30-10-2010
311,006.72
714,159.92
4.56%
10.47%
30-11-2010
567,411.39
1,281,571.30
8.31%
18.78%
30-11-2010
567,411.39
1,281,571.31
8.31%
18.78%
31-12-2010
664,527.96
1,946,099.26
9.74%
28.52%
30-12-2010
664,527.96
1,946,099.27
9.73%
28.51%
31-01-2011
1,023,796.48
2,969,895.74
15.00%
43.52%
30-01-2011
722,567.80
2,668,667.07
10.59%
39.10%
28-02-2011
1,706,327.47
4,676,223.21
25.00%
68.52%
28-02-2011
313,719.81
2,982,386.88
4.60%
43.70%
15-03-2011
2,149,086.67
6,825,309.88
31.48%
100.00%
31-03-2011
331,278.59
3,313,665.47
4.85%
48.55%
30-04-2011
168,300.84
3,481,966.31
2.47%
51.02%
31-05-2011
94,444.77
3,576,411.08
1.38%
52.40%
30-06-2011
69,512.04
3,645,923.12
1.02%
53.42%
31-07-2011
55,796.78
3,701,719.90
0.82%
54.24%
31-08-2011
70,204.78
3,771,924.68
1.03%
55.27%
30-09-2011
125,129.28
3,897,053.96
1.83%
57.10%
30-10-2011
1,766.70
3,898,820.66
0.03%
57.12%
30-11-2011
628,565.34
4,527,386.00
9.21%
66.33%
31-12-2011
161,474.36
4,688,860.36
2.37%
68.70%
31-01-2012
232,293.70
4,921,154.06
3.40%
72.10%
29-02-2012
258,256.10
5,179,410.16
3.78%
75.88%
TOTAL
6,825,309.88
100.00%
TOTAL
5,179,410.16
75.88%
OBRA: MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACIN DE JUSTICIA PARA LA NUEVA SEDE LA C.S.J. DE MOQUEGUA
UBICACIN
CONSTRUYE
SUPERVISIN
RESIDENTE
:
:
:
:
MONTO CONTRATADO : 8,122,118.76
LOTE C, SECTOR ACACOLLO, DIST. MOQUEGUA, PROV. MARISCAL NIETO, DEPART. MOQUEGUA.
CONSTRUCTORA CHIANG S.A CONTRATISTAS GENERALES
ING RENE PINTO LINARES
PERODO DEL: 2/1/2012

AL: 2/29/2012
ITEM
A
01
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.01.05
01.01.06
01.01.07
01.02
01.02.01
01.02.02
01.02.03
01.02.04
02
02.01
02.01.01
02.02
02.02.01
02.03
02.03.01
02.03.02
03.00
03.01
03.01.01
03.02
03.02.01
03.03
03.03.01
03.03.02
03.04
03.04.01
03.05
03.05.01
03.06
03.06.01
03.06.02
03.06.03
04
04.01
04.01.01
04.02
04.02.01
04.03
04.03.01
04.03.02
04.04
04.04.01
05
05.01
05.01.01
05.01.02
05.01.03
DESCRIPCIN
ESTRUCTURAS
OBRAS PROVISIONALES
CONSTRUCCIONES PROVISIONALES
OFICINA DE OBRA 3.60 x 3.60 M
ALMACN DE OBRA
CASETA PARA GUARDIANA 3.00 x 2.00 M
VESTUARIOS PARA EL PERSONAL DE OBRA
SERVICIOS HIGINICOS PARA EL PERSONAL DE OBRA 2.40 x 1.25 M
CERCO PERIMTRICO PROVISIONAL, MALLA CON POSTES DE MADERA DE 4" x 4"
CARTEL DE IDENTIFICACIN DE OBRA 3.60 x 2.40 M
INSTALACIONES PROVISIONALES
INSTALACIN PROVISIONAL DE AGUA
INSTALACIN PROVISIONAL DE DESAGE
INSTALACIN PROVISIONAL DE ENERGA ELCTRICA
INSTALACIN PROVISIONAL DE LNEA TELEFNICA
TRABAJOS PRELIMINARES
LIMPIEZA DE TERRENO
LIMPIEZA DE TERRENO
MOVILIZACIN Y DESMOVILIZACIN DE EQUIPOS
MOVILIZACIN Y DESMOVILIZACIN DE EQUIPOS
TRAZOS, NIVELES Y REPLANTEO
TRAZOS, NIVELES Y REPLANTEO PRELIMINAR
TRAZOS, NIVELES Y REPLANTEO PERMANENTE
MOVIMIENTO DE TIERRAS
NIVELACIN DEL TERRENO
REFINE, NIVEL. Y COMPACT./ TERRENO NORMAL / CON COMPACTADORA
EXCAVACIONES
EXCAVACIONES MASIVAS
RELLENOS
RELLENO COMPACTADO A MANO CON MATERIAL PROPIO
RELLENO COMPACTADO C/ EQUIPO, CON MATERIAL SELECCIONADO DE PRSTAMO (
AFIRMADO )
ELIMINACIN DE MATERIAL EXCEDENTE
ELIMINACIN DE MATERIAL, CARGADOR 125 HP / VOLQUETE 6 M3, D = 5 KM
NIVELACIN Y COMPACTACIN INTERIOR Y APISONADO
NIVELACIN Y COMPACTACIN DE TERRENO CON COMPACTADORA
SUB - BASES
EXCAVACIN HASTA SUBRASANTE, MATERIAL SUELTO CON TRACTOR 140 - 160 HP
CONFORMACIN Y COMPACTACIN DE SUBRASANTE CON MOTONIVELADORA 125
HP
SUB - BASE GRANULAR, E = 0.20 M ( AGREGADO PRODUCIDO ) CON EQUIPO
CONCRETO SIMPLE
FALSO CIMIENTO
CONCRETO CICLOPEO 1:12 C:H + 30 % P.G.- FALSO CIMIENTO
FALSA ZAPATA
CONCRETO CICLOPEO C:H 1:12 + 30% P.G. FALSA ZAPATA
CIMIENTOS CORRIDOS
CONCRETO CICLOPEO C:H 1:10 + 30% P.G. - CIMIENTOS CORRIDOS
ENCOFRADO Y DESENCOFRADO NORMAL CIMIENTOS CORRIDOS
FALSO PISO
FALSO PISO DE 4" F'C = 100 Kg/cm2
CONCRETO ARMADO
CIMIENTOS REFORZADOS
CONCRETO F'C = 210 Kg/cm2 CIMIENTOS REFORZADOS
ENCOFRADO Y DESENCOFRADO NORMAL CIMIENTOS REFORZADOS
ACERO CORRUGADO FY = 4200 Kg/cm2
UNIDAD
METRADO
PRECIO
PERIODO DEL 01/02/2012 AL 29/02/2012

Valorizacin Acumulada Anterior
PARCIAL
Metrado
Parcial
%
Feb-12
Valorizacin Actual
Metrado
Parcial
Valorizacin Acumulada
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
M2
M2
M2
M2
UND
M
UND
12.96
50.00
6.00
50.00
5.00
459.36
1.00
150.30
150.31
150.30
150.30
500.22
50.03
1,318.44
1,947.89
7,515.50
901.80
7,515.00
2,501.10
22,981.78
1,318.44
12.96
50.00
6.00
50.00
5.00
459.36
1.00
1,947.89
7,515.50
901.80
7,515.00
2,501.10
22,981.78
1,318.44
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%
12.96
50.00
6.00
50.00
5.00
459.36
1.00
1,947.89
7,515.50
901.80
7,515.00
2,501.10
22,981.78
1,318.44
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%
MES
MES
MES
MES
8.00
8.00
8.00
8.00
403.93
352.93
352.93
617.70
3,231.44
2,823.44
2,823.44
4,941.60
8.00
8.00
8.00
8.00
3,231.44
2,823.44
2,823.44
4,941.60
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
8.00
8.00
8.00
8.00
3,231.44
2,823.44
2,823.44
4,941.60
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%
M2
2,069.05
2.58
5,338.15
2069.05
5,338.15
100.00%
0.00
0.00%
2069.05
5,338.15
100.00%
0.00
0.00
0.00%
GLB
1.00
5,000.00
5,000.00
1.00
5,000.00
100.00%
0.00
0.00%
1.00
5,000.00
100.00%
0.00
0.00
0.00%
M2
M2
2,069.05
5,016.73
1.48
1.48
3,062.19
7,424.76
2069.05
5016.73
3,062.19
7,424.76
100.00%
100.00%
0.00
0.00
0.00%
0.00%
2069.05
5016.73
3,062.19
7,424.76
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
M2
2,644.94
5.15
13,621.44
2644.94
13,621.44
100.00%
0.00
0.00%
2644.94
13,621.44
100.00%
0.00
0.00
0.00%
M3
6,235.83
8.50
53,004.56
6235.83
53,004.56
100.00%
0.00
0.00%
6235.83
53,004.56
100.00%
0.00
0.00
0.00%
M3
711.59
8.36
5,948.89
711.59
5,948.89
100.00%
0.00
0.00%
711.59
5,948.89
100.00%
0.00
0.00
0.00%
M3
1,784.50
45.00
80,302.50
1784.50
80,302.50
100.00%
0.00
0.00%
1784.50
80,302.50
100.00%
0.00
0.00
0.00%
M3
6,905.30
11.95
82,518.34
6905.30
82,518.34
100.00%
0.00
0.00%
6905.30
82,518.34
100.00%
0.00
0.00
0.00%
M2
353.10
4.03
1,422.99
353.10
1,422.99
100.00%
0.00
0.00%
353.10
1,422.99
100.00%
0.00
0.00
0.00%
M3
583.98
1.44
840.93
310.32
446.86
53.14%
273.66
394.07
46.86%
583.98
840.93
100.00%
0.00
0.00
0.00%
M2
1,946.61
1.46
2,842.05
620.63
906.12
31.88%
0.00
0.00
0.00%
620.63
906.12
31.88%
1325.98
1,935.93
68.12%
M2
1,946.61
1.46
2,842.05
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1946.61
2,842.05 100.00%
M3
46.14
164.93
7,609.87
46.14
7,609.87
100.00%
0.00
0.00%
46.14
7,609.87
100.00%
0.00
0.00
0.00%
M3
8.80
354.01
3,115.29
8.80
3,115.29
100.00%
0.00
0.00%
8.80
3,115.29
100.00%
0.00
0.00
0.00%
M3
M2
60.38
121.51
328.69
35.00
19,846.30
4,252.85
60.38
121.51
19,846.30
4,252.85
100.00%
100.00%
0.00
0.00
0.00%
0.00%
60.38
121.51
19,846.30
4,252.85
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
M2
353.10
25.00
8,827.50
332.68
8,317.00
94.22%
510.50
5.78%
353.10
8,827.50
100.00%
0.00
0.00
0.00%
M3
M2
KG
2.47
12.35
53.79
328.69
39.08
3.44
811.86
482.64
185.04
2.47
12.35
53.79
811.86
482.64
185.04
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
2.47
12.35
53.79
811.86
482.64
185.04
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
20.42
Pgina 10 de 74
UBICACIN
CONSTRUYE
SUPERVISIN
RESIDENTE
:
:
:
:

AL: 2/29/2012
ITEM
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.04
05.04.01
05.04.02
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.07
05.07.01
05.07.02
05.07.03
05.08
05.08.01
05.08.02
05.08.03
05.09
05.09.01
05.09.02
05.09.03
05.10
05.10.01
05.10.02
05.10.03
05.11
05.11.01
05.11.02
05.11.03
05.12
05.12.01
05.12.02
05.12.03
05.12.04
05.13
05.13.01
05.13.02
05.13.03
05.14
05.14.01
05.14.02
05.14.03
06
06.01
06.01.01
06.01.02
06.01.03
07
07.01
07.01.01
07.02
07.02.01
07.02.02
07.02.03
07.03
07.03.01
07.03.02
07.03.03
07.03.04
DESCRIPCIN
ZAPATAS AISLADAS
CONCRETO F'C = 210 Kg/cm2 ZAPATAS AISLADAS
ENCOFRADO Y DESENCOFRADO NORMAL ZAPATAS AISLADAS
VIGAS DE CIMENTACIN
CONCRETO F'C = 210 Kg/cm2 VIGAS DE CIMENTACIN
ENCOFRADO Y DESENCOFRADO NORMAL VIGAS DE CIMENTACIN
LOSA DE CIMENTACIN
CONCRETO F'C = 210 Kg/cm2 LOSA DE CIMENTACIN
SOBRECIMIENTOS REFORZADOS
CONCRETO F'C = 210 Kg/cm2 SOBRECIMIENTOS REFORZADOS
ENCOFRADO Y DESENCOFRADO NORMAL SOBRECIMIENTOS REFORZADOS
MURO DE CONTENCIN
CONCRETO F'C = 210 Kg/cm2 MURO DE CONTENCIN
ENCOFRADO Y DESENCOFRADO NORMAL MURO DE CONTENCIN
COLUMNAS
CONCRETO F'C = 280 Kg/cm2 COLUMNAS
ENCOFRADO Y DESENCOFRADO NORMAL COLUMNAS
COLUMNAS DE CONFINAMIENTO
CONCRETO F'C = 210 Kg/cm2 COLUMNAS DE CONFINAMIENTO
ENCOFRADO Y DESENCOFRADO NORMAL COLUMNAS DE CONFINAMIENTO
PLACAS
CONCRETO F'C = 280 Kg/cm2 PLACAS
ENCOFRADO Y DESENCOFRADO NORMAL PLACAS
VIGAS
CONCRETO F'C = 210 Kg/cm2 VIGAS
ENCOFRADO Y DESENCOFRADO NORMAL VIGAS
VIGAS DE CONFINAMIENTO
CONCRETO F'C = 210 Kg/cm2 VIGAS DE CONFINAMIENTO
ENCOFRADO Y DESENCOFRADO NORMAL VIGAS DE CONFINAMIENTO
LOSA ALIGERADA H = 0.20 M ( EN 1 DIRECCIN )
CONCRETO F'C = 210 Kg/cm2 LOSA ALIGERADA
ENCOFRADO Y DESENCOFRADO NORMAL LOSA ALIGERADA
LADRILLO DE ARCILLA PARA TECHO 15X30X30 CM.
LOSA MACIZA
CONCRETO F'C = 210 Kg/cm2 LOSA MACIZA
ENCOFRADO Y DESENCOFRADO NORMAL LOSA MACIZA
ESCALERAS
CONCRETO F'C = 210 Kg/cm2 ESCALERAS
ENCOFRADO Y DESENCOFRADO NORMAL ESCALERAS
ESTRUCTURAS ESPECIALES
CMARA DE BOMBEO
CONCRETO F'C = 210 Kg/cm2 CMARA DE BOMBEO
ENCOFRADO Y DESENCOFRADO NORMAL CMARA DE BOMBEO
ESTRUCTURAS METLICAS
COLUMNAS METLICAS
COLUMNA METLICA TIPO CUADRADA 250 x 250 x 4.5 mm, H = 2.72 M
TIJERALES METLICOS
TIJERAL METLICO 1, L = 4.75 M
CORREAS METLICAS
CORREA METLICA TIPO "U" 6" x 2" x 3 mm
CORREA METLICA TIPO "U" 6" x 2" x 4.5 mm
CORREA METLICA TIPO "Z" 2" x 5" x 4.5 mm
CORREA METLICA TIPO "Z" 3" x 5" x 3 mm
UNIDAD
METRADO
PRECIO
PERIODO DEL 01/02/2012 AL 29/02/2012

PARCIAL
Metrado
Parcial
%
Feb-12
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
0.00
0.00
0.00
M3
M2
KG
17.02
51.36
113.62
328.69
39.08
3.44
5,594.30
2,007.15
390.85
17.02
51.36
113.62
5,594.30
2,007.15
390.85
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
17.02
51.36
113.62
5,594.30
2,007.15
390.85
100.00%
100.00%
100.00%
0.00
0.00
0.00
M3
M2
KG
166.99
813.83
26,842.50
354.01
37.33
3.44
59,116.13
30,380.27
92,338.20
0.00
813.83
26842.50
0.00
30,380.27
92,338.20
0.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
813.83
26842.50
0.00
30,380.27
92,338.20
0.00%
100.00%
100.00%
166.99
0.00
0.00
59,116.13 100.00%
0.00
0.00%
0.00
0.00%
M3
KG
444.07
59,124.92
328.69
3.44
145,961.37
203,389.72
0.00
59124.92
0.00
203,389.72
0.00%
100.00%
0.00
0.00
0.00%
0.00%
0.00
59124.92
0.00
203,389.72
0.00%
100.00%
444.07
0.00
145,961.37 100.00%
0.00
0.00%
M3
M2
KG
12.00
107.82
367.89
309.01
39.08
3.44
3,708.12
4,213.61
1,265.54
12.00
107.82
367.89
3,708.12
4,213.61
1,265.54
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
12.00
107.82
367.89
3,708.12
4,213.61
1,265.54
100.00%
100.00%
100.00%
0.00
0.00
0.00
M3
M2
KG
102.77
793.49
9,701.14
354.01
35.01
3.44
36,381.61
27,780.08
33,371.92
0.00
793.49
9701.14
0.00
27,780.08
33,371.92
0.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
793.49
9701.14
0.00
27,780.08
33,371.92
0.00%
100.00%
100.00%
102.77
0.00
0.00
M3
M2
KG
66.90
677.70
11,520.85
354.01
36.22
3.44
23,683.27
24,546.29
39,631.72
66.90
677.70
11520.85
23,683.27
24,546.29
39,631.72
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
66.90
677.70
11520.85
23,683.27
24,546.29
39,631.72
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
2.94
53.71
329.95
354.01
36.22
3.44
1,040.79
1,945.38
1,135.03
2.94
53.71
329.95
1,040.79
1,945.38
1,135.03
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
2.94
53.71
329.95
1,040.79
1,945.38
1,135.03
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
469.83
3,182.26
49,144.43
354.01
36.22
3.44
166,324.52
115,261.46
169,056.84
469.83
3182.26
49144.43
166,324.52
115,261.46
169,056.84
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
469.83
3182.26
49144.43
166,324.52
115,261.46
169,056.84
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
280.47
2,083.69
35,663.73
354.01
37.33
3.44
99,289.18
77,784.15
122,683.23
280.47
2083.69
35663.73
99,289.18
77,784.15
122,683.23
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
280.47
2083.69
35663.73
99,289.18
77,784.15
122,683.23
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
6.72
54.84
701.07
354.01
37.33
3.44
2,378.95
2,047.18
2,411.68
6.72
54.84
701.07
2,378.95
2,047.18
2,411.68
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
6.72
54.84
701.07
2,378.95
2,047.18
2,411.68
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
UND
315.51
3,609.92
24,404.28
30,071.00
354.01
45.00
3.44
2.87
111,693.70
162,446.40
83,950.72
86,303.77
315.51
3609.92
24404.28
30071.00
111,693.70
162,446.40
83,950.72
86,303.77
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
315.51
3609.92
24404.28
30071.00
111,693.70
162,446.40
83,950.72
86,303.77
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%
M3
M2
KG
43.19
160.87
3,054.71
354.01
47.58
3.44
15,289.69
7,654.19
10,508.20
43.19
160.87
3054.71
15,289.69
7,654.19
10,508.20
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
43.19
160.87
3054.71
15,289.69
7,654.19
10,508.20
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
37.57
75.47
6,256.93
354.01
38.88
3.44
13,300.16
2,934.27
21,523.84
37.57
75.47
6256.93
13,300.16
2,934.27
21,523.84
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
37.57
75.47
6256.93
13,300.16
2,934.27
21,523.84
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
M3
M2
KG
3.29
25.98
117.96
354.01
46.45
3.44
1,164.69
1,206.77
405.78
0.00
25.98
117.96
0.00
1,206.77
405.78
0.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
25.98
117.96
0.00
1,206.77
405.78
0.00%
100.00%
100.00%
3.29
0.00
0.00
PZA
13.00
810.00
10,530.00
9.00
7,290.00
69.23%
4.00
3,240.00
30.77%
13.00
10,530.00
100.00%
0.00
0.00
0.00%
PZA
PZA
PZA
13.00
1.00
2.00
500.00
2,280.00
3,780.00
6,500.00
2,280.00
7,560.00
8.00
1.00
2.00
4,000.00
2,280.00
7,560.00
61.54%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
8.00
1.00
2.00
4,000.00
2,280.00
7,560.00
61.54%
100.00%
100.00%
5.00
0.00
0.00
2,500.00
0.00
0.00
38.46%
0.00%
0.00%
M
M
M
M
65.40
13.20
122.10
256.80
45.00
55.00
55.00
40.00
2,943.00
726.00
6,715.50
10,272.00
65.40
8.00
122.10
0.00
2,943.00
440.00
6,715.50
0.00
100.00%
60.61%
100.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
65.40
8.00
122.10
0.00
2,943.00
440.00
6,715.50
0.00
100.00%
60.61%
100.00%
0.00%
0.00
5.20
0.00
256.80
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
36,381.61 100.00%
0.00
0.00%
0.00
0.00%
1,164.69 100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
286.00 39.39%
0.00
0.00%
10,272.00 100.00%
Pgina 11 de 74
UBICACIN
CONSTRUYE
SUPERVISIN
RESIDENTE
:
:
:
:

AL: 2/29/2012
ITEM
07.04
07.04.01
07.04.02
08.00
08.01
08.02
DESCRIPCIN
UNIDAD
METRADO
PRECIO
PERIODO DEL 01/02/2012 AL 29/02/2012

PARCIAL
Metrado
Parcial
%
Feb-12
Valorizacin Actual
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
ARRIOSTRES METLICOS
ARRIOSTRE METLICO 3/8"
ARRIOSTRE METLICO 5/8"
VARIOS
JUNTA DE DILATACIN SSMICA, E = 2"
FLETE TERRESTRE ( TRANSPORTE DE MATERIALES )
M
M
155.50
38.70
16.61
19.76
2,582.86
764.71
59.60
38.70
989.96
764.71
38.33%
100.00%
0.00
0.00
0.00%
0.00%
59.60
38.70
989.96
764.71
38.33%
100.00%
95.90
0.00
1,592.90
0.00
61.67%
0.00%
M2
EST
51.03
1.00
18.03
15,000.00
920.07
15,000.00
51.03
1.00
920.07
15,000.00
100.00%
100.00%
0.00
0.00
0.00%
0.00%
51.03
1.00
920.07
15,000.00
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
10%
5%
SUBTOTAL
IMPUESTO (IGV)
IMPUESTO (IGV)
19%
18% VIGENTE DESDE 01 DE MARZO DE 2011
TOTAL PRESUPUESTO
AVANCE DE OBRA
19%
18%
2,448,096.49
244,809.65
122,404.82
------------------2,815,310.96
534,909.08
==============
3,350,220.04
2,181,899.24
218,189.92
109,094.96
------------------2,509,184.12
4,144.57
414.46
207.23
------------------4,766.26
2,186,043.81
218,604.38
109,302.19
------------------2,513,950.38
262,052.68
26,205.27
13,102.63
------------------301,360.58
468,605.56
==============
2,977,789.68
857.93
==============
5,624.19
468,605.56
==============
2,982,555.94
27,794.05
==============
329,154.63
88.88%
0.17%
89.03%
9.82%
Pgina 12 de 74
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
:
:
:
:
LOTE C, SECTOR ACACOLLO, DISTRITO DE MOQUEGUA, PROV. DE MARISCAL NIETO, DEPART. DE MOQUEGUA.

AL: 2/29/2012
ITEM
DESCRIPCION
B
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
01
01.01 MUROS DE ALBAILERIA
01.01.01 MURO LADRILLO K.K. DE CABEZA MEZC. C:A 1:4, TIPO IV P. TARRAJ.
01.01.02 MURO LADRILLO K.K. DE SOGA MEZC. C:A 1:4, TIPO IV P. TARRAJ.
01.02 TABIQUES
01.02.01 TABIQUE SIMPLE DE DRYWALL, PLACA ST 12.5 mm ( E = 11.40 cm )
01.02.02 TABIQUE SIMPLE COMBINADO DE DRYWALL, INT. RH 1/2" - EXT. ST 12.5 mm ( E =
11.42 cm )
REVOQUES, ENLUCIDOS Y MOLDURAS
02
02.01 TARRAJEO PRIMARIO Y RAYADO MEZC. C:A 1:5
02.02 TARRAJEO FROTACHADO DE MUROS INTERIORES MEZC. C:A 1:5, E = 1.5 cm
02.03 TARRAJEO FROTACHADO DE MUROS EXTERIORES MEZC. C:A 1:5, E = 1.5 cm
02.04 TARRAJEO DE COLUMNAS MEZC. C:A 1:5, E = 1.5 cm
02.05 TARRAJEO DE COLUMNAS CIRCULARES MEZC. C:A 1:5, E = 1.5 cm
02.06 TARRAJEO DE PLACAS MEZC. C:A 1:5, E = 1.5 cm
02.07 TARRAJEO DE VIGAS MEZC. C:A 1:5, E = 1.5 cm
02.08 TARRAJEO CON IMPERMEABILIZANTE MEZC. C:A 1:4, E = 1.5 cm
02.09 VESTIDURA DE DERRAMES, ANCHO = 0.15 M
02.10 VESTIDURA DE DERRAMES, ANCHO = 0.25 M
02.11 VESTIDURA DE ELEMENTOS DE FACHADA
02.12 BRUAS SEGN DETALLE (1 x 1 cm)
CIELORRASOS
03
03.01 CIELORRASO CON MEZC. C:A 1:5, E = 1.5 cm
03.02 VESTIDURA DE FONDO DE ESCALERA
03.03 FALSO CIELORRASO CON BALDOSAS 61 x 61 cm, E = 5/8" CERTAINTEED SAND SHM 154 O SIMILAR (SIST. S. AUTOENSAMBLE)
PISOS Y PAVIMENTOS
04
04.01 CONTRAPISOS
04.01.01 CONTRAPISO, E = 4.00 cm
04.02 PISOS Y PAVIMENTOS
04.02.01 PISO DE CEMENTO PULIDO Y BRUADO, E = 2"
04.02.02 PISO DE CERAMICO 30 x 30 cm
04.02.03 PISO DE CERAMICO 30 x 30 cm, TRANSITO ALTO
04.02.04 PISO DE ADOQUIN DE CONCRETO 20 x 10 x 8 cm
04.02.05 PISO DE MADERA MACHIEMBRADA PUMAQUIRO 3/4" x 4"
04.02.06 PISO DE ALFOMBRA ALTO TRANSITO, E = 15 mm
04.02.07 SARDINEL PERALTADO DE CONCRETO F'C = 140 Kg/cm2, H = 0.30 M; ANCHO =
0.075 M
04.02.08 VEREDA DE CONCRETO F'C = 140 Kg/cm2, E = 6", ACABADO EN CEMENTO PULIDO Y
BRUADO; INC. BASE GRANULAR
04.02.09 IMPRIMACION ASFALTICA RC 250
04.02.10 CARPETA ASFALTICA EN CALIENTE, E = 2" CON EQUIPO
CONTRAZOCALOS
05
05.01 CONTRAZOCALO DE CEMENTO PULIDO, H = 0.10 M
05.02 CONTRAZOCALO DE CEMENTO PULIDO CON IMPERMEABILIZANTE, H = 0.10 M
05.03 CONTRAZOCALO DE CERAMICO 30 x 30 cm, H = 0.10 M
05.04 CONTRAZOCALO RECTO EN GRADAS Y ESCALERAS DE CERAMICO 30 x 30 cm, H =
0.10 M
ZOCALOS
06
06.01 ZOCALO DE CERAMICO 30 x 30 cm
06.02 ZOCALO DE TERRAZO PULIDO
REVESTIMIENTOS
07
07.01 REVESTIMIENTO DE CERAMICO 30 x 30 cm
07.02 REVESTIMIENTO DE TERRAZO PULIDO
07.03 REVESTIMIENTO DE TABLERO DE CONCRETO CON GRANITO PULIDO
UNIDAD
METRADO
PERIODO DEL 01/02/2012 AL 29/02/2012

Valorizacon Acumulada Ant.
PARCIAL
Metrado
Parcial
%
PRECIO
M2
M2
545.05
1,439.44
70.12
45.02
38,218.91
64,803.59
545.05
1439.44
38,218.91
64,803.59
M2
M2
1,802.50
17.39
62.00
65.33
111,755.00
1,136.09
1714.73
106,313.26
95.13%
17.39
1,136.09
100.00%
M2
M2
M2
M2
M2
M2
M2
M2
M
M
M2
M
889.30
3,094.24
2,592.98
338.98
31.87
1,339.12
1,395.72
267.92
1,234.86
312.78
36.86
355.65
15.01
17.36
17.36
20.03
26.05
22.02
22.02
25.64
8.13
8.13
24.16
4.41
13,348.39
53,716.01
45,014.13
6,789.77
830.21
29,487.42
30,733.75
6,869.47
10,039.41
2,542.90
890.54
1,568.42
889.30
3044.24
2592.98
338.98
31.87
1339.12
1395.72
267.92
1234.86
312.78
36.86
355.65
13,348.39
52,848.01
45,014.13
6,789.77
830.21
29,487.42
30,733.75
6,869.47
10,039.41
2,542.90
890.54
1,568.42
100.00%
98.38%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
M2
M2
M2
3,293.52
78.44
403.08
23.76
17.07
51.85
78,254.04
1,338.97
20,899.70
3293.52
78.44
78,254.04
1,338.97
0.00
M2
4,136.05
16.28
67,334.89
M2
M2
M2
M2
M2
M2
M
506.47
1,210.97
2,444.71
309.73
24.14
428.11
14.55
25.82
55.65
55.65
45.93
67.43
56.24
21.97
13,077.06
67,390.48
136,048.11
14,225.90
1,627.76
24,076.91
319.66
M2
296.20
34.87
10,328.49
M2
M2
1,946.61
1,946.61
8.48
30.03
M
M
M
M
175.53
19.60
2,382.13
106.24
M2
M2
M2
M2
M2
Feb-12
Valorizacon Actual
Metrado
Parcial
100.00%
100.00%
Valorizacon Acumulada
Metrado
Parcial
%
0.00
0.00
0.00%
0.00%
545.05
1439.44
38,218.91
64,803.59
2,837.74
2.54%
1760.50
109,151.00
0.00
0.00%
17.39
1,136.09
0.00
868.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
1.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
889.30
3094.24
2592.98
338.98
31.87
1339.12
1395.72
267.92
1234.86
312.78
36.86
355.65
100.00%
100.00%
0.00
0.00
0.00%
0.00%
0.00
0.00%
0.00
4049.41
65,924.39
97.91%
86.64
486.04
1136.99
2365.93
0.00
0.00
0.00
12,549.55
63,273.49
131,664.00
0.00
0.00
0.00
95.97%
93.89%
96.78%
0.00%
0.00%
0.00%
20.43
73.98
14.55
319.66
100.00%
0.00
0.00%
40.00
1,394.80
13.50%
156.20
5,446.69
52.73%
16,507.25
58,456.70
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00%
0.00%
8.13
15.33
8.02
16.08
1,427.06
300.47
19,104.68
1,708.34
175.53
19.60
2145.19
1,427.06
300.47
17,204.42
100.00%
100.00%
90.05%
0.00
0.00
1,491.72
106.24
1,708.34
100.00%
640.17
261.06
55.65
19.71
35,625.46
5,145.49
640.17
0.00
35,625.46
0.00
8.60
207.36
2.32
55.65
57.10
40.99
478.59
11,840.26
95.10
8.60
0.00
0.00
478.59
0.00
0.00
Saldo x Valorizar
Parcial
0.00
0.00
0.00%
0.00%
97.67%
0.00
0.00
0.00
42.00
2,604.00
2.33%
100.00%
0.00
0.00
0.00%
13,348.39
53,716.01
45,014.13
6,789.77
830.21
29,487.42
30,733.75
6,869.47
10,039.41
2,542.90
890.54
1,568.42
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
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
3293.52
78.44
78,254.04
1,338.97
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00%
403.08
20,899.70
100.00%
1,410.50
2.09%
4136.05
67,334.89
100.00%
0.00
0.00
0.00%
527.50
4,116.99
0.00
0.00
0.00
0.00
4.03%
6.11%
0.00%
0.00%
0.00%
0.00%
506.47
1210.97
2365.93
0.00
0.00
0.00
13,077.06
67,390.48
131,664.00
0.00
0.00
0.00
100.00%
100.00%
96.78%
0.00%
0.00%
0.00%
0.00
0.00
78.78
309.73
24.14
428.11
0.00
0.00
4,384.11
14,225.90
1,627.76
24,076.91
0.00%
0.00%
3.22%
100.00%
100.00%
100.00%
14.55
319.66
100.00%
0.00
0.00
0.00%
196.20
6,841.49
66.24%
100.00
3,487.00
33.76%
0.00
0.00
0.00
0.00
0.00%
0.00%
1946.61
1946.61
16,507.25
58,456.70
100.00%
100.00%
0.00%
0.00%
7.81%
175.53
19.60
2331.19
1,427.06
300.47
18,696.14
100.00%
100.00%
97.86%
0.00
0.00
50.94
0.00
0.00
408.54
0.00%
0.00%
2.14%
0.00
0.00%
106.24
1,708.34
100.00%
0.00
0.00
0.00%
100.00%
0.00%
0.00
0.00
0.00%
0.00%
640.17
0.00
35,625.46
0.00
100.00%
0.00%
0.00
5,145.49
0.00%
100.00%
100.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
8.60
0.00
0.00
478.59
0.00
0.00
100.00%
0.00%
0.00%
0.00
261.06
0.00
0.00
207.36
2.32
0.00
11,840.26
95.10
0.00%
100.00%
100.00%
45.77
50.00
186.00
100.00%
100.00%
Metrado
Pgina 13 de 74
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
:
:
:
:

AL: 2/29/2012
ITEM
07.04
07.05
07.06
07.07
07.08
08
08.01
08.01.01
DESCRIPCION
REVESTIMIENTO DE TABLERO DE CONCRETO CON TABLERO POSTFORMADO DE
MELAMINA 18 mm, ANCHO = 0.55 M
REVESTIMIENTO DE GRADAS Y ESCALERAS CON CERAMICO 30 x 30 cm
REVESTIMIENTO DE DESCANSO DE ESCALERA CON CERAMICO 30 x 30 cm
REVESTIMIENTO DE GRADAS Y ESCALERAS CON ADOQUIN DE CONCRETO 20 x 10 x
8 cm
REVESTIMIENTO DE DESCANSO DE ESCALERA CON ADOQUIN DE CONCRETO 20 x
10 x 8 cm
COBERTURAS Y CUBIERTAS
COBERTURAS
COBERTURA DE PANEL TERMOACUSTICO, TIPO VENCOR EXTRALIT S36 O SIMILAR
08.01.02 COBERTURA DE POLICARBONATO, E = 16 mm, TIPO PRIMALITE O SIMILAR

08.01.03 CUMBRERA, TIPO CALAMINON PERFIL CU - A O SIMILAR
08.02 CUBIERTAS
08.02.01 CUBIERTA DE LADRILLO PASTELERO 0.25 x 0.25 M, ASENTADO CON BARRO
CARPINTERIA DE MADERA
09
09.01 PUERTAS
09.01.01 PUERTA CONTRAPLACADA, E = 41 mm, CON MDF 6 mm
09.02 MARCOS
09.02.01 MARCO DE MADERA CEDRO 53 x 150 mm
09.03 MUEBLES DE MELAMINA
09.03.01 MUEBLE BAJO DE MELAMINA
09.04 VARIOS
09.04.01 DIVISIONES DE MELAMINA EN SS.HH.
09.04.02 DIVISIONES DE MELAMINA EN URINARIOS
09.04.03 REJILLA DE MADERA CEDRO EN SOBRELUZ
09.04.04 ENTRAMADO DE MADERA TORNILLO PARA PISO MACHIEMBRADO
09.04.05 BALAUSTRADA DE MADERA CEDRO
CARPINTERIA METALICA Y HERRERIA
10
10.01 PUERTAS
10.01.01 PUERTA METALICA BATIENTE CON PLANCHA DE FIERRO ( 0.90 x 2.10 M )
10.01.02 PUERTA METALICA BATIENTE CON PLANCHA DE FIERRO ( 1.00 x 2.10 M )
10.01.03 PUERTA METALICA BATIENTE DOBLE HOJA CON PLANCHA DE FIERRO ( 1.80 x 2.10
M)
10.01.04 PUERTA METALICA BATIENTE, TIPO REJA ( 0.90 x 2.10 M )
10.01.05 PUERTA METALICA BATIENTE, TIPO REJA ( 1.00 x 2.10 M )
10.01.06 PUERTA METALICA BATIENTE DOBLE HOJA, TIPO REJA ( 1.80 x 2.10 M )
10.01.07 PORTON METALICO CON DOS HOJAS BATIENTES CON PLANCHA DE FIERRO ( 3.00 x
2.10 M )
10.01.08 PORTON METALICO CON UNA HOJA BATIENTE, TIPO REJA ( 1.30 x 2.35 M )
10.01.09 PORTON METALICO CON DOS HOJAS BATIENTES, TIPO REJA ( 3.00 x 2.35 M )
10.02 VARIOS
10.02.01 BARANDA METALICA 2", H = 0.90 M
10.02.02 BARANDA METALICA 2", H = 0.90 M ( EN VOLADIZO )
10.02.03 BARANDA METALICA CENTRAL EN ESCALERA 2", H = 0.90 M ( EN VOLADIZO )
10.02.04 BARANDA METALICA LATERAL EN ESCALERA 2", H = 0.90 M ( EN VOLADIZO )
10.02.05 BARANDA METALICA LATERAL EN ESCALERA 2", H = 1.00 M
10.02.06 BARANDA METALICA EN RAMPA 2", H = 0.90 M
UNIDAD
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
PARCIAL
Metrado
Parcial
%
Metrado
Parcial
3,072.33
0.00
0.00%
0.00
0.00
METRADO
9.87
PRECIO
311.28
M2
M2
M2
130.05
24.36
31.02
55.65
55.65
50.38
7,237.28
1,355.63
1,562.79
130.05
24.36
7,237.28
1,355.63
100.00%
100.00%
0.00
0.00
0.00%
M2
2.34
40.36
94.44
0.00
0.00
0.00%
M2
526.16
54.50
28,675.72
0.00
0.00
M2
M
112.64
15.50
134.09
66.54
15,103.90
1,031.37
0.00
0.00
0.00
0.00
M2
1,370.99
29.32
40,197.43
1370.99
M2
311.35
213.25
66,395.39
1,080.05
35.38
38,212.17
12.07
403.45
4,869.64
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
0.00%
0.00
0.00
0.00%
9.87
3,072.33
100.00%
0.00
0.00
0.00%
0.00%
130.05
24.36
7,237.28
1,355.63
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
31.02
1,562.79
100.00%
31.02
1,562.79
100.00%
0.00
0.00
0.00%
2.34
94.44
100.00%
2.34
94.44
100.00%
0.00
0.00
0.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
526.16
28,675.72
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%
15,103.90
1,031.37
100.00%
100.00%
40,197.43
100.00%
0.00
0.00%
1370.99
40,197.43
100.00%
112.64
15.50
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
311.35
66,395.39
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1080.05
38,212.17
100.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
12.07
4,869.64
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
140.20
6.25
41.96
24.14
3.00
35,050.00
941.19
6,115.67
3,042.85
1,432.41
100.00%
100.00%
100.00%
100.00%
100.00%
250.00
150.59
145.75
126.05
477.47
35,050.00
941.19
6,115.67
3,042.85
1,432.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
4.00
580.00
600.00
3,480.00
2,400.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
6.00
4.00
3,480.00
2,400.00
100.00%
100.00%
1.00
1,100.00
1,100.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
1,100.00
100.00%
PZA
PZA
PZA
PZA
5.00
3.00
2.00
1.00
650.00
690.00
1,050.00
3,446.77
3,250.00
2,070.00
2,100.00
3,446.77
5.00
3.00
1.00
3,250.00
2,070.00
1,050.00
100.00%
100.00%
50.00%
0.00
0.00
1,050.00
0.00%
0.00%
50.00%
5.00
3.00
2.00
3,250.00
2,070.00
2,100.00
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
1.00
3,446.77
100.00%
0.00
0.00%
1.00
3,446.77
100.00%
0.00
0.00
0.00%
PZA
PZA
1.00
2.00
1,945.70
3,280.18
1,945.70
6,560.36
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
1.00
2.00
1,945.70
6,560.36
100.00%
100.00%
145.68
48.62
30.68
40.28
3.50
22.50
174.27
174.27
174.27
174.27
174.27
118.89
25,387.65
8,473.01
5,346.60
7,019.60
609.95
2,675.03
145.68
48.62
30.68
40.28
3.50
22.50
25,387.65
8,473.01
5,346.60
7,019.60
609.95
2,675.03
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%
145.68
48.62
30.68
40.28
3.50
22.50
25,387.65
8,473.01
5,346.60
7,019.60
609.95
2,675.03
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%
M2
M2
M2
M2
UND
140.20
6.25
41.96
24.14
3.00
PZA
PZA
PZA
M
M
M
M
M
M
1.00
Pgina 14 de 74
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
:
:
:
:

AL: 2/29/2012
ITEM
DESCRIPCION
10.02.07 PASAMANOS DE Fe 2"

10.02.08 AGARRADERA PARA MINUSVALIDOS EN SS.HH., 2"
10.02.09 TUBO DE FIERRO PARA CORTINA DE DUCHA, 1"
10.02.10 ESCALERA METALICA RECTA DE DOS TRAMOS ( L = 6.60 M, H = 3.25 M )
10.02.11 ESCALERA METALICA RECTA DE DOS TRAMOS ( L = 6.30 M, H = 3.25 M )
10.02.12 REJA METALICA EN VANOS
10.02.13 TUBULAR DE ACERO INOXIDABLE 40 x 10 cm
CERRAJERIA
11
11.01 CERRADURAS
11.01.01 CERRADURA TIPO A
11.01.02 CERRADURA TIPO B
11.01.03 CERRADURA TIPO C
11.01.04 CERRADURA TIPO D
11.01.05 COLOCACION DE CERRADURAS
11.02 CIERRAPUERTAS Y OTROS
11.02.01 BARRA ANTIPANICO
11.02.02 TIRADOR DE ACERO INOXIDABLE 16"
11.03 BISAGRAS
11.03.01 BISAGRA CAPUCHINA 4" x 4"
VIDRIOS, CRISTALES Y SIMILARES
12
12.01 MAMPARAS
12.01.01 MAMPARA BATIENTE DE VIDRIO TEMPLADO INCOLORO 8 mm CON ACCESORIOS DE
ALUMINIO
12.01.02 MAMPARA BATIENTE DE VIDRIO TEMPLADO INCOLORO 10 mm CON ACCESORIOS
DE ALUMINIO
12.01.03 MAMPARA BATIENTE DE VIDRIO TEMPLADO INCOLORO 10 mm CON ACCESORIOS Y
ZOCALO DE ALUMINIO
12.02 VENTANAS
12.02.01 VENTANA DE VIDRIO TEMPLADO INCOLORO 6 mm CON ACCESORIOS DE
ALUMINIO, SISTEMA FIJO
12.02.02 VENTANA DE VIDRIO TEMPLADO INCOLORO 6 mm CON PERFIL. Y MARCO DE
ALUMI. SISTEMA FIJO - CORREDIZO
12.02.03 VENTANA DE VIDRIO TEMPLADO INCOLORO 6 mm CON PERFILES Y MARCO DE
ALUMINIO, SISTEMA CORREDIZO
12.03 VARIOS
12.03.01 VIDRIO TEMPLADO INCOLORO 8 mm, EN FACHADA CON SUJECION MECANICA
12.03.02 ESPEJO INCOLORO BISELADO 6 mm ( EMPOTRADO )
PINTURA
13
13.01 PINTURA DE CIELORRASOS C/ LATEX - 2 MANOS, C/ IMPRIMANTE
13.02 PINTURA DE MUROS INTERIORES C/ LATEX - 2 MANOS, C/ IMPRIMANTE
13.03 PINTURA DE MUROS EXTERIORES C/ LATEX - 2 MANOS, C/ IMPRIMANTE
13.04 PINTURA DE TECHO C/ SIKA TECHO O SIMILAR - 1 MANO
13.05 PINTURA DE SEAL DE SEGURIDAD INTERNA C/ TRAFICO - 2 MANOS
13.06 PINTURA DE FRANJAS EN PISOS, ANCHO = 0.10 M C/ TRAFICO - 2 MANOS
APARATOS Y ACCESORIOS SANITARIOS
14
14.01 APARATOS SANITARIOS
14.01.01 LAVATORIO MALIBU O SIMILAR, INC. GRIFERIA
14.01.02 LAVATORIO ADVANCE O SIMILAR, INC. GRIFERIA
14.01.03 TAZA NOVARA FLUX O SIMILAR, INC. FLUXOMETRO
14.01.04 TAZA TURCA TREBOL O SIMILAR
14.01.05 URINARIO CADET O SIMILAR, INC. FLUXOMETRO
14.01.06 LAVADERO DE ACERO INOXIDABLE RECTANGULAR 1 POZA S/ ESCURRIDOR, INC.
GRIFERIA
14.01.07 LAVADERO DE ACERO INOXIDABLE RECTANGULAR 1 POZA C/ ESCURRIDOR, INC.
GRIFERIA
14.01.08 LAVADERO DE CONCRETO REVESTIDO CON TERRAZO PULIDO, INC. GRIFERIA
UNIDAD
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
PARCIAL
Metrado
Parcial
%
Metrado
Parcial
22,603.21
100.00%
0.00
138.67
22,603.21
0.00
0.00%
0.00
0.00
300.00
0.00
0.00%
0.00
0.00
1,941.89
4,623.76
100.00%
0.00
1.00
4,623.76
4,623.76
100.00%
0.00
1.00
4,623.76
8,524.13
100.00%
0.00
42.61
8,524.13
0.00
0.00%
0.00
0.00
3,766.59
Metrado
0.00
1.00
6.40
0.00
0.00
0.00
12.32
Saldo x Valorizar
Parcial
0.00
300.00
1,941.89
0.00
0.00
0.00
3,766.59
%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
84.00
75.00
13.00
44.00
216.00
5,617.08
5,015.25
662.09
2,942.28
3,440.88
100.00%
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00%
0.00%
3,502.45
3,134.88
100.00%
100.00%
0.00
0.00
0.00%
7.00
16.00
0.00
477.00
5,733.54
100.00%
0.00%
0.00
0.00
0.00%
1.81
1,192.74
100.00%
0.00%
0.00
0.00
0.00%
22.55
14,432.00
100.00%
0.00
0.00%
0.00
0.00
0.00%
261.88
167,603.20
100.00%
1.00
425.00
8.57%
1.00
425.00
8.57%
10.67
4,534.75
91.43%
38.00
16,150.00
8.04%
38.00
16,150.00
8.04%
434.53
184,675.25
91.96%
637.50
7.39%
1.50
637.50
7.39%
18.79
7,985.75
92.61%
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
78.42
46.01
31,760.88
3,744.29
100.00%
100.00%
3,799.14
2,046.00
1,191.00
0.00
0.00
0.00
17.80%
4.64%
11.57%
0.00%
0.00%
0.00%
3371.95
3246.04
1291.33
1344.32
0.00
0.00
21,344.44
22,137.99
5,126.58
13,308.77
0.00
0.00
100.00%
50.22%
49.80%
100.00%
0.00%
0.00%
0.00
3217.31
1301.65
3.00
43.69
0.00
21,942.05
5,167.55
0.00
24.51
356.95
0.00%
49.78%
50.20%
0.00%
100.00%
100.00%
0.00
5,880.00
9,486.00
0.00
0.00
0.00%
50.00%
32.14%
0.00%
0.00%
0.00
48.00
18.00
0.00
0.00
0.00
10,080.00
9,486.00
0.00
0.00
0.00%
85.71%
32.14%
0.00%
0.00%
1.00
8.00
38.00
2.00
15.00
123.00
1,680.00
20,026.00
240.00
8,070.00
100.00%
14.29%
67.86%
100.00%
100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
658.00
100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
786.00
100.00%
0.00%
0.00
0.00%
0.00
0.00
0.00%
2.00
759.70
100.00%
M
UND
M
GLB
GLB
M2
M
PRECIO
163.00
300.00
303.42
4,623.76
4,623.76
200.05
305.73
PZA
PZA
PZA
PZA
PZA
84.00
75.00
13.00
44.00
216.00
66.87
66.87
50.93
66.87
15.93
5,617.08
5,015.25
662.09
2,942.28
3,440.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
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
PZA
7.00
16.00
500.35
195.93
3,502.45
3,134.88
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
477.00
12.02
5,733.54
0.00
0.00
0.00%
0.00
0.00%
M2
1.81
658.97
1,192.74
0.00
0.00
0.00%
0.00
M2
22.55
640.00
14,432.00
0.00
0.00
0.00%
0.00
M2
261.88
640.00
167,603.20
0.00
0.00
0.00%
M2
11.67
425.00
4,959.75
0.00
0.00
0.00%
M2
472.53
425.00
200,825.25
0.00
0.00
0.00%
M2
20.29
425.00
8,623.25
0.00
0.00
0.00%
1.50
M2
M2
78.42
46.01
405.01
81.38
31,760.88
3,744.29
0.00
0.00
0.00
0.00
0.00%
0.00%
M2
M2
M2
M2
UND
M
3,371.95
6,463.35
2,592.98
1,344.32
3.00
43.69
6.33
6.82
3.97
9.90
8.17
8.17
21,344.44
44,080.05
10,294.13
13,308.77
24.51
356.95
2771.77
2946.04
991.33
1344.32
0.00
0.00
17,545.30
20,091.99
3,935.58
13,308.77
0.00
0.00
82.20%
45.58%
38.23%
100.00%
0.00%
0.00%
PZA
PZA
PZA
PZA
PZA
PZA
1.00
56.00
56.00
2.00
15.00
2.00
123.00
210.00
527.00
120.00
538.00
329.00
123.00
11,760.00
29,512.00
240.00
8,070.00
658.00
0.00
20.00
0.00
0.00
0.00
0.00
4,200.00
0.00
0.00
0.00
0.00%
35.71%
0.00%
0.00%
0.00%
0.00
0.00
PZA
2.00
393.00
786.00
0.00
0.00
UND
2.00
379.85
759.70
0.00
0.00
600.18
300.00
300.00
28.00
18.00
%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Metrado
Parcial
%
22,603.21
100.00%
138.67
0.00
0.00%
0.00
0.00
0.00%
0.00
4,623.76
100.00%
1.00
4,623.76
100.00%
1.00
8,524.13
100.00%
42.61
0.00
0.00%
0.00
METRADO
138.67
1.00
6.40
1.00
1.00
42.61
12.32
Pgina 15 de 74
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
:
:
:
:

AL: 2/29/2012
ITEM
DESCRIPCION
14.02 ACCESORIOS SANITARIOS Y GRIFERIA

14.02.01 JABONERA DE LOSA DE SOBREPONER
14.02.02 PAPELERA DE LOSA DE SOBREPONER
14.02.03 DISPENSADOR DE JABON LIQUIDO, TIPO BOLA
14.02.04 GRIFERIA PARA DUCHA, 2 LLAVES
14.03 COLOCACION APARATOS, ACCESORIOS Y GRIFERIA
14.03.01 COLOCACION DE APARATOS SANITARIOS
14.03.02 COLOCACION DE ACCESORIOS SANITARIOS Y GRIFERIA
VARIOS
15
15.01 TABLERO DE CONCRETO F'C = 140 Kg/cm2, H = 0.075 M
15.02 BASE DE CONCRETO F'C = 140 Kg/cm2, H = 0.10 M
15.03
POYO DE CONCRETO F'C = 140 Kg/cm2, PARA INODORO ( 0.60 x 0.25 x 0.10 M )
UNIDAD
6.00
56.00
57.00
6.00
25.00
28.00
50.00
150.00
150.00
1,568.00
2,850.00
900.00
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
PZA
134.00
125.00
49.99
49.99
6,698.66
6,248.75
0.00
0.00
0.00
0.00
0.00%
0.00%
M2
M2
UND
7.24
5.43
1.00
250.01
250.01
250.01
1,810.07
1,357.55
250.01
0.00
0.00
0.00
0.00
0.00
M
M
M
M
237.07
48.50
26.03
17.27
12.09
21.38
7.35
8.99
2,866.18
1,036.93
191.32
155.26
237.07
0.00
0.00
0.00
19.16
296.40
74.52
43.30
7.80
1.00
1.00
1.00
16.38
18.51
58.24
58.24
43.87
8,000.96
3,000.13
17,888.69
313.84
5,486.36
4,340.04
2,521.79
342.19
8,000.96
3,000.13
17,888.69
0.00
296.40
0.00
0.00
0.00
0.50
0.00
0.85
CANALETA DE CEMENTO PULIDO CON IMPERMEABILIZANTE, ANCHO = 0.10 M

CANALETA DE PVC 6"
SELLO DE ASFALTO, E = 2"; EN JUNTA SISMICA
15.08
15.09
15.1
15.11
15.12
15.13
15.14
15.15
PLATINA DE ALUMINIO 1/2" x 1/8", EN ENCUENTRO DE PISOS

CANTONERA DE ALUMINIO 2" x 1 1/8"
TAPA JUNTA METALICA GALVANIZADA, ANCHO = 0.35 M EN AZOTEA
TAPA JUNTA METALICA, E = 2" EN PISO
TAPA JUNTA METALICA, E = 2" EN MURO
LIMPIEZA PERMANENTE DE OBRA
LIMPIEZA FINAL DE OBRA
M
M
M
M
M
GLB
GLB
EST
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
10%
5%
SUBTOTAL
IMPUESTO (IGV)
IMPUESTO (IGV)
TOTAL PRESUPUESTO
AVANCE DE OBRA
19%
PERIODO DEL 01/02/2012 AL 29/02/2012

PARCIAL
Metrado
Parcial
%
PRECIO
PZA
PZA
PZA
PZA
15.04
15.05
15.06
15.07
SELLO DE ASFALTO CON RELLENO DE POLIESTIRENO EXPANDIDO, E = 2"; H = 0.15 M
METRADO
19%
18%
2,052,477.69
205,247.77
102,623.88
------------------2,360,349.34
448,466.37
==============
2,808,815.71
Feb-12
Valorizacon Actual
Metrado
Parcial
Metrado
Parcial
%
Saldo x Valorizar
Parcial
Metrado
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
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
56.00
57.00
6.00
150.00
1,568.00
2,850.00
900.00
100.00%
100.00%
100.00%
100.00%
3,299.34
0.00
49.25%
0.00%
66.00
0.00
3,299.34
0.00
49.25%
0.00%
68.00
125.00
3,399.32
6,248.75
50.75%
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%
7.24
5.43
1,810.07
1,357.55
100.00%
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
250.01
100.00%
2,866.18
0.00
0.00
100.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
237.07
0.00
0.00
2,866.18
0.00
0.00
100.00%
0.00%
0.00%
0.00
48.50
26.03
0.00
1,036.93
191.32
0.00%
100.00%
100.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
17.27
155.26
100.00%
0.00
5,486.36
0.00
0.00
0.00
4,000.48
0.00
15,205.39
0.00%
100.00%
0.00%
0.00%
0.00%
50.00%
0.00%
85.00%
0.00
0.00
0.00
0.00
0.00
1,600.19
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
20.00%
0.00%
0.00%
0.00
296.40
0.00
0.00
0.00
0.70
0.00
0.85
0.00
5,486.36
0.00
0.00
0.00
5,600.67
0.00
15,205.39
0.00%
100.00%
0.00%
0.00%
0.00%
70.00%
0.00%
85.00%
19.16
0.00
74.52
43.30
7.80
0.30
1.00
0.15
313.84
0.00
4,340.04
2,521.79
342.19
2,400.29
3,000.13
2,683.30
100.00%
0.00%
100.00%
100.00%
100.00%
30.00%
100.00%
15.00%
66.00
0.20
1,058,031.37
105,803.14
52,901.57
----------------------1,216,736.08
63,920.54
6,392.05
3,196.03
----------------------73,508.62
1,121,951.92
112,195.19
56,097.60
----------------------1,290,244.71
930,525.76
93,052.58
46,526.29
----------------------1,070,104.63
219,394.28
==============
1,436,130.36
13,231.55
==============
86,740.17
219,394.28
==============
1,509,638.99
343,559.49
==============
1,413,664.12
51.13%
3.09%
53.75%
50.33%
1,216,736.08
1,290,244.71
Pgina 16 de 74
UBICACIN
: LOTE C, SECTOR ACACOLLO, DISTRITO DE MOQUEGUA, PROV. DE MARISCAL NIETO, DEPART. DE MOQUEGUA.
CONSTRUYE
SUPERVISION : ING ELEAZARO ESQUIVEL LOAIZA
RESIDENTE

AL: 2/29/2012
ITEM
C
DESCRIPCION
01
01.01
EXCAVACION MANUAL PARA REDES ELECTRICAS, H = 0.50 M
01.02
RELLENO COMPACTADO A MANO, CON MATERIAL PROPIO
01.03
CINTA SEALIZADORA
01.04
DUCTO DE CONCRETO DE 4 VIAS
01.05
CONCRETO C:H 1:8 E = 2" SOLADOS
02
02.01
SALIDAS PARA ALUMBRADO
02.01.01
SALIDA PARA ALUMBRADO EN TECHO DE PVC SAP 20 mm ( LSOH 4 mm2 )
02.01.02
SALIDA PARA ALUMBRADO EN PARED DE PVC SAP 20 mm ( LSOH 4 mm2 )
02.02
SALIDAS PARA INTERRUPTORES
02.02.01
INTERRUPTOR UNIPOLAR SIMPLE PVC - P 20 mm ( LSOH 4 mm2 )
02.02.02
INTERRUPTOR UNIPOLAR DOBLE PVC P - 20 mm ( LSOH 4 mm2 )
02.02.03
INTERRUPTOR UNIPOLAR TRIPLE PVC P - 20 mm ( LSOH 4 mm2 )
02.02.04
INTERRUPTOR DE CONMUTACION SIMPLE ( 3 VIAS ) PVC P - 20 mm ( LSOH 4 mm2 )
02.02.05
CAJA PULSADOR CON 2 PULSADORES ARRANQUE - PARADA
02.03
SALIDAS PARA TOMACORRIENTES
02.03.01
TOMACORRIENTE BIPOLAR DOBLE C/ LINEA A TIERRA PVC 20 mm EN PARED
02.03.02
TOMACORRIENTE BIPOLAR DOBLE C/ LINEA A TIERRA PVC 20 mm EN PISO
02.03.03
TOMACORRIENTE BIPOLAR DOBLE A PRUEBA DE AGUA C/ LINEA A TIERRA PVC- 20 mm
02.03.04
TOMACORRIENTE BIPOLAR DOBLE C/LINEA A TIERRA PVC - 20 mm PARA LUCES DE EMERGENCIA
02.03.05
TOMACORRIENTE ESTABILIZADO DOBLE C/ LINEA A TIERRA PVC - 20 mm EN PARED
02.03.06
TOMACORRIENTE ESTABILIZADO DOBLE C/ LINEA A TIERRA PVC - 20 mm EN PISO
02.04
SALIDAS DE FUERZA
02.04.01
SALIDA DE FUERZA, 1/2 HP HASTA 5 HP PVC - P 20 mm ( 4 x 4 mm2 LSOH )
02.04.02
SALIDA DE FUERZA, 1/2 HP HASTA 5 HP PVC - P 25 mm ( 4 x 4 mm2 LSOH )
02.04.03
SALIDA DE FUERZA, 1/2 HP HASTA 30 HP PVC - P 40 mm ( 6 x 16 mm2 N2XY + 1 x 10 mm2 LSOH )
02.05
SALIDAS VARIAS
02.05.01
SALIDA PARA CALENTADOR ELECTRICO
02.06
SALIDAS PARA SISTEMA DE COMPUTO
02.06.01
SALIDA PARA VOZ Y DATA PVC - P 20 mm EN PARED
02.06.02
SALIDA PARA VOZ Y DATA PVC - P 20 mm EN PISO
02.06.03
SALIDA PARA DATA PVC - P 20 mm EN PARED
02.06.04
SALIDA PARA DATA PVC - P 20 mm EN PISO
02.06.05
SALIDA PARA UPS ( PVC - P 35 mm )
02.06.06
SALIDA PARA ESTABILIZADOR ( PVC SAP 80 mm )
02.06.07
SALIDA PARA SERVIDOR PRINCIPAL ( PVC SAP 20 mm )
02.06.08
CAJA DE PASE DE F G 650 x 650 x 100 mm
02.06.09
02.06.10
02.06.11
CAJA DE PASE DE F G 500 X500 x 100 mm
02.06.12
02.06.13
02.06.14
02.06.15
02.07.01
CAJA DE PASE PARA TELEFONO EXTERNO 1000 x 800 x 200 mm
02.07.02
CAJA DE PASE PARA TELEFONO EXTERNO 450 x 450 x 150 mm
02.07.03
SALIDA PARA CENTRAL DE TELEFONO
02.08
SALIDAS PARA ALARMAS CONTRA INCENDIO
02.08.01
SALIDA PARA DETECTOR DE HUMO IONICO
02.08.02
SALIDA PARA DETECTOR DE ELEVACION DE TEMPERATURA
02.08.03
SALIDA PARA PULSADOR DE ALARMA CONTRA INCENDIO
02.08.04
SALIDA PARA ALARMA AUDIO VISUAL CONTRA INCENDIO
02.08.05
SALIDA PARA CENTRAL DE ALARMAS CONTRA INCENDIO
02.08.06
SALIDA PARA CENTRAL SECUNDARIA DE ALARMAS CONTRA INCENDIO
02.08.07
SALIDA PARA SIRENA DE ALARMA CONTRA INCENDIO
02.08.08
CAJA DE PASE OCTOGONAL C/ TAPA CIEGA PARA ALARMAS CONTRA INCENDIOS 100 x 40 mm
02.08.09
CAJA DE PASE PARA ALARMAS CONTRA INCENDIOS 300 x 300 x 100 mm
UNID
METRADO
PERIODO DEL 01/02/2012 AL 29/02/2012

Val. Acumulada Anterior
PARCIAL
Metrado
Parcial
%
PRECIO
Feb-12
Valorizacon Actual
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
%
V
M
M
M
M
M2
173.63
173.63
264.91
81.03
6.13
15.02
22.56
1.44
17.00
11.83
2,607.92
3,917.09
381.47
1,377.51
72.52
173.63
173.63
264.91
81.03
6.13
2,607.92
3,917.09
381.47
1,377.51
72.52
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%
173.63
173.63
264.91
81.03
6.13
2,607.92
3,917.09
381.47
1,377.51
72.52
100.00%
100.00%
100.00%
100.00%
100.00%
PTO
PTO
881.00
58.00
65.00
60.08
57,265.00
3,484.64
881.00
58.00
57,265.00
3,484.64
100.00%
100.00%
0.00
0.00
0.00%
0.00%
881.00
58.00
57,265.00
3,484.64
100.00%
100.00%
PTO
PTO
PTO
PTO
PTO
281.00
8.00
6.00
121.00
32.00
65.13
65.13
65.13
70.00
70.00
18,301.53
521.04
390.78
8,470.00
2,240.00
281.00
8.00
6.00
121.00
32.00
18,301.53
521.04
390.78
8,470.00
2,240.00
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%
281.00
8.00
6.00
121.00
32.00
18,301.53
521.04
390.78
8,470.00
2,240.00
100.00%
100.00%
100.00%
100.00%
100.00%
PTO
PTO
PTO
PTO
PTO
PTO
271.00
82.00
1.00
16.00
13.00
132.00
75.00
75.00
75.00
74.99
70.00
70.00
20,325.00
6,150.00
75.00
1,199.84
910.00
9,240.00
271.00
82.00
1.00
16.00
13.00
132.00
20,325.00
6,150.00
75.00
1,199.84
910.00
9,240.00
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%
271.00
82.00
1.00
16.00
13.00
132.00
20,325.00
6,150.00
75.00
1,199.84
910.00
9,240.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
PTO
PTO
PTO
3.00
2.00
1.00
22.54
35.33
73.89
67.62
70.66
73.89
3.00
2.00
1.00
67.62
70.66
73.89
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
3.00
2.00
1.00
67.62
70.66
73.89
100.00%
100.00%
100.00%
PTO
4.00
76.33
305.32
4.00
305.32
100.00%
0.00
0.00%
4.00
305.32
100.00%
PTO
PTO
PTO
PTO
PTO
PTO
PTO
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PTO
2.00
109.00
36.00
7.00
2.00
1.00
1.00
9.00
1.00
2.00
4.00
7.00
4.00
2.00
4.00
1.00
4.00
1.00
58.41
58.41
43.89
43.89
128.50
135.00
175.00
217.03
208.20
185.20
140.20
138.20
110.20
95.20
81.20
115.50
115.50
43.89
116.82
6,366.69
1,580.04
307.23
257.00
135.00
175.00
1,953.27
208.20
370.40
560.80
967.40
440.80
190.40
324.80
115.50
462.00
43.89
2.00
109.00
36.00
7.00
2.00
1.00
1.00
9.00
1.00
2.00
4.00
7.00
4.00
2.00
4.00
1.00
4.00
1.00
116.82
6,366.69
1,580.04
307.23
257.00
135.00
175.00
1,953.27
208.20
370.40
560.80
967.40
440.80
190.40
324.80
115.50
462.00
43.89
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
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%
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
109.00
36.00
7.00
2.00
1.00
1.00
9.00
1.00
2.00
4.00
7.00
4.00
2.00
4.00
1.00
4.00
1.00
116.82
6,366.69
1,580.04
307.23
257.00
135.00
175.00
1,953.27
208.20
370.40
560.80
967.40
440.80
190.40
324.80
115.50
462.00
43.89
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
PTO
PTO
PTO
PTO
PTO
PTO
PTO
PZA
PZA
134.00
3.00
4.00
4.00
1.00
6.00
4.00
17.00
18.00
73.52
73.52
43.89
43.89
52.92
52.92
43.89
72.78
95.20
9,851.68
220.56
175.56
175.56
52.92
317.52
175.56
1,237.26
1,713.60
134.00
3.00
4.00
4.00
1.00
6.00
4.00
17.00
18.00
9,851.68
220.56
175.56
175.56
52.92
317.52
175.56
1,237.26
1,713.60
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%
134.00
3.00
4.00
4.00
1.00
6.00
4.00
17.00
18.00
9,851.68
220.56
175.56
175.56
52.92
317.52
175.56
1,237.26
1,713.60
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Pgina 17 de 74
UBICACIN
CONSTRUYE
RESIDENTE

AL: 2/29/2012
ITEM
02.09
02.09.01
02.09.02
02.09.03
02.09.04
02.09.05
02.09.06
02.09.07
02.09.08
02.09.09
02.09.10
02.09.11
02.10
02.10.01
02.10.02
02.10.03
02.10.04
02.10.05
02.10.06
02.10.07
02.10.08
02.11
02.11.01
02.11.02
02.11.03
02.11.04
02.11.05
02.11.06
02.11.07
02.11.08
02.11.09
02.11.10
02.11.11
02.11.12
02.12
02.12.01
02.12.02
02.12.03
02.12.04
02.12.05
02.12.06
02.12.07
02.12.08
02.12.09
02.12.10
02.12.11
02.12.12
02.12.13
02.12.14
02.12.15
02.12.16
02.12.17
02.12.18
02.12.19
02.12.20
02.12.21
02.12.22
DESCRIPCION
CAJAS DE PASE
CAJA DE PASE OCTOGONAL C/ TAPA CIEGA
CAJA DE PASE 650 x 650 x 100 mm
TUBERIAS
TUBERIA PVC - P 20 MM
CABLES Y CONDUCTORES
3 - 1 x 6 mm2 N2XY + 1 x 10 mm2 N2XY ( T )
3 - 1 x 10 mm2 N2XY + 1 x 10 mm2 N2XY ( T )
3 - 1 x 16 mm2 N2XY + 1 x 16 mm2 N2XY ( T )
3 - 1 x 25 mm2 N2XY + 1 x 25 mm2 N2XY ( T )
3 - 1 x 35 mm2 N2XY + 1 x 25 mm2 N2XY ( T )
3 - 1 x 50 mm2 N2XY
3 - 1 x 50 mm2 N2XY + 1 x 25 mm2 N2XY ( T )
3 - 1 x 50 mm2 N2XY + 1 x 35 mm2 N2XY ( T )
3 - 1 x 70 mm2 N2XY + 1 x 50 mm2 N2XY ( T )
3 - 1 x 185 mm2 N2XY + 1 x 70 mm2 N2XY ( T )
3 - 1 x 300 mm2 N2XY + 1 x 95 mm2 N2XY ( T )
2 ( 3 - 1 x 500 mm2 N2XY ) + 1 x 70 mm2 N2XY ( T )
TABLEROS
TABLERO GENERAL NORMAL, TGN ( 9 CIRCUITOS ) 2000 x 600 x 300 mm ( DEL TIPO AUTOSOPORTADO )
TABLERO GENERAL DE EMERGENCIA, TGE ( 12 CIRCUITOS ) 2000 x 600 x 300 mm ( DEL TIPO
TABLERO DE FUERZA, TF ( 2 CIRCUITOS ) 18 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TEES ( 2 CIRCUITOS ) 18 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, T - UPS ( 3 CIRCUITOS ) 18 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TD - S ( 16 CIRCUITOS ) 48 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TDN - P1A ( 15 CIRCUITOS ) 42 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TDE - P1A ( 10 CIRCUITOS ) 30 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TD - P1B ( 22 CIRCUITOS ) 54 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TD - P2A ( 17 CIRCUITOS ) 48 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TD - P3A ( 11 CIRCUITOS ) 36 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE DISTRIBUCION, TMS ( 5 CIRCUITOS ) 24 POLOS ( DEL TIPO PARA EMPOTRAR )
TABLERO DE TRANSFERENCIA AUTOMATICA 3X500 A, 45 KA
TABLERO DE TRANSFERENCIA MANUAL 3 x 125 A, 24 KA
SUBTABLERO DE DISTRIBUCION, STD - P1A ( 9 CIRCUITOS ) 36 POLOS ( DEL TIPO PARA EMPOTRAR )
SUBTABLERO DE DISTRIBUCION, TEES - A ( 6 CIRCUITOS ) 30 POLOS ( DEL TIPO PARA EMPOTRAR )
SUBTABLERO DE DISTRIBUCION, TEES - B ( 7 CIRCUITOS ) 30 POLOS ( DEL TIPO PARA EMPOTRAR )
SUBTABLERO DE DISTRIBUCION, STEES - A2 ( 6 CIRCUITOS ) 24 POLOS ( DEL TIPO PARA EMPOTRAR )
SUBTABLERO DE DISTRIBUCION, STEES - B2 ( 8 CIRCUITOS ) 24 POLOS ( DEL TIPO PARA EMPOTRAR )
SUBTABLERO DE DISTRIBUCION, SUB - EST ( 2 CIRCUITOS ) 12 POLOS ( DEL TIPO PARA EMPOTRAR )
UNID
METRADO
PERIODO DEL 01/02/2012 AL 29/02/2012

PARCIAL
Metrado
Parcial
%
PRECIO
Feb-12
Valorizacon Actual
Metrado
Parcial
Metrado
Parcial
%
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
23.00
2.00
3.00
4.00
7.00
35.00
1.00
10.00
32.00
9.00
6.00
72.78
217.03
208.20
185.20
140.20
137.20
138.20
110.20
95.20
88.20
90.75
1,673.94
434.06
624.60
740.80
981.40
4,802.00
138.20
1,102.00
3,046.40
793.80
544.50
23.00
2.00
3.00
4.00
7.00
35.00
1.00
10.00
32.00
9.00
6.00
1,673.94
434.06
624.60
740.80
981.40
4,802.00
138.20
1,102.00
3,046.40
793.80
544.50
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%
23.00
2.00
3.00
4.00
7.00
35.00
1.00
10.00
32.00
9.00
6.00
1,673.94
434.06
624.60
740.80
981.40
4,802.00
138.20
1,102.00
3,046.40
793.80
544.50
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
M
M
M
M
M
M
M
M
19.50
309.26
219.45
166.00
160.20
202.13
25.35
54.16
12.54
14.41
17.42
17.96
19.66
31.46
35.59
50.59
244.53
4,456.44
3,822.82
2,981.36
3,149.53
6,359.01
902.21
2,739.95
19.50
309.26
219.45
166.00
160.20
202.13
25.35
54.16
244.53
4,456.44
3,822.82
2,981.36
3,149.53
6,359.01
902.21
2,739.95
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%
19.50
309.26
219.45
166.00
160.20
202.13
25.35
54.16
244.53
4,456.44
3,822.82
2,981.36
3,149.53
6,359.01
902.21
2,739.95
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
M
M
M
M
M
M
M
M
M
M
M
M
283.26
188.45
57.00
159.30
160.20
71.28
6.70
21.85
26.60
25.35
10.00
44.16
220.40
255.20
278.40
290.00
333.50
278.40
350.90
365.40
425.80
676.50
965.70
2,286.00
62,430.50
48,092.44
15,868.80
46,197.00
53,426.70
19,844.35
2,351.03
7,983.99
11,326.28
17,149.28
9,657.00
100,949.76
283.26
188.45
57.00
159.30
160.20
71.28
6.70
21.85
26.60
25.35
10.00
44.16
62,430.50
48,092.44
15,868.80
46,197.00
53,426.70
19,844.35
2,351.03
7,983.99
11,326.28
17,149.28
9,657.00
100,949.76
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%
283.26
188.45
57.00
159.30
160.20
71.28
6.70
21.85
26.60
25.35
10.00
44.16
62,430.50
48,092.44
15,868.80
46,197.00
53,426.70
19,844.35
2,351.03
7,983.99
11,326.28
17,149.28
9,657.00
100,949.76
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
18,545.29
23,615.29
651.00
3,012.35
1,602.35
3,310.59
3,211.76
2,265.00
5,422.94
3,411.18
4,322.65
2,742.35
2,832.35
2,291.47
15,663.00
3,990.00
2,342.65
1,313.82
1,435.59
1,329.71
1,594.41
900.00
18,545.29
23,615.29
651.00
3,012.35
1,602.35
3,310.59
3,211.76
2,265.00
5,422.94
3,411.18
4,322.65
2,742.35
2,832.35
2,291.47
15,663.00
3,990.00
2,342.65
1,313.82
1,435.59
1,329.71
1,594.41
900.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
18,545.29
23,615.29
651.00
3,012.35
1,602.35
3,310.59
3,211.76
2,265.00
5,422.94
3,411.18
4,322.65
2,742.35
2,832.35
2,291.47
0.00
3,990.00
2,342.65
1,313.82
1,435.59
1,329.71
1,594.41
0.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
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%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
18,545.29
23,615.29
651.00
3,012.35
1,602.35
3,310.59
3,211.76
2,265.00
5,422.94
3,411.18
4,322.65
2,742.35
2,832.35
2,291.47
0.00
3,990.00
2,342.65
1,313.82
1,435.59
1,329.71
1,594.41
0.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
15,663.00
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
900.00
%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
V
V
V
V
Pgina 18 de 74
UBICACIN
CONSTRUYE
RESIDENTE

AL: 2/29/2012
ITEM
DESCRIPCION
02.13
02.13.01
02.13.02
02.13.03
02.13.04
02.13.05
02.13.06
02.13.07
02.13.08
02.13.09
02.13.10
02.13.11
02.13.12
02.13.13
02.13.14
02.13.15
02.13.16
02.13.17
02.14
02.14.01
02.15
02.15.01
02.15.02
02.15.03
02.15.04
02.15.05
02.15.06
02.15.07
02.15.08
02.15.09
02.16
02.16.01
03
03.01
03.01.01
03.02
03.02.01
03.03
03.03.01
03.04
03.04.01
ARTEFACTOS
ARTEFACTO EMPOTRADO A TECHO C/ 1 LAMP. FLUORESCENTE 32 W ( MOD. MPR - P/R )
ARTEFACTO EMPOTRADO A TECHO C/ 1 LAMP. DICROICA 50 W ( MOD. DL - 62 JOSFEL)
ARTEFACTO EMPOTRADO A TECHO C/ 1 LAMP. DICROICA 50 W ( MOD. MINIDICRO MR 16 )
ARTEFACTO EMPOTRADO A TECHO C/ 2 LAMP. COMPACTAS 32 W ( MOD. HF 200 JOSFEL )
ARTEFACTO EMPOTRADO A TECHO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. MLA - E 2 x )
ARTEFACTO EMPOTRADO A TECHO C/ 4 LAMP. FLUORESCENTE 18 W Y BALASTO ELECTRIC.
ARTEFACTO ADOSADO A TECHO C/ 1 LAMP. COMPACTA 20 W ( MOD. WS - 150 R JOSFEL )
ARTEFACTO ADOSADO A TECHO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. TBS 300 PHILIPS )
ARTEFACTO ADOSADO A TECHO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. PACIFIC TCW )
ARTEFACTO ADOSADO A TECHO HERMETICO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. )
ARTEFACTO ADOSADO A PARED C/ 1 LAMP. COMPACTA 18 W ( MOD. LE - AP JOSFEL O SIMILAR )
ARTEFACTO ADOSADO A PARED C/ 1 LAMP. VS 70 W ( MOD. BOLLARD JOSFEL O SIMILAR )
BRAQUETE ADOSADO A PARED C/ 1 LAMP. COMPACTA 36 W ( MOD. BPL - 262 / 1 TC - 36)
REFLECTOR C/ 1 LAMP. PAR 38 ( MOD. ESTACA JOSFEL O SIMILAR )
COLOCACION DE ARTEFACTOS DE ALUMBRADO
LUZ DE EMERGENCIA A BATERIA DEL TIPO SECO RECARGABLE CON AUTONOMIA DE 2 HORAS Y
EQUIPOS ELECTRICOS Y MECANICOS
TRANSFORMADOR DE AISLAMIENTO 3 KVA, 3 , 220 V, 60 Hz
VARIOS
POZO DE TIERRA ( PARA EQUIPOS DE FUERZA ) R < 25 ohms
POZO DE TIERRA ( PARA EQUIPOS DE SUB ESTACION ) R < 15 ohms
POZO DE TIERRA ( PARA EQUIPOS DE COMPUTO ) R < 5 ohms
BUZON ELECTRICO DE CONCRETO
NICHO PARA MEDIDOR
POSTE DE ALUMBRADO DE FIERRO 80 mm CON FAROLA SIMPLE, H = 3.00 m
POSTE DE ALUMBRADO DE FIERRO 80 mm CON FAROLA DOBLE, H = 3.00 m
PRUEBAS ELECTRICAS
PRUEBAS DE AISLAMIENTO Y RESISTIVIDAD
SISTEMA DE AIRE ACONDICIONADO
TUBERIAS
TUBERIA DE COBRE D = 15.9 mm
VARIOS
ALIMENTACION ELECTRICA
PRUEBAS MECANICAS
PRUEBAS Y BALANCEO
VARIOS
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
SUBTOTAL
IMPUESTO (IGV)
IMPUESTO (IGV)
TOTAL PRESUPUESTO
AVANCE DE OBRA
UNID
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
82.00
19.00
39.00
228.00
3.00
75.00
358.00
8.00
56.00
74.00
1.00
45.00
8.00
5.00
2.00
1,003.00
16.00
PERIODO DEL 01/02/2012 AL 29/02/2012

PARCIAL
Metrado
Parcial
%
PRECIO
45.00
45.00
45.00
120.00
120.00
170.00
220.00
45.00
120.00
120.00
120.00
100.00
100.00
50.00
80.00
30.00
150.00
3,690.00
855.00
1,755.00
27,360.00
360.00
12,750.00
78,760.00
360.00
6,720.00
8,880.00
120.00
4,500.00
800.00
250.00
160.00
30,090.00
2,400.00
0.00
19.00
36.00
0.00
3.00
75.00
354.00
0.00
56.00
74.00
1.00
0.00
0.00
0.00
0.00
90.00
0.00
0.00
855.00
1,620.00
0.00
360.00
12,750.00
77,880.00
0.00
6,720.00
8,880.00
120.00
0.00
0.00
0.00
0.00
2,700.00
0.00
0.00%
100.00%
92.31%
0.00%
100.00%
100.00%
98.88%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
8.97%
0.00%
Feb-12
Valorizacon Actual
Metrado
Parcial
349.00
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
10,470.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
34.80%
0.00%
0.00
19.00
36.00
0.00
3.00
75.00
354.00
0.00
56.00
74.00
1.00
0.00
0.00
0.00
0.00
439.00
0.00
0.00
855.00
1,620.00
0.00
360.00
12,750.00
77,880.00
0.00
6,720.00
8,880.00
120.00
0.00
0.00
0.00
0.00
13,170.00
0.00
0.00%
100.00%
92.31%
0.00%
100.00%
100.00%
98.88%
0.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
43.77%
0.00%
UND
1.00
2,100.00
2,100.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
UND
UND
UND
UND
UND
UND
UND
UND
UND
2.00
1.00
1.00
1.00
6.00
8.00
2.00
24.00
35.00
896.96
896.96
896.96
896.96
896.96
169.99
169.99
800.00
1,200.00
1,793.92
896.96
896.96
896.96
5,381.76
1,359.92
339.98
19,200.00
42,000.00
1.00
0.00
0.00
1.00
3.00
8.00
0.00
10.00
9.00
896.96
0.00
0.00
896.96
2,690.88
1,359.92
0.00
8,000.00
10,800.00
50.00%
0.00%
0.00%
100.00%
50.00%
100.00%
0.00%
41.67%
25.71%
0.00
0.00
0.00
0.00
0.00
0.00
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
1.00
3.00
8.00
0.00
10.00
9.00
896.96
0.00
0.00
896.96
2,690.88
1,359.92
0.00
8,000.00
10,800.00
50.00%
0.00%
0.00%
100.00%
50.00%
100.00%
0.00%
41.67%
25.71%
GLB
1.00
4,500.00
4,500.00
0.80
3,600.00
80.00%
900.00
20.00%
1.00
4,500.00
100.00%
0.20
144.00
55.00
7,920.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
PTO
8.00
71.00
568.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
GLB
1.00
3,000.00
3,000.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
EST
1.00
13,453.70
13,453.70
1.00
13,453.70
100.00%
0.00
0.00%
1.00
13,453.70
100.00%
10%
5%
METRADO
19%
18%
990,680.88
99,068.09
49,534.04
------------------1,139,283.01
216,463.77
============
1,355,746.78
Saldo x Valorizar
Metrado
Parcial
0.00
82.00
3,690.00
0.00
0.00
3.00
135.00
228.00
27,360.00
0.00
0.00
0.00
0.00
4.00
880.00
8.00
360.00
0.00
0.00
0.00
0.00
0.00
0.00
45.00
4,500.00
8.00
800.00
5.00
250.00
2.00
160.00
564.00
16,920.00
16.00
2,400.00
0.00
1.00
2,100.00
0.00
1.00
896.96
1.00
896.96
1.00
896.96
0.00
0.00
3.00
2,690.88
0.00
0.00
2.00
339.98
14.00
11,200.00
26.00
31,200.00
0.00
0.00
0.00
0.00
0.00
144.00
7,920.00
0.00
8.00
568.00
0.00
1.00
3,000.00
0.00
0.00
0.00
843,583.14
84,358.31
42,179.16
------------------970,120.61
11,370.00
1,137.00
568.50
------------------13,075.50
854,953.14
85,495.31
42,747.66
------------------983,196.11
135,727.74
13,572.77
6,786.39
------------------156,086.90
174,621.71
============
1,144,742.32
2,353.59
============
15,429.09
176,975.30
============
1,160,171.41
170,863.02
============
326,949.92
84.44%
1.14%
85.57%
24.12%
%
V
100.00%
0.00%
7.69%
100.00%
0.00%
0.00%
1.12%
100.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
100.00%
56.23%
100.00%
V
V
V
V
V
100.00%
50.00%
100.00%
100.00%
0.00%
50.00%
0.00%
100.00%
58.33%
74.29%
0.00%
100.00%
100.00%
100.00%
0.00%
Pgina 19 de 74
Pgina 20 de 74
Pgina 21 de 74
Pgina 22 de 74
Pgina 23 de 74
Pgina 24 de 74
Pgina 25 de 74
UBICACIN
CONSTRUYE

RESIDENTE

AL: 2/29/2012
ITEM
D
01
01.01
01.02
01.03
01.04
01.05
02
02.01
02.01.01
02.01.02
02.01.03
02.01.04
02.02
02.01.01
02.01.02
02.01.03
02.01.04
02.01.05
02.01.06
02.03
02.0301
02.04
02.04.01
02.04.02
02.04.03
02.04.04
02.04.05
02.04.06
02.04.07
02.04.08
02.04.09
02.04.10
02.04.11
02.04.12
02.04.13
02.04.14
02.04.15
02.04.16
DESCRIPCION
EXCAVACION MANUAL PARA REDES SANITARIAS, H = 0.60 M
REFINE Y NIVELACION DE ZANJAS, T. NORMAL P/ TUB. D = 4" - 6"
REFINE Y NIVELACION DE ZANJAS, T. NORMAL P/ TUB. D = 2" - 3"
ELIMINACION DE MATERIAL, CARGADOR 125 HP / VOLQUETE 6 M3, D
SISTEMA DE DESAGE
SALIDAS DE DESAGE Y VENTILACION
SALIDA DE DESAGUE PVC SAL 2"
SALIDA DE DESAGUE PVC SAL 4"
SALIDA DE VENTILACION PVC SAL 2"
SALIDA DE VENTILACION PVC SAL 3"
REDES DE DISTRIBUCION
TUBERIA PVC SAL 2"
TUBERIA PVC SAL 3"
TUBERIA PVC SAL 4"
MONTANTE DE PVC SAL 2"
REDES COLECTORAS
TUBERIA PVC SAL 6"
ACCESORIOS DE REDES
CODO PVC SAL 2" x 90
CODO SANITARIO PVC SAL 4" - 2"
TEE PVC SAL 2"
TEE PVC SAL 3"
TEE PVC SAL 4"
TEE SANITARIA PVC SAL 4"
YEE PVC SAL 2"
YEE PVC SAL 4"
YEE C/ REDUCCION PVC SAL 3" - 2"
YEE C/ REDUCCION PVC SAL 4" - 2"
REDUCCION PVC SAL DE 3" - 2"
UNID
METRADO
PRECIO
PARCIAL
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
Metrado
Parcial
%
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
M
M
M
M
M3
1,561.79
679.21
298.08
1,561.79
105.51
13.28
8.49
8.49
8.50
20.00
20,740.57
5,766.49
2,530.70
13,275.22
2,110.20
1357.58
575.30
298.08
1357.58
31.05
18,028.66
4,884.30
2,530.70
11,539.43
621.00
86.92%
84.70%
100.00%
86.92%
29.43%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
1357.58
575.30
298.08
1357.58
31.05
18,028.66
4,884.30
2,530.70
11,539.43
621.00
86.92%
84.70%
100.00%
86.92%
29.43%
204.21
103.91
0.00
204.21
74.46
2,711.91
882.20
0.00
1,735.79
1,489.20
13.08%
15.30%
0.00%
13.08%
70.57%
PTO
PTO
PTO
PTO
84.00
58.00
36.00
1.00
70.00
87.66
39.58
44.63
5,880.00
5,084.28
1,424.88
44.63
84.00
58.00
36.00
1.00
5,880.00
5,084.28
1,424.88
44.63
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
84.00
58.00
36.00
1.00
5,880.00
5,084.28
1,424.88
44.63
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%
M
M
M
M
M
M
310.34
8.01
181.90
272.50
9.55
51.10
20.00
25.00
30.00
40.00
45.00
48.85
6,206.80
200.25
5,457.00
10,900.00
429.75
2,496.24
310.34
8.01
181.90
272.50
9.55
51.10
6,206.80
200.25
5,457.00
10,900.00
429.75
2,496.24
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%
310.34
8.01
181.90
272.50
9.55
51.10
6,206.80
200.25
5,457.00
10,900.00
429.75
2,496.24
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%
173.92
50.00
8,696.00
95.30
4,765.00
54.80%
0.00
0.00%
95.30
4,765.00
54.80%
78.62
3,931.00
45.20%
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
266.00
28.00
50.00
16.00
38.00
79.00
2.00
14.00
33.00
54.00
36.00
5.00
40.00
2.00
26.00
2.00
10.51
11.98
10.51
12.51
11.98
10.51
12.51
10.51
11.98
10.51
14.08
12.51
11.98
14.33
15.33
16.83
2,795.66
335.44
525.50
200.16
455.24
830.29
25.02
147.14
395.34
567.54
506.88
62.55
479.20
28.66
398.58
33.66
266.00
28.00
50.00
16.00
38.00
79.00
2.00
14.00
33.00
54.00
36.00
5.00
40.00
2.00
26.00
2.00
2,795.66
335.44
525.50
200.16
455.24
830.29
25.02
147.14
395.34
567.54
506.88
62.55
479.20
28.66
398.58
33.66
100.00%
100.00%
100.00%
100.00%
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%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
266.00
28.00
50.00
16.00
38.00
79.00
2.00
14.00
33.00
54.00
36.00
5.00
40.00
2.00
26.00
2.00
2,795.66
335.44
525.50
200.16
455.24
830.29
25.02
147.14
395.34
567.54
506.88
62.55
479.20
28.66
398.58
33.66
100.00%
100.00%
100.00%
100.00%
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Pgina 26 de 74
UBICACIN
CONSTRUYE

RESIDENTE

AL: 2/29/2012
ITEM
02.05
02.05.01
02.05.02
02.05.03
02.05.04
02.05.05
02.05.06
02.06
02.06.01
02.06.02
02.06.03
02.07
02.07.01
02.07.02
02.07.03
02.07.04
02.08
02.08.01
02.08.02
02.09
02.09.01
03
03.01
03.01.01
03.01.02
03.01.03
03.01.04
03.02
03.02.01
03.02.02
03.02.03
03.02.04
03.02.05
03.02.06
03.02.07
03.03
03.03.01
03.03.02
03.03.03
03.03.04
03.03.05
03.03.06
DESCRIPCION
ADITAMENTOS VARIOS
SUMIDERO DE BRONCE 2"
REGISTRO DE BRONCE 2"
SOMBRERO DE VENTILACION PVC SAL DE 2"
SOMBRERO DE VENTILACION PVC SAL DE 3"
CAMARAS DE INSPECCION
CAJA DE REG. CONCR. - 12" x 24" TAPA CONCRETO
INSTALACIONES ESPECIALES
CAMARA DE BOMBEO - ACCESORIOS
ELECTROBOMBA SUMERGIBLE, Q = 5.00 LPS, HDT = 10.00 M, HP = 1.5
TABLERO ALTERNADOR - DESAGUE
BUZON
LLAVES Y VALVULAS
VALVULA COMPUERTA DE BRONCE 250 LB DE 4"
VALVULA CHECK DE BRONCE DE 4"
LLAVES Y VALVULAS
PRUEBA HIDRAULICA DE DESAGUE
SISTEMA DE AGUA FRIA
SALIDAS DE AGUA FRIA
SALIDA AGUA FRIA CON TUBERIA DE PVC CLASE 10 C/ ROSCA 1/2"
SALIDA AGUA FRIA CON TUBERIA DE PVC CLASE 10 C/ ROSCA 3/4"
SALIDA AGUA FRIA CON TUBERIA DE PVC CLASE 10 C/ ROSCA 1"
SALIDA AGUA FRIA CON TUBERIA DE PVC CLASE 10 C/ ROSCA 1 1/4"
TUBERIA PVC CLASE 10 C/ ROSCA 1/2"
TUBERIA PVC CLASE 10 C/ ROSCA 3/4"
TUBERIA PVC CLASE 10 C/ ROSCA 1"
TUBERIA PVC CLASE 10 C/ ROSCA 1 1/4"
TUBERIA PVC CLASE 10 C/ ROSCA 1 1/2"
TUBERIA PVC CLASE 10 C/ ROSCA 2"
TUBERIA PVC CLASE 10 S/ PRESION 3"
REDES DE ALIMENTACION
TUBERIA PVC CLASE 10 C/ ROSCA 3/4" ( CON CAMA DE ARENA )
TUBERIA PVC CLASE 10 C/ ROSCA 1 1/4" ( CON CAMA DE ARENA )
TUBERIA PVC CLASE 10 C/ ROSCA 1 1/2" ( CON CAMA DE ARENA )
TUBERIA PVC CLASE 10 C/ ROSCA 2" ( CON CAMA DE ARENA )
TUBERIA PVC CLASE 10 S/ PRESION 2 1/2" ( CON CAMA DE ARENA )
TUBERIA PVC CLASE 10 S/ PRESION 3" ( CON CAMA DE ARENA )
UNID
METRADO
PRECIO
PARCIAL
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
Metrado
Parcial
%
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
PZA
PZA
PZA
PZA
PZA
PZA
5.00
37.00
2.00
24.00
36.00
1.00
16.50
25.00
25.00
25.00
13.19
15.12
82.50
925.00
50.00
600.00
474.84
15.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00
37.00
2.00
24.00
36.00
1.00
82.50
925.00
50.00
600.00
474.84
15.12
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
PZA
PZA
PZA
27.00
2.00
2.00
104.43
104.43
114.43
2,819.61
208.86
228.86
22.00
2.00
2.00
2,297.46
208.86
228.86
81.48%
100.00%
100.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
22.00
2.00
2.00
2,297.46
208.86
228.86
81.48%
100.00%
100.00%
5.00
0.00
0.00
522.15
0.00
0.00
18.52%
0.00%
0.00%
UND
UND
PZA
UND
1.00
2.00
1.00
1.00
5,607.50
4,029.95
990.28
158.00
5,607.50
8,059.90
990.28
158.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
158.00
0.00%
0.00%
0.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
1.00
0.00
0.00
0.00
158.00
0.00%
0.00%
0.00%
100.00%
1.00
2.00
1.00
0.00
5,607.50
8,059.90
990.28
0.00
100.00%
100.00%
100.00%
0.00%
PZA
PZA
2.00
2.00
90.00
76.87
180.00
153.74
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%
2.00
2.00
180.00
153.74
100.00%
100.00%
GLB
1.00
4,155.87
4,155.87
0.90
3,740.28
90.00%
0.00
0.00%
0.90
3,740.28
90.00%
0.10
415.59
10.00%
PTO
PTO
PTO
PTO
68.00
5.00
20.00
55.00
90.91
122.41
161.91
41.44
6,181.88
612.05
3,238.20
2,279.20
68.00
5.00
20.00
55.00
6,181.88
612.05
3,238.20
2,279.20
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
68.00
5.00
20.00
55.00
6,181.88
612.05
3,238.20
2,279.20
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%
M
M
M
M
M
M
M
124.60
24.43
44.11
216.26
54.00
30.43
2.85
28.95
86.55
118.55
81.55
81.55
50.45
30.80
3,607.17
2,114.42
5,229.24
17,636.00
4,403.70
1,535.19
87.78
124.60
24.43
44.11
216.26
54.00
30.43
2.85
3,607.17
2,114.42
5,229.24
17,636.00
4,403.70
1,535.19
87.78
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%
124.60
24.43
44.11
216.26
54.00
30.43
2.85
3,607.17
2,114.42
5,229.24
17,636.00
4,403.70
1,535.19
87.78
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%
M
M
M
M
M
M
67.93
13.87
171.23
44.10
58.96
25.98
29.02
47.59
46.34
35.37
31.84
31.84
1,971.33
660.07
7,934.80
1,559.82
1,877.29
827.20
67.93
13.87
171.23
44.10
58.96
25.98
1,971.33
660.07
7,934.80
1,559.82
1,877.29
827.20
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%
67.93
13.87
171.23
44.10
58.96
25.98
1,971.33
660.07
7,934.80
1,559.82
1,877.29
827.20
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%
Pgina 27 de 74
UBICACIN
CONSTRUYE

RESIDENTE

AL: 2/29/2012
ITEM
03.04
03.04.01
03.04.02
03.04.03
03.04.04
03.04.05
03.04.06
03.04.07
03.04.08
03.04.09
03.04.10
03.04.11
03.04.12
03.04.13
03.04.14
03.04.15
03.04.16
03.04.17
03.04.18
03.04.19
03.04.20
03.04.21
03.04.22
03.04.23
03.04.24
03.04.25
03.04.26
03.04.27
03.04.28
03.04.29
03.04.30
03.05
03.05.01
03.05.02
03.05.03
03.05.04
03.05.05
03.05.06
03.05.07
03.05.08
03.05.09
03.05.10
03.05.11
03.05.12
DESCRIPCION
ACCESORIOS DE REDES
CODO PVC C/ ROSCA 1/2" x 90
CODO PVC C/ ROSCA 3/4" x 90
CODO PVC C/ ROSCA 1" x 90
CODO PVC C/ ROSCA 1 1/4" x 90
CODO PVC C/ ROSCA 1 1/2" x 90
CODO PVC C/ ROSCA 2" x 90
CODO PVC S/ PRESION 2 1/2" x 90
CODO PVC S/ PRESION 3" x 90
TEE PVC C/ ROSCA 1/2"
TEE PVC C/ ROSCA 3/4"
TEE PVC C/ ROSCA 1"
TEE PVC C/ ROSCA 1 1/4"
TEE PVC C/ ROSCA 1 1/2"
TEE PVC C/ ROSCA 2"
TEE PVC S/ PRESION 2 1/2"
TEE PVC S/ PRESION 3"
REDUCCION PVC C/ ROSCA 1" - 1/2"
REDUCCION PVC C/ ROSCA 1" - 3/4"
REDUCCION PVC C/ ROSCA 1 1/4" - 1/2"
REDUCCION PVC C/ ROSCA 1 1/4" - 1"
REDUCCION PVC C/ ROSCA 1 1/2" - 1"
REDUCCION PVC C/ ROSCA 1 1/2" - 1 1/4"
REDUCCION PVC C/ ROSCA 2" - 1 1/4"
REDUCCION PVC C/ ROSCA 2" - 1 1/2"
REDUCCION PVC S/ PRESION 2 1/2" - 1 1/4"
REDUCCION PVC S/ PRESION 2 1/2" - 1 1/2"
REDUCCION PVC S/ PRESION 3" - 2 1/2"
LLAVES Y VALVULAS
VALVULA COMPUERTA DE BRONCE DE 1/2"
VALVULA COMPUERTA DE BRONCE DE 1 1/4"
VALVULA COMPUERTA DE BRONCE DE 1 1/2"
VALVULA COMPUERTA DE BRONCE DE 2"
VALVULA COMPUERTA DE BRONCE 250 LB DE 1 1/2"
VALVULA FLOTADORA C/ BOLLA DE COBRE DE 1 1/2"
VALVULA DE PIE C/ CANASTILLA DE BRONCE 4"
LLAVE ESFERICA DE RIEGO 3/4"
UNID
METRADO
PRECIO
PARCIAL
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
Metrado
Parcial
%
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
135.00
34.00
32.00
218.00
52.00
9.00
1.00
4.00
16.00
1.00
11.00
72.00
15.00
12.00
8.00
2.00
2.00
2.00
42.00
1.00
11.00
9.00
9.00
1.00
11.00
15.00
5.00
4.00
2.00
1.00
2.63
3.50
4.00
5.00
5.50
8.00
10.00
12.00
2.50
3.50
4.50
5.00
5.50
8.00
10.00
12.00
3.00
3.00
3.00
3.50
3.50
3.00
3.00
3.50
3.50
4.00
4.00
4.00
4.00
4.50
355.05
119.00
128.00
1,090.00
286.00
72.00
10.00
48.00
40.00
3.50
49.50
360.00
82.50
96.00
80.00
24.00
6.00
6.00
126.00
3.50
38.50
27.00
27.00
3.50
38.50
60.00
20.00
16.00
8.00
4.50
135.00
34.00
32.00
218.00
52.00
9.00
1.00
4.00
16.00
1.00
11.00
72.00
15.00
12.00
8.00
2.00
2.00
2.00
42.00
1.00
11.00
9.00
9.00
1.00
11.00
15.00
5.00
4.00
2.00
1.00
355.05
119.00
128.00
1,090.00
286.00
72.00
10.00
48.00
40.00
3.50
49.50
360.00
82.50
96.00
80.00
24.00
6.00
6.00
126.00
3.50
38.50
27.00
27.00
3.50
38.50
60.00
20.00
16.00
8.00
4.50
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
135.00
34.00
32.00
218.00
52.00
9.00
1.00
4.00
16.00
1.00
11.00
72.00
15.00
12.00
8.00
2.00
2.00
2.00
42.00
1.00
11.00
9.00
9.00
1.00
11.00
15.00
5.00
4.00
2.00
1.00
355.05
119.00
128.00
1,090.00
286.00
72.00
10.00
48.00
40.00
3.50
49.50
360.00
82.50
96.00
80.00
24.00
6.00
6.00
126.00
3.50
38.50
27.00
27.00
3.50
38.50
60.00
20.00
16.00
8.00
4.50
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
5.00
15.00
31.00
9.00
6.00
2.00
3.00
3.00
1.00
2.00
1.00
8.00
72.21
25.00
40.00
45.00
272.70
45.00
60.00
90.00
76.87
381.87
81.87
18.00
361.05
375.00
1,240.00
405.00
1,636.20
90.00
180.00
270.00
76.87
763.74
81.87
144.00
5.00
15.00
31.00
9.00
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
361.05
375.00
1,240.00
405.00
1,090.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00%
100.00%
100.00%
100.00%
66.67%
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%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00
15.00
31.00
9.00
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
361.05
375.00
1,240.00
405.00
1,090.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00%
100.00%
100.00%
100.00%
66.67%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
2.00
2.00
3.00
3.00
1.00
2.00
1.00
8.00
0.00
0.00
0.00
0.00
545.40
90.00
180.00
270.00
76.87
763.74
81.87
144.00
0.00%
0.00%
0.00%
0.00%
33.33%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Pgina 28 de 74
UBICACIN
CONSTRUYE

RESIDENTE

AL: 2/29/2012
ITEM
03.06
03.06.01
03.06.02
03.06.03
03.06.04
03.07
03.07.01
03.07.02
03.07.03
03.07.04
03.08
03.08.01
04
04.01
04.01.01
04.02
04.02.01
04.03
04.03.01
04.04
04.04.01
04.05
04.05.01
04.06
04.06.01
04.07
04.07.01
05
05.01
05.01.01
05.01.02
05.01.03
05.01.04
05.01.05
05.02
05.02.01
05.03
05.03.01
05.03.02
05.03.03
05.03.04
05.03.05
05.03.06
05.03.07
05.03.08
05.03.09
05.03.10
05.03.11
05.03.12
05.03.13
05.03.14
05.03.15
DESCRIPCION
PIEZAS VARIAS
CAJA P/ VALVULA 20 x 20 cm
CAJA DE CONCRETO P/ LLAVE DE RIEGO
ALMACENAMIENTO DE AGUA Y OTRAS INSTALACIONES
CISTERNA - ACESORIOS
CUARTO DE BOMBAS AGUA FRIA - ACCESORIOS
ELECTROBOMBA MULTIETAPICA, Q = 3.00 LPS, HDT = 25.00 M, HP =
2.25
TABLERO VARIADOR DE FRECUENCIA - AGUA FRIA
PRUEBAS HIDRAULICAS
PRUEBA HIDRAULICA DE AGUA FRIA
SISTEMA DE AGUA CALIENTE
SALIDAS DE AGUA CALIENTE
SALIDA AGUA CALIENTE CON TUBERIA DE CPVC 1/2"
TUBERIA CPVC P/ AGUA CALIENTE 1/2"
ACCESORIOS DE REDES
CODO CPVC AGUA CALIENTE 1/2" x 90
LLAVES Y VALVULAS
PIEZAS VARIAS
CALENTADOR ELECTRICO 50 LT.
PRUEBAS HIDRAULICAS
PRUEBA HIDRAULICA DE AGUA CALIENTE
SISTEMA DE AGUA CONTRA INCENDIO
TUBERIA SCH - 40 1"
TUBERIA SCH - 40 1 1/4"
TUBERIA SCH - 40 2"
TUBERIA SCH - 40 3"
TUBERIA SCH - 40 4"
REDES DE ALIMENTACION
TUBERIA SCH - 40 4"
ACCESORIOS DE REDES
CODO SCH - 40 1" x 90
CODO SCH - 40 4" x 90
TEE SCH - 40 1"
TEE SCH - 40 2"
TEE SCH - 40 3"
TEE SCH - 40 4"
REDUCCION SCH - 40 1 1/4" - 1"
REDUCCION SCH - 40 2" - 1"
REDUCCION SCH - 40 2" - 1 1/4"
UNID
METRADO
PRECIO
PARCIAL
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
Metrado
Parcial
%
Metrado
Parcial
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
PZA
PZA
PZA
UND
20.00
40.00
6.00
8.00
80.93
80.93
80.93
80.00
1,618.60
3,237.20
485.58
640.00
15.00
20.00
0.00
0.00
1,213.95
1,618.60
0.00
0.00
75.00%
50.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
15.00
20.00
0.00
0.00
1,213.95
1,618.60
0.00
0.00
75.00%
50.00%
0.00%
0.00%
5.00
20.00
6.00
8.00
404.65
1,618.60
485.58
640.00
25.00%
50.00%
100.00%
100.00%
UND
UND
UND
PZA
1.00
1.00
3.00
1.00
5,000.00
10,000.00
1,800.00
3,240.28
5,000.00
10,000.00
5,400.00
3,240.28
0.80
0.00
0.00
0.00
4,000.00
0.00
0.00
0.00
80.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.80
0.00
0.00
0.00
4,000.00
0.00
0.00
0.00
80.00%
0.00%
0.00%
0.00%
0.20
1.00
3.00
1.00
1,000.00
10,000.00
5,400.00
3,240.28
20.00%
100.00%
100.00%
100.00%
GLB
1.00
1,500.00
1,500.00
1.00
1,500.00
100.00%
0.00
0.00%
1.00
1,500.00
100.00%
0.00
0.00
0.00%
PTO
4.00
85.00
340.00
4.00
340.00
100.00%
0.00
0.00%
4.00
340.00
100.00%
0.00
0.00
0.00%
25.38
15.00
380.70
25.38
380.70
100.00%
0.00
0.00%
25.38
380.70
100.00%
0.00
0.00
0.00%
PZA
16.00
3.50
56.00
16.00
56.00
100.00%
0.00
0.00%
16.00
56.00
100.00%
0.00
0.00
0.00%
PZA
4.00
15.00
60.00
4.00
60.00
100.00%
0.00
0.00%
4.00
60.00
100.00%
0.00
0.00
0.00%
PZA
4.00
50.00
200.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
200.00
100.00%
UND
4.00
600.00
2,400.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
4.00
2,400.00
100.00%
GLB
1.00
200.00
200.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
1.00
200.00
100.00%
M
M
M
M
M
17.58
10.80
10.97
2.40
63.71
27.00
30.00
50.00
68.00
95.00
474.66
324.00
548.50
163.20
6,052.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
17.58
10.80
10.97
2.40
63.71
474.66
324.00
548.50
163.20
6,052.45
100.00%
100.00%
100.00%
100.00%
100.00%
202.49
95.00
19,236.55
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
202.49
19,236.55
100.00%
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
12.00
44.00
6.00
4.00
1.00
10.00
4.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
50.00
120.00
60.00
73.00
105.00
165.00
50.00
55.00
55.00
75.00
78.00
105.00
105.00
110.00
120.00
600.00
5,280.00
360.00
292.00
105.00
1,650.00
200.00
110.00
55.00
75.00
78.00
105.00
105.00
110.00
120.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12.00
44.00
6.00
4.00
1.00
10.00
4.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
600.00
5,280.00
360.00
292.00
105.00
1,650.00
200.00
110.00
55.00
75.00
78.00
105.00
105.00
110.00
120.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
Pgina 29 de 74
UBICACIN
CONSTRUYE

RESIDENTE

AL: 2/29/2012
ITEM
05.04
05.04.01
05.04.02
05.04.03
05.04.04
05.04.05
05.04.06
05.04.07
05.04.08
05.04.09
05.04.10
05.05
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
05.06
05.06.01
05.06.02
05.06.03
05.06.04
05.06.05
05.07
05.07.01
06
06.01
06.01.01
06.01.02
06.02
06.02.01
06.03
06.03.01
06.04
06.04.01
06.05
06.05.01
06.06
06.06.01
06.07
06.07.01
DESCRIPCION
LLAVES Y VALVULAS
VALVULA COMPUERTA OSY DE HIERRO DE 4"
VALVULA COMPUERTA DE ACERO AL CARBONO DE 1/2"
VALVULA COMPUERTA DE ACERO AL CARBONO DE 1 1/2"
VALVULA CHECK DE BRONCE DE 11/2"
VALVULA DE ALIVIO DE 2"
VALVULA SIAMESA TIPO PARED 4" x 2 1/2" x 2 1/2"
PIEZAS VARIAS
CAJA DE VALVULAS
GABINETE CONTRA INCENDIO
ROCIADOR AUTOMATICO TIPO MONTANTE DE 1/2"
MEDIDOR DE CAUDAL 4"
DETECTOR DE FLUJO DE AGUA
UNION FLEXIBLE, TIPO DRESSER 4"
PLATO VORTEX 60 x 60 cm, 3/16
SISTEMA CONTRA INCENDIO - ACCESORIOS
ELECTROBOMBA CENTRIFUGA HORIZONTAL LISTADA UL/FM, Q = 400
GPM, HDT = 80 PSI, HP = 27
ELECTROBOMBA JOCKEY, Q = 10 GPM, HDT = 100 PSI, HP = 1.5
TABLERO DE CONTROL - ELECTROBOMBA CENTRIFUGA HORIZONTAL
LISTADA UL/FM
TABLERO DE CONTROL - ELECTROBOMBA JOCKEY
PRUEBAS HIDRAULICAS
PRUEBA HIDRAULICA DE AGUA CONTRA INCENDIO
SISTEMA DE AGUAS PLUVIALES
TUBERIA PVC SAL 2"
REDES COLECTORAS
TUBERIA PVC SAL 6"
ACCESORIOS DE REDES
ADITAMENTOS VARIOS
SUMIDERO DE BRONCE 2"
CAMARAS DE INSPECCION
CAJA SUMIDERO
VARIOS
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
SUBTOTAL
IMPUESTO (IGV)
IMPUESTO (IGV)
TOTAL PRESUPUESTO
AVANCE DE OBRA
UNID
PRECIO
PARCIAL
Metrado
Parcial
%
Metrado
Saldo x Valorizar
Parcial
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
2.00
1.00
6.00
2.00
1.00
1.00
1.00
1.00
1.00
3.00
354.43
504.43
1,204.43
100.00
100.00
35.00
76.87
781.87
1,004.43
1,504.43
708.86
504.43
7,226.58
200.00
100.00
35.00
76.87
781.87
1,004.43
4,513.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
1.00
6.00
2.00
1.00
1.00
1.00
1.00
1.00
3.00
708.86
504.43
7,226.58
200.00
100.00
35.00
76.87
781.87
1,004.43
4,513.29
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
GLB
UND
UND
UND
PZA
PZA
UND
1.00
19.00
35.00
1.00
1.00
2.00
1.00
192.47
1,509.47
68.00
1,500.00
150.00
135.00
1,196.86
192.47
28,679.93
2,380.00
1,500.00
150.00
270.00
1,196.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
19.00
35.00
1.00
1.00
2.00
1.00
192.47
28,679.93
2,380.00
1,500.00
150.00
270.00
1,196.86
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
UND
UND
UND
PZA
PZA
1.00
1.00
1.00
1.00
1.00
35,000.00
50,000.00
2,500.00
14,000.00
3,500.00
35,000.00
50,000.00
2,500.00
14,000.00
3,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
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
35,000.00
50,000.00
2,500.00
14,000.00
3,500.00
100.00%
100.00%
100.00%
100.00%
100.00%
GLB
1.00
4,155.87
4,155.87
0.80
3,324.70
80.00%
0.00
0.00%
0.80
3,324.70
80.00%
0.20
831.17
20.00%
M
M
25.26
107.05
15.49
26.46
391.28
2,832.54
25.26
107.05
391.28
2,832.54
100.00%
100.00%
0.00
0.00
0.00%
0.00%
25.26
107.05
391.28
2,832.54
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00%
0.00%
37.54
25.15
944.13
37.54
944.13
100.00%
0.00
0.00%
37.54
944.13
100.00%
0.00
0.00
0.00%
PZA
64.00
17.94
1,148.16
64.00
1,148.16
100.00%
0.00
0.00%
64.00
1,148.16
100.00%
0.00
0.00
0.00%
PZA
15.00
16.50
247.50
10.00
165.00
66.67%
0.00
0.00%
10.00
165.00
66.67%
5.00
82.50
33.33%
PZA
7.00
114.43
801.01
7.00
801.01
100.00%
0.00
0.00%
7.00
801.01
100.00%
0.00
0.00
0.00%
GLB
1.00
950.00
950.00
1.00
950.00
100.00%
0.00
0.00%
1.00
950.00
100.00%
0.00
0.00
0.00%
EST
1.00
12,656.14
12,656.14
1.00
12,656.14
100.00%
0.00
0.00%
1.00
12,656.14
100.00%
0.00
0.00
0.00%
10%
5%
19%
METRADO
PERIODO DEL 01/02/2012 AL 29/02/2012

Feb-12
Valorizacon Actual
Metrado
Parcial
%
Metrado
Parcial
19%
18%
443,797.01
44,379.70
22,189.85
----------------510,366.56
96,969.65
==========
607,336.21
195,750.69
19,575.07
9,787.53
--------------225,113.29
0.00
0.00
0.00
--------------0.00
195,750.69
19,575.07
9,787.53
--------------225,113.29
248,046.33
24,804.63
12,402.32
--------------285,253.28
41,550.89
===========
266,664.18
0.00
===========
0.00
41,550.89
===========
266,664.18
57,281.14
===========
342,534.42
43.91%
0.00%
43.91%
56.40%
Pgina 30 de 74
OBRA
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
PLANILLA DE METRADOS DE ESTRUCTURAS
EXCAVACIN HASTA SUBRASANTE, MATERIAL SUELTO CON TRACTOR 140 - 160 HP
03.06.01 PARTIDA
UBICACIN
FECHA
TOTALES
UNIDADES
N VEC.
LARGO
AREA
m2
m2
ALTO
RAMPA VEHICULAR
February 2012
1.00
273.66
273.66
273.66
03.06.02 PARTIDA
UBICACIN
FECHA
UNIDADES
N VECES
m2
TOTALES
LARGO
VOL
M3
M3
ALTURA
CONFORMACIN Y COMPACTACIN DE SUBRASANTE CON

MOTONIVELADORA 125 HP
February 2012
February 2012
1.00
1325.98
1325.98
1325.98
FALSO PISO DE 4" F'C = 100 Kg/cm2
03.04.01 PARTIDA
UBICACIN
FECHA
M3
TOTALES
UNIDADES
N VECES
LARGO
VOL
M3
M3
ALTURA
SUB- ESTACION ELECTRICA

February 2012
5.75
3.50
20.12
February 2012
2.00
0.15
0.30
20.42
COLUMNA METLICA TIPO CUADRADA 250 x 250 x 4.5 mm, H = 2.72 M
07.01.01 PARTIDA
UBICACIN
FECHA
February 2012
TOTALES
UNIDADES
N VECES
LARGO
M3
UND
PZA
PZA
ALTURA
PLAYA DE ESTACIONAMIENTO
February 2012
4.00
4.00
4.00
PZA
TOTALES
PARTIDA
UBICACIN
FECHA
UNIDADES
N VECES
February 2012
LARGO
AREA
ALTURA
SUB-ESTACION ELECTRICA
February 2012
10.29
10.29
10.29
TOTALES
PARTIDA
UBICACIN
FECHA
UNIDADES
N VECES
February 2012
LARGO
ANCHO
M2
M2
ALTURA
February 2012
0.55
6.15
13.53
February 2012
0.55
3.20
7.04
20.57
Metrado de Estructuras
M2
Pgina
31 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
PLANILLA DE METRADOS DE ARQUITECTURA
PARTIDA
01.02.01
TABIQUE SIMPLE DE DRYWALL, PLACA ST 12.5 mm ( E = 11.40 cm )

FECHA
UBICACIN
TOTALES
UNIDADES
M2
N VEC
LARGO
ALTURA
M2
PRIMER PISO
February 2012
SALA DE AUDIENCIAS 1 PREPARATORIA - V3-1-55
February 2012
PATIO - V3-1-64
1.00
4.20
2.60
February 2012
1.00
3.55
2.60
10.92
9.23
February 2012
1.00
5.25
2.60
13.65
February 2012
1.00
4.60
2.60
11.96
45.77
PARTIDA
02.02
TARRAJEO FROTACHADO DE MUROS INTERIORES MEZC. C:A 1:5, E = 1.5 cm

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
February 2012
LARGO
M2
M2
M2
ANCHO
SUBESTACION ELECTRICA
February 2012
( - ) VENTANA
February 2012
February 2012
( - ) PUERTA
PASADIZO
(-)P-2
(-)P-4
February 2012
February 2012
February 2012
February 2012
February 2012
2.00
5.70
2.50
-2.00
3.00
1.50
28.50
-9.00
2.00
3.50
2.50
17.50
-1.00
2.00
2.00
-4.00
1.00
3.65
2.90
10.59
-2.00
0.80
2.00
-3.20
-1.00
0.60
2.00
-1.20
1.00
6.00
1.80
10.80
February 2012
50.00
PARTIDA
04.01.01
CONTRAPISO, E = 4.00 cm
FECHA
TOTALES
UBICACIN
UNIDADES
N VEC
February 2012
PATIO - V3 - SS - 23
February 2012
PISO CERAMICO ALTO TRANSITO ( CODIGOS II )
February 2012
HALL - V3 - SS - 01
LARGO
M2
3.78
3.27
12.36
1.00
5.68
3.20
18.18
1.00
2.80
1.20
3.36
February 2012
1.00
2.55
1.31
3.34
February 2012
1.00
2.61
2.43
6.34
HALL - V3 - SS - 04
1.00
3.85
1.20
4.62
February 2012
1.00
3.20
2.15
6.88
February 2012
1.00
1.25
0.45
0.56
1.00
6.18
1.20
7.41
1.00
5.60
1.13
6.33
1.00
6.90
2.50
17.25
February 2012
HALL - V3 - SS - 09
February 2012
M2
ANCHO
1.00
February 2012
February 2012
86.64
PARTIDA
04.02.01
PISO DE CEMENTO PULIDO Y BRUADO, E = 2"

FECHA
UBICACIN
LARGO
M2
M2
ANCHO
February 2012
1.00
5.75
3.50
20.13
February 2012
1.00
2.00
0.15
0.30
20.43
Metrado de Arquitectura
M2
TOTALES
UNIDADES
N VEC
February 2012
M2
M2
Pgina
32 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
PARTIDA
04.02.02
PISO DE CERAMICO 30 x 30 cm
FECHA
TOTALES
UBICACIN
UNIDADES
N VEC
LARGO
M2
M2
ANCHO
HALL CENTRAL - HC - 1 - 01
February 2012
1.00
6.92
1.66
11.48
February 2012
1.00
6.25
2.40
15.00
February 2012
1.00
8.05
5.90
47.50
73.98
PARTIDA
04.02.03
PISO DE CERAMICO 30 x 30 cm, TRANSITO ALTO

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
LARGO
M2
VOLUMEN 2
1.00
February 2012
PISO CERAMICO ALTO TRANSITO ( CODIGOS I Y III )
1.00
2.85
2.05
February 2012
PASADIZO - V2 - 1 - 25
1.00
2.85
1.75
4.99
February 2012
1.00
3.95
2.85
11.26
February 2012
1.00
1.20
0.35
0.42
February 2012
1.00
2.65
2.40
6.36
February 2012
1.00
1.65
0.40
0.66
February 2012
1.00
2.65
2.40
6.36
5.84
February 2012
S. H. DISCAP. - V2 - 1 - 26
1.00
1.65
0.60
0.99
February 2012
UMBRAL
1.00
3.70
2.05
7.59
February 2012
S. H. PUBLICO MUJERES - V2 - 1 - 27
1.00
1.65
0.75
1.23
February 2012
UMBRAL
1.00
2.50
1.40
3.50
February 2012
S. H. PUBLICO HOMBRES - V2 - 1 - 28
1.00
3.30
2.35
7.76
February 2012
UMBRAL
1.00
3.75
1.20
4.50
February 2012
ASESORIA LEGAL - V2 - 1 - 29
1.00
6.40
1.20
7.68
1.00
3.10
1.05
3.26
1.00
2.55
2.50
6.38
February 2012
IMAGEN INSTITUCIONAL - V2 - 3 - 27
M2
ANCHO
February 2012
February 2012
M2
February 2012
78.78
VEREDA DE CONCRETO F'C = 140 Kg/cm2, E = 6", ACABADO EN CEMENTO PULIDO Y BRUADO; INC. BASE
GRANULAR
PARTIDA
04.02.08
FECHA
UBICACIN
UNIDADES
N VEC
February 2012
February 2012
LARGO
M2
TOTALES
M2
M2
ANCHO
2.00
5.70
0.85
9.69
2.00
6.35
0.85
10.80
February 2012
February 2012
1.00
52.00
1.27
66.04
February 2012
1.00
8.00
2.50
20.00
February 2012
EXTERIORES
1.00
9.36
1.50
14.04
February 2012
1.00
4.00
1.70
6.80
February 2012
1.00
18.60
1.55
28.83
156.20
PARTIDA
05.03.00
CONTRAZOCALO DE CERAMICO 30 x 30 cm, H = 0.10 M

FECHA
UBICACIN
VOLUMEN 02 PRIMER PISO
February 2012
TOTALES
UNIDADES
N VEC
February 2012
LARGO
ANCHO
1.00
1.71
1.71
February 2012
1.00
1.00
1.00
February 2012
1.00
7.46
7.46
February 2012
1.00
7.75
7.75
February 2012
1.00
1.73
1.73
9.38
February 2012
ASESORIA LEGAL - V2 - 1 - 29
1.00
9.38
February 2012
PERITO JUDICIAL - V2 - 1 - 30
1.00
8.36
8.36
February 2012
DEFENSORIA DE OFICIO - V2 - 1 - 31
1.00
15.95
15.95
February 2012
LIBRERA FOTOCOP. - V2 - 1 - 32
1.00
4.84
4.84
February 2012
PUBLIC. DEL PERUANO - V2 - 1 - 33
1.00
6.94
6.94
February 2012
CENTRAL DE NOTIFICACIONES - V2 - 1 - 34
1.00
15.88
15.88
February 2012
ESCALERA 3 - V2 - 1 - 37
1.00
15.64
15.64
1.00
4.69
4.69
1.00
6.95
6.95
February 2012
1.00
2.39
2.39
February 2012
1.00
1.20
1.20
February 2012
1.00
0.85
0.85
February 2012
1.00
1.60
1.60
February 2012
1.00
4.88
4.88
February 2012
February 2012
HALL - V2 - 1 - 38
February 2012
REG. DE CONDENAS Y ANTEC. PENALES - V2 - 1 - 39
1.00
11.05
11.05
February 2012
INTERNET - V2 - 1 - 40
1.00
7.00
7.00
February 2012
CDG - V2 - 1 - 41
1.00
7.74
7.74
February 2012
BANCO DE LA NACION - V2 - 1 - 42
1.00
11.84
11.84
February 2012
OTROS BANCOS - V2 - 1 - 43
1.00
12.82
12.82
February 2012
CIRCULACION
1.00
0.70
0.70
M2
Pgina
33 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
February 2012
1.00
3.59
3.59
February 2012
1.00
1.51
1.51
February 2012
1.00
5.25
5.25
February 2012
VOLUMEN 3 PRIMER PISO
February 2012
POOL DE ASISTENTES - V3 - 1 - 46
1.00
24.35
24.35
February 2012
UNIDAD DE ATENCION AL PUBLICO - V3 - 1 - 47
1.00
13.11
13.05
February 2012
SALA DE ESPERA TESTIGOS - V3 - 1 - 48
1.00
17.54
17.54
February 2012
HALL - V3 - 1 - 49
1.00
1.30
1.30
236.94
PARTIDA
07.07.00
REVESTIMIENTO DE GRADAS Y ESCALERAS CON ADOQUIN DE CONCRETO 20 x 10 x 8 cm

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
INGRESO
February 2012
LARGO
M2
M2
ANCHO
6.00
1.80
0.16
1.73
5.00
1.80
0.21
1.89
4.00
8.30
0.21
6.97
3.00
8.30
0.22
5.48
February 2012
9.00
1.20
0.22
2.38
February 2012
8.00
1.20
0.24
2.30
February 2012
8.00
1.40
0.22
2.46
February 2012
7.00
1.40
0.24
2.35
February 2012
9.00
1.40
0.22
2.77
February 2012
8.00
1.40
0.24
2.69
February 2012
February 2012
INGRESO A ATRIO
February 2012
February 2012
February 2012
ESCALERA 08
February 2012
ESCALERA 09
31.02
REVESTIMIENTO DE DESCANSO DE ESCALERA CON ADOQUIN DE CONCRETO 20 x 10 x 8 cm
PARTIDA
'05.01
FECHA
UBICACIN
February 2012
TOTALES
UNIDADES
N VEC
LARGO
M2
M2
M2
ANCHO
ESCALERA 8
1.00
1.20
0.90
1.08
ESCALERA 9
1.00
1.40
0.90
1.26
February 2012
February 2012
2.34
PARTIDA
'05.02
PUERTA CONTRAPLACADA, E = 41 mm, CON MDF 6 mm

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
M2
LARGO
M2
M2
ANCHO
TERECER PISO LVOLUMEN 1
DESPACHO VOCAL 1 - V1 - 3 - 01
NOTIFICACIONES - V1 - 3 - 04
SALA DE DELIBERACIONES - V1 - 3 - 06
February 2012
February 2012
February 2012
February 2012
February 2012
1.00
0.90
2.10
1.89
1.00
0.90
2.10
1.89
1.00
0.90
2.10
1.89
2.00
0.90
2.10
3.78
1.00
0.90
2.10
1.89
11.34
PARTIDA
'05.03
MARCO DE MADERA CEDRO 53 x 150 mm

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
M2
LARGO
M2
M2
ANCHO
TERECER PISO LVOLUMEN 1

February 2012
1.00
6.60
6.60
February 2012
1.00
6.60
6.60
February 2012
1.00
6.60
6.60
February 2012
2.00
6.60
13.20
February 2012
1.00
6.60
6.60
39.60
M2
Pgina
34 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
PARTIDA
10.01.06
PUERTA METALICA BATIENTE DOBLE HOJA, TIPO REJA ( 1.80 x 2.10 M )

FECHA
UBICACIN
N VEC
February 2012
TOTALES
UNIDADES
LARGO
PZA
PZA
ANCHO
R-9
1.00
1.00
1.00
PARTIDA
12.02.01
VENTANA DE VIDRIO TEMPLADO INCOLORO 6 mm CON ACCESORIOS DE ALUMINIO, SISTEMA FIJO

FECHA
UBICACIN
UNIDADES
N VEC
PZA
TOTALES
M2
M2
CANT
PRIMER PISO VOL 3

February 2012
SALA AUDIENCIA 3 JUZGAMIEN. COLEG. - V3 -1 - 64 V-121
1.00
1.20
0.80
UNIDAD DE ATENCION AL PUBLICO - V3 - 1 - 47 V-116
1.00
1.20
1.00
0.96
1.20
2.16
VENTANA DE VIDRIO TEMPLADO INCOLORO 6 mm CON PERFIL. Y MARCO DE ALUMI. SISTEMA FIJO CORREDIZO
PARTIDA
12.02.02
FECHA
UBICACIN
UNIDADES
N VEC
LARGO
M2
TOTALES
M2
M2
ANCHO
SEMISOTANO VOL. 3
February 2012
GUARDIANIA - V3 - SS - 15 V-33
1.00
1.03
0.90
0.93
February 2012
GUARDIANIA - V3 - SS - 15 V-34
1.00
2.33
0.90
2.10
February 2012
POLICIA JUDICIAL - V3 - SS - 18 V -37
1.00
1.08
1.20
1.29
February 2012
PRIMER PISO VOL 1
February 2012
DESPACHO AUDIENCIAS - V1 - 1 - 02 V-1
1.00
1.50
1.40
2.10
February 2012
CIRCULACION - V1 - 1 - 19 V-1
1.00
1.50
1.40
2.10
February 2012
ESPERA MENORES - V1 - 1 - 13 V-1
1.00
1.50
1.40
2.10
February 2012
OFICINA DEL JUEZ - V1 - 1 - 01 V-2
1.00
3.00
1.40
4.20
February 2012
SECRETARIA - V1 - 1 - 04 V-2
1.00
3.00
1.40
4.20
February 2012
ADOLESCENTES INFRACTORES - V1 - 1 - 16 V-2
1.00
3.00
1.40
4.20
February 2012
1.00
4.60
1.40
6.44
February 2012
1.00
4.60
1.40
6.44
February 2012
OFICINA DEL JUEZ - V1 - 1 - 08 V-4
1.00
2.00
1.40
2.80
38.90
M2
Pgina
35 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
VENTANA DE VIDRIO TEMPLADO INCOLORO 6 mm CON PERFILES Y MARCO DE ALUMINIO, SISTEMA
CORREDIZO
PARTIDA
12.02.03
FECHA
UBICACIN
UNIDADES
TOTALES
M2
N VEC
LARGO
ANCHO
February 2012
0.6
0.3
0.18
February 2012
0.6
0.3
0.18
February 2012
3.25
0.3
0.98
February 2012
0.85
0.3
0.26
February 2012
0.525
0.3
0.16
February 2012
1.2
0.3
0.36
0.6
0.6
0.36
M2
SEMISOTANO VOL3
PRIMER PISO VOL 1

February 2012
2.48
PARTIDA
13.01
PINTURA DE CIELORRASOS C/ LATEX - 2 MANOS, C/ IMPRIMANTE

FECHA
UBICACIN
M2
TOTALES
UNIDADES
M2
N VEC
LARGO
ANCHO
M2
SEGUNDO PISO VOL 1

February 2012
4.2
1.35
5.67
February 2012
OFICINA DEL JUEZ - V1 - 2 - 01
4.2
1.1
4.62
February 2012
1.35
1.2
1.62
February 2012
1.2
1.1
1.32
February 2012
DESPACHO AUDIENCIAS - V1 - 2 - 02
4.2
3.85
16.17
February 2012
ARCHIVO - V1 - 2 - 03
2.7
1.2
3.24
February 2012
1.5
1.2
1.80
February 2012
2.7
0.35
0.95
February 2012
1.5
0.35
0.53
4.4
2.75
12.10
February 2012
SECRETARIA - V1 - 2 - 04
February 2012
4.2
1.45
6.09
February 2012
2.75
1.2
3.30
February 2012
1.45
1.2
1.74
February 2012
4.65
2.7
25.11
February 2012
ARCHIVO - V1 - 2 - 06
2.7
1.15
6.21
2.7
0.35
1.89
3.35
2.85
19.10
February 2012
February 2012
February 2012
2.7
0.35
1.89
February 2012
2.85
2.4
13.68
February 2012
2.85
2.4
13.68
February 2012
3.35
2.85
19.10
2.85
0.35
2.00
2.85
1.15
3.28
February 2012
2.7
1.15
3.11
February 2012
2.85
0.35
1.00
February 2012
2.7
0.35
0.95
4.55
2.85
12.97
4.55
2.7
12.29
4.35
2.85
12.40
February 2012
4.35
2.7
11.75
February 2012
2.85
2.6
14.82
4.45
2.85
12.68
4.45
2.75
12.24
February 2012
February 2012
February 2012
ARCHIVO - V1 - 2 - 11
SECRETARIA 1 - V1 - 2 - 12
February 2012
February 2012
February 2012
BIBLIOTECA JUDICIAL - V1 - 2 - 13
February 2012
February 2012
S. H. PRIV. - V1 - 2 - 15
1.5
1.2
1.80
February 2012
S. H. PRIV. - V1 - 2 - 16
1.5
1.1
1.65
February 2012
S. H. MUJERES - V1 - 2 - 17
3.6
1.65
5.94
February 2012
MANT. Y LIMP. - V1 - 2 - 18
1.9
1.85
3.52
February 2012
S. H. HOMBRES - V1 - 2 - 19
1.85
0.95
1.76
2.65
2.25
5.96
6.45
1.2
7.74
February 2012
2.5
1.2
3.00
February 2012
2.25
0.55
1.24
2.75
1.2
9.90
February 2012
2.85
1.2
3.42
February 2012
2.7
1.35
7.29
February 2012
3.1
1.2
3.72
February 2012
2.75
1.2
13.20
1.45
1.2
1.74
February 2012
February 2012
February 2012
HALL - V1 - 1 - 19
PASADIZO
February 2012
February 2012
VOLUMEN 2
February 2012
LOGISTICA - V2 - 2 - 21
5.85
2.75
80.44
February 2012
5.85
2.85
16.67
February 2012
2.75
1.5
20.63
February 2012
2.85
1.5
4.28
2.65
2.4
6.36
1.65
0.4
0.66
2.65
2.4
6.36
1.65
0.4
0.66
February 2012
S. H. HOMBRES - V2 - 2 - 22
February 2012
February 2012
February 2012
S. H. MUJERES - V2 - 2 - 23
Pgina
36 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
February 2012
HALL - V2 - 2 - 24
3.7
7.40
February 2012
VESTIBULO - V2 - 2 - 25
1.75
1.65
2.89
0.85
0.85
3.2
2.35
7.52
3.75
1.2
4.50
2.75
11.96
February 2012
February 2012
HALL - V2 - 2 - 26
February 2012
February 2012
ADMINISTRACION CENTRAL - V2 - 2 - 27
4.35
February 2012
S. H. - V2 - 2 - 28
1.75
1.2
2.10
February 2012
CAFETERIA - V2 - 2 - 29
4.25
2.75
11.69
4.25
0.6
2.55
2.85
8.55
February 2012
February 2012
SECRETARIA
February 2012
VOLUMEN 3
February 2012
ALMACEN - V3 - 2 - 30
2.85
2.75
15.675
February 2012
2.95
2.85
8.4075
February 2012
2.85
2.75
7.8375
2.9
2.85
8.265
February 2012
2.9
2.75
7.975
February 2012
2.85
2.2
6.27
February 2012
ESTAR Y COMEDOR DE EMPLEADOS - V3 - 2 - 32
February 2012
GUARDERIA Y LACTANCIA - V3 - 2 - 33
2.95
2.75
8.1125
February 2012
HALL - V3 - 2 - 34
2.5
1.25
3.125
February 2012
5.9
1.2
7.08
February 2012
2.7
2.5
6.75
February 2012
3.4
1.2
4.08
February 2012
2.3
1.35
3.105
February 2012
2.7
1.51
4.077
618.00
PINTURA DE MUROS INTERIORES C/ LATEX - 2 MANOS, C/ IMPRIMANTE
PARTIDA
13.02
FECHA
UBICACIN
M2
TOTALES
UNIDADES
M2
N VEC
LARGO
ANCHO
M2
SOTANO
February 2012
VOLUMEN 3
February 2012
HALL - V3 - SS - 01
1.85
2.4
February 2012
( - ) P - 3'
-1
-2
5.26
2.4
12.624
11.016
February 2012
4.44
February 2012
SALA DE CONSULTA - V3 - SS - 02
4.59
2.4
February 2012
( - ) VS - 16
-1
1.2
-1.2
February 2012
ALMACEN DE CUERPO DE DELITO - V3 - SS - 03
17.6
2.4
42.24
February 2012
( - ) PF - 1
-1
0.9
-1.8
February 2012
HALL - V3 - SS - 04
7.2
2.4
17.28
February 2012
( - ) P - 3'
-1
-2
February 2012
( - ) P - 1'
-1
0.9
-1.8
February 2012
PASADIZO
12.87
2.4
30.888
February 2012
( - ) PF - 1
-2
-4
5.6
11.2
February 2012
February 2012
( - ) PF - 1
-1
0.9
-1.8
February 2012
ALMACEN CENTRAL - V3 - SS - 05
5.6
22.4
February 2012
( - ) PF - 1
-1
0.9
-1.8
February 2012
CUARTO DE BOMBAS - V3 - SS - 06
4.28
8.56
2.68
2.4
6.432
(-)R-1
-1
1.05
-2.1
-1
1.63
1.4
-2.282
9.04
2.4
21.696
3.23
6.46
-1
1.16
-2.32
February 2012
February 2012
February 2012
February 2012
GRUPO ELECTROG. - V3 - SS - 07
February 2012
February 2012
(-)R-2
February 2012
-1
0.9
-1.8
February 2012
4.28
2.4
10.272
22.152
February 2012
ALMACEN DE EQUIPOS Y HERRAM. - V3 - SS - 08
9.23
2.4
February 2012
(-)R-3
-1
0.9
-1.8
February 2012
-1
1.38
1.4
-1.932
February 2012
2.33
4.66
February 2012
2.8
2.4
6.72
February 2012
HALL - V3 - SS - 09
4.5
2.4
10.8
February 2012
( - ) PF - 1
-1
0.9
-1.8
3.25
2.4
7.8
( - ) P - 2'
-2
0.8
-3.2
3.4
2.4
8.16
( - ) P - 2'
-2
0.8
-3.2
February 2012
3.1
2.4
7.44
February 2012
1.65
2.4
3.96
February 2012
2.8
2.4
6.72
S. H. PERS. - V3 - SS - 10
3.85
0.9
3.465
1.65
0.5
0.825
February 2012
( - ) VS - 36
-1
0.6
0.3
-0.18
February 2012
S. H. Y VEST. M. - V3 - SS - 11
10.4
0.9
9.36
February 2012
S. H. Y VEST. H. - V3 - SS - 12
7.6
0.9
6.84
February 2012
( - ) VS - 31
-1
3.25
0.3
-0.975
February 2012
February 2012
February 2012
February 2012
February 2012
February 2012
Pgina
37 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
February 2012
LIMP. - V3 - SS - 13
February 2012
2.35
0.9
2.115
3.15
0.5
1.575
February 2012
S. H. - V3 - SS - 14
4.9
0.9
4.41
February 2012
( - ) VS - 32
-1
0.85
0.3
-0.255
February 2012
GUARDIANIA - V3 - SS - 15
3.7
2.4
8.88
February 2012
3.3
2.4
7.92
February 2012
8.25
2.4
19.8
-1.8
February 2012
( - ) P - 1'
-1
0.9
February 2012
( - ) P - 2'
-1
0.8
-1.6
February 2012
( - ) VS - 33
-1
0.85
0.3
-0.255
February 2012
( - ) VS - 34
-1
2.33
0.3
-0.699
February 2012
EQUIPO DE AUXILIOS EN SINIESTROS - V3 - SS - 16
8.58
2.4
20.592
February 2012
( - ) VS - 35
-1
1.33
0.3
-0.399
February 2012
S. H. - V3 - SS - 17
7.4
2.4
17.76
February 2012
( - ) VS - 36
-1
1.2
0.3
-0.36
February 2012
POLICIA JUDICIAL - V3 - SS - 18
10.08
2.4
24.192
February 2012
(-)P
-1
0.9
-1.8
February 2012
( - ) VS - 37
-1
1.88
0.3
-0.564
8.66
2.4
20.784
4.27
8.54
4.43
2.4
10.632
February 2012
February 2012
CARCELETA MUJERES - V3 - SS - 19
February 2012
February 2012
February 2012
3.14
2.4
7.536
CARCELETA HOMBRES - V3 - SS - 20
4.43
2.4
10.632
1.95
3.9
(-)R-4
-1
0.9
-1.8
February 2012
February 2012
February 2012
3.02
2.4
7.248
February 2012
ESCALERA 6 - V3 - SS - 21
4.35
2.4
10.44
February 2012
(-)R-4
-1
0.9
-1.8
February 2012
ARCHIVO CENTRAL - V3 - SS - 22
2.5
2.4
5.6
2.4
40.32
-2.82
February 2012
February 2012
(-)V
-1
4.7
0.6
February 2012
( - ) PF - 1
-1
0.9
-1.8
11.27
2.4
27.048
February 2012
February 2012
7.15
14.3
-1
0.9
-1.8
February 2012
4.5
February 2012
13.89
2.4
33.336
February 2012
February 2012
( - ) PF - 1
( - ) VS - 16
February 2012
February 2012
-1
1.2
-1.2
4.35
2.4
10.44
1.5
2.4
3.6
-1
1.5
1.4
-2.1
MANIOBRAS
5.68
2.4
13.632
(-)V
-1
4.7
0.6
-2.82
February 2012
( - ) PF - 1
-1
0.9
-1.8
February 2012
PRIMER PISO
February 2012
VOLUMEN 1
February 2012
1.2
2.9
3.48
2.9
8.7
-1
1.4
-4.2
11.542
February 2012
(-)V
February 2012
February 2012
February 2012
February 2012
( - ) V - 102
February 2012
3.98
2.9
February 2012
( - ) V - 101
-1
1.5
1.4
-2.1
2.24
2.9
6.496
12.934
February 2012
February 2012
4.46
2.9
February 2012
( - ) V - 102
-1
1.4
-4.2
1.3
2.5
3.25
February 2012
February 2012
(-)P-3
-1
-2
February 2012
3.25
2.5
8.125
February 2012
( - ) V - 105
-1
2.8
1.4
-3.92
February 2012
2.23
1.4
3.122
February 2012
( - ) V - 104
-1
1.4
-2.8
February 2012
PASADIZO
1.2
2.9
3.48
February 2012
(-)P-3
-1
-2
11.16
0.9
10.044
February 2012
February 2012
February 2012
(-)P-2
February 2012
2.9
11.6
-2
0.8
-3.2
5.6
2.5
14
1.5
1.4
-2.1
February 2012
( - ) V - 101
-1
February 2012
(-)P-1
-1
-2
February 2012
2.23
2.5
5.575
February 2012
( - ) V - 104
-1
1.4
-2.8
February 2012
3.25
2.5
8.125
February 2012
( - ) V - 105
-1
2.8
1.4
-3.92
February 2012
S. H. - V1 - 1 - 15
5.1
0.9
4.59
February 2012
( - ) V - 107
-1
0.6
0.6
-0.36
February 2012
ADOLESCENTES INFRACTORES - V1 - 1 - 16
8.75
2.9
25.375
February 2012
( - ) V - 102
-1
1.4
-4.2
2.05
2.9
5.945
February 2012
Pgina
38 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
February 2012
(-)P-2
-1
0.8
-1.6
February 2012
PSICOLOGIA - V1 - 1 - 17
2.74
2.5
6.85
February 2012
ASISTENTA SOCIAL - V1 - 1 - 18
2.89
2.5
7.225
February 2012
( - ) V - 108
-1
4.5
1.4
-6.3
February 2012
HALL - V1 - 1 - 19
0.95
2.9
2.755
February 2012
2.1
2.9
6.09
February 2012
3.85
2.9
11.165
-3
0.8
-4.8
3.3
2.9
9.57
February 2012
(-)P-2
February 2012
February 2012
S. H. HOMBRES - V1 - 1 - 20
11.7
0.9
10.53
February 2012
( - ) V - 106
-1
1.2
0.6
-0.72
February 2012
MANT. Y LIMP. - V1 - 1 - 21
7.5
0.9
6.75
February 2012
( - ) V - 107
-1
0.6
0.6
-0.36
February 2012
S. H. MUJERES - V1 - 1 - 22
10.5
0.9
9.45
February 2012
( - ) V - 106
-1
1.2
0.6
-0.72
February 2012
S. H. PRIV. - V1 - 1 - 23
5.4
0.9
4.86
February 2012
( - ) V - 107
-1
0.6
0.6
-0.36
February 2012
S. H. PRIV. - V1 - 1 - 24
5.2
0.9
4.68
February 2012
( - ) V - 107
-1
0.6
0.6
-0.36
February 2012
VOLUMEN 2
February 2012
1.81
2.9
5.249
February 2012
1.72
2.9
4.988
February 2012
2.83
5.66
February 2012
3.68
2.9
10.672
15.312
February 2012
5.28
2.9
February 2012
(-)P-2
-3
0.8
-4.8
February 2012
S. H. DISCAP. - V2 - 1 - 26
6.55
0.9
5.895
February 2012
( - ) V - 107
-1
0.6
0.6
-0.36
February 2012
S. H. PUBLICO MUJERES - V2 - 1 - 27
0.18
0.71
800.00
PARTIDA
13.02
PINTURA DE MUROS EXTERIORES C/ LATEX - 2 MANOS, C/ IMPRIMANTE

FECHA
UBICACIN
January 2012
SOTANO
January 2012
VOLUMEN 3
January 2012
CUARTO DE BOMBAS
TOTALES
UNIDADES
N VEC
LARGO
M2
PZA
PZA
ANCHO
R-9
1.00
1.00
R-9
1.00
1.00
January 2012
January 2012
PRIMER PISO
January 2012
2.00
PZA
Pgina
39 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
PARTIDA
10.01.08
PORTON METALICO CON UNA HOJA BATIENTE, TIPO REJA ( 1.30 x 2.35 M )
FECHA
UBICACIN
N VEC
January 2012
EXTERIOR
January 2012
INGRESO VEHICULAR INTERIOR
TOTALES
UNIDADES
LARGO
PZA
PZA
ANCHO
1.00
1.00
1.00
1.00
PARTIDA
10.02.06
BARANDA METALICA EN RAMPA 2", H = 0.90 M

FECHA
UBICACIN
January 2012
TOTALES
UNIDADES
N VEC
INGRESO AL ATRIO
2.00
LARGO
M2
M2
ANCHO
3.45
6.90
6.91
PARTIDA
10.02.07
PASAMANOS DE Fe 2"
FECHA
UNIDADES
LARGO
M2
M2
ANCHO
January 2012
ESCALERA 3
January 2012
ESCALERA 3 - TRAMO 1
1.00
5.86
5.86
January 2012
1.00
3.98
3.98
January 2012
1.00
5.86
5.86
January 2012
1.00
4.33
4.33
January 2012
ESCALERA 5
January 2012
1.00
4.23
4.23
January 2012
PRIMER PISO
January 2012
VOLUMEN 3
January 2012
PATIO - V3 - 1 - 64
1.00
4.20
4.20
28.46
PARTIDA
PINTURA DE CIELORRASOS C/ LATEX - 2 MANOS, C/ IMPRIMANTE

FECHA
UBICACIN
PRIMER PISO
January 2012
VOLUMEN 1
January 2012
LARGO
M2
1.00
4.20
1.35
5.67
1.00
4.20
1.10
4.62
January 2012
1.00
1.30
1.20
1.56
January 2012
1.00
1.20
1.10
1.32
1.00
4.20
3.85
16.17
5.28
January 2012
1.00
4.40
1.20
January 2012
ARCHIVO - V1 - 1 - 03
1.00
2.85
1.75
4.99
January 2012
1.00
4.45
2.75
12.24
January 2012
1.00
4.20
1.50
6.30
January 2012
1.00
2.75
1.20
3.30
January 2012
1.00
1.50
1.20
1.80
1.00
4.55
2.75
12.51
1.00
4.55
2.70
12.29
1.00
2.75
1.75
4.81
1.00
2.70
1.75
4.73
1.00
3.35
2.85
9.55
January 2012
1.00
3.35
2.75
9.21
January 2012
2.00
2.70
0.35
1.89
1.00
2.85
2.40
6.84
1.00
2.75
2.40
6.60
January 2012
January 2012
January 2012
ARCHIVO - V1 - 1 - 06
January 2012
January 2012
January 2012
January 2012
January 2012
2.00
2.85
2.40
13.68
January 2012
2.00
3.35
2.85
19.10
2.00
2.70
0.40
2.16
1.00
2.85
1.15
3.28
January 2012
1.00
2.80
0.35
0.98
January 2012
1.00
2.70
1.15
3.11
January 2012
1.00
2.70
0.35
0.95
1.00
4.55
2.85
12.97
1.00
4.55
2.70
12.29
1.00
2.80
2.40
6.72
1.00
2.70
2.40
6.48
1.00
2.85
1.85
5.27
January 2012
1.00
2.70
1.85
5.00
January 2012
1.00
1.15
1.00
1.15
1.00
2.85
2.50
7.13
1.00
2.50
1.60
4.00
1.00
4.45
2.75
12.24
January 2012
1.00
2.50
1.60
4.00
January 2012
1.00
2.80
0.35
0.98
January 2012
January 2012
January 2012
ARCHIVO - V1 - 1 - 11
January 2012
January 2012
ESPERA MENORES - V1 - 1 - 13
January 2012
January 2012
January 2012
POLICIA MENORES - V1 - 1 - 14
ADOLESCENTES INFRACTORES - V1 - 1 - 16
January 2012
January 2012
PSICOLOGIA - V1 - 1 - 17
M2
ANCHO
January 2012
January 2012
M2
TOTALES
UNIDADES
N VEC
January 2012
M2
TOTALES
UBICACIN
N VEC
13.01
PZA
Pgina
40 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
January 2012
1.00
2.70
1.15
3.11
January 2012
1.00
2.70
0.35
0.95
January 2012
1.00
3.30
2.75
9.08
January 2012
2.00
2.70
0.35
1.89
January 2012
1.00
4.20
1.10
4.62
January 2012
1.00
1.30
1.20
1.56
January 2012
1.00
1.20
1.10
1.32
January 2012
1.00
4.20
1.10
4.62
January 2012
1.00
1.30
1.20
1.56
January 2012
1.00
1.15
1.10
1.27
January 2012
1.00
4.50
2.70
12.15
January 2012
1.00
2.80
2.40
6.72
January 2012
1.00
2.65
2.40
6.36
January 2012
2.00
2.75
2.40
13.20
January 2012
2.00
3.35
2.80
18.43
340.00
PARTIDA
13.02
PINTURA DE MUROS INTERIORES C/ LATEX - 2 MANOS, C/ IMPRIMANTE

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
LARGO
M2
SEGUNDO PISO
January 2012
VOLUMEN 1
January 2012
1.00
3.00
2.90
8.70
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
1.00
1.20
2.90
3.48
1.00
2.24
2.90
6.50
1.00
3.84
2.90
11.14
January 2012
January 2012
January 2012
( - ) V - 201
-1.00
1.50
1.40
-2.10
January 2012
1.00
4.53
2.90
13.14
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
January 2012
1.00
3.25
2.50
8.13
January 2012
( - ) V - 205
-1.00
2.80
1.40
-3.92
January 2012
1.00
2.23
2.50
5.58
January 2012
( - ) V - 204
-1.00
2.00
1.40
-2.80
January 2012
1.00
2.23
2.50
5.58
January 2012
( - ) V - 204
-1.00
2.00
1.40
-2.80
January 2012
1.00
3.25
2.50
8.13
January 2012
( - ) V - 205
-1.00
2.80
1.40
-3.92
January 2012
BIBLIOTECA JUDICIAL - V1 - 2 - 13
1.00
10.90
2.90
31.61
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
January 2012
1.00
5.75
2.90
16.68
January 2012
( - ) V - 208
-1.00
4.50
1.40
-6.30
January 2012
S. H. PRIV. - V1 - 2 - 15
1.00
5.40
0.90
4.86
January 2012
( - ) V - 207
-1.00
0.60
0.60
-0.36
January 2012
S. H. PRIV. - V1 - 2 - 16
1.00
5.20
0.90
4.68
January 2012
( - ) V - 207
-1.00
0.60
0.60
-0.36
January 2012
S. H. MUJERES - V1 - 2 - 17
1.00
10.50
0.90
9.45
January 2012
( - ) V - 206
-1.00
1.20
0.60
-0.72
January 2012
MANT. Y LIMP. - V1 - 2 - 18
1.00
7.50
0.90
6.75
January 2012
( - ) V - 207
-1.00
0.60
0.60
-0.36
January 2012
S. H. HOMBRES - V1 - 2 - 19
1.00
11.70
0.90
10.53
January 2012
( - ) V - 206
-1.00
1.20
0.60
-0.72
January 2012
HALL - V1 - 2 - 20
1.00
5.50
2.90
15.95
January 2012
( - ) V - 215
-1.00
1.20
1.40
-1.68
1.00
3.85
2.90
11.17
-3.00
0.80
2.00
-4.80
1.00
3.30
2.90
9.57
PASADIZO
1.00
11.18
0.90
10.06
1.00
4.00
2.90
11.60
(-)P-2
-2.00
0.80
2.00
-3.20
1.00
5.60
2.50
14.00
-1.00
2.40
1.40
-3.36
January 2012
January 2012
(-)P-2
January 2012
January 2012
January 2012
January 2012
January 2012
January 2012
( - ) V - 217
M2
ANCHO
January 2012
January 2012
M2
January 2012
January 2012
VOLUMEN 2
January 2012
LOGISTICA - V2 - 2 - 21
1.00
1.40
2.50
3.50
January 2012
1.00
5.60
2.90
16.24
January 2012
1.00
2.68
2.90
7.77
January 2012
1.00
3.03
2.50
7.58
( - ) V - 227
-1.00
2.68
1.40
-3.75
1.00
5.60
2.50
14.00
( - ) V - 208
-1.00
4.50
1.40
-6.30
1.00
5.68
2.50
14.20
-1.00
4.50
1.40
-6.30
1.00
1.40
2.90
4.06
-1.00
1.00
2.00
-2.00
January 2012
January 2012
January 2012
January 2012
January 2012
( - ) V - 208
January 2012
January 2012
(-)P-3
Pgina
41 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
January 2012
S. H. HOMBRES - V2 - 2 - 22
January 2012
1.00
2.73
0.50
1.00
2.78
0.90
1.37
2.50
-1.00
0.60
0.60
-0.36
January 2012
( - ) V - 207
January 2012
S. H. MUJERES - V2 - 2 - 23
1.00
2.78
0.90
2.50
January 2012
( - ) V - 207
-1.00
0.60
0.60
-0.36
January 2012
1.00
5.28
0.50
2.64
January 2012
HALL - V2 - 2 - 24
1.00
7.93
2.90
23.00
January 2012
(-)P-3
-1.00
1.00
2.00
-2.00
1.00
9.70
2.90
28.13
January 2012
January 2012
VESTIBULO - V2 - 2 - 25
1.00
8.50
2.90
24.65
January 2012
(-)P-3
-2.00
1.00
2.00
-4.00
January 2012
HALL - V2 - 2 - 26
1.00
1.20
2.50
3.00
January 2012
(-)P-3
-1.00
1.00
2.00
-2.00
January 2012
1.00
6.18
2.90
17.92
January 2012
1.00
9.30
2.90
26.97
January 2012
( - ) V - 215
-1.00
1.20
1.40
-1.68
January 2012
ADMINISTRACION CENTRAL - V2 - 2 - 27
1.00
4.78
2.90
13.86
January 2012
( - ) V - 205'
-1.00
2.75
1.40
-3.85
January 2012
(-)P-2
-1.00
0.80
2.00
-1.60
January 2012
S. H. - V2 - 2 - 28
1.00
5.84
0.90
5.26
January 2012
( - ) V - 207
-1.00
0.60
0.60
-0.36
January 2012
SECRETARIA
1.00
2.50
2.90
7.25
January 2012
CAFETERIA - V2 - 2 - 29
1.00
4.08
2.50
10.20
January 2012
( - ) V - 218
-1.00
1.80
1.40
-2.52
1.00
5.60
2.90
16.24
-1.00
5.60
1.40
-7.84
1.00
3.57
2.90
10.35
-1.00
3.57
1.40
-5.00
1.00
11.25
2.90
32.63
1.00
2.68
2.50
6.70
1.00
1.30
2.90
3.77
1.00
2.78
2.90
8.06
January 2012
January 2012
( - ) V - 220
January 2012
January 2012
( - ) V - 226
January 2012
January 2012
VOLUMEN 3
January 2012
ALMACEN - V3 - 2 - 30
January 2012
January 2012
ESTAR Y COMEDOR DE EMPLEADOS - V3 - 2 - 32
January 2012
January 2012
GUARDERIA Y LACTANCIA - V3 - 2 - 33
1.00
2.93
2.90
8.50
January 2012
( - ) V - 208
-1.00
4.50
1.40
-6.30
January 2012
HALL - V3 - 2 - 34
1.00
14.10
2.90
40.89
January 2012
(-)P-1
-2.00
0.90
2.00
-3.60
January 2012
(-)P-2
-1.00
0.80
2.00
-1.60
January 2012
S. H. MUJERES - V3 - 2 - 35
1.00
2.60
2.50
6.50
January 2012
1.00
1.88
2.90
5.45
January 2012
1.00
1.85
2.50
4.63
-1.00
1.65
0.60
-0.99
January 2012
1.00
1.28
2.90
3.71
January 2012
1.00
1.68
2.50
4.20
January 2012
1.00
3.15
2.90
9.14
-2.52
January 2012
( - ) V - 214
January 2012
( - ) V - 224
-1.00
4.20
0.60
January 2012
LIMP. Y MANT. - V3 - 2 - 36
1.00
1.90
2.50
4.75
1.00
4.40
2.90
12.76
January 2012
January 2012
(-)V
-1.00
0.60
0.60
-0.36
January 2012
S. H. HOMBRES - V3 - 2 - 37
1.00
2.80
2.50
7.00
1.00
3.15
2.90
9.14
( - ) V - 207
-1.00
0.60
0.60
-0.36
1.00
3.63
2.90
10.53
January 2012
( - ) V - 214
-1.00
1.65
0.60
-0.99
January 2012
S. H. PRIV. - V3 - 2 - 38
1.00
3.08
2.50
7.70
1.00
2.43
2.90
7.05
January 2012
January 2012
January 2012
January 2012
January 2012
( - ) V - 207
-1.00
0.60
0.60
-0.36
January 2012
S. H. PRIV. - V3 - 2 - 39
1.00
2.43
2.90
7.05
1.00
3.08
2.50
7.70
-0.36
January 2012
January 2012
( - ) V - 207
-1.00
0.60
0.60
January 2012
POOL DE ASISTENTES - V3 - 2 - 40
1.00
1.48
2.90
4.29
1.00
6.04
2.90
17.52
January 2012
January 2012
JUEZ DE APELACIONES 3 - V3 - 2 - 41
1.00
2.87
2.90
8.32
January 2012
1.00
2.87
2.90
8.32
January 2012
1.00
2.87
2.90
8.32
January 2012
1.00
4.49
2.90
13.02
January 2012
( - ) V - 219
-1.00
17.00
1.40
-23.80
January 2012
NUEVA SALA DE APELACIONES - V3 - 2 - 46
1.00
12.54
2.90
36.37
January 2012
( - ) V - 208
-1.00
4.50
1.40
-6.30
3.00
5.60
2.50
42.00
January 2012
January 2012
(-)R-4
-1.00
0.90
2.00
-1.80
January 2012
( - ) V - 218
-1.00
1.80
1.40
-2.52
January 2012
(-)P-7
-1.00
1.20
2.00
-2.40
January 2012
ESCALERA 6 - V3 - 2 - 47
1.00
8.65
2.90
25.09
January 2012
(-)R-4
-1.00
0.90
2.00
-1.80
January 2012
( - ) V - 215
-2.00
1.20
1.40
-3.36
Pgina
42 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
January 2012
(-)P-1
-1.00
0.90
2.00
-1.80
January 2012
SALA DE ESPERA IMPUTADOS - V3 - 2 - 48
1.00
13.08
2.90
37.93
January 2012
(-)P-1
-1.00
0.90
2.00
-1.80
January 2012
( - ) V - 215
-1.00
1.20
1.40
-1.68
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
January 2012
UNIDAD DE COMUNICACIONES - V3 - 2 - 50
1.00
4.25
2.90
12.33
January 2012
-1.00
4.25
1.40
-5.95
January 2012
PASADIZO
1.00
6.15
2.90
17.84
January 2012
( - ) V - 217
-1.00
2.40
0.60
-1.44
1.00
3.65
2.90
10.59
January 2012
January 2012
(-)P-2
-2.00
0.80
2.00
-3.20
January 2012
ARCHIVO DE CAUSAS - V3 - 2 - 53
1.00
1.14
2.50
2.85
1.00
3.35
2.50
8.38
January 2012
January 2012
OFICINA DE ASIST. ADMINISTRATIVO - V3 - 2 - 54
1.00
2.13
2.50
5.33
January 2012
( - ) V - 217
-1.00
2.40
0.60
-1.44
January 2012
SOPORTE TECNICO - V3 - 2 - 55
1.00
2.80
2.50
7.00
January 2012
( - ) V - 205
-1.00
2.80
1.40
-3.92
1.00
15.57
2.50
38.93
1.00
5.60
2.50
14.00
-1.00
5.60
1.40
-7.84
1.00
5.90
2.90
17.11
-1.00
1.00
2.00
-2.00
1.00
2.73
2.90
7.92
1.00
6.25
2.90
18.13
1.00
3.65
2.50
9.13
January 2012
January 2012
EXTERIORES
January 2012
HALL PUBLICO - HC - 2 - 01
January 2012
January 2012
( - ) V - 220
January 2012
January 2012
(-)P-1
January 2012
January 2012
January 2012
TERCER PISO
January 2012
VOLUMEN 1
January 2012
January 2012
January 2012
( - ) V - 308
-1.00
4.50
1.40
-6.30
January 2012
1.00
2.55
2.50
6.38
1.00
1.71
2.90
4.96
January 2012
January 2012
1.00
4.25
2.90
12.33
January 2012
( - ) V - 305
1.00
2.80
1.40
3.92
January 2012
1.00
3.43
2.90
9.95
January 2012
MESA DE PARTES - V1 - 3 - 05
1.00
2.60
2.50
6.50
January 2012
( - ) V - 305
-1.00
2.80
1.40
-3.92
January 2012
1.00
2.86
2.50
7.15
January 2012
( - ) V - 304
-1.00
2.00
1.40
-2.80
January 2012
SALA DE AUDIENCIAS - V1 - 3 - 07
1.00
5.60
2.50
14.00
January 2012
( - ) V - 305
-1.00
2.80
1.40
-3.92
January 2012
( - ) V - 304
-1.00
2.00
1.40
-2.80
January 2012
RELATORIA - V1 - 3 - 08
1.00
2.80
2.50
7.00
January 2012
1.00
2.80
2.50
7.00
January 2012
( - ) V - 308
-1.00
4.50
1.40
-6.30
January 2012
HEMEROTECA Y ESTAR DE MAGIST. - V1 - 3 - 10
1.00
5.75
2.50
14.38
January 2012
( - ) V - 308
-1.00
4.50
1.40
-6.30
January 2012
S. H. PRIV. - V1 - 3 - 11
1.00
5.40
0.90
4.86
January 2012
( - ) V - 307
-1.00
0.60
0.60
-0.36
January 2012
S. H. PRIV. - V1 - 3 - 12
1.00
5.20
0.90
4.68
January 2012
( - ) V - 307
-1.00
0.60
0.60
-0.36
January 2012
S. H. MUJERES - V1 - 3 - 13
1.00
10.00
0.90
9.00
January 2012
( - ) V - 306
-1.00
1.20
0.60
-0.72
January 2012
MANT. Y LIMP. - V1 - 3 - 14
1.00
7.50
0.90
6.75
January 2012
(-)V
-1.00
0.60
0.60
-0.36
January 2012
S. H. HOMBRES - V1 - 3 - 15
1.00
11.50
0.90
10.35
January 2012
( - ) V - 306
-1.00
1.20
0.60
-0.72
January 2012
HALL - V1 - 3 - 16
1.00
5.50
2.90
15.95
January 2012
( - ) V - 315
-1.00
1.20
1.35
-1.62
1.00
3.70
2.90
10.73
-1.00
0.80
2.00
-1.60
1.00
3.00
2.80
7.69
January 2012
January 2012
(-)P-2
January 2012
1000.00
PARTIDA
13.03
PINTURA DE MUROS EXTERIORES C/ LATEX - 2 MANOS, C/ IMPRIMANTE

FECHA
UBICACIN
TOTALES
UNIDADES
N VEC
LARGO
M2
ELEVACION OESTE
January 2012
( - ) V - 102
-1.00
3.00
1.40
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
1.00
18.13
9.75
176.77
-4.20
January 2012
( - ) V - 102
-1.00
3.00
1.40
-4.20
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
January 2012
( - ) V - 302
-1.00
3.00
1.40
-4.20
January 2012
( - ) VANO
-3.00
11.18
1.60
-53.66
M2
ANCHO
January 2012
January 2012
M2
Pgina
43 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
January 2012
1.00
7.65
11.70
89.51
January 2012
( - ) V - 106
-2.00
1.20
0.60
-1.44
January 2012
( - ) V - 206
-2.00
1.20
0.60
-1.44
January 2012
( - ) V - 306
-2.00
1.20
0.60
-1.44
1.00
3.75
11.70
43.88
January 2012
January 2012
1.00
3.00
9.61
28.83
January 2012
(-)M-2
-1.00
2.50
2.40
-6.00
January 2012
( - ) V - 215
-1.00
1.20
1.40
-1.68
January 2012
( - ) V - 315
-1.00
1.20
1.40
-1.68
1.00
8.75
9.75
85.31
January 2012
January 2012
( - ) V - 108
-1.00
4.50
1.40
-6.30
January 2012
( - ) V - 208
-1.00
4.50
1.40
-6.30
January 2012
( - ) V - 308
-1.00
4.50
1.40
-6.30
1.00
12.20
6.50
79.30
-4.20
January 2012
January 2012
( - ) V - 102
-1.00
3.00
1.40
January 2012
( - ) V - 202
-1.00
3.00
1.40
-4.20
1.00
6.40
3.25
20.80
-6.30
January 2012
January 2012
-1.00
4.50
1.40
January 2012
( - ) V - 308
1.00
3.40
0.65
2.21
January 2012
1.00
6.50
3.11
20.22
424.89
M2
Pgina
44 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
PARTIDA
14.01.02
LAVATORIO ADVANCE O SIMILAR, INC. GRIFERIA

FECHA
UBICACIN
TOTALES
UNIDADES
PZA
January 2012
SEGUNDO PISO
January 2012
VOLUMEN 1
1.00
1.00
January 2012
S. H. PRIV. - V1 - 2 - 15
1.00
1.00
January 2012
S. H. PRIV. - V1 - 2 - 16
2.00
2.00
January 2012
S. H. MUJERES - V1 - 2 - 17
2.00
2.00
January 2012
S. H. HOMBRES - V1 - 2 - 19
PZA
January 2012
January 2012
VOLUMEN 2
2.00
2.00
January 2012
S. H. HOMBRES - V2 - 2 - 22
2.00
2.00
January 2012
S. H. MUJERES - V2 - 2 - 23
1.00
1.00
January 2012
S. H. - V2 - 2 - 28
January 2012
January 2012
VOLUMEN 3
2.00
2.00
January 2012
S. H. MUJERES - V3 - 2 - 35
2.00
2.00
January 2012
S. H. HOMBRES - V3 - 2 - 37
1.00
1.00
January 2012
S. H. PRIV. - V3 - 2 - 38
1.00
1.00
January 2012
S. H. PRIV. - V3 - 2 - 39
January 2012
January 2012
TERCER PISO
January 2012
VOLUMEN 1
1.00
1.00
January 2012
S. H. MUJERES - V1 - 3 - 13
2.00
2.00
20.00
PARTIDA
14.01.05
URINARIO CADET O SIMILAR, INC. FLUXOMETRO

FECHA
UBICACIN
January 2012
PLANTA DE SOTANO
January 2012
VOLUMEN 3
January 2012
S. H. Y VEST. H. - V3 - SS - 12
January 2012
PRIMER PISO
January 2012
VOLUMEN 1
January 2012
S. H. HOMBRES - V1 - 1 - 20
January 2012
VOLUMEN 2
January 2012
January 2012
January 2012
VOLUMEN 3
January 2012
S. H. HOMBRES - V3 - 1 - 52
January 2012
SEGUNDO PISO
January 2012
VOLUMEN 1
January 2012
S. H. HOMBRES - V1 - 2 - 19
January 2012
VOLUMEN 2
January 2012
S. H. HOMBRES - V2 - 2 - 22
January 2012
VOLUMEN 3
January 2012
S. H. HOMBRES - V3 - 2 - 37
TOTALES
UNIDADES
N VEC
LARGO
M2
M2
ANCHO
1.00
1.00
2.00
2.00
S. H. PUBLICO HOMBRES - V2 - 1 - 28
2.00
2.00
S. H. HOMBRES - V2 - 1 - 35
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
15.00
PARTIDA
15.04
CANALETA DE CEMENTO PULIDO CON IMPERMEABILIZANTE, ANCHO = 0.10 M

FECHA
UBICACIN
LARGO
M2
M2
ANCHO
January 2012
1.00
1.20
1.40
1.68
January 2012
1.00
8.75
9.75
85.16
January 2012
1.00
4.50
1.40
6.30
January 2012
1.00
4.50
1.40
6.30
January 2012
1.00
4.50
1.40
6.30
January 2012
1.00
12.20
6.50
79.30
January 2012
1.00
3.00
1.40
4.20
January 2012
1.00
3.00
1.40
4.20
January 2012
1.00
6.40
3.25
20.80
January 2012
1.00
6.50
3.05
19.83
January 2012
1.00
10
0.30
3.00
237.07
M2
TOTALES
UNIDADES
N VEC
PZA
M2
Pgina
45 de 74
OBRA
UBICACIN
CONSTRUYE

RESIDENTE
PARTIDA
15.13

FECHA
TOTALES
UBICACIN
UNIDADES
N VEC
January 2012
0.50
LARGO
M2
M2
ANCHO
0.50
0.50
M2
Pgina
46 de 74
OBRA
UBICACIN
CONSTRUYE
SUPERVISION
RESIDENTE
PLANILLA DE METRADOS DE INSTALACIONES ELECTRICAS
PARTIDA
TABLEROS
02.12
PARCIALES
UNIDADES
PZA
PZA
'02.12.16
TABLERO DE TRANSFERENCIA MANUAL 3 x 125 A, 24 KA
1.00
1.00 PZA
'02.12.22
SUBTABLERO DE DISTRIBUCION, SUB - EST ( 2 CIRCUITOS ) 12 POLOS ( DEL TIPO PARA EMPOTRAR )
1.00
1.00 PZA
PARTIDA
ARTEFACTOS
02.13
TOTALES
PZA
PZA
02.13.03
ARTEFACTO EMPOTRADO A TECHO C/ 1 LAMP. DICROICA 50 W ( MOD. MINIDICRO MR 16 )
36.00
36.00 PZA
'02.13.07
ARTEFACTO EMPOTRADO A TECHO C/ 4 LAMP. FLUORESCENTE 18 W Y BALASTO ELECTRIC.
354.00
354.00 PZA
02.13.16
COLOCACION DE ARTEFACTOS DE ALUMBRADO
90.00
90.00 PZA
PARTIDA
VARIOS
02.15
TOTALES
PZA
PZA
02.15.01
1.00
1.00 PZA
02.15.02
1.00
1.00 PZA
02.15.03
1.00
1.00 PZA
02.15.04
1.00
1.00 PZA
02.15.05
POZO DE TIERRA ( PARA EQUIPOS DE COMPUTO ) R < 5 ohms
3.00
3.00 PZA
02.15.08
POSTE DE ALUMBRADO DE FIERRO 80 mm CON FAROLA SIMPLE, H = 3.00 m
10.00
10.00 UND
02.15.09
POSTE DE ALUMBRADO DE FIERRO 80 mm CON FAROLA DOBLE, H = 3.00 m
9.00
9.00 UND
PARTIDA
PRUEBAS ELECTRICAS
02.16.01
TOTALES
GLB
02.16.01
0.60
GLB
0.60 GLB
Pgina
47 de 74
OBRA
: MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA PARA LA NUEVA SEDE DE LA C.S.J. DE MO
UBICACIN
CONSTRUYE

RESIDENTE
PLANILLA DE METRADOS DE INSTALACIONES SANITARIAS
PARTIDA
TABLEROS
02.12
UNIDADES
02.12.01
TABLERO GENERAL NORMAL, TGN ( 9 CIRCUITOS ) 2000 x 600 x 300 mm ( DEL TIPO AUTOSOPORTADO )
02.12.02
TABLERO GENERAL DE EMERGENCIA, TGE ( 12 CIRCUITOS ) 2000 x 600 x 300 mm ( DEL TIPO AUTOSOPORTADO )
02.12.03
TABLERO DE FUERZA, TF ( 2 CIRCUITOS ) 18 POLOS ( DEL TIPO PARA EMPOTRAR )
02.12.15
TABLERO DE TRANSFERENCIA AUTOMATICA 3 x 500 A, 45 KA
PARTIDA
ARTEFACTOS
02.13
02.13.02
ARTEFACTO EMPOTRADO A TECHO C/ 1 LAMP. DICROICA 50 W ( MOD. DL - 62 JOSFEL)
02.13.05
02.13.06
02.13.09
ARTEFACTO ADOSADO A TECHO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. TBS 300 PHILIPS )
02.13.10
ARTEFACTO ADOSADO A TECHO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. PACIFIC TCW )
02.13.11
ARTEFACTO ADOSADO A TECHO HERMETICO C/ 2 LAMP. FLUORESCENTE 36 W ( MOD. )
PARTIDA
PRUEBAS ELECTRICAS
02.16.01
02.16.01
A LA NUEVA SEDE DE LA C.S.J. DE MOQUEGUA
N 19
ONES SANITARIAS
PARCIALES
UNIDADES
PZA
PZA
EL TIPO AUTOSOPORTADO )
1.00
1.00 PZA
0 mm ( DEL TIPO AUTOSOPORTADO )
1.00
1.00 PZA
1.00
1.00 PZA
1.00
1.00 PZA
BS 300 PHILIPS )
TOTALES
PZA
19.00
PZA
19.00 PZA
3.00
3.00 PZA
75.00
75.00 PZA
45.00
45.00 PZA
66.00
66.00 PZA
1.00
1.00 PZA
TOTALES
GLB
0.20
GLB
0.20 GLB

01
CARTULA.


02
APNDICE.


03
MEMORIA EJECUTIVA.


04
CERTIFICADO DE PAGO.


05
RESUMEN DEL CLCULO DE LA

VALORIZACIN MENSUAL.


06
CUADRO DE VALORIZACIONES.


07
CLCULO DE AMORTIZACIONES..


08
CURVA COMPARATIVA DE AVANCE

ACUMULADO PROGRAMADO VS.
AVANCE ACUMULADO FSICO
ACTUAL.


09
VALORIZACIN.


10
METRADOS.


A.
ESTRUCTURAS


B.
ARQUITECTURA


C.


D.


11
CALCULO DE LA FRMULA DE
REAJUSTE


12
INFORME MENSUAL.


INFORMES DE ING ASISTENTES DE

SUPERVISIN


13
COPIA SIMPLE DE PRUEBAS DE

LABORATORIO Y PROTOCOLOS DE
PRUEBAS.


14
COPIA SIMPLE DE GARANTAS

BANCARIAS Y PLIZAS DE SEGUROS.


15
COPIA SIMPLE DE PAGOS DE

DERECHOS SOCIALES DE LOS
TRABAJADORES.


16
COPIA SIMPLE DE CONTRATO Y

ENMIENDAS.


17
COPIA DE LICENCIA DE
CONSTRUCCIN.


18
COPIA DE CUADERNO DE OBRA.


19
PANEL FOTOGRFICO.


20
CD DE VIDEO DE AVANCE DE OBRA.


Valorizacion #19 CORREGIDA

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Valorizacion #19 CORREGIDA

Transféré par

Droits d'auteur :

Formats disponibles

CONSTRUCTORA CHIANG S.A.

OBRA : "MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA PARA

RESUMEN DEL CLCULO DE LA VALORIZACIN MENSUAL.

CALCULO DE LA FRMULA DE REAJUSTE

COPIA SIMPLE DE PRUEBAS DE LABORATORIO Y PROTOCOLOS DE PRUEBAS.

COPIA SIMPLE DE GARANTAS BANCARIAS Y PLIZAS DE SEGUROS.

COPIA SIMPLE DE PAGOS DE DERECHOS SOCIALES DE LOS TRABAJADORES.

COPIA SIMPLE DE CONTRATO Y ENMIENDAS.

COPIA DE LICENCIA DE CONSTRUCCIN.

COPIA DE CUADERNO DE OBRA.

CD DE VIDEO DE AVANCE DE OBRA.

CONSTRUCTORA CHIANG S.A. CONTRATISTAS GENERALES

CONSTRUCTORA CHIANG S.A. CONTRATISTAS GENERALES

RESUMEN DE VALORIZACIN MENSUAL N 19

CONSTRUCTORA CHIANG SA.CONTRATISTAS GENERALES

ING ELEAZARO ESQUIVEL LOAIZA

PLAZO DE EJECUCION: 240 D.C.

VALORIZACION CONTRACTUAL (V)

AVANCE FISICO DE OBRA

VALORIZACION BRUTA (V+S)

QUE NO CORRESPONDEN (D)

POR ADELANTO DE MATERIALES

POR ADELANTO EN EFECTIVO

AMORT. AD.MATERIALES N 01 (7.22%)

AMORT. AD.MATERIALES N 02 (13%)

VALORIZACION NETA (VN=VB-D-A)

MULTA POR ATRASO DE OBRA

MONTO A PAGAR AL CONTRATISTA

EN IGV (19%*VN) ANTES DE 01.03.2011

TOTAL COMPROMISO A SOLICITAR

CIENTO QUINCE MIL NOVECIENTOS CINCO CON 32/100 NUEVOS SOLES

CUADRO DE VALORIZACIONES MENSUALES

MONTO A PAGAR AL CONTRATISTA

CLCULO DE AMORTIZACIONES DEL ADELANTO EN EFECTIVO (AE)

SALDO POR AMORTIZAR

CONTROL DE AVANCE DE OBRA :

MONTO TOTAL VALORIZADO A LA FECHA

MONTO DEL CONTRATO

CLCULO DE AMORTIZACIONES DEL ADELANTO DE MATERIALES (AM - 01)

SALDO POR AMORTIZAR

CONTROL DE AVANCE DE OBRA :

MONTO TOTAL VALORIZADO A LA FECHA

MONTO DEL CONTRATO

CLCULO DE AMORTIZACIONES DEL ADELANTO DE MATERIALES (AM - 02)

SALDO POR AMORTIZAR

CONTROL DE AVANCE DE OBRA :

MONTO TOTAL VALORIZADO A LA FECHA

MONTO DEL CONTRATO

RESUMEN DE AMORTIZACIONES DE ADELANTOS

Impuesto General a las ventas

AMORT. AD. DIRECTO

AMORT. AD. MAT. N 01

AMORT. AD. MAT. N 02

"MEJORAMIENTO DE LOS SERVICIOS DE ADMINISTRACION DE JUSTICIA PARA LA NUAVA SEDE DE LA C.S.J. DE

AVANCE MENSUAL ACUMULADO (%)

PLAZO DE EJECUCION 240

MONTOS VALORIZADOS EJECUTADOS

MONTO CONTRATADO : 8,122,118.76

PERODO DEL: 2/1/2012

PERIODO DEL 01/02/2012 AL 29/02/2012

MONTO CONTRATADO : 8,122,118.76

PERODO DEL: 2/1/2012

PERIODO DEL 01/02/2012 AL 29/02/2012