RESOLUCIÓN JEFATURAL N° 289-2016-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE JULIO DEL 2016

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6 Cod. 1
01 811.22 811.22 811.22 811.22 811.22 811.22 02 469.47
03 457.96 457.96 457.96 457.96 457.96 457.96 04 529.70
05 440.26 220.62 400.91 599.80 (*) 647.93 06 754.19
07 558.01 558.01 558.01 558.01 558.01 558.01 08 692.14
09 205.40 205.40 205.40 205.40 205.40 205.40 10 403.67
11 239.94 239.94 239.94 239.94 239.94 239.94 12 335.88
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 287.28
17 591.84 664.43 717.05 855.16 701.73 875.84 16 355.90
19 631.25 631.25 631.25 631.25 631.25 631.25 18 277.99
21 459.08 385.11 408.40 431.73 408.40 410.96 20 1396.46
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 712.46 712.46 712.46 712.46 712.46 712.46 24 245.19
31 397.10 397.10 397.10 397.10 397.10 397.10 26 365.63
33 843.03 843.03 843.03 843.03 843.03 843.03 28 608.05
37 291.01 291.01 291.01 291.01 291.01 291.01 30 463.54
39 429.42 429.42 429.42 429.42 429.42 429.42 32 463.48
41 395.11 395.11 395.11 395.11 395.11 395.11 34 402.22
43 699.48 639.26 860.76 642.22 948.63 889.72 38 423.15
45 313.04 313.04 313.04 313.04 313.04 313.04 40 377.63
47 562.24 562.24 562.24 562.24 562.24 562.24 42 283.00
49 295.65 295.65 295.65 295.65 295.65 295.65 44 366.71
51 267.29 267.29 267.29 267.29 267.29 267.29 46 484.09
53 618.58 618.58 618.58 618.58 618.58 618.58 48 365.29
55 500.48 500.48 500.48 500.48 500.48 500.48 50 703.66
57 315.53 315.53 315.53 315.53 315.53 315.53 52 298.08
59 229.26 229.26 229.26 229.26 229.26 229.26 54 373.98
61 199.71 199.71 199.71 199.71 199.71 199.71 56 394.38
65 221.24 221.24 221.24 221.24 221.24 221.24 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 481.81
71 655.14 655.14 655.14 655.14 655.14 655.14 64 319.97
73 531.12 531.12 531.12 531.12 531.12 531.12 66 668.42
77 313.54 313.54 313.54 313.54 313.54 313.54 68 224.34
70 218.25
72 410.90
78 479.81
80 107.57
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 266-2016-INEI; así como, la modificación del índice modificado de código 47, aprobado me
Resolución Jefatural N° 287-2016-INEI.
 MES DE JULIO DEL 2016
FICAS
00,0)

2 3 4 5 6
469.47 469.47 469.47 469.47 469.47
915.49 1040.66 584.23 526.09 762.20
754.19 754.19 754.19 754.19 754.19
692.14 692.14 692.14 692.14 692.14
403.67 403.67 403.67 403.67 403.67
335.88 335.88 335.88 335.88 335.88
287.28 287.28 287.28 287.28 287.28
355.90 355.90 355.90 355.90 355.90
277.99 277.99 277.99 277.99 277.99
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
245.19 245.19 245.19 245.19 245.19
365.63 365.63 365.63 365.63 365.63
608.05 608.05 578.70 608.05 608.05
463.54 463.54 463.54 463.54 463.54
463.48 463.48 463.48 463.48 463.48
402.22 402.22 402.22 402.22 402.22
953.71 879.75 567.68 (*) 674.84
404.26 440.34 327.78 272.89 331.41
283.00 283.00 283.00 283.00 283.00
366.71 366.71 366.71 366.71 366.71
484.09 484.09 484.09 484.09 484.09
365.29 365.29 365.29 365.29 365.29
703.66 703.66 703.66 703.66 703.66
298.08 298.08 298.08 298.08 298.08
373.98 373.98 373.98 373.98 373.98
394.38 394.38 394.38 394.38 394.38
295.99 295.99 295.99 295.99 295.99
481.81 481.81 481.81 481.81 481.81
319.97 319.97 319.97 319.97 319.97
668.42 668.42 668.42 668.42 668.42
224.34 224.34 224.34 224.34 224.34
218.25 218.25 218.25 218.25 218.25
410.90 410.90 410.90 410.90 410.90
479.81 479.81 479.81 479.81 479.81
107.57 107.57 107.57 107.57 107.57

eron aprobados mediante

cado de código 47, aprobado mediante
RESOLUCIÓN JEFATURAL N° 100-2016-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE FEBRERO DEL 2016

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6 Cod. 1
01 823.50 823.50 823.50 823.50 823.50 823.50 02 485.47
03 477.98 477.98 477.98 477.98 477.98 477.98 04 532.82
05 441.47 220.47 407.36 602.65 (*) 657.90 06 825.83
07 599.33 599.33 599.33 599.33 599.33 599.33 08 762.85
09 240.41 240.41 240.41 240.41 240.41 240.41 10 398.14
11 253.27 253.27 253.27 253.27 253.27 253.27 12 346.26
13 1219.04 1219.04 1219.04 1219.04 1219.04 1219.04 14 287.38
17 593.05 673.08 738.49 851.85 688.93 884.78 16 352.48
19 664.50 664.50 664.50 664.50 664.50 664.50 18 288.67
21 462.57 385.11 408.40 431.73 408.40 410.96 20 1546.51
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 757.14 757.14 757.14 757.14 757.14 757.14 24 248.34
31 401.25 401.25 401.25 401.25 401.25 401.25 26 362.52
33 895.77 895.77 895.77 895.77 895.77 895.77 28 646.18
37 292.83 292.83 292.83 292.83 292.83 292.83 30 484.19
39 424.99 424.99 424.99 424.99 424.99 424.99 32 465.71
41 387.75 387.75 387.75 387.75 387.75 387.75 34 397.47
43 697.33 626.33 865.96 628.77 918.38 888.77 38 420.23
45 315.28 315.28 315.28 315.28 315.28 315.28 40 377.79
47 544.12 544.12 544.12 544.12 544.12 544.12 42 291.61
49 313.96 313.96 313.96 313.96 313.96 313.96 44 361.54
51 250.56 250.56 250.56 250.56 250.56 250.56 46 496.52
53 564.27 564.27 564.27 564.27 564.27 564.27 48 370.35
55 475.42 475.42 475.42 475.42 475.42 475.42 50 747.76
57 299.82 299.82 299.82 299.82 299.82 299.82 52 312.55
59 229.26 229.26 229.26 229.26 229.26 229.26 54 374.87
61 235.75 235.75 235.75 235.75 235.75 235.75 56 355.79
65 244.38 244.38 244.38 244.38 244.38 244.38 60 295.99
69 389.45 327.82 428.87 503.40 269.39 451.51 62 466.30
71 696.23 696.23 696.23 696.23 696.23 696.23 64 319.97
73 558.27 558.27 558.27 558.27 558.27 558.27 66 703.33
77 316.42 316.42 316.42 316.42 316.42 316.42 68 242.01
70 218.25
72 428.06
78 494.63
80 107.80
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 077-2016-INEI.
MES DE FEBRERO DEL 2016
FICAS
00,0)

2 3 4 5 6
485.47 485.47 485.47 485.47 485.47
922.98 1042.21 595.44 338.73 770.79
825.83 825.83 825.83 825.83 825.83
762.85 762.85 762.85 762.85 762.85
398.14 398.14 398.14 398.14 398.14
346.26 346.26 346.26 346.26 346.26
287.38 287.38 287.38 287.38 287.38
352.48 352.48 352.48 352.48 352.48
288.67 288.67 288.67 288.67 288.67
1546.51 1546.51 1546.51 1546.51 1546.51
367.30 367.30 367.30 367.30 367.30
248.34 248.34 248.34 248.34 248.34
362.52 362.52 362.52 362.52 362.52
646.18 646.18 605.78 646.18 646.18
484.19 484.19 484.19 484.19 484.19
465.71 465.71 465.71 465.71 465.71
397.47 397.47 397.47 397.47 397.47
959.48 870.27 581.92 (*) 690.24
399.22 448.33 315.77 272.89 331.41
291.61 291.61 291.61 291.61 291.61
361.54 361.54 361.54 361.54 361.54
496.52 496.52 496.52 496.52 496.52
370.35 370.35 370.35 370.35 370.35
747.76 747.76 747.76 747.76 747.76
312.55 312.55 312.55 312.55 312.55
374.87 374.87 374.87 374.87 374.87
355.79 355.79 355.79 355.79 355.79
295.99 295.99 295.99 295.99 295.99
466.30 466.30 466.30 466.30 466.30
319.97 319.97 319.97 319.97 319.97
703.33 703.33 703.33 703.33 703.33
242.01 242.01 242.01 242.01 242.01
218.25 218.25 218.25 218.25 218.25
428.06 428.06 428.06 428.06 428.06
494.63 494.63 494.63 494.63 494.63
107.80 107.80 107.80 107.80 107.80

e fueron aprobados mediante

RESOLUCIÓN JEFATURAL N° 327-2016-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE AGOSTO DEL 2016

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6 Cod. 1
01 815.69 815.69 815.69 815.69 815.69 815.69 02 475.82
03 461.45 461.45 461.45 461.45 461.45 461.45 04 526.82
05 439.92 220.29 399.26 599.49 (*) 648.34 06 776.09
07 571.63 571.63 571.63 571.63 571.63 571.63 08 717.72
09 207.51 207.51 207.51 207.51 207.51 207.51 10 403.93
11 242.13 242.13 242.13 242.13 242.13 242.13 12 339.28
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 287.28
17 591.27 664.68 722.21 853.97 692.45 879.03 16 355.90
19 653.49 653.49 653.49 653.49 653.49 653.49 18 289.16
21 457.28 385.11 408.40 431.73 408.40 410.96 20 1396.46
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 719.80 719.80 719.80 719.80 719.80 719.80 24 245.37
31 397.80 397.80 397.80 397.80 397.80 397.80 26 365.13
33 851.60 851.60 851.60 851.60 851.60 851.60 28 614.32
37 289.39 289.39 289.39 289.39 289.39 289.39 30 467.56
39 430.96 430.96 430.96 430.96 430.96 430.96 32 463.48
41 395.11 395.11 395.11 395.11 395.11 395.11 34 393.16
43 697.98 641.30 868.53 639.08 1052.49 889.81 38 420.29
45 313.34 313.34 313.34 313.34 313.34 313.34 40 378.13
47 562.24 562.24 562.24 562.24 562.24 562.24 42 284.32
49 298.91 298.91 298.91 298.91 298.91 298.91 44 366.44
51 268.50 268.50 268.50 268.50 268.50 268.50 46 485.89
53 619.91 619.91 619.91 619.91 619.91 619.91 48 366.57
55 500.48 500.48 500.48 500.48 500.48 500.48 50 710.88
57 318.78 318.78 318.78 318.78 318.78 318.78 52 299.76
59 229.26 229.26 229.26 229.26 229.26 229.26 54 373.98
61 201.77 201.77 201.77 201.77 201.77 201.77 56 398.44
65 220.40 220.40 220.40 220.40 220.40 220.40 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 474.00
71 661.89 661.89 661.89 661.89 661.89 661.89 64 319.97
73 535.33 535.33 535.33 535.33 535.33 535.33 66 672.97
77 314.56 314.56 314.56 314.56 314.56 314.56 68 216.95
70 218.25
72 412.85
78 486.42
80 106.65
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 300-2016-INEI.
MES DE AGOSTO DEL 2016
FICAS
00,0)

2 3 4 5 6
475.82 475.82 475.82 475.82 475.82
918.39 1047.60 583.68 501.37 766.49
776.09 776.09 776.09 776.09 776.09
717.72 717.72 717.72 717.72 717.72
403.93 403.93 403.93 403.93 403.93
339.28 339.28 339.28 339.28 339.28
287.28 287.28 287.28 287.28 287.28
355.90 355.90 355.90 355.90 355.90
289.16 289.16 289.16 289.16 289.16
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
245.37 245.37 245.37 245.37 245.37
365.13 365.13 365.13 365.13 365.13
614.32 614.32 582.61 614.32 614.32
467.56 467.56 467.56 467.56 467.56
463.48 463.48 463.48 463.48 463.48
393.16 393.16 393.16 393.16 393.16
956.34 873.37 568.42 (*) 682.15
404.26 444.85 323.99 272.89 331.41
284.32 284.32 284.32 284.32 284.32
366.44 366.44 366.44 366.44 366.44
485.89 485.89 485.89 485.89 485.89
366.57 366.57 366.57 366.57 366.57
710.88 710.88 710.88 710.88 710.88
299.76 299.76 299.76 299.76 299.76
373.98 373.98 373.98 373.98 373.98
398.44 398.44 398.44 398.44 398.44
295.99 295.99 295.99 295.99 295.99
474.00 474.00 474.00 474.00 474.00
319.97 319.97 319.97 319.97 319.97
672.97 672.97 672.97 672.97 672.97
216.95 216.95 216.95 216.95 216.95
218.25 218.25 218.25 218.25 218.25
412.85 412.85 412.85 412.85 412.85
486.42 486.42 486.42 486.42 486.42
106.65 106.65 106.65 106.65 106.65

e fueron aprobados mediante

RESOLUCIÓN JEFATURAL N° 365-2016-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE SETIEMBRE DEL 201

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6 Cod. 1
01 822.11 822.11 822.11 822.11 822.11 822.11 02 481.58
03 466.04 466.04 466.04 466.04 466.04 466.04 04 527.05
05 437.98 217.70 403.80 593.12 (*) 654.39 06 785.22
07 578.66 578.66 578.66 578.66 578.66 578.66 08 725.08
09 210.56 210.56 210.56 210.56 210.56 210.56 10 406.45
11 246.14 246.14 246.14 246.14 246.14 246.14 12 325.24
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 287.28
17 589.49 665.21 719.89 852.68 682.77 880.91 16 362.41
19 660.23 660.23 660.23 660.23 660.23 660.23 18 289.79
21 459.93 385.11 408.40 431.73 408.40 410.96 20 1396.46
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 730.39 730.39 730.39 730.39 730.39 730.39 24 245.40
31 398.71 398.71 398.71 398.71 398.71 398.71 26 365.20
33 863.85 863.85 863.85 863.85 863.85 863.85 28 623.34
37 290.69 290.69 290.69 290.69 290.69 290.69 30 474.82
39 431.85 431.85 431.85 431.85 431.85 431.85 32 462.71
41 395.11 395.11 395.11 395.11 395.11 395.11 34 402.22
43 703.46 642.13 867.62 642.32 1055.19 890.32 38 418.16
45 315.01 315.01 315.01 315.01 315.01 315.01 40 378.13
47 562.24 562.24 562.24 562.24 562.24 562.24 42 286.45
49 303.08 303.08 303.08 303.08 303.08 303.08 44 366.96
51 268.06 268.06 268.06 268.06 268.06 268.06 46 488.36
53 624.54 624.54 624.54 624.54 624.54 624.54 48 368.68
55 500.48 500.48 500.48 500.48 500.48 500.48 50 721.28
57 323.47 323.47 323.47 323.47 323.47 323.47 52 302.19
59 237.70 237.70 237.70 237.70 237.70 237.70 54 373.98
61 204.73 204.73 204.73 204.73 204.73 204.73 56 427.06
65 222.64 222.64 222.64 222.64 222.64 222.64 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 477.06
71 671.61 671.61 671.61 671.61 671.61 671.61 64 319.97
73 541.37 541.37 541.37 541.37 541.37 541.37 66 679.53
77 315.80 315.80 315.80 315.80 315.80 315.80 68 216.54
70 218.25
72 415.68
78 489.98
80 106.97
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 349-2016-INEI.
ES DE SETIEMBRE DEL 2016
FICAS
00,0)

2 3 4 5 6
481.58 481.58 481.58 481.58 481.58
914.46 1051.12 583.04 390.65 771.82
785.22 785.22 785.22 785.22 785.22
725.08 725.08 725.08 725.08 725.08
406.45 406.45 406.45 406.45 406.45
325.24 325.24 325.24 325.24 325.24
287.28 287.28 287.28 287.28 287.28
362.41 362.41 362.41 362.41 362.41
289.79 289.79 289.79 289.79 289.79
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
245.40 245.40 245.40 245.40 245.40
365.20 365.20 365.20 365.20 365.20
623.34 623.34 589.01 623.34 623.34
474.82 474.82 474.82 474.82 474.82
462.71 462.71 462.71 462.71 462.71
402.22 402.22 402.22 402.22 402.22
956.34 872.89 567.87 (*) 685.30
404.26 448.33 337.14 272.89 331.41
286.45 286.45 286.45 286.45 286.45
366.96 366.96 366.96 366.96 366.96
488.36 488.36 488.36 488.36 488.36
368.68 368.68 368.68 368.68 368.68
721.28 721.28 721.28 721.28 721.28
302.19 302.19 302.19 302.19 302.19
373.98 373.98 373.98 373.98 373.98
427.06 427.06 427.06 427.06 427.06
295.99 295.99 295.99 295.99 295.99
477.06 477.06 477.06 477.06 477.06
319.97 319.97 319.97 319.97 319.97
679.53 679.53 679.53 679.53 679.53
216.54 216.54 216.54 216.54 216.54
218.25 218.25 218.25 218.25 218.25
415.68 415.68 415.68 415.68 415.68
489.98 489.98 489.98 489.98 489.98
106.97 106.97 106.97 106.97 106.97

e fueron aprobados mediante

RESOLUCIÓN JEFATURAL N° 389-2016-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE OCTUBRE DEL 2016

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6 Cod. 1
01 822.67 822.67 822.67 822.67 822.67 822.67 02 482.15
03 464.71 464.71 464.71 464.71 464.71 464.71 04 530.96
05 436.38 216.06 412.73 604.91 (*) 659.87 06 779.10
07 574.46 574.46 574.46 574.46 574.46 574.46 08 716.89
09 210.81 210.81 210.81 210.81 210.81 210.81 10 406.38
11 246.36 246.36 246.36 246.36 246.36 246.36 12 325.50
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 287.28
17 590.52 660.51 717.73 852.08 673.53 882.18 16 362.41
19 656.03 656.03 656.03 656.03 656.03 656.03 18 288.37
21 462.57 385.11 408.40 431.73 408.40 410.96 20 1396.46
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 731.24 731.24 731.24 731.24 731.24 731.24 24 246.28
31 399.20 399.20 399.20 399.20 399.20 399.20 26 365.21
33 864.90 864.90 864.90 864.90 864.90 864.90 28 624.08
37 295.36 295.36 295.36 295.36 295.36 295.36 30 476.53
39 433.63 433.63 433.63 433.63 433.63 433.63 32 462.71
41 401.34 401.34 401.34 401.34 401.34 401.34 34 413.86
43 702.16 640.92 862.21 641.80 1079.25 889.05 38 422.28
45 315.01 315.01 315.01 315.01 315.01 315.01 40 378.13
47 562.24 562.24 562.24 562.24 562.24 562.24 42 286.61
49 303.44 303.44 303.44 303.44 303.44 303.44 44 369.26
51 264.41 264.41 264.41 264.41 264.41 264.41 46 488.86
53 625.21 625.21 625.21 625.21 625.21 625.21 48 368.83
55 520.63 520.63 520.63 520.63 520.63 520.63 50 722.12
57 323.85 323.85 323.85 323.85 323.85 323.85 52 302.38
59 237.70 237.70 237.70 237.70 237.70 237.70 54 375.63
61 213.29 213.29 213.29 213.29 213.29 213.29 56 414.71
65 222.10 222.10 222.10 222.10 222.10 222.10 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 469.96
71 672.40 672.40 672.40 672.40 672.40 672.40 64 319.97
73 541.86 541.86 541.86 541.86 541.86 541.86 66 680.10
77 315.06 315.06 315.06 315.06 315.06 315.06 68 216.81
70 218.25
72 415.95
78 490.27
80 106.99
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 373-2016-INEI.
MES DE OCTUBRE DEL 2016
FICAS
00,0)

2 3 4 5 6
482.15 482.15 482.15 482.15 482.15
924.49 1055.22 587.87 399.27 777.40
779.10 779.10 779.10 779.10 779.10
716.89 716.89 716.89 716.89 716.89
406.38 406.38 406.38 406.38 406.38
325.50 325.50 325.50 325.50 325.50
287.28 287.28 287.28 287.28 287.28
362.41 362.41 362.41 362.41 362.41
288.37 288.37 288.37 288.37 288.37
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
246.28 246.28 246.28 246.28 246.28
365.21 365.21 365.21 365.21 365.21
624.08 624.08 589.53 624.08 624.08
476.53 476.53 476.53 476.53 476.53
462.71 462.71 462.71 462.71 462.71
413.86 413.86 413.86 413.86 413.86
947.22 872.49 573.15 (*) 688.89
404.26 448.33 335.39 272.89 331.41
286.61 286.61 286.61 286.61 286.61
369.26 369.26 369.26 369.26 369.26
488.86 488.86 488.86 488.86 488.86
368.83 368.83 368.83 368.83 368.83
722.12 722.12 722.12 722.12 722.12
302.38 302.38 302.38 302.38 302.38
375.63 375.63 375.63 375.63 375.63
414.71 414.71 414.71 414.71 414.71
295.99 295.99 295.99 295.99 295.99
469.96 469.96 469.96 469.96 469.96
319.97 319.97 319.97 319.97 319.97
680.10 680.10 680.10 680.10 680.10
216.81 216.81 216.81 216.81 216.81
218.25 218.25 218.25 218.25 218.25
415.95 415.95 415.95 415.95 415.95
490.27 490.27 490.27 490.27 490.27
106.99 106.99 106.99 106.99 106.99

e fueron aprobados mediante

RESOLUCIÓN JEFATURAL N° 427-2016-INEI

ÍNDICES UNIFICADOS DE PRECIOS DEL MES DE NOVIEMBRE DEL 201

ÁREAS GEOGRÁFICAS
(Base : Julio 1992 = 100,0)

Cod. 1 2 3 4 5 6 Cod. 1
01 824.87 824.87 824.87 824.87 824.87 824.87 02 484.88
03 468.62 468.62 468.62 468.62 468.62 468.62 04 527.62
05 435.35 216.03 414.32 604.83 (*) 661.37 06 803.63
07 590.75 590.75 590.75 590.75 590.75 590.75 08 745.48
09 213.22 213.22 213.22 213.22 213.22 213.22 10 404.52
11 247.33 247.33 247.33 247.33 247.33 247.33 12 326.41
13 1174.50 1174.50 1174.50 1174.50 1174.50 1174.50 14 287.28
17 588.14 660.39 715.76 849.02 668.05 874.20 16 362.41
19 677.39 677.39 677.39 677.39 677.39 677.39 18 290.80
21 462.57 385.11 408.40 431.73 408.40 410.96 20 1396.46
23 414.16 414.16 414.16 414.16 414.16 414.16 22 367.30
27 734.91 734.91 734.91 734.91 734.91 734.91 24 245.60
31 400.20 400.20 400.20 400.20 400.20 400.20 26 366.31
33 869.52 869.52 869.52 869.52 869.52 869.52 28 627.21
37 296.04 296.04 296.04 296.04 296.04 296.04 30 479.51
39 434.89 434.89 434.89 434.89 434.89 434.89 32 462.71
41 401.34 401.34 401.34 401.34 401.34 401.34 34 419.03
43 700.57 640.45 859.67 642.94 1058.93 894.10 38 423.64
45 316.42 316.42 316.42 316.42 316.42 316.42 40 378.13
47 562.24 562.24 562.24 562.24 562.24 562.24 42 287.42
49 304.74 304.74 304.74 304.74 304.74 304.74 44 369.89
51 266.56 266.56 266.56 266.56 266.56 266.56 46 490.72
53 655.67 655.67 655.67 655.67 655.67 655.67 48 369.67
55 520.63 520.63 520.63 520.63 520.63 520.63 50 725.86
57 335.29 335.29 335.29 335.29 335.29 335.29 52 303.26
59 238.35 238.35 238.35 238.35 238.35 238.35 54 377.56
61 214.36 214.36 214.36 214.36 214.36 214.36 56 415.36
65 223.93 223.93 223.93 223.93 223.93 223.93 60 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 472.75
71 675.78 675.78 675.78 675.78 675.78 675.78 64 319.97
73 543.95 543.95 543.95 543.95 543.95 543.95 66 682.35
77 316.28 316.28 316.28 316.28 316.28 316.28 68 218.55
70 218.25
72 416.93
78 491.50
80 106.87
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 404-2016-INEI.
ES DE NOVIEMBRE DEL 2016
FICAS
00,0)

2 3 4 5 6
484.88 484.88 484.88 484.88 484.88
925.40 1051.15 585.93 414.04 775.42
803.63 803.63 803.63 803.63 803.63
745.48 745.48 745.48 745.48 745.48
404.52 404.52 404.52 404.52 404.52
326.41 326.41 326.41 326.41 326.41
287.28 287.28 287.28 287.28 287.28
362.41 362.41 362.41 362.41 362.41
290.80 290.80 290.80 290.80 290.80
1396.46 1396.46 1396.46 1396.46 1396.46
367.30 367.30 367.30 367.30 367.30
245.60 245.60 245.60 245.60 245.60
366.31 366.31 366.31 366.31 366.31
627.21 627.21 591.75 627.21 627.21
479.51 479.51 479.51 479.51 479.51
462.71 462.71 462.71 462.71 462.71
419.03 419.03 419.03 419.03 419.03
945.25 862.11 568.87 (*) 688.36
404.26 448.33 335.16 272.89 331.41
287.42 287.42 287.42 287.42 287.42
369.89 369.89 369.89 369.89 369.89
490.72 490.72 490.72 490.72 490.72
369.67 369.67 369.67 369.67 369.67
725.86 725.86 725.86 725.86 725.86
303.26 303.26 303.26 303.26 303.26
377.56 377.56 377.56 377.56 377.56
415.36 415.36 415.36 415.36 415.36
295.99 295.99 295.99 295.99 295.99
472.75 472.75 472.75 472.75 472.75
319.97 319.97 319.97 319.97 319.97
682.35 682.35 682.35 682.35 682.35
218.55 218.55 218.55 218.55 218.55
218.25 218.25 218.25 218.25 218.25
416.93 416.93 416.93 416.93 416.93
491.50 491.50 491.50 491.50 491.50
106.87 106.87 106.87 106.87 106.87

e fueron aprobados mediante

 FORMATO DE V

PROYECTO MEJORAMIENTO, AMPLIACION DEL SISTEMA DE AGUA

MARGOS, PROVINCIA DE H

ALUMNA ENCARGADA RAMIREZ ABAL, GERALDINE

MODALIDAD DE EJECUCION : POR CONTRATA A SUMA ALZADA

CONTRATO PRINCIPAL
PRECIO
UNITARI PRESUPUES
DESCRIPCION DE METRAD
ITEM UNIDAD O TO TOTAL
PARTIDA O RE-
ESTRUCT
URADO S/. S/.

pza 1.00 965.28 965.28

glb 1.00 2,500.00 2,500.00
-
m2 1.00 7,392.54 7,392.54
m2 1.00 2,151.69 2,151.69
m3 1.00 2,962.95 2,962.95
m2 1.00 15,988.00 15,988.00

m3 2.00 5,800.00 11,600.00

m2 23.00 0.18 4.14

m3 23.00 0.91 20.93

m3 8.45 24.91 210.49

m3 9.19 17.44 160.27

m2 0.64 31.28 20.02

m2 0.37 311.05 115.09

m3 3.70 29.36 108.63
kg 131.90 4.08 538.15
m3 1.22 389.65 475.37
m2 24.25 31.83 771.88

m3 14.28 17.63 251.76

m2 12.18 21.52 262.11

m3 2.00 110.97 221.94

m2 2.00 110.97 221.94

m3 12.18 4.32 52.62

m2 1.50 54.08 81.12

m2 4.00 25.13 100.52

kg 2.00 20.17 40.34
m3 2.00 127.00 254.00
m3 2.00 307.00 614.00
m2 2.00 118.91 237.82
kg 4.00 60.00 240.00
u 4.00 60.00 240.00
u 4.00 288.00 1,152.00
m3 2.00 27.00 54.00
m2 2.00 30.00 60.00
kg 2.00 22.50 45.00
m3 3.00 34.45 103.35
m2 4.00 57.14 228.56
kg 2.00 239.40 478.80

m2 1.02 24.91 25.41

kg 1.02 161.33 164.56
p2 14.00 20.00 280.00
m2 2.00 242.18 484.36
m 180.00 1.29 232.20
m2 2.00 300.00 600.00

m2 4.50 0.18 0.81

m2 4.50 0.91 4.10

m2 1.80 24.91 44.84

m 2.16 17.44 37.67

m2 0.20 31.28 6.26

m2 0.26 311.05 80.87

m 0.96 29.36 28.19
m 18.05 4.08 73.64
m 0.78 389.65 303.93
m2 14.27 31.83 454.21
m2 58.08 4.20 243.94

m 4.61 17.63 81.27

6.29 21.52 135.36
p2 2.00 110.97 221.94
m2 2.00 110.97 221.94
m2 2.00 110.97 221.94

m2 4.00 20.17 80.68

m2 6.00 25.13 150.78
m 2.00 118.91 237.82
m2 3.00 127.00 381.00
m 3.00 307.00 921.00
m 6.00 60.00 360.00
m 9.00 60.00 540.00
m2 2.00 60.00 120.00
m 9.00 13.36 120.24
m 7.00 288.00 2,016.00
m 2.00 22.50 45.00
m 4.50 34.45 155.03
m 4.50 57.14 257.13
m3 2.00 239.40 478.80

m3 3.00 0.18 0.54

kg 3.00 0.91 2.73

pto 3.00 24.91 74.73

pto 3.60 17.44 62.78

u 0.30 311.05 93.32

pto 1.20 29.36 35.23
pto 22.59 4.08 92.17
pto 1.13 389.65 440.30
m 22.68 31.83 721.90
m 90.78 4.20 381.28

m 10.80 17.63 190.40

m 3.00 94.50 283.50

u 2.00 110.97 221.94

u 2.00 110.97 221.94
u 2.00 110.97 221.94

u 12.00 20.17 242.04

m3 3.00 56.30 168.90
u 6.00 127.00 762.00
u 12.00 60.00 720.00
m2 9.00 60.00 540.00
m2 15.00 13.36 200.40
m2 3.00 18.20 54.60
m3 9.00 27.00 243.00
m3 3.00 34.45 103.35
m3 3.00 6.71 20.13
m2 3.00 239.40 718.20

m3 1,037.00 0.30 311.10

m3 1,037.00 0.62 642.94

m2 1,037.00 14.53 15,067.61

m2 1,037.00 1.16 1,202.92
m3 1,037.00 1.16 1,202.92
kg 1,037.00 10.56 10,950.72
m3 1,037.00 1.31 1,358.47

kg 1,037.00 5.94 6,159.78

m3 1,037.00 2.31 2,395.47

kg 8.00 3.80 30.40

m3 8.00 3.61 28.88

kg 1,037.00 0.88 912.56

kg 26.10 0.18 4.70

m3 26.10 0.91 23.75

m2 48.41 24.91 1,205.89

kg 60.51 17.44 1,055.29

m2 2.03 31.28 63.50

m3 4.36 311.05 1,356.18

m3 5.13 29.36 150.62
m2 199.64 4.03 804.55
kg 6.91 389.65 2,692.48
p2 65.52 31.83 2,085.50
p2 568.78 4.03 2,292.18
m 3.10 332.69 1,031.34
m2 18.43 36.50 672.70
m 302.22 4.03 1,217.95

m2 44.77 17.63 789.30

m2 66.01 21.52 1,420.54

m2 2.00 110.97 221.94

m2 2.50 119.46 298.65
m 66.01 4.32 285.16

m2 1.00 3.46 3.46

m 0.96 24.91 23.91

m2 0.96 161.33 154.88
m2 13.00 20.00 260.00
m 2.00 242.18 484.36
m 170.00 1.29 219.30
m 1.00 300.00 300.00

m2 1.00 20.17 20.17

u 3.00 25.13 75.39
m2 1.00 56.30 56.30
u 1.00 161.34 161.34
pza 2.00 127.00 254.00
p2 2.00 307.00 614.00
m2 4.00 60.00 240.00
m2 4.00 60.00 240.00
m2 3.00 16.39 49.17
m2 3.00 13.36 40.08
m 3.00 27.00 81.00
m2 1.00 18.20 18.20
m2 2.00 22.50 45.00
m 2.30 34.45 79.24
m 4.00 57.14 228.56
m 1.00 45.00 45.00
m 1.00 30.00 30.00
pza 1.00 3.78 3.78
m 1.00 103.37 103.37
m 1.00 239.40 239.40

pza 486.40 0.30 145.92

pza 486.40 0.62 301.57

m 137.20 14.53 1,993.52

pza 349.20 14.53 5,073.88
u 137.20 14.53 1,993.52
u 349.20 1.16 405.07
m 137.20 1.16 159.15
m 349.20 1.16 405.07
pto 137.20 10.85 1,488.62
pto 349.20 10.56 3,687.55
u 486.40 1.31 637.18

pto 137.20 2.55 349.86

m 349.20 6.71 2,343.13
m 349.20 2.31 806.65
m 137.20 0.83 113.88

m 486.40 0.91 442.62

u 3,426.42 0.30 1,027.93

u 3,426.42 0.62 2,124.38

m3 1,479.62 14.53 21,498.88

u 1,946.80 14.53 28,287.00
u 1,479.62 0.70 1,035.73
u 1,946.80 1.16 2,258.29
m2 1,479.62 2.33 3,447.51
m2 1,946.80 1.16 2,258.29
m2 1,479.62 17.56 25,982.13
1,946.80 10.99 21,395.33
m 41.12 17.44 717.13

m2 1,479.62 2.71 4,009.77

m3 1,833.48 4.49 8,232.33
m3 113.32 9.76 1,106.00
m3 1,479.62 0.71 1,050.53
m3 1,946.80 0.71 1,382.23

m2 15.00 4.85 72.75

m2 13.00 11.35 147.55
m3 6.00 25.68 154.08
m3 17.00 4.16 70.72
m2 8.00 11.65 93.20
kg 3.00 8.20 24.60
m3 2.00 10.20 20.40
m2 5.00 9.50 47.50
kg 2.00 3.45 6.90
m3 1.00 4.15 4.15
m3 3.00 3.80 11.40
m2 75.00 3.58 268.50

m3 8.00 263.00 2,104.00

m2 5.00 40.00 200.00
kg 13.00 97.29 1,264.77
p2 2.00 97.29 194.58

m2 3,426.42 0.91 3,118.04

m2 656.00 1.08 708.48

m2 656.00 14.53 9,531.68
m 656.00 1.03 675.68
m2 656.00 17.71 11,617.76
m2 0.58 5.45 3.16

m 39.00 254.50 9,925.50

m 41.00 298.66 12,245.06
m2 2.00 328.35 656.70

m 3,848.00 0.30 1,154.40

m2 3,848.28 0.62 2,385.93

m2 1,764.60 11.83 20,875.22

m2 1,932.23 11.83 22,858.28
m 151.45 14.47 2,191.48
m2 1,764.60 1.64 2,893.94
m2 2,083.68 2.18 4,542.42
1,764.60 1.74 3,070.40
2,083.68 2.18 4,542.42
m 1,764.60 14.25 25,145.55
m2 1,932.23 20.86 40,306.32
m2 151.45 26.94 4,080.06
u 674.55 15.67 10,570.20
m 192.41 17.44 3,355.63
m 1,185.55 19.39 22,987.81
pza 511.00 18.46 9,433.06

u 1,764.60 16.92 29,857.03

p2 2,083.68 24.73 51,529.41
m2 1,764.60 1.68 2,964.53
m 2,083.68 2.05 4,271.54

m2 195.03 49.82 9,716.39

m2 66.00 1,098.05 72,471.30
m2 2.00 1,284.05 2,568.10
234.04 17.44 4,081.66

m2 1,764.60 1.44 2,541.02

m 2,083.68 1.44 3,000.50
m 4.00 25.00 100.00

m 820.00 1.29 1,057.80

pza 820.00 13.93 11,422.60

pza 820.00 0.73 598.60
m 820.00 14.81 12,144.20
m 23.06 25.31 583.65

pza 46.00 336.80 15,492.80

pza 36.00 281.23 10,124.28

pza 5.50 2.18 11.99

pza 5.50 0.87 4.79

5.17 24.91 128.78

6.20 17.44 108.13
5.50 1.87 10.29

pza 2.03 389.65 790.99

pza 90.36 4.20 379.51
pza 15.62 31.83 497.18

m 15.62 17.63 275.38

u 16.20 4.32 69.98

u 1.00 67.02 67.02

u 4.02 0.18 0.72

u 4.02 0.88 3.54

u 5.64 24.91 140.49

u 6.77 17.44 118.07
u 4.02 1.87 7.52

u 0.30 31.28 9.38

pza 1.28 363.93 465.83

pza 27.07 4.20 113.69
pza 65.37 31.50 2,059.16

pto 15.57 17.63 274.50

pto 16.51 4.32 71.32

m 2.00 279.32 558.64

m 2.00 93.16 186.32
m 2.00 292.41 584.82
u 2.00 31.82 63.64
u 8.00 20.56 164.48

u 44.92 0.18 8.09

u 44.92 0.91 40.88
pza 630.68 40.88 25,782.20
pza 275.48 49.15 13,539.84
pza 401.11 23.66 9,490.26
m 53.90 2.71 146.07

m3 53.90 31.28 1,685.99

m2 18.34 353.58 6,484.66

pto 33.00 29.36 968.88
u 778.24 4.02 3,128.52
m 42.23 364.10 15,375.94
m 131.65 31.83 4,190.42
m 7,004.51 4.02 28,158.13

u 78.93 17.63 1,391.54

u 1.00 1,224.41 1,224.41

u 1.00 474.17 474.17

m2 32.00 48.37 1,547.84

m2 1.00 23.88 23.88
m2 1.00 171.86 171.86
m3 1.00 1,020.85 1,020.85
m3 2.00 105.24 210.48
m3 1.00 158.00 158.00

m3 44.00 1.29 56.76

m3 44.00 0.18 7.92

m3 95.48 3.55 338.95

m2 23.76 23.66 562.16
m2 93.24 4.72 440.09
m2 790.00 6.23 4,921.70
m3 44.00 1.87 82.28

m3 6.60 294.77 1,945.48

m2 264.02 4.02 1,061.36

m3 2.51 334.44 839.44

m2 54.26 46.20 2,506.81
kg 843.63 4.15 3,501.06

m3 2.49 334.44 832.76

m3 33.60 54.93 1,845.65
m2 183.28 4.02 736.79
m3 0.19 275.26 52.30
m2 4.80 31.60 151.68
kg 71.28 4.36 310.78

p2 1.43 371.40 531.10

m 8.99 31.50 283.19
m2 21.00 4.36 91.56

m2 9.46 371.40 3,513.44

m2 125.92 31.50 3,966.48
m2 264.31 4.36 1,152.39

m2 0.42 371.40 155.99

m2 8.40 31.50 264.60
m 16.00 4.36 69.76

m2 50.24 30.65 1,539.86

m 43.20 30.65 1,324.08
m 4.80 23.42 112.42
m2 129.05 30.65 3,955.38
8.40 30.65 257.46

m 110.00 34.35 3,778.50

m2 26.57 16.92 449.56
m2 17.40 8.19 142.51
m 2.00 14.42 28.84
m2 10.00 99.18 991.80
u 5.00 83.08 415.40
m2 42.00 23.53 988.26
u 44.00 9.04 397.76
m 4.00 113.15 452.60

pza 16.20 82.19 1,331.48

u 21.60 101.07 2,183.11

p2 5.00 656.05 3,280.25

m2 30.60 15.73 481.34
m 148.50 5.39 800.42
m2 130.20 37.01 4,818.70

m2 1.00 1,328.55 1,328.55

m 3.33 24.91 82.95

m2 3.33 161.33 537.23
m2 50.00 20.00 1,000.00
m2 2.00 242.18 484.36
m 630.00 1.29 812.70
m 1.00 300.00 300.00

m 92.82 8.09 750.91

u 39.60 6.11 241.96
u 158.93 17.44 2,771.74
pza 132.44 8.71 1,153.55
pza 132.44 35.15 4,655.27
m 132.44 11.63 1,540.28
-
pza 21.00 91.36 1,918.56
-
pza 5.00 1,650.00 8,250.00
-
u 1.00 1,000.00 1,000.00

u 1.00 300.00 300.00

pza 6.00 50.00 300.00

pza 1.00 789.41 789.41
pto 2.00 920.70 1,841.40
m 1.00 500.00 500.00

m 2.00 300.00 600.00

u 2.00 250.00 500.00

u 0.50 1,000.00 500.00

u 2.00 250.00 500.00

pza 1.00 200.00 200.00

u 1.00 356.24 356.24
pto 10.00 60.00 600.00
-
pto 20.00 40.00 800.00
pto 1.00 100.00 100.00
-
m 1.00 500.00 500.00
-
m 2.00 200.00 400.00
pza 1.00 500.00 500.00
-
pza 10.00 30.00 300.00
pza 10.00 50.00 500.00
-
pza 2.00 300.00 600.00
pza 1.00 500.00 500.00
pza 2.00 200.00 400.00
 pza 2.00 200.00 400.00
COSTO DIRECTO 497,375.02
PORCENTAJE DE AVANCE 100

GASTOS GENERALES 9.4100% 46,802.99

UTILIDADES 9% 44763.75

SUB TOTAL precios unitarios 588,941.76

ST2 FR(factor de relación) 0.9745 a suma alzada 573,923.75
I.G.V. 18% 106009.5170128

VALORIZACION BRUTA DE OBRA

497,375.02
REAL

ENERO 25.8
FEBRERO 34.7
MARZO 39.5

420,044.78
INDICE
0.346 47
0.119 5
0.217 2
0.062 43
0.185 21
0.071 29
39
 FORMATO DE VALORIZACION DE AVANCE DE OBRA

DEL SISTEMA DE AGUA POTABLE Y ALCANTARILLADO DEL DISTRITO DE

RGOS, PROVINCIA DE HUANUCO-HUANUCO

RALDINE JULIO DEL PRIMER

VALORIZACION
2016 MES
MA ALZADA

VALORIZACIONES CALCULADAS
AV. ANTERIOR AV. ACTUAL
ACUMULADO ACTUAL
MES 1 MES

METRADO S/. % METRADO S/. % METRADO

0 0 0 - - 0 -
0 0 0 1.00 2,500.00 100 1.00
- -
0 0 0 0.50 3,696.27 50 0.50
0 0 0 1.00 2,151.69 100 1.00
0 0 0 - - 0 -
0 0 0 0.70 11,191.60 70 0.70

0 0 0 - - 0 -

0 0 0 23.00 4.14 100 23.00

0 0 0 23.00 20.93 100 23.00

0 0 0 8.45 210.49 100 8.45

0 0 0 9.19 160.27 100 9.19

0 0 0 0.64 20.02 100 0.64

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 4.50 0.81 100 4.50

0 0 0 4.50 4.10 100 4.50

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 3.00 0.54 100 3.00

0 0 0 3.00 2.73 100 3.00

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 1,010.00 303.00 97.3963356 1,010.00

0 0 0 1,010.00 626.20 97.3963356 1,010.00

0 0 0 1,010.00 14,675.30 97.3963356 1,010.00

0 0 0 1,010.00 1,171.60 97.3963356 1,010.00
0 0 0 500.00 580.00 48.2160077 500.00
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 26.10 4.70 100 26.10

0 0 0 26.10 23.75 100 26.10

0 0 0 48.41 1,205.89 100 48.41

0 0 0 - - 0 -

0 0 0 2.03 63.50 100 2.03

0 0 0 4.36 1,356.18 100 4.36

0 0 0 5.13 150.62 100 5.13
0 0 0 199.64 804.55 100 199.64
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 568.78 2,292.18 100 568.78
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 430.00 129.00 88.4046053 430.00

0 0 0 430.00 266.60 88.4046053 430.00

0 0 0 120.00 1,743.60 87.4635569 120.00

0 0 0 310.00 4,504.30 88.7743414 310.00
0 0 0 120.00 1,743.60 87.4635569 120.00
0 0 0 310.00 359.60 88.7743414 310.00
0 0 0 60.00 69.60 43.7317784 60.00
0 0 0 155.00 179.80 44.3871707 155.00
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 120.00 306.00 87.4635569 120.00

0 0 0 330.00 2,214.30 94.5017182 330.00
0 0 0 330.00 762.30 94.5017182 330.00
0 0 0 120.00 99.60 87.4635569 120.00

0 0 0 - - 0 -

0 0 0 2,900.00 870.00 84.6364427 2,900.00

0 0 0 2,900.00 1,798.00 84.6364427 2,900.00

0 0 0 1,380.00 20,051.40 93.2671902 1,380.00

0 0 0 1,870.00 27,171.10 96.0550647 1,870.00
0 0 0 150.00 105.00 10.1377381 150.00
0 0 0 1,278.00 1,482.48 65.6461886 1,278.00
0 0 0 150.00 349.50 10.1377381 150.00
0 0 0 1,278.00 1,482.48 65.6461886 1,278.00
0 0 0 150.00 2,634.00 10.1377381 150.00
0 0 0 1,278.00 14,045.22 65.6461886 1,278.00
0 0 0 - - 0 -

0 0 0 150.00 406.50 10.1377381 150.00

0 0 0 1,278.00 5,738.22 69.7035146 1,278.00
0 0 0 - - 0 -
0 0 0 150.00 106.50 10.1377381 150.00
0 0 0 1,278.00 907.38 65.6461886 1,278.00

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 1,428.00 1,299.48 41.6761518 1,428.00

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 103.00 1,218.49 5.83701689 103.00

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 1,500.00 25,380.00 85.0051003 1,500.00

0 0 0 1,902.00 47,036.46 91.2808109 1,902.00
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 111.27 5,543.47 57.0527611 111.27

0 0 0 26.00 28,549.30 39.3939394 26.00
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 5.50 11.99 100 5.50

0 0 0 5.50 4.79 100 5.50

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 4.02 0.72 100 4.02

0 0 0 4.02 3.54 100 4.02

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 44.92 8.09 100 44.92

0 0 0 44.92 40.88 100 44.92
0 0 0 321.80 13,155.18 51.0242912 321.80
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 44.00 56.76 100 44.00

0 0 0 44.00 7.92 100 44.00

0 0 0 76.57 271.82 80.1948052 76.57

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 44.00 82.28 100 44.00

0 0 0 6.60 1,945.48 100 6.60

0 0 0 264.02 1,061.36 100 264.02

0 0 0 2.51 839.44 100 2.51

0 0 0 54.26 2,506.81 100 54.26
0 0 0 843.63 3,501.06 100 843.63

0 0 0 2.49 832.76 100 2.49

0 0 0 33.60 1,845.65 100 33.60
0 0 0 183.28 736.79 100 183.28
0 0 0 - - 0 -
0 0 0 4.80 151.68 100 4.80
0 0 0 71.28 310.78 100 71.28

0 0 0 1.43 531.10 100 1.43

0 0 0 8.99 283.19 100 8.99
0 0 0 21.00 91.56 100 21.00

0 0 0 9.46 3,513.44 100 9.46

0 0 0 125.92 3,966.48 100 125.92
0 0 0 264.31 1,152.39 100 264.31

0 0 0 0.42 155.99 100 0.42

0 0 0 8.40 264.60 100 8.40
0 0 0 16.00 69.76 100 16.00

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 18.00 145.62 19.3923723 18.00

0 0 0 12.00 73.32 30.3030303 12.00
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0
0 0 0 - - 0 -
0 0 0 #DIV/0! -
0 0 0 2.00 3,300.00 40 2.00
0 0 0 #DIV/0! -
0 0 0 0.25 250.00 25 0.25

0 0 0 - - 0 -

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -

0 0 0 - - 0 -

0 0 0 1.00 250.00 50 1.00

0 0 0 - - 0 -

0 0 0 1.00 250.00 50 1.00

0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - #DIV/0! -
0 0 0 - - 0 -
0 0 0 0.25 25.00 25 0.25
0 0 0 #DIV/0! -
0 0 0 - - 0 -
0 0 0 #DIV/0! -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 #DIV/0! -
0 0 0 2.00 60.00 20 2.00
0 0 0 - - 0 -
0 0 0 #DIV/0! -
0 0 0 - - 0 -
0 0 0 - - 0 -
0 0 0 - - 0 -
 0 0 0 - - 0 -
0.00 146,009.41
0 29.36

0 13739.49

0 13140.85

0.00 172,889.74
168,481.05
0 31120.15

31.70% 204,009.90
157,667.88

NUEVOS FACTORES
145,335.49 0.247
49,985.33 0.085
91,149.72 0.155
26,042.78 0.044
77,708.28 0.132
29,823.18 0.051
0.287
420044.78
 MONTO CONTRATO

7/1/2016
FECHA DE INIO DE OBRA
PLAZO
FECHA DE EJECUCION DE
DE CULMINACION 240 DIAS CALENDARIO
OBRA 2/24/2017

S CALCULADAS

ACUMULADO ACTUAL SALDOS POR VALORIZAR

S/. % METRADO S/. %

- - 1.00 965.28 100

2,500.00 100.00 - - 0
- - - #DIV/0!
3,696.27 50.00 0.50 3,696.27 50
2,151.69 100.00 - - 0
- - 1.00 2,962.95 100
11,191.60 70.00 0.30 4,796.40 30

- - 2.00 11,600.00 100

4.14 100.00 - - 0
20.93 100.00 - - 0

210.49 100.00 - - 0
160.27 100.00 - - 0

20.02 100.00 - - 0

- - 0.37 115.09 100

- - 3.70 108.63 100
- - 131.90 538.15 100
- - 1.22 475.37 100
- - 24.25 771.88 100

- - 14.28 251.76 100

- - 12.18 262.11 100

- - 2.00 221.94 100

 - - 2.00 221.94 100

- - 12.18 52.62 100

- - 1.50 81.12 100

- - 4.00 100.52 100

- - 2.00 40.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 2.00 237.82 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 4.00 1,152.00 100
- - 2.00 54.00 100
- - 2.00 60.00 100
- - 2.00 45.00 100
- - 3.00 103.35 100
- - 4.00 228.56 100
- - 2.00 478.80 100

- - 1.02 25.41 100

- - 1.02 164.56 100
- - 14.00 280.00 100
- - 2.00 484.36 100
- - 180.00 232.20 100
- - 2.00 600.00 100

0.81 100.00 - - 0
4.10 100.00 - - 0

- - 1.80 44.84 100

- - 2.16 37.67 100

- - 0.20 6.26 100

- - 0.26 80.87 100

- - 0.96 28.19 100
- - 18.05 73.64 100
- - 0.78 303.93 100
- - 14.27 454.21 100
- - 58.08 243.94 100

- - 4.61 81.27 100

- - 6.29 135.36 100
 - - 2.00 221.94 100
- - 2.00 221.94 100
- - 2.00 221.94 100

- - 4.00 80.68 100

- - 6.00 150.78 100
- - 2.00 237.82 100
- - 3.00 381.00 100
- - 3.00 921.00 100
- - 6.00 360.00 100
- - 9.00 540.00 100
- - 2.00 120.00 100
- - 9.00 120.24 100
- - 7.00 2,016.00 100
- - 2.00 45.00 100
- - 4.50 155.03 100
- - 4.50 257.13 100
- - 2.00 478.80 100

0.54 100.00 - - 0
2.73 100.00 - - 0

- - 3.00 74.73 100

- - 3.60 62.78 100

- - 0.30 93.32 100

- - 1.20 35.23 100
- - 22.59 92.17 100
- - 1.13 440.30 100
- - 22.68 721.90 100
- - 90.78 381.28 100

- - 10.80 190.40 100

- - 3.00 283.50 100

- - 2.00 221.94 100

- - 2.00 221.94 100
- - 2.00 221.94 100

- - 12.00 242.04 100

- - 3.00 168.90 100
- - 6.00 762.00 100
- - 12.00 720.00 100
- - 9.00 540.00 100
- - 15.00 200.40 100
 - - 3.00 54.60 100
- - 9.00 243.00 100
- - 3.00 103.35 100
- - 3.00 20.13 100
- - 3.00 718.20 100

303.00 97.40 27.00 8.10 2.60366442

626.20 97.40 27.00 16.74 2.60366442

14,675.30 97.40 27.00 392.31 2.60366442

1,171.60 97.40 27.00 31.32 2.60366442
580.00 48.22 537.00 622.92 51.7839923
- - 1,037.00 10,950.72 100
- - 1,037.00 1,358.47 100

- - 1,037.00 6,159.78 100

- - 1,037.00 2,395.47 100

- - 8.00 30.40 100

- - 8.00 28.88 100

- - 1,037.00 912.56 100

4.70 100.00 - - 0
23.75 100.00 - - 0

1,205.89 100.00 - - 0
- - 60.51 1,055.29 100

63.50 100.00 - - 0

1,356.18 100.00 - - 0
150.62 100.00 - - 0
804.55 100.00 - - 0
- - 6.91 2,692.48 100
- - 65.52 2,085.50 100
2,292.18 100.00 - - 0
- - 3.10 1,031.34 100
- - 18.43 672.70 100
- - 302.22 1,217.95 100

- - 44.77 789.30 100

- - 66.01 1,420.54 100

- - 2.00 221.94 100

- - 2.50 298.65 100
 - - 66.01 285.16 100

- - 1.00 3.46 100

- - 0.96 23.91 100

- - 0.96 154.88 100
- - 13.00 260.00 100
- - 2.00 484.36 100
- - 170.00 219.30 100
- - 1.00 300.00 100

- - 1.00 20.17 100

- - 3.00 75.39 100
- - 1.00 56.30 100
- - 1.00 161.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 3.00 49.17 100
- - 3.00 40.08 100
- - 3.00 81.00 100
- - 1.00 18.20 100
- - 2.00 45.00 100
- - 2.30 79.24 100
- - 4.00 228.56 100
- - 1.00 45.00 100
- - 1.00 30.00 100
- - 1.00 3.78 100
- - 1.00 103.37 100
- - 1.00 239.40 100

129.00 88.40 56.40 16.92 11.5953947

266.60 88.40 56.40 34.97 11.5953947

1,743.60 87.46 17.20 249.92 12.5364431

4,504.30 88.77 39.20 569.58 11.2256586
1,743.60 87.46 17.20 249.92 12.5364431
359.60 88.77 39.20 45.47 11.2256586
69.60 43.73 77.20 89.55 56.2682216
179.80 44.39 194.20 225.27 55.6128293
- - 137.20 1,488.62 100
- - 349.20 3,687.55 100
- - 486.40 637.18 100

306.00 87.46 17.20 43.86 12.5364431

 2,214.30 94.50 19.20 128.83 5.49828179
762.30 94.50 19.20 44.35 5.49828179
99.60 87.46 17.20 14.28 12.5364431

- - 486.40 442.62 100

870.00 84.64 526.42 157.93 15.3635573

1,798.00 84.64 526.42 326.38 15.3635573

20,051.40 93.27 99.62 1,447.48 6.73280978

27,171.10 96.06 76.80 1,115.90 3.94493528
105.00 10.14 1,329.62 930.73 89.8622619
1,482.48 65.65 668.80 775.81 34.3538114
349.50 10.14 1,329.62 3,098.01 89.8622619
1,482.48 65.65 668.80 775.81 34.3538114
2,634.00 10.14 1,329.62 23,348.13 89.8622619
14,045.22 65.65 668.80 7,350.11 34.3538114
- - 41.12 717.13 100

406.50 10.14 1,329.62 3,603.27 89.8622619

5,738.22 69.70 555.48 2,494.11 30.2964854
- - 113.32 1,106.00 100
106.50 10.14 1,329.62 944.03 89.8622619
907.38 65.65 668.80 474.85 34.3538114

- - 15.00 72.75 100

- - 13.00 147.55 100
- - 6.00 154.08 100
- - 17.00 70.72 100
- - 8.00 93.20 100
- - 3.00 24.60 100
- - 2.00 20.40 100
- - 5.00 47.50 100
- - 2.00 6.90 100
- - 1.00 4.15 100
- - 3.00 11.40 100
- - 75.00 268.50 100

- - 8.00 2,104.00 100

- - 5.00 200.00 100
- - 13.00 1,264.77 100
- - 2.00 194.58 100

1,299.48 41.68 1,998.42 1,818.56 58.3238482

- - 656.00 708.48 100

 - - 656.00 9,531.68 100
- - 656.00 675.68 100
- - 656.00 11,617.76 100
- - 0.58 3.16 100

- - 39.00 9,925.50 100

- - 41.00 12,245.06 100
- - 2.00 656.70 100

- - 3,848.00 1,154.40 100

- - 3,848.28 2,385.93 100

1,218.49 5.84 1,661.60 19,656.73 94.1629831

- - 1,932.23 22,858.28 100
- - 151.45 2,191.48 100
- - 1,764.60 2,893.94 100
- - 2,083.68 4,542.42 100
- - 1,764.60 3,070.40 100
- - 2,083.68 4,542.42 100
- - 1,764.60 25,145.55 100
- - 1,932.23 40,306.32 100
- - 151.45 4,080.06 100
- - 674.55 10,570.20 100
- - 192.41 3,355.63 100
- - 1,185.55 22,987.81 100
- - 511.00 9,433.06 100

25,380.00 85.01 264.60 4,477.03 14.9948997

47,036.46 91.28 181.68 4,492.95 8.71918913
- - 1,764.60 2,964.53 100
- - 2,083.68 4,271.54 100

5,543.47 57.05 83.76 4,172.92 42.9472389

28,549.30 39.39 40.00 43,922.00 60.6060606
- - 2.00 2,568.10 100
- - 234.04 4,081.66 100

- - 1,764.60 2,541.02 100

- - 2,083.68 3,000.50 100
- - 4.00 100.00 100

- - 820.00 1,057.80 100

- - 820.00 11,422.60 100

- - 820.00 598.60 100
- - 820.00 12,144.20 100
 - - 23.06 583.65 100

- - 46.00 15,492.80 100

- - 36.00 10,124.28 100

11.99 100.00 - - 0
4.79 100.00 - - 0

- - 5.17 128.78 100

- - 6.20 108.13 100
- - 5.50 10.29 100

- - 2.03 790.99 100

- - 90.36 379.51 100
- - 15.62 497.18 100

- - 15.62 275.38 100

- - 16.20 69.98 100

- - 1.00 67.02 100

0.72 100.00 - - 0
3.54 100.00 - - 0

- - 5.64 140.49 100

- - 6.77 118.07 100
- - 4.02 7.52 100

- - 0.30 9.38 100

- - 1.28 465.83 100

- - 27.07 113.69 100
- - 65.37 2,059.16 100

- - 15.57 274.50 100

- - 16.51 71.32 100

- - 2.00 558.64 100

- - 2.00 186.32 100
- - 2.00 584.82 100
- - 2.00 63.64 100
- - 8.00 164.48 100

8.09 100.00 - - 0
40.88 100.00 - - 0
13,155.18 51.02 308.88 12,627.02 48.9757088
- - 275.48 13,539.84 100
- - 401.11 9,490.26 100
- - 53.90 146.07 100

- - 53.90 1,685.99 100

- - 18.34 6,484.66 100

- - 33.00 968.88 100
- - 778.24 3,128.52 100
- - 42.23 15,375.94 100
- - 131.65 4,190.42 100
- - 7,004.51 28,158.13 100

- - 78.93 1,391.54 100

- - 1.00 1,224.41 100

- - 1.00 474.17 100

- - 32.00 1,547.84 100

- - 1.00 23.88 100
- - 1.00 171.86 100
- - 1.00 1,020.85 100
- - 2.00 210.48 100
- - 1.00 158.00 100

56.76 100.00 - - 0
7.92 100.00 - - 0

271.82 80.19 18.91 67.13 19.8051948

- - 23.76 562.16 100
- - 93.24 440.09 100
- - 790.00 4,921.70 100
82.28 100.00 - - 0

1,945.48 100.00 - - 0
1,061.36 100.00 - - 0

839.44 100.00 - - 0
2,506.81 100.00 - - 0
3,501.06 100.00 - - 0

832.76 100.00 - - 0
1,845.65 100.00 - - 0
736.79 100.00 - - 0
 - - 0.19 52.30 100
151.68 100.00 - - 0
310.78 100.00 - - 0

531.10 100.00 - - 0
283.19 100.00 - - 0
91.56 100.00 - - 0

3,513.44 100.00 - - 0
3,966.48 100.00 - - 0
1,152.39 100.00 - - 0

155.99 100.00 - - 0
264.60 100.00 - - 0
69.76 100.00 - - 0

- - 50.24 1,539.86 100

- - 43.20 1,324.08 100
- - 4.80 112.42 100
- - 129.05 3,955.38 100
- - 8.40 257.46 100

- - 110.00 3,778.50 100

- - 26.57 449.56 100
- - 17.40 142.51 100
- - 2.00 28.84 100
- - 10.00 991.80 100
- - 5.00 415.40 100
- - 42.00 988.26 100
- - 44.00 397.76 100
- - 4.00 452.60 100

- - 16.20 1,331.48 100

- - 21.60 2,183.11 100

- - 5.00 3,280.25 100

- - 30.60 481.34 100
- - 148.50 800.42 100
- - 130.20 4,818.70 100

- - 1.00 1,328.55 100

- - 3.33 82.95 100

- - 3.33 537.23 100
- - 50.00 1,000.00 100
- - 2.00 484.36 100
- - 630.00 812.70 100
 - - 1.00 300.00 100

145.62 19.39 74.82 605.29 80.6076277

73.32 30.30 27.60 168.64 69.6969697
- - 158.93 2,771.74 100
- - 132.44 1,153.55 100
- - 132.44 4,655.27 100
- - 132.44 1,540.28 100

- - 21.00 1,918.56 100

- #DIV/0! - #DIV/0!
3,300.00 40.00 3.00 4,950.00 60
- #DIV/0! - #DIV/0!
250.00 25.00 0.75 750.00 75

- - 1.00 300.00 100

- - 6.00 300.00 100

- - 1.00 789.41 100
- - 2.00 1,841.40 100
- - 1.00 500.00 100

- - 2.00 600.00 100

250.00 50.00 1.00 250.00 50

- - 0.50 500.00 100

250.00 50.00 1.00 250.00 50

- - 1.00 200.00 100

- - 1.00 356.24 100
- - 10.00 600.00 100
- #DIV/0! - #DIV/0!
- - 20.00 800.00 100
25.00 25.00 0.75 75.00 75
- #DIV/0! - #DIV/0!
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
- - 2.00 400.00 100
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
60.00 20.00 8.00 240.00 80
- - 10.00 500.00 100
- #DIV/0! - #DIV/0!
- - 2.00 600.00 100
- - 1.00 500.00 100
- - 2.00 400.00 100
 - - 2.00 400.00 100
283,532.59 679,429.59
57.01 136.60

26680.42 63934.32

25517.93 61148.66

335,730.94 804,512.58

60431.5690599 144812.26
 FORMATO DE VA

PROYECTO MEJORAMIENTO, AMPLIACION DEL SISTEMA DE AGUA P

MARGOS, PROVINCIA DE HU

ALUMNA ENCARGADA RAMIREZ ABAL, GERALDINE

MODALIDAD DE EJECUCION : POR CONTRATA A SUMA ALZADA

CONTRATO PRINCIPAL
PRECIO
PRESUPU
UNITARI
DESCRIPCION DE METRAD ESTO
ITEM UNIDAD O
PARTIDA O RE- TOTAL
ESTRUCT
URADO S/. S/.

pza 1.00 965.28 965.28

glb 1.00 2,500.00 2,500.00
-
m2 1.00 7,392.54 7,392.54
m2 1.00 2,151.69 2,151.69
m3 1.00 2,962.95 2,962.95
m2 1.00 15,988.00 15,988.00

m3 2.00 5,800.00 11,600.00

m2 23.00 0.18 4.14

m3 23.00 0.91 20.93

m3 8.45 24.91 210.49

m3 9.19 17.44 160.27

m2 0.64 31.28 20.02

m2 0.37 311.05 115.09

m3 3.70 29.36 108.63
kg 131.90 4.08 538.15
m3 1.22 389.65 475.37
m2 24.25 31.83 771.88

m3 14.28 17.63 251.76

m2 12.18 21.52 262.11

m3 2.00 110.97 221.94

m2 2.00 110.97 221.94

m3 12.18 4.32 52.62

m2 1.50 54.08 81.12

m2 4.00 25.13 100.52

kg 2.00 20.17 40.34
m3 2.00 127.00 254.00
m3 2.00 307.00 614.00
m2 2.00 118.91 237.82
kg 4.00 60.00 240.00
u 4.00 60.00 240.00
u 4.00 288.00 1,152.00
m3 2.00 27.00 54.00
m2 2.00 30.00 60.00
kg 2.00 22.50 45.00
m3 3.00 34.45 103.35
m2 4.00 57.14 228.56
kg 2.00 239.40 478.80

m2 1.02 24.91 25.41

kg 1.02 161.33 164.56
p2 14.00 20.00 280.00
m2 2.00 242.18 484.36
m 180.00 1.29 232.20
m2 2.00 300.00 600.00

m2 4.50 0.18 0.81

m2 4.50 0.91 4.10

m2 1.80 24.91 44.84

m 2.16 17.44 37.67

m2 0.20 31.28 6.26

m2 0.26 311.05 80.87

m 0.96 29.36 28.19
m 18.05 4.08 73.64
m 0.78 389.65 303.93
m2 14.27 31.83 454.21
m2 58.08 4.20 243.94

m 4.61 17.63 81.27

6.29 21.52 135.36
p2 2.00 110.97 221.94
m2 2.00 110.97 221.94
m2 2.00 110.97 221.94

m2 4.00 20.17 80.68

m2 6.00 25.13 150.78
m 2.00 118.91 237.82
m2 3.00 127.00 381.00
m 3.00 307.00 921.00
m 6.00 60.00 360.00
m 9.00 60.00 540.00
m2 2.00 60.00 120.00
m 9.00 13.36 120.24
m 7.00 288.00 2,016.00
m 2.00 22.50 45.00
m 4.50 34.45 155.03
m 4.50 57.14 257.13
m3 2.00 239.40 478.80

m3 3.00 0.18 0.54

kg 3.00 0.91 2.73

pto 3.00 24.91 74.73

pto 3.60 17.44 62.78

u 0.30 311.05 93.32

pto 1.20 29.36 35.23
pto 22.59 4.08 92.17
pto 1.13 389.65 440.30
m 22.68 31.83 721.90
m 90.78 4.20 381.28

m 10.80 17.63 190.40

m 3.00 94.50 283.50

u 2.00 110.97 221.94

u 2.00 110.97 221.94
u 2.00 110.97 221.94

u 12.00 20.17 242.04

m3 3.00 56.30 168.90
u 6.00 127.00 762.00
u 12.00 60.00 720.00
m2 9.00 60.00 540.00
m2 15.00 13.36 200.40
m2 3.00 18.20 54.60
m3 9.00 27.00 243.00
m3 3.00 34.45 103.35
m3 3.00 6.71 20.13
m2 3.00 239.40 718.20

m3 1,037.00 0.30 311.10

m3 1,037.00 0.62 642.94

m2 1,037.00 14.53 15,067.61

m2 1,037.00 1.16 1,202.92
m3 1,037.00 1.16 1,202.92
kg 1,037.00 10.56 10,950.72
m3 1,037.00 1.31 1,358.47

kg 1,037.00 5.94 6,159.78

m3 1,037.00 2.31 2,395.47

kg 8.00 3.80 30.40

m3 8.00 3.61 28.88

kg 1,037.00 0.88 912.56

kg 26.10 0.18 4.70

m3 26.10 0.91 23.75

m2 48.41 24.91 1,205.89

kg 60.51 17.44 1,055.29

m2 2.03 31.28 63.50

m3 4.36 311.05 1,356.18

m3 5.13 29.36 150.62
m2 199.64 4.03 804.55
kg 6.91 389.65 2,692.48
p2 65.52 31.83 2,085.50
p2 568.78 4.03 2,292.18
m 3.10 332.69 1,031.34
m2 18.43 36.50 672.70
m 302.22 4.03 1,217.95

m2 44.77 17.63 789.30

m2 66.01 21.52 1,420.54

m2 2.00 110.97 221.94

m2 2.50 119.46 298.65
m 66.01 4.32 285.16

m2 1.00 3.46 3.46

m 0.96 24.91 23.91

m2 0.96 161.33 154.88
m2 13.00 20.00 260.00
m 2.00 242.18 484.36
m 170.00 1.29 219.30
m 1.00 300.00 300.00

m2 1.00 20.17 20.17

u 3.00 25.13 75.39
m2 1.00 56.30 56.30
u 1.00 161.34 161.34
pza 2.00 127.00 254.00
p2 2.00 307.00 614.00
m2 4.00 60.00 240.00
m2 4.00 60.00 240.00
m2 3.00 16.39 49.17
m2 3.00 13.36 40.08
m 3.00 27.00 81.00
m2 1.00 18.20 18.20
m2 2.00 22.50 45.00
m 2.30 34.45 79.24
m 4.00 57.14 228.56
m 1.00 45.00 45.00
m 1.00 30.00 30.00
pza 1.00 3.78 3.78
m 1.00 103.37 103.37
m 1.00 239.40 239.40

pza 486.40 0.30 145.92

pza 486.40 0.62 301.57

m 137.20 14.53 1,993.52

pza 349.20 14.53 5,073.88
u 137.20 14.53 1,993.52
u 349.20 1.16 405.07
m 137.20 1.16 159.15
m 349.20 1.16 405.07
pto 137.20 10.85 1,488.62
pto 349.20 10.56 3,687.55
u 486.40 1.31 637.18

pto 137.20 2.55 349.86

m 349.20 6.71 2,343.13
m 349.20 2.31 806.65
m 137.20 0.83 113.88

m 486.40 0.91 442.62

u 3,426.42 0.30 1,027.93

u 3,426.42 0.62 2,124.38

m3 1,479.62 14.53 21,498.88

u 1,946.80 14.53 28,287.00
u 1,479.62 0.70 1,035.73
u 1,946.80 1.16 2,258.29
m2 1,479.62 2.33 3,447.51
m2 1,946.80 1.16 2,258.29
m2 1,479.62 17.56 25,982.13
1,946.80 10.99 21,395.33
m 41.12 17.44 717.13

m2 1,479.62 2.71 4,009.77

m3 1,833.48 4.49 8,232.33
m3 113.32 9.76 1,106.00
m3 1,479.62 0.71 1,050.53
m3 1,946.80 0.71 1,382.23

m2 15.00 4.85 72.75

m2 13.00 11.35 147.55
m3 6.00 25.68 154.08
m3 17.00 4.16 70.72
m2 8.00 11.65 93.20
kg 3.00 8.20 24.60
m3 2.00 10.20 20.40
m2 5.00 9.50 47.50
kg 2.00 3.45 6.90
m3 1.00 4.15 4.15
m3 3.00 3.80 11.40
m2 75.00 3.58 268.50

m3 8.00 263.00 2,104.00

m2 5.00 40.00 200.00
kg 13.00 97.29 1,264.77
p2 2.00 97.29 194.58

m2 3,426.42 0.91 3,118.04

m2 656.00 1.08 708.48

m2 656.00 14.53 9,531.68
m 656.00 1.03 675.68
m2 656.00 17.71 11,617.76
m2 0.58 5.45 3.16

m 39.00 254.50 9,925.50

m 41.00 298.66 12,245.06
m2 2.00 328.35 656.70

m 3,848.00 0.30 1,154.40

m2 3,848.28 0.62 2,385.93

m2 1,764.60 11.83 20,875.22

m2 1,932.23 11.83 22,858.28
m 151.45 14.47 2,191.48
m2 1,764.60 1.64 2,893.94
m2 2,083.68 2.18 4,542.42
1,764.60 1.74 3,070.40
2,083.68 2.18 4,542.42
m 1,764.60 14.25 25,145.55
m2 1,932.23 20.86 40,306.32
m2 151.45 26.94 4,080.06
u 674.55 15.67 10,570.20
m 192.41 17.44 3,355.63
m 1,185.55 19.39 22,987.81
pza 511.00 18.46 9,433.06

u 1,764.60 16.92 29,857.03

p2 2,083.68 24.73 51,529.41
m2 1,764.60 1.68 2,964.53
m 2,083.68 2.05 4,271.54

m2 195.03 49.82 9,716.39

m2 66.00 1,098.05 72,471.30
m2 2.00 1,284.05 2,568.10
234.04 17.44 4,081.66

m2 1,764.60 1.44 2,541.02

m 2,083.68 1.44 3,000.50
m 4.00 25.00 100.00

m 820.00 1.29 1,057.80

pza 820.00 13.93 11,422.60

pza 820.00 0.73 598.60
m 820.00 14.81 12,144.20
m 23.06 25.31 583.65

pza 46.00 336.80 15,492.80

pza 36.00 281.23 10,124.28

pza 5.50 2.18 11.99

pza 5.50 0.87 4.79

5.17 24.91 128.78

6.20 17.44 108.13
5.50 1.87 10.29

pza 2.03 389.65 790.99

pza 90.36 4.20 379.51
pza 15.62 31.83 497.18

m 15.62 17.63 275.38

u 16.20 4.32 69.98

u 1.00 67.02 67.02

u 4.02 0.18 0.72

u 4.02 0.88 3.54

u 5.64 24.91 140.49

u 6.77 17.44 118.07
u 4.02 1.87 7.52

u 0.30 31.28 9.38

pza 1.28 363.93 465.83

pza 27.07 4.20 113.69
pza 65.37 31.50 2,059.16

pto 15.57 17.63 274.50

pto 16.51 4.32 71.32

m 2.00 279.32 558.64

m 2.00 93.16 186.32
m 2.00 292.41 584.82
u 2.00 31.82 63.64
u 8.00 20.56 164.48

u 44.92 0.18 8.09

u 44.92 0.91 40.88
pza 630.68 40.88 25,782.20
pza 275.48 49.15 13,539.84
pza 401.11 23.66 9,490.26
m 53.90 2.71 146.07

m3 53.90 31.28 1,685.99

m2 18.34 353.58 6,484.66

pto 33.00 29.36 968.88
u 778.24 4.02 3,128.52
m 42.23 364.10 15,375.94
m 131.65 31.83 4,190.42
m 7,004.51 4.02 28,158.13

u 78.93 17.63 1,391.54

u 1.00 1,224.41 1,224.41

u 1.00 474.17 474.17

m2 32.00 48.37 1,547.84

m2 1.00 23.88 23.88
m2 1.00 171.86 171.86
m3 1.00 1,020.85 1,020.85
m3 2.00 105.24 210.48
m3 1.00 158.00 158.00

m3 44.00 1.29 56.76

m3 44.00 0.18 7.92

m3 95.48 3.55 338.95

m2 23.76 23.66 562.16
m2 93.24 4.72 440.09
m2 790.00 6.23 4,921.70
m3 44.00 1.87 82.28

m3 6.60 294.77 1,945.48

m2 264.02 4.02 1,061.36

m3 2.51 334.44 839.44

m2 54.26 46.20 2,506.81
kg 843.63 4.15 3,501.06

m3 2.49 334.44 832.76

m3 33.60 54.93 1,845.65
m2 183.28 4.02 736.79
m3 0.19 275.26 52.30
m2 4.80 31.60 151.68
kg 71.28 4.36 310.78

p2 1.43 371.40 531.10

m 8.99 31.50 283.19
m2 21.00 4.36 91.56

m2 9.46 371.40 3,513.44

m2 125.92 31.50 3,966.48
m2 264.31 4.36 1,152.39

m2 0.42 371.40 155.99

m2 8.40 31.50 264.60
m 16.00 4.36 69.76

m2 50.24 30.65 1,539.86

m 43.20 30.65 1,324.08
m 4.80 23.42 112.42
m2 129.05 30.65 3,955.38
8.40 30.65 257.46

m 110.00 34.35 3,778.50

m2 26.57 16.92 449.56
m2 17.40 8.19 142.51
m 2.00 14.42 28.84
m2 10.00 99.18 991.80
u 5.00 83.08 415.40
m2 42.00 23.53 988.26
u 44.00 9.04 397.76
m 4.00 113.15 452.60

pza 16.20 82.19 1,331.48

u 21.60 101.07 2,183.11

p2 5.00 656.05 3,280.25

m2 30.60 15.73 481.34
m 148.50 5.39 800.42
m2 130.20 37.01 4,818.70

m2 1.00 1,328.55 1,328.55

m 3.33 24.91 82.95

m2 3.33 161.33 537.23
m2 50.00 20.00 1,000.00
m2 2.00 242.18 484.36
m 630.00 1.29 812.70
m 1.00 300.00 300.00

m 92.82 8.09 750.91

u 39.60 6.11 241.96
u 158.93 17.44 2,771.74
pza 132.44 8.71 1,153.55
pza 132.44 35.15 4,655.27
m 132.44 11.63 1,540.28
-
pza 21.00 91.36 1,918.56
-
pza 5.00 1,650.00 8,250.00
-
u 1.00 1,000.00 1,000.00

u 1.00 300.00 300.00

pza 6.00 50.00 300.00

pza 1.00 789.41 789.41
pto 2.00 920.70 1,841.40
m 1.00 500.00 500.00

m 2.00 300.00 600.00

u 2.00 250.00 500.00

u 0.50 1,000.00 500.00

u 2.00 250.00 500.00

pza 1.00 200.00 200.00

u 1.00 356.24 356.24
pto 10.00 60.00 600.00
-
pto 20.00 40.00 800.00
pto 1.00 100.00 100.00
-
m 1.00 500.00 500.00
-
m 2.00 200.00 400.00
pza 1.00 500.00 500.00
-
pza 10.00 30.00 300.00
pza 10.00 50.00 500.00
-
pza 2.00 300.00 600.00
pza 1.00 500.00 500.00
pza 2.00 200.00 400.00
 pza 2.00 200.00 400.00
COSTO DIRECTO 497,375.02
PORCENTAJE DE AVANCE 100

GASTOS GENERALES 9.4100% 46802.99

UTILIDADES 9% 44763.75

SUB TOTAL 588,941.76

0.9745
I.G.V. 18% 106009.517

VALORIZACION BRUTA DE OBRA

 FORMATO DE VALORIZACION DE AVANCE DE OBRA

DEL SISTEMA DE AGUA POTABLE Y ALCANTARILLADO DEL DISTRITO DE

ARGOS, PROVINCIA DE HUANUCO-HUANUCO

ALDINE JULIO DEL PRIMER

VALORIZACION
2016 MES
MA ALZADA

VALORIZACIONES CALCULADAS
AV. ANTERIOR AV. ACTUAL
ACUMULADO ACTUAL
MES 1 MES

METRADO S/. % METRADO S/. % METRADO

- - - 1.00 965.28 100 1.00

1.00 2,500.00 100.00 - - 0 1.00
- - - - -
0.50 3,696.27 50.00 - - 0 0.50
1.00 2,151.69 100.00 - - 0 1.00
- - - 0.70 2,074.07 70 0.70
0.70 11,191.60 70.00 - - 0 0.70
- - -
- - - - - 0 -
- - -
- - -
23.00 4.14 100.00 - - 0 23.00
23.00 20.93 100.00 - - 0 23.00
- - -
8.45 210.49 100.00 - - 0 8.45
9.19 160.27 100.00 - - 0 9.19
- - -
0.64 20.02 100.00 - - 0 0.64
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - 1.22 475.37 100 1.22
- - - 24.25 771.88 100 24.25
- - - -
- - - 14.28 251.76 100 14.28
- - - 12.18 262.11 100 12.18
- - - -
- - - - - 0 -
 - - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
4.50 0.81 100.00 - - 0 4.50
4.50 4.10 100.00 - - 0 4.50
- - -
- - -
- - - 1.80 44.84 100 1.80
- - - 2.16 37.67 100 2.16
- - -
- - - 0.20 6.26 100 0.20
- - -
- - - 0.13 40.44 50 0.13
- - - 0.48 14.10 50 0.48
- - - 9.00 36.72 49.8614958 9.00
- - - 0.78 303.93 100 0.78
- - - 14.27 454.21 100 14.27
- - - 58.08 243.94 100 58.08
- - -
- - - - - 0 -
- - - 6.29 135.36 100 6.29
- - - -
 - - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - -
3.00 0.54 100.00 - - 0 3.00
3.00 2.73 100.00 - - 0 3.00
- - - -
- - - 2.00 49.82 66.6666667 2.00
- - - 2.40 41.85 66.6666667 2.40
- - - -
- - - 0.20 62.21 66.6666667 0.20
- - - 0.80 23.49 66.6666667 0.80
- - - 14.00 57.12 61.9743249 14.00
- - - 0.80 311.72 70.7964602 0.80
- - - 15.00 477.45 66.1375661 15.00
- - - 60.00 252.00 66.0938533 60.00
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
1,010.00 303.00 97.40 - - 0 1,010.00
1,010.00 626.20 97.40 - - 0 1,010.00
- - -
1,010.00 14,675.30 97.40 - - 0 1,010.00
1,010.00 1,171.60 97.40 - - 0 1,010.00
500.00 580.00 48.22 510.00 591.60 49.1803279 1,010.00
- - - 1,010.00 10,665.60 97.3963356 1,010.00
- - - 600.00 786.00 57.8592093 600.00
- - -
- - - 1,010.00 5,999.40 97.3963356 1,010.00
- - - 1,010.00 2,333.10 97.3963356 1,010.00
- - -
- - - 4.00 15.20 50 4.00
- - - 4.00 14.44 50 4.00
- - -
- - - 1,010.00 888.80 97.3963356 1,010.00
- - -
- - -
26.10 4.70 100.00 - - 0 26.10
26.10 23.75 100.00 - - 0 26.10
- - -
48.41 1,205.89 100.00 - - 0 48.41
- - - - - 0 -
- - -
2.03 63.50 100.00 - - 0 2.03
- - -
4.36 1,356.18 100.00 - - 0 4.36
5.13 150.62 100.00 - - 0 5.13
199.64 804.55 100.00 - - 0 199.64
- - - 6.91 2,692.48 100 6.91
- - - 65.52 2,085.50 100 65.52
568.78 2,292.18 100.00 - - 0 568.78
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
- - - 44.77 789.30 100 44.77
- - - 66.01 1,420.54 100 66.01
- - - -
- - - - - 0 -
- - - - - 0 -
 - - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
430.00 129.00 88.40 - - 0 430.00
430.00 266.60 88.40 - - 0 430.00
- - -
120.00 1,743.60 87.46 - - 0 120.00
310.00 4,504.30 88.77 - - 0 310.00
120.00 1,743.60 87.46 - - 0 120.00
310.00 359.60 88.77 - - 0 310.00
60.00 69.60 43.73 - - 0 60.00
155.00 179.80 44.39 - - 0 155.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
120.00 306.00 87.46 - - 0 120.00
 330.00 2,214.30 94.50 - - 0 330.00
330.00 762.30 94.50 - - 0 330.00
120.00 99.60 87.46 - - 0 120.00
- - -
- - - - - 0 -
- - -
2,900.00 870.00 84.64 400.00 120.00 11.6739921 3,300.00
2,900.00 1,798.00 84.64 400.00 248.00 11.6739921 3,300.00
- - -
1,380.00 20,051.40 93.27 49.00 711.97 3.3116611 1,429.00
1,870.00 27,171.10 96.06 26.00 377.78 1.33552496 1,896.00
150.00 105.00 10.14 1,000.00 700.00 67.5849205 1,150.00
1,278.00 1,482.48 65.65 300.00 348.00 15.4099034 1,578.00
150.00 349.50 10.14 1,000.00 2,330.00 67.5849205 1,150.00
1,278.00 1,482.48 65.65 300.00 348.00 15.4099034 1,578.00
150.00 2,634.00 10.14 1,000.00 17,560.00 67.5849205 1,150.00
1,278.00 14,045.22 65.65 300.00 3,297.00 15.4099034 1,578.00
- - - - - 0 -
- - -
150.00 406.50 10.14 1,000.00 2,710.00 67.5849205 1,150.00
1,278.00 5,738.22 69.70 200.00 898.00 10.9082183 1,478.00
- - - - - 0 -
150.00 106.50 10.14 1,000.00 710.00 67.5849205 1,150.00
1,278.00 907.38 65.65 300.00 213.00 15.4099034 1,578.00
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
1,428.00 1,299.48 41.68 1,600.00 1,456.00 46.6959684 3,028.00
- - - -
- - - -
- - - 400.00 432.00 60.9756098 400.00
 - - - -
- - - 400.00 5,812.00 60.9756098 400.00
- - - 400.00 412.00 60.9756098 400.00
- - - 400.00 7,084.00 60.9756098 400.00
- - - - - 0 -
- - -
- - - 20.00 5,090.00 51.2820513 20.00
- - - 21.00 6,271.86 51.2195122 21.00
- - - - - 0 -
- - - -
- - - 1,500.00 450.00 38.981289 1,500.00
- - - 1,500.00 930.00 38.9784527 1,500.00
- - - -
103.00 1,218.49 5.84 900.00 10,647.00 51.0030602 1,003.00
- - - - - 0 -
- - - - - 0 -
- - - 1,003.00 1,644.92 56.8400771 1,003.00
- - - - - 0 -
- - - 1,003.00 1,745.22 56.8400771 1,003.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
1,500.00 25,380.00 85.01 - - 0 1,500.00
1,902.00 47,036.46 91.28 - - 0 1,902.00
- - - 500.00 840.00 28.3350334 500.00
- - - - - 0 -
- - -
111.27 5,543.47 57.05 - - 0 111.27
26.00 28,549.30 39.39 8.00 8,784.40 12.1212121 34.00
- - - - - 0 -
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - -
5.50 11.99 100.00 - - 0 5.50
5.50 4.79 100.00 - - 0 5.50
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
4.02 0.72 100.00 - - 0 4.02
4.02 3.54 100.00 - - 0 4.02
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
44.92 8.09 100.00 - - 0 44.92
44.92 40.88 100.00 - - 0 44.92
 - - -
321.80 13,155.18 51.02 308.88 12,627.02 48.9757088 630.68
- - - 275.48 13,539.84 100 275.48
- - - 401.11 9,490.26 100 401.11
- - - 53.90 146.07 100 53.90
- - - -
- - - 53.90 1,685.99 100 53.90
- - - -
- - - - - 0 -
- - - - - 0 -
- - - 778.24 3,128.52 100 778.24
- - - - - 0 -
- - - - - 0 -
- - - 6,000.00 24,120.00 85.6590968 6,000.00
- - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
44.00 56.76 100.00 - - 0 44.00
44.00 7.92 100.00 - - 0 44.00
- - -
76.57 271.82 80.19 18.91 67.13 19.8051948 95.48
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
44.00 82.28 100.00 - - 0 44.00
- - -
6.60 1,945.48 100.00 - - 0 6.60
264.02 1,061.36 100.00 - - 0 264.02
- - -
2.51 839.44 100.00 - - 0 2.51
54.26 2,506.81 100.00 - - 0 54.26
843.63 3,501.06 100.00 - - 0 843.63
- - -
2.49 832.76 100.00 - - 0 2.49
33.60 1,845.65 100.00 - - 0 33.60
183.28 736.79 100.00 - - 0 183.28
- - -
 - - - - - 0 -
4.80 151.68 100.00 - - 0 4.80
71.28 310.78 100.00 - - 0 71.28
- - -
1.43 531.10 100.00 - - 0 1.43
8.99 283.19 100.00 - - 0 8.99
21.00 91.56 100.00 - - 0 21.00
- - -
9.46 3,513.44 100.00 - - 0 9.46
125.92 3,966.48 100.00 - - 0 125.92
264.31 1,152.39 100.00 - - 0 264.31
- - -
0.42 155.99 100.00 - - 0 0.42
8.40 264.60 100.00 - - 0 8.40
16.00 69.76 100.00 - - 0 16.00
- - -
- - - 50.24 1,539.86 100 50.24
- - - 43.20 1,324.08 100 43.20
- - - - - 0 -
- - - 129.05 3,955.38 100 129.05
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - -
18.00 145.62 19.39 - - 0 18.00
12.00 73.32 30.30 - - 0 12.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
2.00 3,300.00 40.00 - - 0 2.00
- - #DIV/0! #DIV/0! -
0.25 250.00 25.00 - - 0 0.25
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - -
1.00 250.00 50.00 - - 0 1.00
- - - - - 0 -
- - -
1.00 250.00 50.00 - - 0 1.00
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - #DIV/0! - #DIV/0! -
- - - - - 0 -
0.25 25.00 25.00 - - 0 0.25
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
2.00 60.00 20.00 4.00 120.00 40 6.00
- - - - - 0 -
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
146,009.41 193,697.73
29.3559998248 38.94

13739.485481 18226.96

13140.8469 17432.80

172,889.74 229,357.48
223,508.86
31120.1536286 41284.35
 MONTO CONTRATO

7/1/2016
FECHA DE INIO DE OBRA
PLAZO
FECHA DE EJECUCION DE
DE CULMINACION 240 DIAS CALENDARIO
OBRA 2/24/2017

S CALCULADAS

ACUMULADO ACTUAL SALDOS POR VALORIZAR

S/. % METRADO S/. %

965.28 100.00 - - 0
2,500.00 100.00 - - 0
- - - #DIV/0!
3,696.27 50.00 0.50 3,696.27 50
2,151.69 100.00 - - 0
2,074.07 70.00 0.30 888.89 30
11,191.60 70.00 0.30 4,796.40 30
-
- - 2.00 11,600.00 100
-
-
4.14 100.00 - - 0
20.93 100.00 - - 0
-
210.49 100.00 - - 0
160.27 100.00 - - 0
-
20.02 100.00 - - 0
-
- - 0.37 115.09 100
- - 3.70 108.63 100
- - 131.90 538.15 100
475.37 100.00 - - 0
771.88 100.00 - - 0
-
251.76 100.00 - - 0
262.11 100.00 - - 0
-
- - 2.00 221.94 100
 - - 2.00 221.94 100
-
- - 12.18 52.62 100
-
- - 1.50 81.12 100
-
- - 4.00 100.52 100
- - 2.00 40.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 2.00 237.82 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 4.00 1,152.00 100
- - 2.00 54.00 100
- - 2.00 60.00 100
- - 2.00 45.00 100
- - 3.00 103.35 100
- - 4.00 228.56 100
- - 2.00 478.80 100
-
- - 1.02 25.41 100
- - 1.02 164.56 100
- - 14.00 280.00 100
- - 2.00 484.36 100
- - 180.00 232.20 100
- - 2.00 600.00 100
-
0.81 100.00 - - 0
4.10 100.00 - - 0
-
-
44.84 100.00 - - 0
37.67 100.00 - - 0
-
6.26 100.00 - - 0
-
40.44 50.00 0.13 40.44 50
14.10 50.00 0.48 14.10 50
36.72 49.86 9.05 36.92 50.1385042
303.93 100.00 - - 0
454.21 100.00 - - 0
243.94 100.00 - - 0
-
- - 4.61 81.27 100
135.36 100.00 - - 0
-
 - - 2.00 221.94 100
- - 2.00 221.94 100
- - 2.00 221.94 100
-
- - 4.00 80.68 100
- - 6.00 150.78 100
- - 2.00 237.82 100
- - 3.00 381.00 100
- - 3.00 921.00 100
- - 6.00 360.00 100
- - 9.00 540.00 100
- - 2.00 120.00 100
- - 9.00 120.24 100
- - 7.00 2,016.00 100
- - 2.00 45.00 100
- - 4.50 155.03 100
- - 4.50 257.13 100
- - 2.00 478.80 100
-
-
0.54 100.00 - - 0
2.73 100.00 - - 0
-
49.82 66.67 1.00 24.91 33.3333333
41.85 66.67 1.20 20.93 33.3333333
-
62.21 66.67 0.10 31.11 33.3333333
23.49 66.67 0.40 11.74 33.3333333
57.12 61.97 8.59 35.05 38.0256751
311.72 70.80 0.33 128.58 29.2035398
477.45 66.14 7.68 244.45 33.8624339
252.00 66.09 30.78 129.28 33.9061467
-
- - 10.80 190.40 100
-
- - 3.00 283.50 100
-
- - 2.00 221.94 100
- - 2.00 221.94 100
- - 2.00 221.94 100
-
- - 12.00 242.04 100
- - 3.00 168.90 100
- - 6.00 762.00 100
- - 12.00 720.00 100
- - 9.00 540.00 100
- - 15.00 200.40 100
 - - 3.00 54.60 100
- - 9.00 243.00 100
- - 3.00 103.35 100
- - 3.00 20.13 100
- - 3.00 718.20 100
-
303.00 97.40 27.00 8.10 2.60366442
626.20 97.40 27.00 16.74 2.60366442
-
14,675.30 97.40 27.00 392.31 2.60366442
1,171.60 97.40 27.00 31.32 2.60366442
1,171.60 97.40 27.00 31.32 2.60366442
10,665.60 97.40 27.00 285.12 2.60366442
786.00 57.86 437.00 572.47 42.1407907
-
5,999.40 97.40 27.00 160.38 2.60366442
2,333.10 97.40 27.00 62.37 2.60366442
-
15.20 50.00 4.00 15.20 50
14.44 50.00 4.00 14.44 50
-
888.80 97.40 27.00 23.76 2.60366442
-
-
4.70 100.00 - - 0
23.75 100.00 - - 0
-
1,205.89 100.00 - - 0
- - 60.51 1,055.29 100
-
63.50 100.00 - - 0
-
1,356.18 100.00 - - 0
150.62 100.00 - - 0
804.55 100.00 - - 0
2,692.48 100.00 - - 0
2,085.50 100.00 - - 0
2,292.18 100.00 - - 0
- - 3.10 1,031.34 100
- - 18.43 672.70 100
- - 302.22 1,217.95 100
-
789.30 100.00 - - 0
1,420.54 100.00 - - 0
-
- - 2.00 221.94 100
- - 2.50 298.65 100
 -
- - 66.01 285.16 100
-
- - 1.00 3.46 100
-
- - 0.96 23.91 100
- - 0.96 154.88 100
- - 13.00 260.00 100
- - 2.00 484.36 100
- - 170.00 219.30 100
- - 1.00 300.00 100
-
- - 1.00 20.17 100
- - 3.00 75.39 100
- - 1.00 56.30 100
- - 1.00 161.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 3.00 49.17 100
- - 3.00 40.08 100
- - 3.00 81.00 100
- - 1.00 18.20 100
- - 2.00 45.00 100
- - 2.30 79.24 100
- - 4.00 228.56 100
- - 1.00 45.00 100
- - 1.00 30.00 100
- - 1.00 3.78 100
- - 1.00 103.37 100
- - 1.00 239.40 100
-
129.00 88.40 56.40 16.92 11.5953947
266.60 88.40 56.40 34.97 11.5953947
-
1,743.60 87.46 17.20 249.92 12.5364431
4,504.30 88.77 39.20 569.58 11.2256586
1,743.60 87.46 17.20 249.92 12.5364431
359.60 88.77 39.20 45.47 11.2256586
69.60 43.73 77.20 89.55 56.2682216
179.80 44.39 194.20 225.27 55.6128293
- - 137.20 1,488.62 100
- - 349.20 3,687.55 100
- - 486.40 637.18 100
-
306.00 87.46 17.20 43.86 12.5364431
 2,214.30 94.50 19.20 128.83 5.49828179
762.30 94.50 19.20 44.35 5.49828179
99.60 87.46 17.20 14.28 12.5364431
-
- - 486.40 442.62 100
-
990.00 96.31 126.42 37.93 3.6895652
2,046.00 96.31 126.42 78.38 3.6895652
-
20,763.37 96.58 50.62 735.51 3.42114867
27,548.88 97.39 50.80 738.12 2.60941031
805.00 77.72 329.62 230.73 22.2773415
1,830.48 81.06 368.80 427.81 18.943908
2,679.50 77.72 329.62 768.01 22.2773415
1,830.48 81.06 368.80 427.81 18.943908
20,194.00 77.72 329.62 5,788.13 22.2773415
17,342.22 81.06 368.80 4,053.11 18.943908
- - 41.12 717.13 100
-
3,116.50 77.72 329.62 893.27 22.2773415
6,636.22 80.61 355.48 1,596.11 19.3882671
- - 113.32 1,106.00 100
816.50 77.72 329.62 234.03 22.2773415
1,120.38 81.06 368.80 261.85 18.943908
-
- - 15.00 72.75 100
- - 13.00 147.55 100
- - 6.00 154.08 100
- - 17.00 70.72 100
- - 8.00 93.20 100
- - 3.00 24.60 100
- - 2.00 20.40 100
- - 5.00 47.50 100
- - 2.00 6.90 100
- - 1.00 4.15 100
- - 3.00 11.40 100
- - 75.00 268.50 100
-
- - 8.00 2,104.00 100
- - 5.00 200.00 100
- - 13.00 1,264.77 100
- - 2.00 194.58 100
-
2,755.48 88.37 398.42 362.56 11.6278798
-
-
432.00 60.98 256.00 276.48 39.0243902
 -
5,812.00 60.98 256.00 3,719.68 39.0243902
412.00 60.98 256.00 263.68 39.0243902
7,084.00 60.98 256.00 4,533.76 39.0243902
- - 0.58 3.16 100
-
5,090.00 51.28 19.00 4,835.50 48.7179487
6,271.86 51.22 20.00 5,973.20 48.7804878
- - 2.00 656.70 100
-
450.00 38.98 2,348.00 704.40 61.018711
930.00 38.98 2,348.28 1,455.93 61.0215473
-
11,865.49 56.84 761.60 9,009.73 43.1599229
- - 1,932.23 22,858.28 100
- - 151.45 2,191.48 100
1,644.92 56.84 761.60 1,249.02 43.1599229
- - 2,083.68 4,542.42 100
1,745.22 56.84 761.60 1,325.18 43.1599229
- - 2,083.68 4,542.42 100
- - 1,764.60 25,145.55 100
- - 1,932.23 40,306.32 100
- - 151.45 4,080.06 100
- - 674.55 10,570.20 100
- - 192.41 3,355.63 100
- - 1,185.55 22,987.81 100
- - 511.00 9,433.06 100
-
25,380.00 85.01 264.60 4,477.03 14.9948997
47,036.46 91.28 181.68 4,492.95 8.71918913
840.00 28.34 1,264.60 2,124.53 71.6649666
- - 2,083.68 4,271.54 100
-
5,543.47 57.05 83.76 4,172.92 42.9472389
37,333.70 51.52 32.00 35,137.60 48.4848485
- - 2.00 2,568.10 100
- - 234.04 4,081.66 100
-
- - 1,764.60 2,541.02 100
- - 2,083.68 3,000.50 100
- - 4.00 100.00 100
-
- - 820.00 1,057.80 100
-
- - 820.00 11,422.60 100
- - 820.00 598.60 100
- - 820.00 12,144.20 100
 - - 23.06 583.65 100
-
- - 46.00 15,492.80 100
- - 36.00 10,124.28 100
-
11.99 100.00 - - 0
4.79 100.00 - - 0
-
- - 5.17 128.78 100
- - 6.20 108.13 100
- - 5.50 10.29 100
-
- - 2.03 790.99 100
- - 90.36 379.51 100
- - 15.62 497.18 100
-
- - 15.62 275.38 100
-
- - 16.20 69.98 100
-
- - 1.00 67.02 100
-
0.72 100.00 - - 0
3.54 100.00 - - 0
-
- - 5.64 140.49 100
- - 6.77 118.07 100
- - 4.02 7.52 100
-
- - 0.30 9.38 100
-
- - 1.28 465.83 100
- - 27.07 113.69 100
- - 65.37 2,059.16 100
-
- - 15.57 274.50 100
-
- - 16.51 71.32 100
-
- - 2.00 558.64 100
- - 2.00 186.32 100
- - 2.00 584.82 100
- - 2.00 63.64 100
- - 8.00 164.48 100
-
8.09 100.00 - - 0
40.88 100.00 - - 0
 -
25,782.20 100.00 - - 0
13,539.84 100.00 - - 0
9,490.26 100.00 - - 0
146.07 100.00 - - 0
-
1,685.99 100.00 - - 0
-
- - 18.34 6,484.66 100
- - 33.00 968.88 100
3,128.52 100.00 - - 0
- - 42.23 15,375.94 100
- - 131.65 4,190.42 100
24,120.00 85.66 1,004.51 4,038.13 14.3409032
-
- - 78.93 1,391.54 100
-
- - 1.00 1,224.41 100
- - 1.00 474.17 100
-
- - 32.00 1,547.84 100
- - 1.00 23.88 100
- - 1.00 171.86 100
- - 1.00 1,020.85 100
- - 2.00 210.48 100
- - 1.00 158.00 100
-
56.76 100.00 - - 0
7.92 100.00 - - 0
-
338.95 100.00 - - 0
- - 23.76 562.16 100
- - 93.24 440.09 100
- - 790.00 4,921.70 100
82.28 100.00 - - 0
-
1,945.48 100.00 - - 0
1,061.36 100.00 - - 0
-
839.44 100.00 - - 0
2,506.81 100.00 - - 0
3,501.06 100.00 - - 0
-
832.76 100.00 - - 0
1,845.65 100.00 - - 0
736.79 100.00 - - 0
-
 - - 0.19 52.30 100
151.68 100.00 - - 0
310.78 100.00 - - 0
-
531.10 100.00 - - 0
283.19 100.00 - - 0
91.56 100.00 - - 0
-
3,513.44 100.00 - - 0
3,966.48 100.00 - - 0
1,152.39 100.00 - - 0
-
155.99 100.00 - - 0
264.60 100.00 - - 0
69.76 100.00 - - 0
-
1,539.86 100.00 - - 0
1,324.08 100.00 - - 0
- - 4.80 112.42 100
3,955.38 100.00 - - 0
- - 8.40 257.46 100
-
- - 110.00 3,778.50 100
- - 26.57 449.56 100
- - 17.40 142.51 100
- - 2.00 28.84 100
- - 10.00 991.80 100
- - 5.00 415.40 100
- - 42.00 988.26 100
- - 44.00 397.76 100
- - 4.00 452.60 100
-
- - 16.20 1,331.48 100
- - 21.60 2,183.11 100
-
- - 5.00 3,280.25 100
- - 30.60 481.34 100
- - 148.50 800.42 100
- - 130.20 4,818.70 100
-
- - 1.00 1,328.55 100
-
- - 3.33 82.95 100
- - 3.33 537.23 100
- - 50.00 1,000.00 100
- - 2.00 484.36 100
- - 630.00 812.70 100
 - - 1.00 300.00 100
-
145.62 19.39 74.82 605.29 80.6076277
73.32 30.30 27.60 168.64 69.6969697
- - 158.93 2,771.74 100
- - 132.44 1,153.55 100
- - 132.44 4,655.27 100
- - 132.44 1,540.28 100
-
- - 21.00 1,918.56 100
- #DIV/0! - #DIV/0!
3,300.00 40.00 3.00 4,950.00 60
- #DIV/0! - #DIV/0!
250.00 25.00 0.75 750.00 75
-
- - 1.00 300.00 100
-
- - 6.00 300.00 100
- - 1.00 789.41 100
- - 2.00 1,841.40 100
- - 1.00 500.00 100
-
- - 2.00 600.00 100
-
250.00 50.00 1.00 250.00 50
- - 0.50 500.00 100
-
250.00 50.00 1.00 250.00 50
-
- - 1.00 200.00 100
- - 1.00 356.24 100
- - 10.00 600.00 100
- #DIV/0! - #DIV/0!
- - 20.00 800.00 100
25.00 25.00 0.75 75.00 75
- #DIV/0! - #DIV/0!
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
- - 2.00 400.00 100
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
180.00 60.00 4.00 120.00 40
- - 10.00 500.00 100
- #DIV/0! - #DIV/0!
- - 2.00 600.00 100
- - 1.00 500.00 100
- - 2.00 400.00 100
 - - 2.00 400.00 100
473,123.42 489,838.76
95.12 98.48

44520.91 46093.83

42581.11 44085.49

560,225.44 580,018.07

100840.579665 104403.25
 FORMATO DE VA

PROYECTO MEJORAMIENTO, AMPLIACION DEL SISTEMA DE AGUA P

MARGOS, PROVINCIA DE HU

ALUMNA ENCARGADA RAMIREZ ABAL, GERALDINE

MODALIDAD DE EJECUCION : POR CONTRATA A SUMA ALZADA

CONTRATO PRINCIPAL
PRECIO
PRESUPU
UNITARI
DESCRIPCION DE METRAD ESTO
ITEM UNIDAD O
PARTIDA O RE- TOTAL
ESTRUCT
URADO S/. S/.

pza 1.00 965.28 965.28

glb 1.00 2,500.00 2,500.00
-
m2 1.00 7,392.54 7,392.54
m2 1.00 2,151.69 2,151.69
m3 1.00 2,962.95 2,962.95
m2 1.00 15,988.00 15,988.00

m3 2.00 5,800.00 11,600.00

m2 23.00 0.18 4.14

m3 23.00 0.91 20.93

m3 8.45 24.91 210.49

m3 9.19 17.44 160.27

m2 0.64 31.28 20.02

m2 0.37 311.05 115.09

m3 3.70 29.36 108.63
kg 131.90 4.08 538.15
m3 1.22 389.65 475.37
m2 24.25 31.83 771.88

m3 14.28 17.63 251.76

m2 12.18 21.52 262.11

m3 2.00 110.97 221.94

m2 2.00 110.97 221.94

m3 12.18 4.32 52.62

m2 1.50 54.08 81.12

m2 4.00 25.13 100.52

kg 2.00 20.17 40.34
m3 2.00 127.00 254.00
m3 2.00 307.00 614.00
m2 2.00 118.91 237.82
kg 4.00 60.00 240.00
u 4.00 60.00 240.00
u 4.00 288.00 1,152.00
m3 2.00 27.00 54.00
m2 2.00 30.00 60.00
kg 2.00 22.50 45.00
m3 3.00 34.45 103.35
m2 4.00 57.14 228.56
kg 2.00 239.40 478.80

m2 1.02 24.91 25.41

kg 1.02 161.33 164.56
p2 14.00 20.00 280.00
m2 2.00 242.18 484.36
m 180.00 1.29 232.20
m2 2.00 300.00 600.00

m2 4.50 0.18 0.81

m2 4.50 0.91 4.10

m2 1.80 24.91 44.84

m 2.16 17.44 37.67

m2 0.20 31.28 6.26

m2 0.26 311.05 80.87

m 0.96 29.36 28.19
m 18.05 4.08 73.64
m 0.78 389.65 303.93
m2 14.27 31.83 454.21
m2 58.08 4.20 243.94

m 4.61 17.63 81.27

6.29 21.52 135.36
p2 2.00 110.97 221.94
m2 2.00 110.97 221.94
m2 2.00 110.97 221.94

m2 4.00 20.17 80.68

m2 6.00 25.13 150.78
m 2.00 118.91 237.82
m2 3.00 127.00 381.00
m 3.00 307.00 921.00
m 6.00 60.00 360.00
m 9.00 60.00 540.00
m2 2.00 60.00 120.00
m 9.00 13.36 120.24
m 7.00 288.00 2,016.00
m 2.00 22.50 45.00
m 4.50 34.45 155.03
m 4.50 57.14 257.13
m3 2.00 239.40 478.80

m3 3.00 0.18 0.54

kg 3.00 0.91 2.73

pto 3.00 24.91 74.73

pto 3.60 17.44 62.78

u 0.30 311.05 93.32

pto 1.20 29.36 35.23
pto 22.59 4.08 92.17
pto 1.13 389.65 440.30
m 22.68 31.83 721.90
m 90.78 4.20 381.28

m 10.80 17.63 190.40

m 3.00 94.50 283.50

u 2.00 110.97 221.94

u 2.00 110.97 221.94
u 2.00 110.97 221.94

u 12.00 20.17 242.04

m3 3.00 56.30 168.90
u 6.00 127.00 762.00
u 12.00 60.00 720.00
m2 9.00 60.00 540.00
m2 15.00 13.36 200.40
m2 3.00 18.20 54.60
m3 9.00 27.00 243.00
m3 3.00 34.45 103.35
m3 3.00 6.71 20.13
m2 3.00 239.40 718.20

m3 1,037.00 0.30 311.10

m3 1,037.00 0.62 642.94

m2 1,037.00 14.53 15,067.61

m2 1,037.00 1.16 1,202.92
m3 1,037.00 1.16 1,202.92
kg 1,037.00 10.56 10,950.72
m3 1,037.00 1.31 1,358.47

kg 1,037.00 5.94 6,159.78

m3 1,037.00 2.31 2,395.47

kg 8.00 3.80 30.40

m3 8.00 3.61 28.88

kg 1,037.00 0.88 912.56

kg 26.10 0.18 4.70

m3 26.10 0.91 23.75

m2 48.41 24.91 1,205.89

kg 60.51 17.44 1,055.29

m2 2.03 31.28 63.50

m3 4.36 311.05 1,356.18

m3 5.13 29.36 150.62
m2 199.64 4.03 804.55
kg 6.91 389.65 2,692.48
p2 65.52 31.83 2,085.50
p2 568.78 4.03 2,292.18
m 3.10 332.69 1,031.34
m2 18.43 36.50 672.70
m 302.22 4.03 1,217.95

m2 44.77 17.63 789.30

m2 66.01 21.52 1,420.54

m2 2.00 110.97 221.94

m2 2.50 119.46 298.65
m 66.01 4.32 285.16

m2 1.00 3.46 3.46

m 0.96 24.91 23.91

m2 0.96 161.33 154.88
m2 13.00 20.00 260.00
m 2.00 242.18 484.36
m 170.00 1.29 219.30
m 1.00 300.00 300.00

m2 1.00 20.17 20.17

u 3.00 25.13 75.39
m2 1.00 56.30 56.30
u 1.00 161.34 161.34
pza 2.00 127.00 254.00
p2 2.00 307.00 614.00
m2 4.00 60.00 240.00
m2 4.00 60.00 240.00
m2 3.00 16.39 49.17
m2 3.00 13.36 40.08
m 3.00 27.00 81.00
m2 1.00 18.20 18.20
m2 2.00 22.50 45.00
m 2.30 34.45 79.24
m 4.00 57.14 228.56
m 1.00 45.00 45.00
m 1.00 30.00 30.00
pza 1.00 3.78 3.78
m 1.00 103.37 103.37
m 1.00 239.40 239.40

pza 486.40 0.30 145.92

pza 486.40 0.62 301.57

m 137.20 14.53 1,993.52

pza 349.20 14.53 5,073.88
u 137.20 14.53 1,993.52
u 349.20 1.16 405.07
m 137.20 1.16 159.15
m 349.20 1.16 405.07
pto 137.20 10.85 1,488.62
pto 349.20 10.56 3,687.55
u 486.40 1.31 637.18

pto 137.20 2.55 349.86

m 349.20 6.71 2,343.13
m 349.20 2.31 806.65
m 137.20 0.83 113.88

m 486.40 0.91 442.62

u 3,426.42 0.30 1,027.93

u 3,426.42 0.62 2,124.38

m3 1,479.62 14.53 21,498.88

u 1,946.80 14.53 28,287.00
u 1,479.62 0.70 1,035.73
u 1,946.80 1.16 2,258.29
m2 1,479.62 2.33 3,447.51
m2 1,946.80 1.16 2,258.29
m2 1,479.62 17.56 25,982.13
1,946.80 10.99 21,395.33
m 41.12 17.44 717.13

m2 1,479.62 2.71 4,009.77

m3 1,833.48 4.49 8,232.33
m3 113.32 9.76 1,106.00
m3 1,479.62 0.71 1,050.53
m3 1,946.80 0.71 1,382.23

m2 15.00 4.85 72.75

m2 13.00 11.35 147.55
m3 6.00 25.68 154.08
m3 17.00 4.16 70.72
m2 8.00 11.65 93.20
kg 3.00 8.20 24.60
m3 2.00 10.20 20.40
m2 5.00 9.50 47.50
kg 2.00 3.45 6.90
m3 1.00 4.15 4.15
m3 3.00 3.80 11.40
m2 75.00 3.58 268.50

m3 8.00 263.00 2,104.00

m2 5.00 40.00 200.00
kg 13.00 97.29 1,264.77
p2 2.00 97.29 194.58

m2 3,426.42 0.91 3,118.04

m2 656.00 1.08 708.48

m2 656.00 14.53 9,531.68
m 656.00 1.03 675.68
m2 656.00 17.71 11,617.76
m2 0.58 5.45 3.16

m 39.00 254.50 9,925.50

m 41.00 298.66 12,245.06
m2 2.00 328.35 656.70

m 3,848.00 0.30 1,154.40

m2 3,848.28 0.62 2,385.93

m2 1,764.60 11.83 20,875.22

m2 1,932.23 11.83 22,858.28
m 151.45 14.47 2,191.48
m2 1,764.60 1.64 2,893.94
m2 2,083.68 2.18 4,542.42
1,764.60 1.74 3,070.40
2,083.68 2.18 4,542.42
m 1,764.60 14.25 25,145.55
m2 1,932.23 20.86 40,306.32
m2 151.45 26.94 4,080.06
u 674.55 15.67 10,570.20
m 192.41 17.44 3,355.63
m 1,185.55 19.39 22,987.81
pza 511.00 18.46 9,433.06

u 1,764.60 16.92 29,857.03

p2 2,083.68 24.73 51,529.41
m2 1,764.60 1.68 2,964.53
m 2,083.68 2.05 4,271.54

m2 195.03 49.82 9,716.39

m2 66.00 1,098.05 72,471.30
m2 2.00 1,284.05 2,568.10
234.04 17.44 4,081.66

m2 1,764.60 1.44 2,541.02

m 2,083.68 1.44 3,000.50
m 4.00 25.00 100.00

m 820.00 1.29 1,057.80

pza 820.00 13.93 11,422.60

pza 820.00 0.73 598.60
m 820.00 14.81 12,144.20
m 23.06 25.31 583.65

pza 46.00 336.80 15,492.80

pza 36.00 281.23 10,124.28

pza 5.50 2.18 11.99

pza 5.50 0.87 4.79

5.17 24.91 128.78

6.20 17.44 108.13
5.50 1.87 10.29

pza 2.03 389.65 790.99

pza 90.36 4.20 379.51
pza 15.62 31.83 497.18

m 15.62 17.63 275.38

u 16.20 4.32 69.98

u 1.00 67.02 67.02

u 4.02 0.18 0.72

u 4.02 0.88 3.54

u 5.64 24.91 140.49

u 6.77 17.44 118.07
u 4.02 1.87 7.52

u 0.30 31.28 9.38

pza 1.28 363.93 465.83

pza 27.07 4.20 113.69
pza 65.37 31.50 2,059.16

pto 15.57 17.63 274.50

pto 16.51 4.32 71.32

m 2.00 279.32 558.64

m 2.00 93.16 186.32
m 2.00 292.41 584.82
u 2.00 31.82 63.64
u 8.00 20.56 164.48

u 44.92 0.18 8.09

u 44.92 0.91 40.88
pza 630.68 40.88 25,782.20
pza 275.48 49.15 13,539.84
pza 401.11 23.66 9,490.26
m 53.90 2.71 146.07

m3 53.90 31.28 1,685.99

m2 18.34 353.58 6,484.66

pto 33.00 29.36 968.88
u 778.24 4.02 3,128.52
m 42.23 364.10 15,375.94
m 131.65 31.83 4,190.42
m 7,004.51 4.02 28,158.13

u 78.93 17.63 1,391.54

u 1.00 1,224.41 1,224.41

u 1.00 474.17 474.17

m2 32.00 48.37 1,547.84

m2 1.00 23.88 23.88
m2 1.00 171.86 171.86
m3 1.00 1,020.85 1,020.85
m3 2.00 105.24 210.48
m3 1.00 158.00 158.00

m3 44.00 1.29 56.76

m3 44.00 0.18 7.92

m3 95.48 3.55 338.95

m2 23.76 23.66 562.16
m2 93.24 4.72 440.09
m2 790.00 6.23 4,921.70
m3 44.00 1.87 82.28

m3 6.60 294.77 1,945.48

m2 264.02 4.02 1,061.36

m3 2.51 334.44 839.44

m2 54.26 46.20 2,506.81
kg 843.63 4.15 3,501.06

m3 2.49 334.44 832.76

m3 33.60 54.93 1,845.65
m2 183.28 4.02 736.79
m3 0.19 275.26 52.30
m2 4.80 31.60 151.68
kg 71.28 4.36 310.78

p2 1.43 371.40 531.10

m 8.99 31.50 283.19
m2 21.00 4.36 91.56

m2 9.46 371.40 3,513.44

m2 125.92 31.50 3,966.48
m2 264.31 4.36 1,152.39

m2 0.42 371.40 155.99

m2 8.40 31.50 264.60
m 16.00 4.36 69.76

m2 50.24 30.65 1,539.86

m 43.20 30.65 1,324.08
m 4.80 23.42 112.42
m2 129.05 30.65 3,955.38
8.40 30.65 257.46

m 110.00 34.35 3,778.50

m2 26.57 16.92 449.56
m2 17.40 8.19 142.51
m 2.00 14.42 28.84
m2 10.00 99.18 991.80
u 5.00 83.08 415.40
m2 42.00 23.53 988.26
u 44.00 9.04 397.76
m 4.00 113.15 452.60

pza 16.20 82.19 1,331.48

u 21.60 101.07 2,183.11

p2 5.00 656.05 3,280.25

m2 30.60 15.73 481.34
m 148.50 5.39 800.42
m2 130.20 37.01 4,818.70

m2 1.00 1,328.55 1,328.55

m 3.33 24.91 82.95

m2 3.33 161.33 537.23
m2 50.00 20.00 1,000.00
m2 2.00 242.18 484.36
m 630.00 1.29 812.70
m 1.00 300.00 300.00

m 92.82 8.09 750.91

u 39.60 6.11 241.96
u 158.93 17.44 2,771.74
pza 132.44 8.71 1,153.55
pza 132.44 35.15 4,655.27
m 132.44 11.63 1,540.28
-
pza 21.00 91.36 1,918.56
-
pza 5.00 1,650.00 8,250.00
-
u 1.00 1,000.00 1,000.00

u 1.00 300.00 300.00

pza 6.00 50.00 300.00

pza 1.00 789.41 789.41
pto 2.00 920.70 1,841.40
m 1.00 500.00 500.00

m 2.00 300.00 600.00

u 2.00 250.00 500.00

u 0.50 1,000.00 500.00

u 2.00 250.00 500.00

pza 1.00 200.00 200.00

u 1.00 356.24 356.24
pto 10.00 60.00 600.00
-
pto 20.00 40.00 800.00
pto 1.00 100.00 100.00
-
m 1.00 500.00 500.00
-
m 2.00 200.00 400.00
pza 1.00 500.00 500.00
-
pza 10.00 30.00 300.00
pza 10.00 50.00 500.00
-
pza 2.00 300.00 600.00
pza 1.00 500.00 500.00
pza 2.00 200.00 400.00
 pza 2.00 200.00 400.00
COSTO DIRECTO 497,375.02
PORCENTAJE DE AVANCE 100

GASTOS GENERALES 9.4100% 46802.99

UTILIDADES 9% 44763.75

SUB TOTAL 588,941.76

0.9745
I.G.V. 18% 106009.517

VALORIZACION BRUTA DE OBRA 694,951.28

 FORMATO DE VALORIZACION DE AVANCE DE OBRA

DEL SISTEMA DE AGUA POTABLE Y ALCANTARILLADO DEL DISTRITO DE

ARGOS, PROVINCIA DE HUANUCO-HUANUCO

ALDINE JULIO DEL PRIMER

VALORIZACION
2016 MES
MA ALZADA

VALORIZACIONES CALCULADAS
AV. ANTERIOR AV. ACTUAL
ACUMULADO ACTUAL
MES 1 MES

METRADO S/. % METRADO S/. % METRADO

1.00 965.28 100.00 - - 0 1.00

1.00 2,500.00 100.00 - - 0 1.00
- - - - -
0.50 3,696.27 50.00 0.20 1,478.51 20 0.70
1.00 2,151.69 100.00 - - 0 1.00
0.70 2,074.07 70.00 0.15 444.44 15 0.85
0.70 11,191.60 70.00 - - 0 0.70
- - -
- - - - - 0 -
- - -
- - -
23.00 4.14 100.00 - - 0 23.00
23.00 20.93 100.00 - - 0 23.00
- - -
8.45 210.49 100.00 - - 0 8.45
9.19 160.27 100.00 - - 0 9.19
- - -
0.64 20.02 100.00 - - 0 0.64
- - -
- - - 0.37 115.09 100 0.37
- - - 3.70 108.63 100 3.70
- - - 131.90 538.15 100 131.90
1.22 475.37 100.00 - - 0 1.22
24.25 771.88 100.00 - - 0 24.25
- - - -
14.28 251.76 100.00 - - 0 14.28
12.18 262.11 100.00 - - 0 12.18
- - - -
- - - - - 0 -
 - - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
4.50 0.81 100.00 - - 0 4.50
4.50 4.10 100.00 - - 0 4.50
- - -
- - -
1.80 44.84 100.00 - - 0 1.80
2.16 37.67 100.00 - - 0 2.16
- - -
0.20 6.26 100.00 - - 0 0.20
- - -
0.13 40.44 50.00 0.13 40.44 50 0.26
0.48 14.10 50.00 0.48 14.10 50 0.96
9.00 36.72 49.86 9.05 36.92 50.1385042 18.05
0.78 303.93 100.00 - - 0 0.78
14.27 454.21 100.00 - - 0 14.27
58.08 243.94 100.00 - - 0 58.08
- - -
- - - 4.61 81.27 100 4.61
6.29 135.36 100.00 - - 0 6.29
- - - -
 - - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - -
3.00 0.54 100.00 - - 0 3.00
3.00 2.73 100.00 - - 0 3.00
- - - -
2.00 49.82 66.67 1.00 24.91 33.3333333 3.00
2.40 41.85 66.67 1.20 20.93 33.3333333 3.60
- - - -
0.20 62.21 66.67 0.10 31.11 33.3333333 0.30
0.80 23.49 66.67 0.40 11.74 33.3333333 1.20
14.00 57.12 61.97 8.59 35.05 38.0256751 22.59
0.80 311.72 70.80 0.33 128.58 29.2035398 1.13
15.00 477.45 66.14 7.68 244.45 33.8624339 22.68
60.00 252.00 66.09 30.78 129.28 33.9061467 90.78
- - - -
- - - 10.80 190.40 100 10.80
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
1,010.00 303.00 97.40 - - 0 1,010.00
1,010.00 626.20 97.40 - - 0 1,010.00
- - -
1,010.00 14,675.30 97.40 - - 0 1,010.00
1,010.00 1,171.60 97.40 - - 0 1,010.00
1,010.00 1,171.60 97.40 - - 0 1,010.00
1,010.00 10,665.60 97.40 - - 0 1,010.00
600.00 786.00 57.86 410.00 537.10 39.5371263 1,010.00
- - -
1,010.00 5,999.40 97.40 - - 0 1,010.00
1,010.00 2,333.10 97.40 - - 0 1,010.00
- - -
4.00 15.20 50.00 4.00 15.20 50 8.00
4.00 14.44 50.00 4.00 14.44 50 8.00
- - -
1,010.00 888.80 97.40 - - 0 1,010.00
- - -
- - -
26.10 4.70 100.00 - - 0 26.10
26.10 23.75 100.00 - - 0 26.10
- - -
48.41 1,205.89 100.00 - - 0 48.41
- - - - - 0 -
- - -
2.03 63.50 100.00 - - 0 2.03
- - -
4.36 1,356.18 100.00 - - 0 4.36
5.13 150.62 100.00 - - 0 5.13
199.64 804.55 100.00 - - 0 199.64
6.91 2,692.48 100.00 - - 0 6.91
65.52 2,085.50 100.00 - - 0 65.52
568.78 2,292.18 100.00 - - 0 568.78
- - - - - 0 -
- - - - - 0 -
- - - 302.22 1,217.95 100 302.22
- - -
44.77 789.30 100.00 - - 0 44.77
66.01 1,420.54 100.00 - - 0 66.01
- - - -
- - - - - 0 -
- - - - - 0 -
 - - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
430.00 129.00 88.40 - - 0 430.00
430.00 266.60 88.40 - - 0 430.00
- - -
120.00 1,743.60 87.46 - - 0 120.00
310.00 4,504.30 88.77 - - 0 310.00
120.00 1,743.60 87.46 - - 0 120.00
310.00 359.60 88.77 - - 0 310.00
60.00 69.60 43.73 - - 0 60.00
155.00 179.80 44.39 100.00 116.00 28.6368843 255.00
- - - 80.00 868.00 58.3090379 80.00
- - - 290.00 3,062.40 83.0469645 290.00
- - - 480.00 628.80 98.6842105 480.00
- - -
120.00 306.00 87.46 - - 0 120.00
 330.00 2,214.30 94.50 - - 0 330.00
330.00 762.30 94.50 - - 0 330.00
120.00 99.60 87.46 - - 0 120.00
- - -
- - - - - 0 -
- - -
3,300.00 990.00 96.31 - - 0 3,300.00
3,300.00 2,046.00 96.31 - - 0 3,300.00
- - -
1,429.00 20,763.37 96.58 - - 0 1,429.00
1,896.00 27,548.88 97.39 - - 0 1,896.00
1,150.00 805.00 77.72 240.00 168.00 16.2203809 1,390.00
1,578.00 1,830.48 81.06 270.00 313.20 13.8689131 1,848.00
1,150.00 2,679.50 77.72 240.00 559.20 16.2203809 1,390.00
1,578.00 1,830.48 81.06 270.00 313.20 13.8689131 1,848.00
1,150.00 20,194.00 77.72 240.00 4,214.40 16.2203809 1,390.00
1,578.00 17,342.22 81.06 270.00 2,967.30 13.8689131 1,848.00
- - - - - 0 -
- - -
1,150.00 3,116.50 77.72 200.00 542.00 13.5169841 1,350.00
1,478.00 6,636.22 80.61 230.00 1,032.70 12.544451 1,708.00
- - - - - 0 -
1,150.00 816.50 77.72 200.00 142.00 13.5169841 1,350.00
1,578.00 1,120.38 81.06 240.00 170.40 12.3279227 1,818.00
- - -
- - - 4.00 19.40 26.6666667 4.00
- - - 4.00 45.40 30.7692308 4.00
- - - 2.00 51.36 33.3333333 2.00
- - - 12.00 49.92 70.5882353 12.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
3,028.00 2,755.48 88.37 200.00 182.00 5.83699605 3,228.00
- - - -
- - - -
400.00 432.00 60.98 100.00 108.00 15.2439024 500.00
 - - -
400.00 5,812.00 60.98 100.00 1,453.00 15.2439024 500.00
400.00 412.00 60.98 100.00 103.00 15.2439024 500.00
400.00 7,084.00 60.98 100.00 1,771.00 15.2439024 500.00
- - - - - 0 -
- - -
20.00 5,090.00 51.28 11.00 2,799.50 28.2051282 31.00
21.00 6,271.86 51.22 13.00 3,882.58 31.7073171 34.00
- - - - - 0 -
- - - -
1,500.00 450.00 38.98 600.00 180.00 15.5925156 2,100.00
1,500.00 930.00 38.98 600.00 372.00 15.5913811 2,100.00
- - - -
1,003.00 11,865.49 56.84 100.00 1,183.00 5.66700669 1,103.00
- - - 1,200.00 14,196.00 62.1044079 1,200.00
- - - 80.00 1,157.60 52.8227138 80.00
1,003.00 1,644.92 56.84 100.00 164.00 5.66700669 1,103.00
- - - 1,300.00 2,834.00 62.3896184 1,300.00
1,003.00 1,745.22 56.84 - - 0 1,003.00
- - - 1,300.00 2,834.00 62.3896184 1,300.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
1,500.00 25,380.00 85.01 - - 0 1,500.00
1,902.00 47,036.46 91.28 - - 0 1,902.00
500.00 840.00 28.34 600.00 1,008.00 34.0020401 1,100.00
- - - 1,300.00 2,665.00 62.3896184 1,300.00
- - -
111.27 5,543.47 57.05 - - 0 111.27
34.00 37,333.70 51.52 - - 0 34.00
- - - 1.00 1,284.05 50 1.00
- - - 140.00 2,441.60 59.8188344 140.00
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - -
5.50 11.99 100.00 - - 0 5.50
5.50 4.79 100.00 - - 0 5.50
- - -
- - - 5.17 128.78 100 5.17
- - - 6.20 108.13 100 6.20
- - - 5.50 10.29 100 5.50
- - - -
- - - - - 0 -
- - - 90.36 379.51 100 90.36
- - - - - 0 -
- - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
4.02 0.72 100.00 - - 0 4.02
4.02 3.54 100.00 - - 0 4.02
- - - -
- - - 5.64 140.49 100 5.64
- - - 6.77 118.07 100 6.77
- - - 4.02 7.52 100 4.02
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
44.92 8.09 100.00 - - 0 44.92
44.92 40.88 100.00 - - 0 44.92
 - - -
630.68 25,782.20 100.00 - - 0 630.68
275.48 13,539.84 100.00 - - 0 275.48
401.11 9,490.26 100.00 - - 0 401.11
53.90 146.07 100.00 - - 0 53.90
- - -
53.90 1,685.99 100.00 - - 0 53.90
- - - -
- - - 18.34 6,484.66 100 18.34
- - - 33.00 968.88 100 33.00
778.24 3,128.52 100.00 - - 0 778.24
- - - - - 0 -
- - - - - 0 -
6,000.00 24,120.00 85.66 800.00 3,216.00 11.4212129 6,800.00
- - -
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
44.00 56.76 100.00 - - 0 44.00
44.00 7.92 100.00 - - 0 44.00
- - -
95.48 338.95 100.00 - - 0 95.48
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
44.00 82.28 100.00 - - 0 44.00
- - -
6.60 1,945.48 100.00 - - 0 6.60
264.02 1,061.36 100.00 - - 0 264.02
- - -
2.51 839.44 100.00 - - 0 2.51
54.26 2,506.81 100.00 - - 0 54.26
843.63 3,501.06 100.00 - - 0 843.63
- - -
2.49 832.76 100.00 - - 0 2.49
33.60 1,845.65 100.00 - - 0 33.60
183.28 736.79 100.00 - - 0 183.28
- - -
 - - - 0.19 52.30 100 0.19
4.80 151.68 100.00 - - 0 4.80
71.28 310.78 100.00 - - 0 71.28
- - -
1.43 531.10 100.00 - - 0 1.43
8.99 283.19 100.00 - - 0 8.99
21.00 91.56 100.00 - - 0 21.00
- - -
9.46 3,513.44 100.00 - - 0 9.46
125.92 3,966.48 100.00 - - 0 125.92
264.31 1,152.39 100.00 - - 0 264.31
- - -
0.42 155.99 100.00 - - 0 0.42
8.40 264.60 100.00 - - 0 8.40
16.00 69.76 100.00 - - 0 16.00
- - -
50.24 1,539.86 100.00 - - 0 50.24
43.20 1,324.08 100.00 - - 0 43.20
- - - 4.80 112.42 100 4.80
129.05 3,955.38 100.00 - - 0 129.05
- - - 8.40 257.46 100 8.40
- - - -
- - - 110.00 3,778.50 100 110.00
- - - 26.57 449.56 100 26.57
- - - 17.40 142.51 100 17.40
- - - 2.00 28.84 100 2.00
- - - 10.00 991.80 100 10.00
- - - 5.00 415.40 100 5.00
- - - 42.00 988.26 100 42.00
- - - 44.00 397.76 100 44.00
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - -
18.00 145.62 19.39 50.00 404.50 53.8677009 68.00
12.00 73.32 30.30 12.00 73.32 30.3030303 24.00
- - - 100.00 1,744.00 62.9207827 100.00
- - - 100.00 871.00 75.5058895 100.00
- - - 100.00 3,515.00 75.5058895 100.00
- - - 100.00 1,163.00 75.5058895 100.00
- - -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
2.00 3,300.00 40.00 - - 0 2.00
- - #DIV/0! #DIV/0! -
0.25 250.00 25.00 - - 0 0.25
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - -
1.00 250.00 50.00 - - 0 1.00
- - - - - 0 -
- - -
1.00 250.00 50.00 - - 0 1.00
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - #DIV/0! - #DIV/0! -
- - - - - 0 -
0.25 25.00 25.00 0.25 25.00 25 0.50
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
- - - 1.00 200.00 50 1.00
- - - - - 0 -
- - #DIV/0! #DIV/0! -
6.00 180.00 60.00 - - 0 6.00
- - - - - 0 -
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
193,697.73 - 157,667.88
38.944 31.70

18226.956185 14836.55

17432.795501 14190.11

229,357.48 186,694.54
181933.8275682
41284.346305 33605.02

220,299.56
 MONTO CONTRATO

7/1/2016
FECHA DE INIO DE OBRA
PLAZO
FECHA DE EJECUCION DE
DE CULMINACION 240 DIAS CALENDARIO
OBRA 2/24/2017

S CALCULADAS

ACUMULADO ACTUAL SALDOS POR VALORIZAR

S/. % METRADO S/. %

965.28 100.00 - - 0
2,500.00 100.00 - - 0
- - - #DIV/0!
5,174.78 70.00 0.30 2,217.76 30
2,151.69 100.00 - - 0
2,518.51 85.00 0.15 444.44 15
11,191.60 70.00 0.30 4,796.40 30
-
- - 2.00 11,600.00 100
-
-
4.14 100.00 - - 0
20.93 100.00 - - 0
-
210.49 100.00 - - 0
160.27 100.00 - - 0
-
20.02 100.00 - - 0
-
115.09 100.00 - - 0
108.63 100.00 - - 0
538.15 100.00 - - 0
475.37 100.00 - - 0
771.88 100.00 - - 0
-
251.76 100.00 - - 0
262.11 100.00 - - 0
-
- - 2.00 221.94 100
 - - 2.00 221.94 100
-
- - 12.18 52.62 100
-
- - 1.50 81.12 100
-
- - 4.00 100.52 100
- - 2.00 40.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 2.00 237.82 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 4.00 1,152.00 100
- - 2.00 54.00 100
- - 2.00 60.00 100
- - 2.00 45.00 100
- - 3.00 103.35 100
- - 4.00 228.56 100
- - 2.00 478.80 100
-
- - 1.02 25.41 100
- - 1.02 164.56 100
- - 14.00 280.00 100
- - 2.00 484.36 100
- - 180.00 232.20 100
- - 2.00 600.00 100
-
0.81 100.00 - - 0
4.10 100.00 - - 0
-
-
44.84 100.00 - - 0
37.67 100.00 - - 0
-
6.26 100.00 - - 0
-
80.87 100.00 - - 0
28.19 100.00 - - 0
73.64 100.00 - - 0
303.93 100.00 - - 0
454.21 100.00 - - 0
243.94 100.00 - - 0
-
81.27 100.00 - - 0
135.36 100.00 - - 0
-
 - - 2.00 221.94 100
- - 2.00 221.94 100
- - 2.00 221.94 100
-
- - 4.00 80.68 100
- - 6.00 150.78 100
- - 2.00 237.82 100
- - 3.00 381.00 100
- - 3.00 921.00 100
- - 6.00 360.00 100
- - 9.00 540.00 100
- - 2.00 120.00 100
- - 9.00 120.24 100
- - 7.00 2,016.00 100
- - 2.00 45.00 100
- - 4.50 155.03 100
- - 4.50 257.13 100
- - 2.00 478.80 100
-
-
0.54 100.00 - - 0
2.73 100.00 - - 0
-
74.73 100.00 - - 0
62.78 100.00 - - 0
-
93.32 100.00 - - 0
35.23 100.00 - - 0
92.17 100.00 - - 0
440.30 100.00 - - 0
721.90 100.00 - - 0
381.28 100.00 - - 0
-
190.40 100.00 - - 0
-
- - 3.00 283.50 100
-
- - 2.00 221.94 100
- - 2.00 221.94 100
- - 2.00 221.94 100
-
- - 12.00 242.04 100
- - 3.00 168.90 100
- - 6.00 762.00 100
- - 12.00 720.00 100
- - 9.00 540.00 100
- - 15.00 200.40 100
 - - 3.00 54.60 100
- - 9.00 243.00 100
- - 3.00 103.35 100
- - 3.00 20.13 100
- - 3.00 718.20 100
-
303.00 97.40 27.00 8.10 2.60366442
626.20 97.40 27.00 16.74 2.60366442
-
14,675.30 97.40 27.00 392.31 2.60366442
1,171.60 97.40 27.00 31.32 2.60366442
1,171.60 97.40 27.00 31.32 2.60366442
10,665.60 97.40 27.00 285.12 2.60366442
1,323.10 97.40 27.00 35.37 2.60366442
-
5,999.40 97.40 27.00 160.38 2.60366442
2,333.10 97.40 27.00 62.37 2.60366442
-
30.40 100.00 - - 0
28.88 100.00 - - 0
-
888.80 97.40 27.00 23.76 2.60366442
-
-
4.70 100.00 - - 0
23.75 100.00 - - 0
-
1,205.89 100.00 - - 0
- - 60.51 1,055.29 100
-
63.50 100.00 - - 0
-
1,356.18 100.00 - - 0
150.62 100.00 - - 0
804.55 100.00 - - 0
2,692.48 100.00 - - 0
2,085.50 100.00 - - 0
2,292.18 100.00 - - 0
- - 3.10 1,031.34 100
- - 18.43 672.70 100
1,217.95 100.00 - - 0
-
789.30 100.00 - - 0
1,420.54 100.00 - - 0
-
- - 2.00 221.94 100
- - 2.50 298.65 100
 -
- - 66.01 285.16 100
-
- - 1.00 3.46 100
-
- - 0.96 23.91 100
- - 0.96 154.88 100
- - 13.00 260.00 100
- - 2.00 484.36 100
- - 170.00 219.30 100
- - 1.00 300.00 100
-
- - 1.00 20.17 100
- - 3.00 75.39 100
- - 1.00 56.30 100
- - 1.00 161.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 3.00 49.17 100
- - 3.00 40.08 100
- - 3.00 81.00 100
- - 1.00 18.20 100
- - 2.00 45.00 100
- - 2.30 79.24 100
- - 4.00 228.56 100
- - 1.00 45.00 100
- - 1.00 30.00 100
- - 1.00 3.78 100
- - 1.00 103.37 100
- - 1.00 239.40 100
-
129.00 88.40 56.40 16.92 11.5953947
266.60 88.40 56.40 34.97 11.5953947
-
1,743.60 87.46 17.20 249.92 12.5364431
4,504.30 88.77 39.20 569.58 11.2256586
1,743.60 87.46 17.20 249.92 12.5364431
359.60 88.77 39.20 45.47 11.2256586
69.60 43.73 77.20 89.55 56.2682216
295.80 73.02 94.20 109.27 26.975945
868.00 58.31 57.20 620.62 41.6909621
3,062.40 83.05 59.20 625.15 16.9530355
628.80 98.68 6.40 8.38 1.31578947
-
306.00 87.46 17.20 43.86 12.5364431
 2,214.30 94.50 19.20 128.83 5.49828179
762.30 94.50 19.20 44.35 5.49828179
99.60 87.46 17.20 14.28 12.5364431
-
- - 486.40 442.62 100
-
990.00 96.31 126.42 37.93 3.6895652
2,046.00 96.31 126.42 78.38 3.6895652
-
20,763.37 96.58 50.62 735.51 3.42114867
27,548.88 97.39 50.80 738.12 2.60941031
973.00 93.94 89.62 62.73 6.05696057
2,143.68 94.93 98.80 114.61 5.07499486
3,238.70 93.94 89.62 208.81 6.05696057
2,143.68 94.93 98.80 114.61 5.07499486
24,408.40 93.94 89.62 1,573.73 6.05696057
20,309.52 94.93 98.80 1,085.81 5.07499486
- - 41.12 717.13 100
-
3,658.50 91.24 129.62 351.27 8.76035739
7,668.92 93.16 125.48 563.41 6.84381613
- - 113.32 1,106.00 100
958.50 91.24 129.62 92.03 8.76035739
1,290.78 93.38 128.80 91.45 6.61598521
-
19.40 26.67 11.00 53.35 73.3333333
45.40 30.77 9.00 102.15 69.2307692
51.36 33.33 4.00 102.72 66.6666667
49.92 70.59 5.00 20.80 29.4117647
- - 8.00 93.20 100
- - 3.00 24.60 100
- - 2.00 20.40 100
- - 5.00 47.50 100
- - 2.00 6.90 100
- - 1.00 4.15 100
- - 3.00 11.40 100
- - 75.00 268.50 100
-
- - 8.00 2,104.00 100
- - 5.00 200.00 100
- - 13.00 1,264.77 100
- - 2.00 194.58 100
-
2,937.48 94.21 198.42 180.56 5.79088378
-
-
540.00 76.22 156.00 168.48 23.7804878
 -
7,265.00 76.22 156.00 2,266.68 23.7804878
515.00 76.22 156.00 160.68 23.7804878
8,855.00 76.22 156.00 2,762.76 23.7804878
- - 0.58 3.16 100
-
7,889.50 79.49 8.00 2,036.00 20.5128205
10,154.44 82.93 7.00 2,090.62 17.0731707
- - 2.00 656.70 100
-
630.00 54.57 1,748.00 524.40 45.4261954
1,302.00 54.57 1,748.28 1,083.93 45.4301662
-
13,048.49 62.51 661.60 7,826.73 37.4929162
14,196.00 62.10 732.23 8,662.28 37.8955921
1,157.60 52.82 71.45 1,033.88 47.1772862
1,808.92 62.51 661.60 1,085.02 37.4929162
2,834.00 62.39 783.68 1,708.42 37.6103816
1,745.22 56.84 761.60 1,325.18 43.1599229
2,834.00 62.39 783.68 1,708.42 37.6103816
- - 1,764.60 25,145.55 100
- - 1,932.23 40,306.32 100
- - 151.45 4,080.06 100
- - 674.55 10,570.20 100
- - 192.41 3,355.63 100
- - 1,185.55 22,987.81 100
- - 511.00 9,433.06 100
-
25,380.00 85.01 264.60 4,477.03 14.9948997
47,036.46 91.28 181.68 4,492.95 8.71918913
1,848.00 62.34 664.60 1,116.53 37.6629264
2,665.00 62.39 783.68 1,606.54 37.6103816
-
5,543.47 57.05 83.76 4,172.92 42.9472389
37,333.70 51.52 32.00 35,137.60 48.4848485
1,284.05 50.00 1.00 1,284.05 50
2,441.60 59.82 94.04 1,640.06 40.1811656
-
- - 1,764.60 2,541.02 100
- - 2,083.68 3,000.50 100
- - 4.00 100.00 100
-
- - 820.00 1,057.80 100
-
- - 820.00 11,422.60 100
- - 820.00 598.60 100
- - 820.00 12,144.20 100
 - - 23.06 583.65 100
-
- - 46.00 15,492.80 100
- - 36.00 10,124.28 100
-
11.99 100.00 - - 0
4.79 100.00 - - 0
-
128.78 100.00 - - 0
108.13 100.00 - - 0
10.29 100.00 - - 0
-
- - 2.03 790.99 100
379.51 100.00 - - 0
- - 15.62 497.18 100
-
- - 15.62 275.38 100
-
- - 16.20 69.98 100
-
- - 1.00 67.02 100
-
0.72 100.00 - - 0
3.54 100.00 - - 0
-
140.49 100.00 - - 0
118.07 100.00 - - 0
7.52 100.00 - - 0
-
- - 0.30 9.38 100
-
- - 1.28 465.83 100
- - 27.07 113.69 100
- - 65.37 2,059.16 100
-
- - 15.57 274.50 100
-
- - 16.51 71.32 100
-
- - 2.00 558.64 100
- - 2.00 186.32 100
- - 2.00 584.82 100
- - 2.00 63.64 100
- - 8.00 164.48 100
-
8.09 100.00 - - 0
40.88 100.00 - - 0
 -
25,782.20 100.00 - - 0
13,539.84 100.00 - - 0
9,490.26 100.00 - - 0
146.07 100.00 - - 0
-
1,685.99 100.00 - - 0
-
6,484.66 100.00 - - 0
968.88 100.00 - - 0
3,128.52 100.00 - - 0
- - 42.23 15,375.94 100
- - 131.65 4,190.42 100
27,336.00 97.08 204.51 822.13 2.91969031
-
- - 78.93 1,391.54 100
-
- - 1.00 1,224.41 100
- - 1.00 474.17 100
-
- - 32.00 1,547.84 100
- - 1.00 23.88 100
- - 1.00 171.86 100
- - 1.00 1,020.85 100
- - 2.00 210.48 100
- - 1.00 158.00 100
-
56.76 100.00 - - 0
7.92 100.00 - - 0
-
338.95 100.00 - - 0
- - 23.76 562.16 100
- - 93.24 440.09 100
- - 790.00 4,921.70 100
82.28 100.00 - - 0
-
1,945.48 100.00 - - 0
1,061.36 100.00 - - 0
-
839.44 100.00 - - 0
2,506.81 100.00 - - 0
3,501.06 100.00 - - 0
-
832.76 100.00 - - 0
1,845.65 100.00 - - 0
736.79 100.00 - - 0
-
 52.30 100.00 - - 0
151.68 100.00 - - 0
310.78 100.00 - - 0
-
531.10 100.00 - - 0
283.19 100.00 - - 0
91.56 100.00 - - 0
-
3,513.44 100.00 - - 0
3,966.48 100.00 - - 0
1,152.39 100.00 - - 0
-
155.99 100.00 - - 0
264.60 100.00 - - 0
69.76 100.00 - - 0
-
1,539.86 100.00 - - 0
1,324.08 100.00 - - 0
112.42 100.00 - - 0
3,955.38 100.00 - - 0
257.46 100.00 - - 0
-
3,778.50 100.00 - - 0
449.56 100.00 - - 0
142.51 100.00 - - 0
28.84 100.00 - - 0
991.80 100.00 - - 0
415.40 100.00 - - 0
988.26 100.00 - - 0
397.76 100.00 - - 0
- - 4.00 452.60 100
-
- - 16.20 1,331.48 100
- - 21.60 2,183.11 100
-
- - 5.00 3,280.25 100
- - 30.60 481.34 100
- - 148.50 800.42 100
- - 130.20 4,818.70 100
-
- - 1.00 1,328.55 100
-
- - 3.33 82.95 100
- - 3.33 537.23 100
- - 50.00 1,000.00 100
- - 2.00 484.36 100
- - 630.00 812.70 100
 - - 1.00 300.00 100
-
550.12 73.26 24.82 200.79 26.7399267
146.64 60.61 15.60 95.32 39.3939394
1,744.00 62.92 58.93 1,027.74 37.0792173
871.00 75.51 32.44 282.55 24.4941105
3,515.00 75.51 32.44 1,140.27 24.4941105
1,163.00 75.51 32.44 377.28 24.4941105
-
- - 21.00 1,918.56 100
- #DIV/0! - #DIV/0!
3,300.00 40.00 3.00 4,950.00 60
- #DIV/0! - #DIV/0!
250.00 25.00 0.75 750.00 75
-
- - 1.00 300.00 100
-
- - 6.00 300.00 100
- - 1.00 789.41 100
- - 2.00 1,841.40 100
- - 1.00 500.00 100
-
- - 2.00 600.00 100
-
250.00 50.00 1.00 250.00 50
- - 0.50 500.00 100
-
250.00 50.00 1.00 250.00 50
-
- - 1.00 200.00 100
- - 1.00 356.24 100
- - 10.00 600.00 100
- #DIV/0! - #DIV/0!
- - 20.00 800.00 100
50.00 50.00 0.50 50.00 50
- #DIV/0! - #DIV/0!
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
200.00 50.00 1.00 200.00 50
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
180.00 60.00 4.00 120.00 40
- - 10.00 500.00 100
- #DIV/0! - #DIV/0!
- - 2.00 600.00 100
- - 1.00 500.00 100
- - 2.00 400.00 100
 - - 2.00 400.00 100
561,637.06 401,325.12
112.92 80.69

52850.05 37764.69

50547.34 36119.26

665,034.45 475,209.07

119706.20035 85537.63
 FORMATO DE V

PROYECTO MEJORAMIENTO, AMPLIACION DEL SISTEMA DE AGUA

MARGOS, PROVINCIA DE H

ALUMNA ENCARGADA RAMIREZ ABAL, GERALDINE

MODALIDAD DE EJECUCION : POR CONTRATA A SUMA ALZADA

CONTRATO PRINCIPAL
PRECIO
PRESUPU
UNITARI
DESCRIPCION DE METRAD ESTO
ITEM UNIDAD O
PARTIDA O RE- TOTAL
ESTRUCT
URADO S/. S/.

pza 1.00 965.28 965.28

glb 1.00 2,500.00 2,500.00
-
m2 1.00 7,392.54 7,392.54
m2 1.00 2,151.69 2,151.69
m3 1.00 2,962.95 2,962.95
m2 1.00 15,988.00 15,988.00

m3 2.00 5,800.00 11,600.00

m2 23.00 0.18 4.14

m3 23.00 0.91 20.93

m3 8.45 24.91 210.49

m3 9.19 17.44 160.27

m2 0.64 31.28 20.02

m2 0.37 311.05 115.09

m3 3.70 29.36 108.63
kg 131.90 4.08 538.15
m3 1.22 389.65 475.37
m2 24.25 31.83 771.88

m3 14.28 17.63 251.76

m2 12.18 21.52 262.11

m3 2.00 110.97 221.94

m2 2.00 110.97 221.94

m3 12.18 4.32 52.62

m2 1.50 54.08 81.12

m2 4.00 25.13 100.52

kg 2.00 20.17 40.34
m3 2.00 127.00 254.00
m3 2.00 307.00 614.00
m2 2.00 118.91 237.82
kg 4.00 60.00 240.00
u 4.00 60.00 240.00
u 4.00 288.00 1,152.00
m3 2.00 27.00 54.00
m2 2.00 30.00 60.00
kg 2.00 22.50 45.00
m3 3.00 34.45 103.35
m2 4.00 57.14 228.56
kg 2.00 239.40 478.80

m2 1.02 24.91 25.41

kg 1.02 161.33 164.56
p2 14.00 20.00 280.00
m2 2.00 242.18 484.36
m 180.00 1.29 232.20
m2 2.00 300.00 600.00

m2 4.50 0.18 0.81

m2 4.50 0.91 4.10

m2 1.80 24.91 44.84

m 2.16 17.44 37.67

m2 0.20 31.28 6.26

m2 0.26 311.05 80.87

m 0.96 29.36 28.19
m 18.05 4.08 73.64
m 0.78 389.65 303.93
m2 14.27 31.83 454.21
m2 58.08 4.20 243.94

m 4.61 17.63 81.27

6.29 21.52 135.36
p2 2.00 110.97 221.94
m2 2.00 110.97 221.94
m2 2.00 110.97 221.94

m2 4.00 20.17 80.68

m2 6.00 25.13 150.78
m 2.00 118.91 237.82
m2 3.00 127.00 381.00
m 3.00 307.00 921.00
m 6.00 60.00 360.00
m 9.00 60.00 540.00
m2 2.00 60.00 120.00
m 9.00 13.36 120.24
m 7.00 288.00 2,016.00
m 2.00 22.50 45.00
m 4.50 34.45 155.03
m 4.50 57.14 257.13
m3 2.00 239.40 478.80

m3 3.00 0.18 0.54

kg 3.00 0.91 2.73

pto 3.00 24.91 74.73

pto 3.60 17.44 62.78

u 0.30 311.05 93.32

pto 1.20 29.36 35.23
pto 22.59 4.08 92.17
pto 1.13 389.65 440.30
m 22.68 31.83 721.90
m 90.78 4.20 381.28

m 10.80 17.63 190.40

m 3.00 94.50 283.50

u 2.00 110.97 221.94

u 2.00 110.97 221.94
u 2.00 110.97 221.94

u 12.00 20.17 242.04

m3 3.00 56.30 168.90
u 6.00 127.00 762.00
u 12.00 60.00 720.00
m2 9.00 60.00 540.00
m2 15.00 13.36 200.40
m2 3.00 18.20 54.60
m3 9.00 27.00 243.00
m3 3.00 34.45 103.35
m3 3.00 6.71 20.13
m2 3.00 239.40 718.20

m3 1,037.00 0.30 311.10

m3 1,037.00 0.62 642.94

m2 1,037.00 14.53 15,067.61

m2 1,037.00 1.16 1,202.92
m3 1,037.00 1.16 1,202.92
kg 1,037.00 10.56 10,950.72
m3 1,037.00 1.31 1,358.47

kg 1,037.00 5.94 6,159.78

m3 1,037.00 2.31 2,395.47

kg 8.00 3.80 30.40

m3 8.00 3.61 28.88

kg 1,037.00 0.88 912.56

kg 26.10 0.18 4.70

m3 26.10 0.91 23.75

m2 48.41 24.91 1,205.89

kg 60.51 17.44 1,055.29

m2 2.03 31.28 63.50

m3 4.36 311.05 1,356.18

m3 5.13 29.36 150.62
m2 199.64 4.03 804.55
kg 6.91 389.65 2,692.48
p2 65.52 31.83 2,085.50
p2 568.78 4.03 2,292.18
m 3.10 332.69 1,031.34
m2 18.43 36.50 672.70
m 302.22 4.03 1,217.95

m2 44.77 17.63 789.30

m2 66.01 21.52 1,420.54

m2 2.00 110.97 221.94

m2 2.50 119.46 298.65
m 66.01 4.32 285.16

m2 1.00 3.46 3.46

m 0.96 24.91 23.91

m2 0.96 161.33 154.88
m2 13.00 20.00 260.00
m 2.00 242.18 484.36
m 170.00 1.29 219.30
m 1.00 300.00 300.00

m2 1.00 20.17 20.17

u 3.00 25.13 75.39
m2 1.00 56.30 56.30
u 1.00 161.34 161.34
pza 2.00 127.00 254.00
p2 2.00 307.00 614.00
m2 4.00 60.00 240.00
m2 4.00 60.00 240.00
m2 3.00 16.39 49.17
m2 3.00 13.36 40.08
m 3.00 27.00 81.00
m2 1.00 18.20 18.20
m2 2.00 22.50 45.00
m 2.30 34.45 79.24
m 4.00 57.14 228.56
m 1.00 45.00 45.00
m 1.00 30.00 30.00
pza 1.00 3.78 3.78
m 1.00 103.37 103.37
m 1.00 239.40 239.40

pza 486.40 0.30 145.92

pza 486.40 0.62 301.57

m 137.20 14.53 1,993.52

pza 349.20 14.53 5,073.88
u 137.20 14.53 1,993.52
u 349.20 1.16 405.07
m 137.20 1.16 159.15
m 349.20 1.16 405.07
pto 137.20 10.85 1,488.62
pto 349.20 10.56 3,687.55
u 486.40 1.31 637.18

pto 137.20 2.55 349.86

m 349.20 6.71 2,343.13
m 349.20 2.31 806.65
m 137.20 0.83 113.88

m 486.40 0.91 442.62

u 3,426.42 0.30 1,027.93

u 3,426.42 0.62 2,124.38

m3 1,479.62 14.53 21,498.88

u 1,946.80 14.53 28,287.00
u 1,479.62 0.70 1,035.73
u 1,946.80 1.16 2,258.29
m2 1,479.62 2.33 3,447.51
m2 1,946.80 1.16 2,258.29
m2 1,479.62 17.56 25,982.13
1,946.80 10.99 21,395.33
m 41.12 17.44 717.13

m2 1,479.62 2.71 4,009.77

m3 1,833.48 4.49 8,232.33
m3 113.32 9.76 1,106.00
m3 1,479.62 0.71 1,050.53
m3 1,946.80 0.71 1,382.23

m2 15.00 4.85 72.75

m2 13.00 11.35 147.55
m3 6.00 25.68 154.08
m3 17.00 4.16 70.72
m2 8.00 11.65 93.20
kg 3.00 8.20 24.60
m3 2.00 10.20 20.40
m2 5.00 9.50 47.50
kg 2.00 3.45 6.90
m3 1.00 4.15 4.15
m3 3.00 3.80 11.40
m2 75.00 3.58 268.50

m3 8.00 263.00 2,104.00

m2 5.00 40.00 200.00
kg 13.00 97.29 1,264.77
p2 2.00 97.29 194.58

m2 3,426.42 0.91 3,118.04

m2 656.00 1.08 708.48

m2 656.00 14.53 9,531.68
m 656.00 1.03 675.68
m2 656.00 17.71 11,617.76
m2 0.58 5.45 3.16

m 39.00 254.50 9,925.50

m 41.00 298.66 12,245.06
m2 2.00 328.35 656.70

m 3,848.00 0.30 1,154.40

m2 3,848.28 0.62 2,385.93

m2 1,764.60 11.83 20,875.22

m2 1,932.23 11.83 22,858.28
m 151.45 14.47 2,191.48
m2 1,764.60 1.64 2,893.94
m2 2,083.68 2.18 4,542.42
1,764.60 1.74 3,070.40
2,083.68 2.18 4,542.42
m 1,764.60 14.25 25,145.55
m2 1,932.23 20.86 40,306.32
m2 151.45 26.94 4,080.06
u 674.55 15.67 10,570.20
m 192.41 17.44 3,355.63
m 1,185.55 19.39 22,987.81
pza 511.00 18.46 9,433.06

u 1,764.60 16.92 29,857.03

p2 2,083.68 24.73 51,529.41
m2 1,764.60 1.68 2,964.53
m 2,083.68 2.05 4,271.54

m2 195.03 49.82 9,716.39

m2 66.00 1,098.05 72,471.30
m2 2.00 1,284.05 2,568.10
234.04 17.44 4,081.66

m2 1,764.60 1.44 2,541.02

m 2,083.68 1.44 3,000.50
m 4.00 25.00 100.00

m 820.00 1.29 1,057.80

pza 820.00 13.93 11,422.60

pza 820.00 0.73 598.60
m 820.00 14.81 12,144.20
m 23.06 25.31 583.65

pza 46.00 336.80 15,492.80

pza 36.00 281.23 10,124.28

pza 5.50 2.18 11.99

pza 5.50 0.87 4.79

5.17 24.91 128.78

6.20 17.44 108.13
5.50 1.87 10.29

pza 2.03 389.65 790.99

pza 90.36 4.20 379.51
pza 15.62 31.83 497.18

m 15.62 17.63 275.38

u 16.20 4.32 69.98

u 1.00 67.02 67.02

u 4.02 0.18 0.72

u 4.02 0.88 3.54

u 5.64 24.91 140.49

u 6.77 17.44 118.07
u 4.02 1.87 7.52

u 0.30 31.28 9.38

pza 1.28 363.93 465.83

pza 27.07 4.20 113.69
pza 65.37 31.50 2,059.16

pto 15.57 17.63 274.50

pto 16.51 4.32 71.32

m 2.00 279.32 558.64

m 2.00 93.16 186.32
m 2.00 292.41 584.82
u 2.00 31.82 63.64
u 8.00 20.56 164.48

u 44.92 0.18 8.09

u 44.92 0.91 40.88
pza 630.68 40.88 25,782.20
pza 275.48 49.15 13,539.84
pza 401.11 23.66 9,490.26
m 53.90 2.71 146.07

m3 53.90 31.28 1,685.99

m2 18.34 353.58 6,484.66

pto 33.00 29.36 968.88
u 778.24 4.02 3,128.52
m 42.23 364.10 15,375.94
m 131.65 31.83 4,190.42
m 7,004.51 4.02 28,158.13

u 78.93 17.63 1,391.54

u 1.00 1,224.41 1,224.41

u 1.00 474.17 474.17

m2 32.00 48.37 1,547.84

m2 1.00 23.88 23.88
m2 1.00 171.86 171.86
m3 1.00 1,020.85 1,020.85
m3 2.00 105.24 210.48
m3 1.00 158.00 158.00

m3 44.00 1.29 56.76

m3 44.00 0.18 7.92

m3 95.48 3.55 338.95

m2 23.76 23.66 562.16
m2 93.24 4.72 440.09
m2 790.00 6.23 4,921.70
m3 44.00 1.87 82.28

m3 6.60 294.77 1,945.48

m2 264.02 4.02 1,061.36

m3 2.51 334.44 839.44

m2 54.26 46.20 2,506.81
kg 843.63 4.15 3,501.06

m3 2.49 334.44 832.76

m3 33.60 54.93 1,845.65
m2 183.28 4.02 736.79
m3 0.19 275.26 52.30
m2 4.80 31.60 151.68
kg 71.28 4.36 310.78

p2 1.43 371.40 531.10

m 8.99 31.50 283.19
m2 21.00 4.36 91.56

m2 9.46 371.40 3,513.44

m2 125.92 31.50 3,966.48
m2 264.31 4.36 1,152.39

m2 0.42 371.40 155.99

m2 8.40 31.50 264.60
m 16.00 4.36 69.76

m2 50.24 30.65 1,539.86

m 43.20 30.65 1,324.08
m 4.80 23.42 112.42
m2 129.05 30.65 3,955.38
8.40 30.65 257.46

m 110.00 34.35 3,778.50

m2 26.57 16.92 449.56
m2 17.40 8.19 142.51
m 2.00 14.42 28.84
m2 10.00 99.18 991.80
u 5.00 83.08 415.40
m2 42.00 23.53 988.26
u 44.00 9.04 397.76
m 4.00 113.15 452.60

pza 16.20 82.19 1,331.48

u 21.60 101.07 2,183.11

p2 5.00 656.05 3,280.25

m2 30.60 15.73 481.34
m 148.50 5.39 800.42
m2 130.20 37.01 4,818.70

m2 1.00 1,328.55 1,328.55

m 3.33 24.91 82.95

m2 3.33 161.33 537.23
m2 50.00 20.00 1,000.00
m2 2.00 242.18 484.36
m 630.00 1.29 812.70
m 1.00 300.00 300.00

m 92.82 8.09 750.91

u 39.60 6.11 241.96
u 158.93 17.44 2,771.74
pza 132.44 8.71 1,153.55
pza 132.44 35.15 4,655.27
m 132.44 11.63 1,540.28
-
pza 21.00 91.36 1,918.56
-
pza 5.00 1,650.00 8,250.00
-
u 1.00 1,000.00 1,000.00

u 1.00 300.00 300.00

pza 6.00 50.00 300.00

pza 1.00 789.41 789.41
pto 2.00 920.70 1,841.40
m 1.00 500.00 500.00

m 2.00 300.00 600.00

u 2.00 250.00 500.00

u 0.50 1,000.00 500.00

u 2.00 250.00 500.00

pza 1.00 200.00 200.00

u 1.00 356.24 356.24
pto 10.00 60.00 600.00
-
pto 20.00 40.00 800.00
pto 1.00 100.00 100.00
-
m 1.00 500.00 500.00
-
m 2.00 200.00 400.00
pza 1.00 500.00 500.00
-
pza 10.00 30.00 300.00
pza 10.00 50.00 500.00
-
pza 2.00 300.00 600.00
pza 1.00 500.00 500.00
pza 2.00 200.00 400.00
 pza 2.00 200.00 400.00
COSTO DIRECTO 962,962.18
PORCENTAJE DE AVANCE 100

GASTOS GENERALES 10.9977% 105903.40

UTILIDADES 10% 96296.22

SUB TOTAL 1,165,161.80

I.G.V. 18% 209729.1241

VALORIZACION BRUTA DE OBRA

 FORMATO DE VALORIZACION DE AVANCE DE OBRA

N DEL SISTEMA DE AGUA POTABLE Y ALCANTARILLADO DEL DISTRITO DE

ARGOS, PROVINCIA DE HUANUCO-HUANUCO

ALDINE JULIO DEL PRIMER

VALORIZACION
2016 MES
MA ALZADA

VALORIZACIONES CALCULADAS
AV. ANTERIOR AV. ACTUAL
ACUMULADO ACTUAL
MES 1 MES

METRADO S/. % METRADO S/. % METRADO

1.00 965.28 100.00 - - 0 1.00

1.00 2,500.00 100.00 - - 0 1.00
- - - - -
0.70 5,174.78 70.00 0.30 2,217.76 30 1.00
1.00 2,151.69 100.00 - - 0 1.00
0.85 2,518.51 85.00 0.15 444.44 15 1.00
0.70 11,191.60 70.00 0.30 4,796.40 30 1.00
- - -
- - - 2.00 11,600.00 100 2.00
- - -
- - -
23.00 4.14 100.00 - - 0 23.00
23.00 20.93 100.00 - - 0 23.00
- - -
8.45 210.49 100.00 - - 0 8.45
9.19 160.27 100.00 - - 0 9.19
- - -
0.64 20.02 100.00 - 0 0.64
- - -
0.37 115.09 100.00 - - 0 0.37
3.70 108.63 100.00 - 0 3.70
131.90 538.15 100.00 - 0 131.90
1.22 475.37 100.00 - 0 1.22
24.25 771.88 100.00 - 0 24.25
- - -
14.28 251.76 100.00 - 0 14.28
12.18 262.11 100.00 - 0 12.18
- - - -
- - - 2.00 221.94 100 2.00
 - - - 2.00 221.94 100 2.00
- - - -
- - - 12.18 52.62 100 12.18
- - -
- - - 1.50 81.12 100 1.50
- - - -
- - - 4.00 100.52 100 4.00
- - - 2.00 40.34 100 2.00
- - - 2.00 254.00 100 2.00
- - - 2.00 614.00 100 2.00
- - - 2.00 237.82 100 2.00
- - - 4.00 240.00 100 4.00
- - - 4.00 240.00 100 4.00
- - - 4.00 1,152.00 100 4.00
- - - 2.00 54.00 100 2.00
- - - 2.00 60.00 100 2.00
- - - 2.00 45.00 100 2.00
- - - 3.00 103.35 100 3.00
- - - 4.00 228.56 100 4.00
- - - 2.00 478.80 100 2.00
- - - -
- - - 1.02 25.41 100 1.02
- - - 1.02 164.56 100 1.02
- - - 14.00 280.00 100 14.00
- - - 2.00 484.36 100 2.00
- - - 180.00 232.20 100 180.00
- - - 2.00 600.00 100 2.00
- - -
4.50 0.81 100.00 - 0 4.50
4.50 4.10 100.00 - 0 4.50
- - -
- - -
1.80 44.84 100.00 - 0 1.80
2.16 37.67 100.00 - 0 2.16
- - -
0.20 6.26 100.00 - 0 0.20
- - -
0.26 80.87 100.00 - 0 0.26
0.96 28.19 100.00 - 0 0.96
18.05 73.64 100.00 - 0 18.05
0.78 303.93 100.00 - 0 0.78
14.27 454.21 100.00 - 0 14.27
58.08 243.94 100.00 - 0 58.08
- - -
4.61 81.27 100.00 - 0 4.61
6.29 135.36 100.00 - 0 6.29
- - -
 - - - 2.00 221.94 100 2.00
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - -
3.00 0.54 100.00 - - 0 3.00
3.00 2.73 100.00 - - 0 3.00
- - - -
3.00 74.73 100.00 1.00 24.91 33.3333333 4.00
3.60 62.78 100.00 1.20 20.93 33.3333333 4.80
- - - -
0.30 93.32 100.00 0.10 31.11 33.3333333 0.40
1.20 35.23 100.00 0.40 11.74 33.3333333 1.60
22.59 92.17 100.00 8.59 35.05 38.0256751 31.18
1.13 440.30 100.00 0.33 128.58 29.2035398 1.46
22.68 721.90 100.00 7.68 244.45 33.8624339 30.36
90.78 381.28 100.00 30.78 129.28 33.9061467 121.56
- - - -
10.80 190.40 100.00 10.80 190.40 100 21.60
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
1,010.00 303.00 97.40 - - 0 1,010.00
1,010.00 626.20 97.40 - - 0 1,010.00
- - -
1,010.00 14,675.30 97.40 - - 0 1,010.00
1,010.00 1,171.60 97.40 - - 0 1,010.00
1,010.00 1,171.60 97.40 - - 0 1,010.00
1,010.00 10,665.60 97.40 - - 0 1,010.00
1,010.00 1,323.10 97.40 410.00 537.10 39.5371263 1,420.00
- - -
1,010.00 5,999.40 97.40 - - 0 1,010.00
1,010.00 2,333.10 97.40 - - 0 1,010.00
- - -
8.00 30.40 100.00 4.00 15.20 50 12.00
8.00 28.88 100.00 4.00 14.44 50 12.00
- - -
1,010.00 888.80 97.40 - - 0 1,010.00
- - -
- - -
26.10 4.70 100.00 - - 0 26.10
26.10 23.75 100.00 - - 0 26.10
- - -
48.41 1,205.89 100.00 - - 0 48.41
- - - - - 0 -
- - -
2.03 63.50 100.00 - - 0 2.03
- - -
4.36 1,356.18 100.00 - - 0 4.36
5.13 150.62 100.00 - - 0 5.13
199.64 804.55 100.00 - - 0 199.64
6.91 2,692.48 100.00 - - 0 6.91
65.52 2,085.50 100.00 - - 0 65.52
568.78 2,292.18 100.00 - - 0 568.78
- - - - - 0 -
- - - - - 0 -
302.22 1,217.95 100.00 302.22 1,217.95 100 604.44
- - -
44.77 789.30 100.00 - - 0 44.77
66.01 1,420.54 100.00 - - 0 66.01
- - - -
- - - - - 0 -
- - - - - 0 -
 - - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
430.00 129.00 88.40 - - 0 430.00
430.00 266.60 88.40 - - 0 430.00
- - -
120.00 1,743.60 87.46 - - 0 120.00
310.00 4,504.30 88.77 - - 0 310.00
120.00 1,743.60 87.46 - - 0 120.00
310.00 359.60 88.77 - - 0 310.00
60.00 69.60 43.73 - - 0 60.00
255.00 295.80 73.02 100.00 116.00 28.6368843 355.00
80.00 868.00 58.31 80.00 868.00 58.3090379 160.00
290.00 3,062.40 83.05 290.00 3,062.40 83.0469645 580.00
480.00 628.80 98.68 480.00 628.80 98.6842105 960.00
- - -
120.00 306.00 87.46 - - 0 120.00
 330.00 2,214.30 94.50 - - 0 330.00
330.00 762.30 94.50 - - 0 330.00
120.00 99.60 87.46 - - 0 120.00
- - -
- - - - - 0 -
- - -
3,300.00 990.00 96.31 - - 0 3,300.00
3,300.00 2,046.00 96.31 - - 0 3,300.00
- - -
1,429.00 20,763.37 96.58 - - 0 1,429.00
1,896.00 27,548.88 97.39 - - 0 1,896.00
1,390.00 973.00 93.94 240.00 168.00 16.2203809 1,630.00
1,848.00 2,143.68 94.93 270.00 313.20 13.8689131 2,118.00
1,390.00 3,238.70 93.94 240.00 559.20 16.2203809 1,630.00
1,848.00 2,143.68 94.93 270.00 313.20 13.8689131 2,118.00
1,390.00 24,408.40 93.94 240.00 4,214.40 16.2203809 1,630.00
1,848.00 20,309.52 94.93 270.00 2,967.30 13.8689131 2,118.00
- - - - - 0 -
- - -
1,350.00 3,658.50 91.24 200.00 542.00 13.5169841 1,550.00
1,708.00 7,668.92 93.16 230.00 1,032.70 12.544451 1,938.00
- - - - - 0 -
1,350.00 958.50 91.24 200.00 142.00 13.5169841 1,550.00
1,818.00 1,290.78 93.38 240.00 170.40 12.3279227 2,058.00
- - -
4.00 19.40 26.67 4.00 19.40 26.6666667 8.00
4.00 45.40 30.77 4.00 45.40 30.7692308 8.00
2.00 51.36 33.33 2.00 51.36 33.3333333 4.00
12.00 49.92 70.59 12.00 49.92 70.5882353 24.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
3,228.00 2,937.48 94.21 200.00 182.00 5.83699605 3,428.00
- - - -
- - - -
500.00 540.00 76.22 100.00 108.00 15.2439024 600.00
 - - -
500.00 7,265.00 76.22 100.00 1,453.00 15.2439024 600.00
500.00 515.00 76.22 100.00 103.00 15.2439024 600.00
500.00 8,855.00 76.22 100.00 1,771.00 15.2439024 600.00
- - - - - 0 -
- - -
31.00 7,889.50 79.49 11.00 2,799.50 28.2051282 42.00
34.00 10,154.44 82.93 13.00 3,882.58 31.7073171 47.00
- - - - - 0 -
- - - -
2,100.00 630.00 54.57 600.00 180.00 15.5925156 2,700.00
2,100.00 1,302.00 54.57 600.00 372.00 15.5913811 2,700.00
- - - -
1,103.00 13,048.49 62.51 100.00 1,183.00 5.66700669 1,203.00
1,200.00 14,196.00 62.10 1,200.00 14,196.00 62.1044079 2,400.00
80.00 1,157.60 52.82 80.00 1,157.60 52.8227138 160.00
1,103.00 1,808.92 62.51 100.00 164.00 5.66700669 1,203.00
1,300.00 2,834.00 62.39 1,300.00 2,834.00 62.3896184 2,600.00
1,003.00 1,745.22 56.84 - - 0 1,003.00
1,300.00 2,834.00 62.39 1,300.00 2,834.00 62.3896184 2,600.00
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
1,500.00 25,380.00 85.01 - - 0 1,500.00
1,902.00 47,036.46 91.28 - - 0 1,902.00
1,100.00 1,848.00 62.34 600.00 1,008.00 34.0020401 1,700.00
1,300.00 2,665.00 62.39 1,300.00 2,665.00 62.3896184 2,600.00
- - -
111.27 5,543.47 57.05 - - 0 111.27
34.00 37,333.70 51.52 - - 0 34.00
1.00 1,284.05 50.00 1.00 1,284.05 50 2.00
140.00 2,441.60 59.82 140.00 2,441.60 59.8188344 280.00
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - -
5.50 11.99 100.00 - - 0 5.50
5.50 4.79 100.00 - - 0 5.50
- - -
5.17 128.78 100.00 5.17 128.78 100 10.34
6.20 108.13 100.00 6.20 108.13 100 12.40
5.50 10.29 100.00 5.50 10.29 100 11.00
- - - -
- - - - - 0 -
90.36 379.51 100.00 90.36 379.51 100 180.72
- - - - - 0 -
- - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
4.02 0.72 100.00 - - 0 4.02
4.02 3.54 100.00 - - 0 4.02
- - - -
5.64 140.49 100.00 5.64 140.49 100 11.28
6.77 118.07 100.00 6.77 118.07 100 13.54
4.02 7.52 100.00 4.02 7.52 100 8.04
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
44.92 8.09 100.00 - - 0 44.92
44.92 40.88 100.00 - - 0 44.92
 - - -
630.68 25,782.20 100.00 - - 0 630.68
275.48 13,539.84 100.00 - - 0 275.48
401.11 9,490.26 100.00 - - 0 401.11
53.90 146.07 100.00 - - 0 53.90
- - -
53.90 1,685.99 100.00 - - 0 53.90
- - - -
18.34 6,484.66 100.00 18.34 6,484.66 100 36.68
33.00 968.88 100.00 33.00 968.88 100 66.00
778.24 3,128.52 100.00 - - 0 778.24
- - - - - 0 -
- - - - - 0 -
6,800.00 27,336.00 97.08 800.00 3,216.00 11.4212129 7,600.00
- - -
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - -
44.00 56.76 100.00 - - 0 44.00
44.00 7.92 100.00 - - 0 44.00
- - -
95.48 338.95 100.00 - - 0 95.48
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
44.00 82.28 100.00 - - 0 44.00
- - -
6.60 1,945.48 100.00 - - 0 6.60
264.02 1,061.36 100.00 - - 0 264.02
- - -
2.51 839.44 100.00 - - 0 2.51
54.26 2,506.81 100.00 - - 0 54.26
843.63 3,501.06 100.00 - - 0 843.63
- - -
2.49 832.76 100.00 - - 0 2.49
33.60 1,845.65 100.00 - - 0 33.60
183.28 736.79 100.00 - - 0 183.28
- - -
 0.19 52.30 100.00 0.19 52.30 100 0.38
4.80 151.68 100.00 - - 0 4.80
71.28 310.78 100.00 - - 0 71.28
- - -
1.43 531.10 100.00 - - 0 1.43
8.99 283.19 100.00 - - 0 8.99
21.00 91.56 100.00 - - 0 21.00
- - -
9.46 3,513.44 100.00 - - 0 9.46
125.92 3,966.48 100.00 - - 0 125.92
264.31 1,152.39 100.00 - - 0 264.31
- - -
0.42 155.99 100.00 - - 0 0.42
8.40 264.60 100.00 - - 0 8.40
16.00 69.76 100.00 - - 0 16.00
- - -
50.24 1,539.86 100.00 - - 0 50.24
43.20 1,324.08 100.00 - - 0 43.20
4.80 112.42 100.00 4.80 112.42 100 9.60
129.05 3,955.38 100.00 - - 0 129.05
8.40 257.46 100.00 8.40 257.46 100 16.80
- - - -
110.00 3,778.50 100.00 110.00 3,778.50 100 220.00
26.57 449.56 100.00 26.57 449.56 100 53.14
17.40 142.51 100.00 17.40 142.51 100 34.80
2.00 28.84 100.00 2.00 28.84 100 4.00
10.00 991.80 100.00 10.00 991.80 100 20.00
5.00 415.40 100.00 5.00 415.40 100 10.00
42.00 988.26 100.00 42.00 988.26 100 84.00
44.00 397.76 100.00 44.00 397.76 100 88.00
- - - - - 0 -
- - -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
 - - - - - 0 -
- - -
68.00 550.12 73.26 50.00 404.50 53.8677009 118.00
24.00 146.64 60.61 12.00 73.32 30.3030303 36.00
100.00 1,744.00 62.92 100.00 1,744.00 62.9207827 200.00
100.00 871.00 75.51 100.00 871.00 75.5058895 200.00
100.00 3,515.00 75.51 100.00 3,515.00 75.5058895 200.00
100.00 1,163.00 75.51 100.00 1,163.00 75.5058895 200.00
- - -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
2.00 3,300.00 40.00 - - 0 2.00
- - #DIV/0! #DIV/0! -
0.25 250.00 25.00 - - 0 0.25
- - - -
- - - - - 0 -
- - - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - -
- - - - - 0 -
- - -
1.00 250.00 50.00 - - 0 1.00
- - - - - 0 -
- - -
1.00 250.00 50.00 - - 0 1.00
- - -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - #DIV/0! - #DIV/0! -
- - - - - 0 -
0.50 50.00 50.00 0.25 25.00 25 0.75
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - #DIV/0! #DIV/0! -
1.00 200.00 50.00 1.00 200.00 50 2.00
- - - - - 0 -
- - #DIV/0! #DIV/0! -
6.00 180.00 60.00 - - 0 6.00
- - - - - 0 -
- - #DIV/0! #DIV/0! -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
- - - - - 0 -
561,637.06 - 111,149.18
58.323896279786 11.54

61766.990794874 12223.82

56163.706307676 11114.92

679,567.76 134,487.92

122322.19683228 24207.83
 MONTO CONTRATO

7/1/2016
FECHA DE INIO DE OBRA
PLAZO
FECHA DE EJECUCION DE
DE CULMINACION 240 DIAS CALENDARIO
OBRA 2/24/2017

CALCULADAS

ACUMULADO ACTUAL SALDOS POR VALORIZAR

S/. % METRADO S/. %

965.28 100.00 - - 0
2,500.00 100.00 - - 0
- - - #DIV/0!
7,392.54 100.00 - - 0
2,151.69 100.00 - - 0
2,962.95 100.00 - - 0
15,988.00 100.00 - - 0
-
11,600.00 100.00 - - 0
-
-
4.14 100.00 - - 0
20.93 100.00 - - 0
-
210.49 100.00 - - 0
160.27 100.00 - - 0
-
20.02 100.00 - - 0
-
115.09 100.00 - - 0
108.63 100.00 - - 0
538.15 100.00 - - 0
475.37 100.00 - - 0
771.88 100.00 - - 0
-
251.76 100.00 - - 0
262.11 100.00 - - 0
-
221.94 100.00 - - 0
 221.94 100.00 - - 0
-
52.62 100.00 - - 0
-
81.12 100.00 - - 0
-
100.52 100.00 - - 0
40.34 100.00 - - 0
254.00 100.00 - - 0
614.00 100.00 - - 0
237.82 100.00 - - 0
240.00 100.00 - - 0
240.00 100.00 - - 0
1,152.00 100.00 - - 0
54.00 100.00 - - 0
60.00 100.00 - - 0
45.00 100.00 - - 0
103.35 100.00 - - 0
228.56 100.00 - - 0
478.80 100.00 - - 0
-
25.41 100.00 - - 0
164.56 100.00 - - 0
280.00 100.00 - - 0
484.36 100.00 - - 0
232.20 100.00 - - 0
600.00 100.00 - - 0
-
0.81 100.00 - - 0
4.10 100.00 - - 0
-
-
44.84 100.00 - - 0
37.67 100.00 - - 0
-
6.26 100.00 - - 0
-
80.87 100.00 - - 0
28.19 100.00 - - 0
73.64 100.00 - - 0
303.93 100.00 - - 0
454.21 100.00 - - 0
243.94 100.00 - - 0
-
81.27 100.00 - - 0
135.36 100.00 - - 0
-
221.94 100.00 - - 0
- - 2.00 221.94 100
- - 2.00 221.94 100
-
- - 4.00 80.68 100
- - 6.00 150.78 100
- - 2.00 237.82 100
- - 3.00 381.00 100
- - 3.00 921.00 100
- - 6.00 360.00 100
- - 9.00 540.00 100
- - 2.00 120.00 100
- - 9.00 120.24 100
- - 7.00 2,016.00 100
- - 2.00 45.00 100
- - 4.50 155.03 100
- - 4.50 257.13 100
- - 2.00 478.80 100
-
-
0.54 100.00 - - 0
2.73 100.00 - - 0
-
99.64 133.33 - 1.00 - 24.91 -33.3333333
83.71 133.33 - 1.20 - 20.93 -33.3333333
-
124.43 133.33 - 0.10 - 31.11 -33.3333333
46.97 133.33 - 0.40 - 11.74 -33.3333333
127.22 138.03 - 8.59 - 35.05 -38.0256751
568.88 129.20 - 0.33 - 128.58 -29.2035398
966.35 133.86 - 7.68 - 244.45 -33.8624339
510.56 133.91 - 30.78 - 129.28 -33.9061467
-
380.80 200.00 - 10.80 - 190.40 -100
-
- - 3.00 283.50 100
-
- - 2.00 221.94 100
- - 2.00 221.94 100
- - 2.00 221.94 100
-
- - 12.00 242.04 100
- - 3.00 168.90 100
- - 6.00 762.00 100
- - 12.00 720.00 100
- - 9.00 540.00 100
- - 15.00 200.40 100
 - - 3.00 54.60 100
- - 9.00 243.00 100
- - 3.00 103.35 100
- - 3.00 20.13 100
- - 3.00 718.20 100
-
303.00 97.40 27.00 8.10 2.60366442
626.20 97.40 27.00 16.74 2.60366442
-
14,675.30 97.40 27.00 392.31 2.60366442
1,171.60 97.40 27.00 31.32 2.60366442
1,171.60 97.40 27.00 31.32 2.60366442
10,665.60 97.40 27.00 285.12 2.60366442
1,860.20 136.93 - 383.00 - 501.73 -36.9334619
-
5,999.40 97.40 27.00 160.38 2.60366442
2,333.10 97.40 27.00 62.37 2.60366442
-
45.60 150.00 - 4.00 - 15.20 -50
43.32 150.00 - 4.00 - 14.44 -50
-
888.80 97.40 27.00 23.76 2.60366442
-
-
4.70 100.00 - - 0
23.75 100.00 - - 0
-
1,205.89 100.00 - - 0
- - 60.51 1,055.29 100
-
63.50 100.00 - - 0
-
1,356.18 100.00 - - 0
150.62 100.00 - - 0
804.55 100.00 - - 0
2,692.48 100.00 - - 0
2,085.50 100.00 - - 0
2,292.18 100.00 - - 0
- - 3.10 1,031.34 100
- - 18.43 672.70 100
2,435.90 200.00 - 302.22 - 1,217.95 -100
-
789.30 100.00 - - 0
1,420.54 100.00 - - 0
-
- - 2.00 221.94 100
- - 2.50 298.65 100
 -
- - 66.01 285.16 100
-
- - 1.00 3.46 100
-
- - 0.96 23.91 100
- - 0.96 154.88 100
- - 13.00 260.00 100
- - 2.00 484.36 100
- - 170.00 219.30 100
- - 1.00 300.00 100
-
- - 1.00 20.17 100
- - 3.00 75.39 100
- - 1.00 56.30 100
- - 1.00 161.34 100
- - 2.00 254.00 100
- - 2.00 614.00 100
- - 4.00 240.00 100
- - 4.00 240.00 100
- - 3.00 49.17 100
- - 3.00 40.08 100
- - 3.00 81.00 100
- - 1.00 18.20 100
- - 2.00 45.00 100
- - 2.30 79.24 100
- - 4.00 228.56 100
- - 1.00 45.00 100
- - 1.00 30.00 100
- - 1.00 3.78 100
- - 1.00 103.37 100
- - 1.00 239.40 100
-
129.00 88.40 56.40 16.92 11.5953947
266.60 88.40 56.40 34.97 11.5953947
-
1,743.60 87.46 17.20 249.92 12.5364431
4,504.30 88.77 39.20 569.58 11.2256586
1,743.60 87.46 17.20 249.92 12.5364431
359.60 88.77 39.20 45.47 11.2256586
69.60 43.73 77.20 89.55 56.2682216
411.80 101.66 - 5.80 - 6.73 -1.66093929
1,736.00 116.62 - 22.80 - 247.38 -16.6180758
6,124.80 166.09 - 230.80 - 2,437.25 -66.093929
1,257.59 197.37 - 473.60 - 620.41 -97.3684211
-
306.00 87.46 17.20 43.86 12.5364431
 2,214.30 94.50 19.20 128.83 5.49828179
762.30 94.50 19.20 44.35 5.49828179
99.60 87.46 17.20 14.28 12.5364431
-
- - 486.40 442.62 100
-
990.00 96.31 126.42 37.93 3.6895652
2,046.00 96.31 126.42 78.38 3.6895652
-
20,763.37 96.58 50.62 735.51 3.42114867
27,548.88 97.39 50.80 738.12 2.60941031
1,141.00 110.16 - 150.38 - 105.27 -10.1634203
2,456.88 108.79 - 171.20 - 198.59 -8.79391822
3,797.89 110.16 - 150.38 - 350.38 -10.1634203
2,456.88 108.79 - 171.20 - 198.59 -8.79391822
28,622.80 110.16 - 150.38 - 2,640.67 -10.1634203
23,276.82 108.79 - 171.20 - 1,881.49 -8.79391822
- - 41.12 717.13 100
-
4,200.50 104.76 - 70.38 - 190.73 -4.7566267
8,701.63 105.70 - 104.52 - 469.30 -5.70063486
- - 113.32 1,106.00 100
1,100.50 104.76 - 70.38 - 49.97 -4.7566267
1,461.18 105.71 - 111.20 - 78.95 -5.71193754
-
38.80 53.33 7.00 33.95 46.6666667
90.80 61.54 5.00 56.75 38.4615385
102.72 66.67 2.00 51.36 33.3333333
99.84 141.18 - 7.00 - 29.12 -41.1764706
- - 8.00 93.20 100
- - 3.00 24.60 100
- - 2.00 20.40 100
- - 5.00 47.50 100
- - 2.00 6.90 100
- - 1.00 4.15 100
- - 3.00 11.40 100
- - 75.00 268.50 100
-
- - 8.00 2,104.00 100
- - 5.00 200.00 100
- - 13.00 1,264.77 100
- - 2.00 194.58 100
-
3,119.48 100.05 - 1.58 - 1.44 -0.04611227
-
-
648.00 91.46 56.00 60.48 8.53658537
 -
8,718.00 91.46 56.00 813.68 8.53658537
618.00 91.46 56.00 57.68 8.53658537
10,626.00 91.46 56.00 991.76 8.53658537
- - 0.58 3.16 100
-
10,689.00 107.69 - 3.00 - 763.50 -7.69230769
14,037.02 114.63 - 6.00 - 1,791.96 -14.6341463
- - 2.00 656.70 100
-
810.00 70.17 1,148.00 344.40 29.8336798
1,674.00 70.16 1,148.28 711.93 29.8387851
-
14,231.49 68.17 561.60 6,643.73 31.8259096
28,392.00 124.21 - 467.77 - 5,533.72 -24.2088157
2,315.20 105.65 - 8.55 - 123.72 -5.64542753
1,972.92 68.17 561.60 921.02 31.8259096
5,668.00 124.78 - 516.32 - 1,125.58 -24.7792367
1,745.22 56.84 761.60 1,325.18 43.1599229
5,668.00 124.78 - 516.32 - 1,125.58 -24.7792367
- - 1,764.60 25,145.55 100
- - 1,932.23 40,306.32 100
- - 151.45 4,080.06 100
- - 674.55 10,570.20 100
- - 192.41 3,355.63 100
- - 1,185.55 22,987.81 100
- - 511.00 9,433.06 100
-
25,380.00 85.01 264.60 4,477.03 14.9948997
47,036.46 91.28 181.68 4,492.95 8.71918913
2,856.00 96.34 64.60 108.53 3.66088632
5,330.00 124.78 - 516.32 - 1,058.46 -24.7792367
-
5,543.47 57.05 83.76 4,172.92 42.9472389
37,333.70 51.52 32.00 35,137.60 48.4848485
2,568.10 100.00 - - 0
4,883.20 119.64 - 45.96 - 801.54 -19.6376688
-
- - 1,764.60 2,541.02 100
- - 2,083.68 3,000.50 100
- - 4.00 100.00 100
-
- - 820.00 1,057.80 100
-
- - 820.00 11,422.60 100
- - 820.00 598.60 100
- - 820.00 12,144.20 100
 - - 23.06 583.65 100
-
- - 46.00 15,492.80 100
- - 36.00 10,124.28 100
-
11.99 100.00 - - 0
4.79 100.00 - - 0
-
257.56 200.00 - 5.17 - 128.78 -100
216.26 200.00 - 6.20 - 108.13 -100
20.58 200.00 - 5.50 - 10.29 -100
-
- - 2.03 790.99 100
759.02 200.00 - 90.36 - 379.51 -100
- - 15.62 497.18 100
-
- - 15.62 275.38 100
-
- - 16.20 69.98 100
-
- - 1.00 67.02 100
-
0.72 100.00 - - 0
3.54 100.00 - - 0
-
280.98 200.00 - 5.64 - 140.49 -100
236.14 200.00 - 6.77 - 118.07 -100
15.04 200.00 - 4.02 - 7.52 -100
-
- - 0.30 9.38 100
-
- - 1.28 465.83 100
- - 27.07 113.69 100
- - 65.37 2,059.16 100
-
- - 15.57 274.50 100
-
- - 16.51 71.32 100
-
- - 2.00 558.64 100
- - 2.00 186.32 100
- - 2.00 584.82 100
- - 2.00 63.64 100
- - 8.00 164.48 100
-
8.09 100.00 - - 0
40.88 100.00 - - 0
 -
25,782.20 100.00 - - 0
13,539.84 100.00 - - 0
9,490.26 100.00 - - 0
146.07 100.00 - - 0
-
1,685.99 100.00 - - 0
-
12,969.32 200.00 - 18.34 - 6,484.66 -100
1,937.76 200.00 - 33.00 - 968.88 -100
3,128.52 100.00 - - 0
- - 42.23 15,375.94 100
- - 131.65 4,190.42 100
30,552.00 108.50 - 595.49 - 2,393.87 -8.50152259
-
- - 78.93 1,391.54 100
-
- - 1.00 1,224.41 100
- - 1.00 474.17 100
-
- - 32.00 1,547.84 100
- - 1.00 23.88 100
- - 1.00 171.86 100
- - 1.00 1,020.85 100
- - 2.00 210.48 100
- - 1.00 158.00 100
-
56.76 100.00 - - 0
7.92 100.00 - - 0
-
338.95 100.00 - - 0
- - 23.76 562.16 100
- - 93.24 440.09 100
- - 790.00 4,921.70 100
82.28 100.00 - - 0
-
1,945.48 100.00 - - 0
1,061.36 100.00 - - 0
-
839.44 100.00 - - 0
2,506.81 100.00 - - 0
3,501.06 100.00 - - 0
-
832.76 100.00 - - 0
1,845.65 100.00 - - 0
736.79 100.00 - - 0
-
 104.60 200.00 - 0.19 - 52.30 -100
151.68 100.00 - - 0
310.78 100.00 - - 0
-
531.10 100.00 - - 0
283.19 100.00 - - 0
91.56 100.00 - - 0
-
3,513.44 100.00 - - 0
3,966.48 100.00 - - 0
1,152.39 100.00 - - 0
-
155.99 100.00 - - 0
264.60 100.00 - - 0
69.76 100.00 - - 0
-
1,539.86 100.00 - - 0
1,324.08 100.00 - - 0
224.84 200.00 - 4.80 - 112.42 -100
3,955.38 100.00 - - 0
514.92 200.00 - 8.40 - 257.46 -100
-
7,557.00 200.00 - 110.00 - 3,778.50 -100
899.12 200.00 - 26.57 - 449.56 -100
285.02 200.00 - 17.40 - 142.51 -100
57.68 200.00 - 2.00 - 28.84 -100
1,983.60 200.00 - 10.00 - 991.80 -100
830.80 200.00 - 5.00 - 415.40 -100
1,976.52 200.00 - 42.00 - 988.26 -100
795.52 200.00 - 44.00 - 397.76 -100
- - 4.00 452.60 100
-
- - 16.20 1,331.48 100
- - 21.60 2,183.11 100
-
- - 5.00 3,280.25 100
- - 30.60 481.34 100
- - 148.50 800.42 100
- - 130.20 4,818.70 100
-
- - 1.00 1,328.55 100
-
- - 3.33 82.95 100
- - 3.33 537.23 100
- - 50.00 1,000.00 100
- - 2.00 484.36 100
- - 630.00 812.70 100
 - - 1.00 300.00 100
-
954.62 127.13 - 25.18 - 203.71 -27.1277742
219.96 90.91 3.60 22.00 9.09090909
3,488.00 125.84 - 41.07 - 716.26 -25.8415655
1,742.00 151.01 - 67.56 - 588.45 -51.0117789
7,030.01 151.01 - 67.56 - 2,374.74 -51.0117789
2,326.00 151.01 - 67.56 - 785.72 -51.0117789
-
- - 21.00 1,918.56 100
- #DIV/0! - #DIV/0!
3,300.00 40.00 3.00 4,950.00 60
- #DIV/0! - #DIV/0!
250.00 25.00 0.75 750.00 75
-
- - 1.00 300.00 100
-
- - 6.00 300.00 100
- - 1.00 789.41 100
- - 2.00 1,841.40 100
- - 1.00 500.00 100
-
- - 2.00 600.00 100
-
250.00 50.00 1.00 250.00 50
- - 0.50 500.00 100
-
250.00 50.00 1.00 250.00 50
-
- - 1.00 200.00 100
- - 1.00 356.24 100
- - 10.00 600.00 100
- #DIV/0! - #DIV/0!
- - 20.00 800.00 100
75.00 75.00 0.25 25.00 25
- #DIV/0! - #DIV/0!
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
400.00 100.00 - - 0
- - 1.00 500.00 100
- #DIV/0! - #DIV/0!
180.00 60.00 4.00 120.00 40
- - 10.00 500.00 100
- #DIV/0! - #DIV/0!
- - 2.00 600.00 100
- - 1.00 500.00 100
- - 2.00 400.00 100
 - - 2.00 400.00 100
672,786.25 290,175.93
69.87 30.13

73990.81 31912.59

67278.62 29017.59

814,055.68 351,106.12

146530.023007 63199.10
 REAJUSTE AGOSTO 2016

COEF INC % Ir (ENERO 2017) Io (MAYO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.247 100% 563.25 563.25 544.12

C 21 0.085 100% 417.07 417.07 402.47

T 72 0.155 100% 464.43 464.43 473.84

MT 50 0.044 100% 872.5 872.5 862.41

ME 49 0.132 100% 426.29 426.29 408.4

49 0.051 100% 463.36 463.36 465
OO 39 0.287 100% 463.36 463.36 428.47

3670.26
1.001

MONTO 168,481.05
R 6600.52353484112 REAJUSTE
V+R 175,081.58
V+R=V*K
V*K 175081.577485126

VR 175081.577485126

REAJUSTE SETIEMBRE 2016

COEF INC % Ir (FEBRERO 2017) Io (MAYO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.247 100% 563.25 563.25 544.12

C 21 0.085 100% 414.5 414.5 402.47

T 72 0.155 100% 468.5 468.5 473.84

MT 50 0.044 100% 866.56 866.56 862.41

ME 49 0.132 100% 426.29 426.29 408.4

0.051 100% 461.49 461.49 465
OO 39 0.287 100% 438.8 438.8 428.47
3639.39
1.001

MONTO 223,508.86
R 5142.08369857264
V+R 228650.947446685
V+R=V*K
V*K 228650.947446685

VR 228650.947446685

REAJUSTE OCTUBRE 2016

COEF INC % Ir (MARZO 2017) Io (MAYO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.247 100% 563.25 563.25 544.12

C 21 0.085 100% 417.07 417.07 402.47

T 72 0.155 100% 464.43 464.43 473.84

MT 50 0.044 100% 872.5 872.5 862.41

ME 49 0.132 100% 426.29 426.29 408.4

0.051 100% 463.36 463.36 465
OO 39 0.287 100% 463.36 463.36 428.47
3670.26
1.001

MONTO 181,933.83
R 7127.55815856805
V+R 189061.385726747
V+R=V*K
V*K 189061.385726747

VR 189061.385726747

REAJUSTE NOVIEMBRE 2016

COEF INC % Ir (ENERO 2017) Io (MAYO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5
 JJ 47 0.348 100% 562.24 562.24 544.12

C 5 0.103 100% 408.40 408.4 402.47

T 2 0.145 100% 415.95 415.95 473.84

MT 43 0.080 100% 722.12 722.12 862.41

ME 21 0.058 100% 303.44 303.44 408.4

29 100% 303.44 303.44 428.47

OO 39 0.266 100% 433.63 433.63 428.47

2845.78
1.000

MONTO 134,487.92
R -3943.85350681432
V+R 130544.069687176
V+R=V*K
V*K 130544.069687176

VR 130544.069687176

REAJUSTE JULIO 2016

COEF INC % Ir (JULIO 2016) Io (FEBRERO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.348 100% 562.24 562.24 544.12

C 21 0.103 100% 408.40 408.4 408.4

T 72 0.145 100% 410.90 410.9 428.06

MT 50 0.080 100% 703.66 703.66 747.76

ME 49 0.058 100% 295.65 295.65 313.96

OO 39 0.266 100% 429.42 429.42 430.96

2810.27
1.000

MONTO 172,889.74
 R -566.209678542284
V+R 172323.532702458
V+R=V*K
V*K 172323.532702458

VR 172323.532702458
016

Io (MAYO 2016) Ir/Io k

6=(5)* (2) 7= (4)/(6) 8=(1)*(7)

544.12 1.04 0.255684

402.47 1.04 0.088083

473.84 0.98 0.151922

862.41 1.01 0.044515

408.4 1.04 0.137782

465 1.00 0.050820
428.47 1.08 0.310370

3584.71 7.18
###

R= v(k-1)

2016

Io (MAYO 2016) Ir/Io k

6=(5)* (2) 7= (4)/(6) 8=(1)*(7)

544.12 1.04 0.255684

402.47 1.03 0.087541

473.84 0.99 0.153253

862.41 1.00 0.044212

408.4 1.04 0.137782

465 0.99 0.050615
 428.47 1.02 0.293919
3584.71 7.12
###

016

Io (MAYO 2016) Ir/Io k

6=(5)* (2) 7= (4)/(6) 8=(1)*(7)

544.12 1.04 0.255684

402.47 1.04 0.088083

473.84 0.98 0.151922

862.41 1.01 0.044515

408.4 1.04 0.137782

465 1.00 0.050820
428.47 1.08 0.310370
3584.71 7.18
###

2016

Io (MAYO 2016) Ir/Io k

6=(5)* (2) 7= (4)/(6) 8=(1)*(7)
 544.12 1.03 0.359589

402.47 1.01 0.104518

473.84 0.88 0.127285

862.41 0.84 0.066986

408.4 0.74 0.043094

428.47 0.71 0.000000

428.47 1.01 0.269203

3119.71 5.52
###

o (FEBRERO 2016) Ir/Io k

6=(5)* (2) 7= (4)/(6) 8=(1)*(7)

544.12 1.03 0.359589

408.4 1.00 0.103000

428.06 0.96 0.139187

747.76 0.94 0.075282

313.96 0.94 0.054617

430.96 1.00 0.265049

2873.26 5.87
###
 AMORTIZACION AGOSTO 2016
ADELANTO DE MATERIALES 20% 141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
ADELANTO DIRECTO 15% 106,261.75
𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
ADELANTO 30% 247,944.08

VALORIZACION 168,481.05
MONTO DEL CONTRATO 708,411.67 AMORTIZACION 58,968.37

DEDUCTIVO AGOSTO DEL 2016

Ka igual para todos
FORMULAS POLINOMICAS ST K Ka DEDUCCION *primero rellenar D15 (1
1 168,481.05 1.03918 1.03918 0
TOTAL 168,481.05 0

VALORIZACION 168,481.05
MONTO DEL CONTRATO 708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO 0

AMORTIZACION SETIEMBRE 2016

ADELANTO DE MATERIALES 20% 141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
ADELANTO DIRECTO 15% 106,261.75
𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
ADELANTO 30% 247,944.08

VALORIZACION 223,508.86
MONTO DEL CONTRATO 708,411.67 AMORTIZACION 78,228.10

DEDUCTIVO SETIEMBRE 2016

FORMULAS POLINOMICAS ST2 K Ka DEDUCCION

1 223,508.86 1.02301 0.99673 -2062.679642
TOTAL 223,508.86 -2062.679642

VALORIZACION 223,508.86
MONTO DEL CONTRATO 708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO -2062.67964
 AMORTIZACION OCTUBRE 2016
ADELANTO DE MATERIALES 20% 141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
ADELANTO DIRECTO 10% 70,841.17
𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
ADELANTO 30% 212,523.50

VALORIZACION 181,933.83
MONTO DEL CONTRATO 708,411.67 AMORTIZACION 54,580.15

DEDUCTIVO OCTUBRE DEL 2016

FORMULAS POLINOMICAS ST2 K Ka DEDUCCION

1 181,933.83 1.03918 0.99673 -2324.6292023
TOTAL 181,933.83 -2324.6292023

VALORIZACION 181,933.83
MONTO DEL CONTRATO 708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO -2324.6292

AMORTIZACION NOVIEMBRE 2016

ADELANTO DE MATERIALES 20% 141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
ADELANTO DIRECTO 10% 70,841.17
𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
ADELANTO 30% 212,523.50

VALORIZACION 134,487.92
MONTO DEL CONTRATO 708,411.67 AMORTIZACION 40,346.38

DEDUCTIVO NOVIEMBRE DEL 2016

FORMULAS POLINOMICAS ST2 K Ka DEDUCCION

1 134,487.92 0.97068 0.99673 1054.4760374
TOTAL 134,487.92 1054.4760374

VALORIZACION 134,487.92
MONTO DEL CONTRATO 708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)
 DEDUCTIVO 1054.47604

AMORTIZACION JULIO 2016

ADELANTO DE MATERIALES 20% 141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
ADELANTO DIRECTO 10% 70,841.17
𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
ADELANTO 30% 212,523.50

VALORIZACION 168,481.05
MONTO DEL CONTRATO 708,411.67 AMORTIZACION 50,544.32

DEDUCTIVO JULIO DEL 2016

Ka igual para todos
FORMULAS POLINOMICAS ST K Ka DEDUCCION
1 168,481.05 0.99673 0.99673 0
TOTAL 168,481.05 0

VALORIZACION 168,481.05
MONTO DEL CONTRATO 708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO 0
primero rellenar D15 (1)

𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
−1)

𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
−1)
𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
−1)

𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
−1)
𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
−1)
 VALORIZACION 1 VALORIZACION 2 VALORIZACION 3

VALORIZACION REAJUSTADA 175081.577485126 228650.947446685 189061.385726747

DEDUCTIVOS 0 -2062.67964201042 -2324.62920227388

VALORIZACION BRUTA 175081.577485126 230713.627088696 186736.756524473

AMORITZACIONES 58,968.37 78,228.10 54,580.15

VALORIZACION NETA 116,113.21 152,485.52 132,156.61

IGV (18%) 20900.38 27447.39 23788.19

TOTAL VALORIZADO 137,013.59 179,932.92 155,944.80

VALORIZACION 4

130544.069687176
1054.47603735216 cuando sale + se pone 0

131598.545724528
40,346.38

91,252.17 esto es lo que se le paga al contratista

16425.39

107,677.56
 REAJUSTE AGOSTO 2016

COEF INC % Ir (AGOSTO 2016) Io (FEBRERO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.348 100% 563.25 563.25 544.12

C 21 0.103 100% 414.5 414.5 402.47

T 72 0.145 100% 468.5 468.5 473.84

MT 50 0.080 100% 866.56 866.56 862.41

ME 49 0.058 100% 426.29 426.29 408.4

OO 39 0.266 100% 438.8 438.8 428.47

3177.9
1.000

MONTO 168,481.05
R 3878.1238936183
V+R 172359.177843903
V+R=V*K
V*K 172359.177843903

VR 172359.177843903

REAJUSTE SETIEMBRE 2016

COEF INC % Ir (SETIEMBRE 2016) Io (FEBRERO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.348 100% 563.25 563.25 544.12

C 21 0.103 100% 417.07 417.07 402.47

T 72 0.145 100% 464.43 464.43 473.84

MT 50 0.080 100% 872.50 872.5 862.41

ME 49 0.058 100% 426.29 426.29 408.4

OO 39 0.266 100% 463.36 463.36 428.47

3206.9
1.000
 MONTO 223,508.86
R 8544.43253233907
V+R 232053.296280452
V+R=V*K
V*K 232053.296280452

VR 232053.296280452

REAJUSTE OCTUBRE 2016

COEF INC % Ir (OCTUBRE 2016) Io (FEBRERO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.348 100% 562.24 562.24 544.12

C 21 0.103 100% 408.40 408.4 402.47

T 72 0.145 100% 415.95 415.95 473.84

MT 50 0.080 100% 722.12 722.12 862.41

ME 49 0.058 100% 303.44 303.44 408.4

OO 39 0.266 100% 433.63 433.63 428.47

2845.78
1.000

MONTO 181,933.83
R -5335.20294478738
V+R 176598.624623392
V+R=V*K
V*K 176598.624623392

VR 176598.624623392

REAJUSTE NOVIEMBRE 2016

COEF INC % Ir (NOVIEMBRE 2016) Io (FEBRERO 2016)

SIMB IU
1 2 3 4 =(3)* (2) 5

JJ 47 0.348 100% 562.24 562.24 544.12

C 21 0.103 100% 408.40 408.4 402.47

T 72 0.145 100% 416.93 416.93 473.84

MT 50 0.080 100% 725.86 725.86 862.41

ME 49 0.058 100% 304.74 304.74 408.4

OO 39 0.266 100% 434.89 434.89 428.47

2853.06
1.000

MONTO 134,487.92
R -3726.83396876553
V+R 130761.089225225
V+R=V*K
V*K 130761.089225225

VR 130761.089225225

LIQUIDACIÓ
VALORIZACION 1
VALORIZADO REAL
VALORIZACION REAJUSTADA 175081.577 172359.178
DEDUCTIVOS 0 0

VALORIZACION BRUTA 175081.577 172359.178

AMORITZACIONES 58968.3689

VALORIZACION NETA 116113.209

IGV (18%) 20900.3775

TOTAL VALORIZADO 137013.586

 ADELANTO DE MATERIALES 20%
o (FEBRERO 2016) Ir/Io k ADELANTO DIRECTO 15%
6=(5)* (2) 7= (4)/(6) 8=(1)*(7) ADELANTO 30%

544.12 1.04 0.360235 VALORIZACION

MONTO DEL CONTRATO

402.47 1.03 0.106079

473.84 0.99 0.143366

862.41 1.00 0.080385

FORMULAS POLINOMICAS
408.4 1.04 0.060541 1
TOTAL
428.47 1.02 0.272413
3119.71 6.13 VALORIZACION

1.023018 MONTO DEL CONTRATO

ADELANTO DE MATERIALES 20%

ADELANTO DIRECTO 15%
6 ADELANTO 30%

o (FEBRERO 2016) Ir/Io k VALORIZACION

6=(5)* (2) 7= (4)/(6) 8=(1)*(7) MONTO DEL CONTRATO

544.12 1.04 0.360235

402.47 1.04 0.106736

473.84 0.98 0.142120 FORMULAS POLINOMICAS

1
862.41 1.01 0.080936 TOTAL

408.4 1.04 0.060541 VALORIZACION

MONTO DEL CONTRATO

428.47 1.08 0.287660

3119.71 6.19
1.038229
 ADELANTO DE MATERIALES 20%
ADELANTO DIRECTO 10%
ADELANTO 30%

VALORIZACION
MONTO DEL CONTRATO

o (FEBRERO 2016) Ir/Io k

6=(5)* (2) 7= (4)/(6) 8=(1)*(7)

544.12 1.03 0.359589 FORMULAS POLINOMICAS

1
402.47 1.01 0.104518 TOTAL

473.84 0.88 0.127285 VALORIZACION

MONTO DEL CONTRATO

862.41 0.84 0.066986

408.4 0.74 0.043094

428.47 1.01 0.269203

3119.71 5.52
0.970675
A
ADELANTO DE MATERIALES 20%
ADELANTO DIRECTO 10%
ADELANTO 30%

VALORIZACION
MONTO DEL CONTRATO

D
16
FORMULAS POLINOMICAS
o (FEBRERO 2016) Ir/Io k 1
6=(5)* (2) 7= (4)/(6) 8=(1)*(7) TOTAL

544.12 1.03 0.359589 VALORIZACION

MONTO DEL CONTRATO
 402.47 1.01 0.104518

473.84 0.88 0.127585

862.41 0.84 0.067333

408.4 0.75 0.043278

428.47 1.01 0.269986

3119.71 5.53
0.972289

LIQUIDACIÓN
VALORIZACION 2 VALORIZACION 3 VALORIZACION 4
VALORIZADO REAL VALORIZADO REAL VALORIZADO REAL
228650.947 232053.296 189061.38573 176598.624623 130544.06969 130761.0892252
-2062.67964 -1163.1117 -2324.6292023 2792.61463009 1054.4760374 2000.697191196

230713.627 233216.408 186736.75652 173806.009993 131598.54572 128760.392034

78228.1023 54580.14827 40346.376958

152485.525 132156.60825 91252.168766

27447.3945 23788.189486 16425.390378

179932.919 155944.79774 107677.55914

 AMORTIZACION AGOSTO 2016
141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
106,261.75 𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
247,944.08

168,481.05
708,411.67 AMORTIZACION 58,968.37

DEDUCTIVO AGOSTO DEL 2016

Ka igual para todos
S POLINOMICAS ST K Ka DEDUCCION *primero rellenar D15 (1)
1 168,481.05 1.02302 1.02302 0
TOTAL 168,481.05 0

168,481.05
708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO 0

AMORTIZACION SETIMBRE 2016

141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
106,261.75 𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
247,944.08

223,508.86
708,411.67 AMORTIZACION 78,228.10

DEDUCTIVO SETIMBRE 2016

S POLINOMICAS ST2 K Ka DEDUCCION

1 223,508.86 1.03823 1.02302 -1163.1117022
TOTAL 223,508.86 -1163.1117022

223,508.86
708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)
 DEDUCTIVO -1163.1117

AMORTIZACION OCTUBRE 2016

141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
70,841.17 𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
212,523.50

181,933.83
708,411.67 AMORTIZACION 54,580.15

DEDUCTIVO OCTUBRE DEL 2016

S POLINOMICAS ST2 K Ka DEDUCCION

1 181,933.83 0.97068 1.02302 2792.6146301
TOTAL 181,933.83 2792.6146301

181,933.83
708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO 2792.61463

AMORTIZACION NOVIEMBRE 2016

141,682.33
Amortizacion=(𝐴𝑑𝑒𝑙𝑎𝑛𝑡𝑜×𝑉𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖
70,841.17
𝑜𝑛)/(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜)
212,523.50

134,487.92
708,411.67 AMORTIZACION 40,346.38

DEDUCTIVO NOVIEMBRE DEL 2016

S POLINOMICAS ST2 K Ka DEDUCCION

1 134,487.92 0.97229 1.02302 2000.6971912
TOTAL 134,487.92 2000.6971912

134,487.92
708,411.67
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)
𝐷𝐸𝐷𝑈𝐶𝐶𝐼𝑂𝑁=−(𝐴𝑑𝑒𝑙𝑎𝑡𝑜×𝑣𝑎𝑙𝑜𝑟𝑖𝑧𝑎𝑐𝑖𝑜𝑛)/
(𝑀𝑜𝑛𝑡𝑜 𝑑𝑒𝑙 𝑐𝑜𝑛𝑡𝑟𝑎𝑡𝑜) ×(𝐾/𝐾𝑎−1)

DEDUCTIVO 2000.69719