valorizacion 07_gyd - oficina pardo y aliaga.xls

VAL 01 Página 1

VALORIZACIÓN N° 1Proyecto:OFICINAS - PARDO Y ALIAGA PRESUPUESTO ORIGINAL S/. 430,978.31

Fecha : 13-Nov-14 Nº de Contrato.: ORDENES DE CAMBIO S/.

Periodo : 03/11/2014 al 12/11/2014 Contratista : G&D PROYECTOS E&L S.A.C. PRESUPUESTO ACTUAL S/. 430,978.31

ÍTEMCONTRATO ACUMULADO ANTERIOR PRESENTE PERIODO ACUMULADO ACTUAL SALDO ACTUAL

DESCRIPCIÓNU.M CANT P.U

TOTALCANT %

MONTOCANT %

MONTOCANT %

MONTOCANT %

MONTOS/. S/. S/. S/. S/.

PRELIMINARES1.00 OBRAS PRELIMINARES

1.01 Trasnporte de materiales equipos y herramientas GLB 1.00 S/. 1,600.00 S/. 1,600.00 0.00 0.0% 0.00 0.25 25.0% 400.00 0.25 25.0% 400.00 0.75 75.0% 1,200.001.02 Instalaciones Provicionales GLB 1.00 S/. 1,450.00 S/. 1,450.00 0.00 0.0% 0.00 0.25 25.0% 362.50 0.25 25.0% 362.50 0.75 75.0% 1,087.501.03 Guardiania MES 1.50 S/. 1,600.00 S/. 2,400.00 0.00 0.0% 0.00 0.25 16.7% 400.00 0.25 16.7% 400.00 1.25 83.3% 2,000.001.04 Limpieza de Obra -Hasta el final de los trabajos MES 1.50 S/. 800.00 S/. 1,200.00 0.00 0.0% 0.00 0.25 16.7% 200.00 0.25 16.7% 200.00 1.25 83.3% 1,000.001.05 Cerco de Obra Paneles de Triplay pintados de blanco H-4.80m M2 38.00 NO INCLUYE

1.06 Serv. Higienicos Provisionales MES 2.00 NO INCLUYE

1.07 Eliminacion de materiales excedetes en Bolsas VIAJE 3.00 S/. 350.00 S/. 1,050.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 1,050.00

ARQUITECTURA1.00 Albañilería

5.01 Muros de albañilería zona de baños - H=2.60 m2 45.00 S/. 49.50 S/. 2,227.50 0.00 0.0% 0.00 15.60 34.7% 772.20 15.60 34.7% 772.20 29.40 65.3% 1,455.305.03 Tableros de concreto en baños ml 4.75 NO INCLUYE

5.04 Columnas Y vigas de amarre glb 1.00 S/. 2,600.00 S/. 2,600.00 0.00 0.0% 0.00 0.20 20.0% 520.00 0.20 20.0% 520.00 0.80 80.0% 2,080.00

2.00 Revoques y enlucidos

6.01 Tarrajeo de muros interiores nuevos H=2.60 m2 36.87 S/. 18.00 S/. 663.66 0.00 0.0% 0.00 31.20 84.6% 561.60 31.20 84.6% 561.60 5.67 15.4% 102.066.02 Tarrajeo de baños nuevos H=2.60 m3 71.96 S/. 18.00 S/. 1,295.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 71.96 100.0% 1,295.326.03 Derrames de e=15 cm ml 14.30 S/. 15.00 S/. 214.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 14.30 100.0% 214.50

3.00 Pisos

7.01 Contrapiso e= 5cm Frotachado m2 320.00 S/. 22.00 S/. 7,040.00 0.00 0.0% 0.00 98.00 30.6% 2,156.00 98.00 30.6% 2,156.00 222.00 69.4% 4,884.007.02 Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta group m2 241.00 S/. 58.00 S/. 13,978.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 241.00 100.0% 13,978.007.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico ac m2 22.00 S/. 42.87 S/. 943.14 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 22.00 100.0% 943.147.04 Porcelanato alto trancito FIRENCE 0.60 X 0.60 Blanco Nanometrico acavado m2 15.00 S/. 42.76 S/. 641.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 15.00 100.0% 641.407.05 Porcelanato alto trancito LUIS VALETINO 0.60 X 0.60 Color super White m2 24.00 S/. 46.61 S/. 1,118.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 24.00 100.0% 1,118.647.06 Instalacion de porcelanato 60x60 incluye pegamento y fragua m2 61.00 S/. 39.00 S/. 2,379.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 61.00 100.0% 2,379.007.08 Piso de jebe negro antiestatico. m2 6.50 S/. 75.00 S/. 487.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.50 100.0% 487.507.08 Perfil L en encuantro de pisos ml 14.40 S/. 15.00 S/. 216.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 14.40 100.0% 216.00

4.00 Contra zócalos

4.01 Zocalo de aluminio ml 153.00 S/. 42.00 S/. 6,426.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 153.00 100.0% 6,426.004.02 Zocalo de jebe color negro ml 9.50 S/. 25.00 S/. 237.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 9.50 100.0% 237.50

5.00 Zócalos

5.01 Piso porcelanato Marca Tile Company, modelo attic one, TTC.ATT.010 - colo m2 17.91 S/. 44.83 S/. 802.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 17.91 100.0% 802.865.02 Porcelanato tipo ladrilo Alcagres colección URBAN color TTC,URB,0.16 format m2 18.74 S/. 61.76 S/. 1,157.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 18.74 100.0% 1,157.635.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico ac m2 68.88 S/. 42.87 S/. 2,953.07 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 68.88 100.0% 2,953.075.04 Instalación de porcelanato 60x60 en muros m2 105.54 S/. 39.00 S/. 4,115.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 105.54 100.0% 4,115.95

6.00 Tableros de porcelanato

6.01 Tableros enchapado en porcelanato tipo madera color haya, gres porcelanico m2 5.00 S/. 115.75 S/. 578.75 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 578.756.02 Instalacion de porcelanato en tableros m2 5.00 S/. 39.00 S/. 195.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 195.006.03 Tablero de Cuarzo cuarzo rojo estellar de 20mm ML 6.00 S/. 705.00 S/. 4,230.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0% 4,230.00

7.00 Drywall

7.01 Tabique drywall ST Una Cara (zona proyectos Columna) parantes m2 29.42 S/. 58.30 S/. 1,714.94 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 29.42 100.0% 1,714.947.02 Tabique drywall dos caras ST/ST de 1/2" m2 65.61 S/. 62.70 S/. 4,113.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 65.61 100.0% 4,113.507.03 Tabique drywall RH (Baño ) Plancha e=1/2 m2 70.39 S/. 65.45 S/. 4,607.13 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 70.39 100.0% 4,607.137.04 Tabique drywall Resistente al fuego RF. /RF e=12cm m2 33.23 S/. 67.50 S/. 2,243.36 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 33.23 100.0% 2,243.367.05 Dintel Drywall Plancha drywall ST e=12 cm. m2 111.74 S/. 65.00 S/. 7,262.89 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 111.74 100.0% 7,262.897.06 Refuerzos de madera en banos de Mamparas,Puertas glb 1.00 S/. 600.00 S/. 600.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 600.007.07 Lana de fibra de vidrio m2 198.65 S/. 16.00 S/. 3,178.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 198.65 100.0% 3,178.40

8.00 Falso cielo y dinteles

8.01 Falso cielorraso drywall en baños m2 3.00 S/. 58.65 S/. 175.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 175.958.02 Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co m2 79.10 S/. 72.00 S/. 5,694.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 79.10 100.0% 5,694.958.03 Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color a m2 12.00 S/. 533.00 S/. 6,396.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 12.00 100.0% 6,396.008.04 Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm colo m2 9.26 S/. 475.00 S/. 4,398.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 9.26 100.0% 4,398.508.05 Techos colgantes con reborde suspendido con cable acerado (sala und 1.00 NO INCLUYE

8.06 Techos colgantes con reborde suspendido con cable acerado (pro und 6.00 NO INCLUYE

9.00 Pintura

9.01 Empastado y Pintado de muros interior m2 874.68 S/. 11.00 S/. 9,621.53 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 874.68 100.0% 9,621.539.02 Pintura en cielo raso m2 25.94 S/. 11.00 S/. 285.29 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 25.94 100.0% 285.299.03 Pintura de techo existente m2 249.99 S/. 11.00 S/. 2,749.88 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 249.99 100.0% 2,749.88

10.00 Vidrio Templado

10.01 Und 1.00 S/. 1,864.40 S/. 1,864.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,864.4010.02 Und 1.00 S/. 2,405.10 S/. 2,405.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 2,405.1010.03 Und 1.00 S/. 5,336.90 S/. 5,336.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 5,336.9010.04 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 834.30

P-01 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y tirardor de acero inoxidable de 1.50m y freno hidraulico. (Sala de reuniones) M-01 - Mampara fija de cristal templado de 10mm. 2paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reuniones) M-02 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio)

P-03 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de aluminio natural. (Directorio)

VAL 01 Página 2



TOTALCANT %

MONTOCANT %

MONTOCANT %

MONTOCANT %


10.05 Und 1.00 S/. 2,321.20 S/. 2,321.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 2,321.2010.06 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 834.3010.07 Und 1.00 S/. 5,052.55 S/. 5,052.55 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 5,052.5510.08 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 834.3010.09 Und 1.00 S/. 2,176.70 S/. 2,176.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 2,176.7010.10 Und 1.00 S/. 2,330.50 S/. 2,330.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 2,330.5010.11 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 834.3010.12 Und 1.00 S/. 1,384.30 S/. 1,384.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,384.3010.13 Und 1.00 S/. 1,044.10 S/. 1,044.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,044.1010.10 und 2.00 S/. 1,044.10 S/. 2,088.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 2,088.2010.14 und 2.00 S/. 543.00 S/. 1,086.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 1,086.0010.16 Und 1.00 S/. 680.50 S/. 680.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 680.5010.17 und 3.00 S/. 521.60 S/. 1,564.80 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 1,564.8010.18 Espejos llanos empotrados (60 x 85) ,(63 x 85), (73 x 85) e= 4mm Und 5.00 S/. 80.00 S/. 400.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 400.0010.19 Cristal Templado ( 30X 80 ) y accesorios de fijacion (divisor) Und 1.00 S/. 100.70 S/. 100.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 100.70

11.00 CARPINTERIA DE MADERA

11.01 SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada a Und 3.00 S/. 1,134.40 S/. 3,403.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 3,403.2011.02 Cto de Limpieza (0.60 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada al Und 1.00 S/. 1,134.40 S/. 1,134.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,134.4011.03 Closet -1 Melamina Gris 1.28x2.40 Und 1.00 S/. 1,224.00 S/. 1,224.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,224.0011.04 Closet -2 Melamina Gris 1.06x2.40 Und 1.00 S/. 1,074.70 S/. 1,074.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,074.7011.05 Closet -3 melamina cedro + Gris incluye tirador de acero y zócalo de aluminio Und 1.00 S/. 889.60 S/. 889.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 889.6011.06 Closet - 5 melamina cedro gris tirador de acero + zócalo de aluminio 1.75x2.4 Und 1.00 S/. 1,671.80 S/. 1,671.80 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,671.8011.07 Closet - 6 melamina cedro gris tirador de acero + zócalo de aluminio 1.30x2.4 Und 1.00 S/. 1,253.83 S/. 1,253.83 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,253.8311.08 Separador en baños con melamina color beige y tubo de aluminio 1 1/2"x1 1/2 Und 1.00 S/. 3,525.65 S/. 3,525.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 3,525.6511.09 Kichenet, mueble bajo color cedro gris + tirador de acero inoxidable 10x60 m Und 1.00 S/. 385.10 S/. 385.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 385.1011.10 Kichenet mueble alto melamina cedros gris + tirador de acero inoxidable 10 Und 1.00 S/. 1,149.35 S/. 1,149.35 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,149.3511.11 Directorio, paredes con MDF tapizado (no incluye tela) m2 24.00 NO INCLUYE

11.12 Mueble recepción con MDF enchapado con listones de madera acabado en lac ml 4.40 S/. 1,438.10 S/. 6,327.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.40 100.0% 6,327.64

11.13 m2 9.62 NO INCLUYE

11.14 Recepción closet con melamina color blanco + tirador de acero inoxidable zó Und 1.00 S/. 907.55 S/. 907.55 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 907.55

12.00 LUMINARIAS

12.01 und 27.00 S/. 182.60 S/. 4,930.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 27.00 100.0% 4,930.2012.02 und 52.00 S/. 275.00 S/. 14,300.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 52.00 100.0% 14,300.0012.03 und 2.00 S/. 293.70 S/. 587.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 587.4012.04 und 15.00 S/. 242.18 S/. 3,632.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 15.00 100.0% 3,632.7012.05 und 5.00 S/. 107.80 S/. 539.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 539.0012.06 und 5.00 S/. 84.70 S/. 423.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 423.50

13.00 EQUIPAMIENTO EN INSTALACIONES SANITARIAS DE BAÑOS

13.01 Inodoro marca Trebol linea Institucional modelo Elevator FLUX color blanco PZA 4.00 S/. 645.00 S/. 2,580.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 2,580.0013.02 Inodoro marca Trebol One piece Evolotion color blanco PZA 1.00 S/. 395.00 S/. 395.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 395.0013.03 Lavatorio Marca Trebol modelo Sonnet color blanco PZA 4.00 S/. 87.00 S/. 348.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 348.00

13.04 Lavatorio Marca Trebol modelo DIVANI color Bonet PZA 1.00 S/. 126.00 S/. 126.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 126.00

13.05 ASIENTO plástico pesado para Taza FLUX , Aro abierto blanco (Trébol) PZA 4.00 S/. 95.00 S/. 380.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 380.00

13.06 Urinario marca trebol linea institucional, modelo Bambi clor blanco PZA 2.00 S/. 98.00 S/. 196.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 196.00

13.07 Dispensador de jabon liquido de acero inoxidable COD.101 TX . PZA 2.00 S/. 82.80 S/. 165.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 165.60

13.08 Dispensador de papel higiènico acero inoxidable mod. BSB-194 PZA 5.00 S/. 106.00 S/. 530.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 530.00

13.09 Lavacopas marca Record Linea oceano Modelo artico 38 x 46 cacabado satin PZA 1.00 NO INCLUYE

13.10 GANCHO DE PUERTA CON TOPE DE PUERTA LLEYES PZA 4.00 S/. 14.00 S/. 56.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 56.00

13.11 Instalacion de aparatos sanitarios und 13.00 S/. 71.00 S/. 923.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 13.00 100.0% 923.00

13.12 Instalacion de accesorios und 7.00 S/. 25.00 S/. 175.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0% 175.00

14.00 GRIFERIAS

14.01 Griferia fluxometro palanca de bronce marca HELVEX acabado cromado PZA 4.00 S/. 295.00 S/. 1,180.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 1,180.0014.02 Llave temporizada de bronce de 1/2" para urinario marca Trebol Linea Neoplu PZA 2.00 S/. 100.00 S/. 200.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 200.00

14.03 Griferia prilla y pico de bronce aireador, marca Trebol modelo Piave acabado PZA 5.00 S/. 118.00 S/. 590.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 590.00

14.04 Griferia al mueble con pico giratorio de 5/8" marca Italgrif modelo Buzios le PZA 1.00 S/. 76.00 S/. 76.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 76.00

ELECTRICAS

I ALUBRADO1.00 SALIDAS DE ALUMBRADO1.01 Salida de alumbrado. Pto. 163.00 S/. 97.64 S/. 15,915.32 0.00 0.0% 0.00 25.00 15.3% 2,441.00 25.00 15.3% 2,441.00 138.00 84.7% 13,474.321.02 Salida de luces de emergencia. Pto. 19.00 S/. 124.10 S/. 2,357.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 19.00 100.0% 2,357.901.03 Instalación de luminarias. Unid. 182.00 S/. 18.00 S/. 3,276.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 182.00 100.0% 3,276.001.04 Salida de interruptor simple. Pto. 12.00 S/. 95.08 S/. 1,140.96 0.00 0.0% 0.00 2.00 16.7% 190.16 2.00 16.7% 190.16 10.00 83.3% 950.801.05 Salida de interruptor doble. Pto. 8.00 S/. 105.57 S/. 844.56 0.00 0.0% 0.00 3.00 37.5% 316.71 3.00 37.5% 316.71 5.00 62.5% 527.851.06 Salida de interruptor triple. Pto. 1.00 S/. 109.42 S/. 109.42 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 109.421.07 Salida de interruptor de conmutacion. Pto. 6.00 S/. 121.72 S/. 730.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0% 730.321.08 Suministro e instalación de interruptor simple Magic Bticino. Unid. 12.00 S/. 25.17 S/. 302.04 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 12.00 100.0% 302.041.09 Suministro e instalación de interruptor doble Magic Bticino. Unid. 8.00 S/. 33.33 S/. 266.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 8.00 100.0% 266.641.10 Suministro e instalación de interruptor triple Magic Bticino. Unid. 1.00 S/. 41.49 S/. 41.49 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 41.491.11 Suministro e instalacion de interruptor conmutacion simple Magic Bticino. Unid. 6.00 S/. 26.09 S/. 156.54 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0% 156.54

2.00 SALIDAS DE TOMACORRIENTE Y FUERZA2.01 Salida de tomacorriente comercial. Pto. 67.00 S/. 101.14 S/. 6,776.38 0.00 0.0% 0.00 35.00 52.2% 3,539.90 35.00 52.2% 3,539.90 32.00 47.8% 3,236.482.03 Salida de tomacorriente estabilizado. Pto. 51.00 S/. 103.77 S/. 5,292.27 0.00 0.0% 0.00 28.00 54.9% 2,905.56 28.00 54.9% 2,905.56 23.00 45.1% 2,386.712.03 Salida de tomacorriente para rack de comunicaciones. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 151.302.04 Salida de tomacorriente para gabinete de servidores. Pto. 2.00 S/. 151.30 S/. 302.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 302.602.05 Salida de tomacorriente para central telefonica. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 151.302.06 Salida de tomacorriente para central de alarma. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 151.302.07 Salida de tomacorriente para control de acceso. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 151.302.08 Salida de fuerza para equipo Fan Coil FC-1-01, 02, 03, 04, 05, 06, 07 y 08. Pto. 7.00 S/. 203.08 S/. 1,421.56 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0% 1,421.562.09 Salida de fuerza para equipo Helico - Centrifugo EHC-01, 02 y 03. Pto. 3.00 S/. 203.08 S/. 609.24 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 609.242.10 Salida de fuerza para equipo Split Data Center. Pto. 1.00 S/. 203.08 S/. 203.08 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 203.082.11 Suministro e instalación de placa de tomacorriente comercial. Unid. 62.00 S/. 31.49 S/. 1,952.38 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 62.00 100.0% 1,952.38

M-03 - Mampara fija de cristal templado de 10mm. 2 paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio) P-04 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (kitchenette)

M-04 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( kitchenette) P-05 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (Sala de reunion 2) M-05 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 ) M-06 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 )

P-07 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (Sala de reunion 2) M-07 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 )

P-03 - Puerta de cristal templado incoloro de 10mm: chapa tipo pomo y accesorios de luminio natural (Cuarto IT )

P-04 - Puerta de cristal templado incoloro de 10mm: chapa tipo pomo y accesorios de luminio natural (Oficina de gerente - director) V-01 - Ventana fija cristal templado de 8mm con accesorios de aluminioPizarra L=2.20m, 6 sujetadores de acero lamina arenadaPizarra L = 1.20m, 6 sujetadores de acero lamina arenada

Muro enchapado con listones de madera color por definir en pared de Recepción

LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR CON VIDRIO, ESPEJO FACETADO Y DOS LÁMPARAS AHORRADORAS COMPACTAS DE 26w TC-D, BALASTRO ELECTRÓNICO.LUMINARIA TIPO DOWN LIGHT PARA SUSPENDER, DIFUSOR DE VIDRIO, CON DOS LÁMPARAS AHORRADORAS DE 26w, BALASTRO ELECTRÓNICO.LUMINARIA PARA SUSPENDER, LUZ DIRECTA/INDIRECTA CON DIFUSOR con difusor acrilico opalino Kit LUMINARIA DE RADIACIÓN DIRECTA PARA FIJAR A DUCTO, ALETAS LATERALES, CON DOS LÁMPARAS DE 28w, BALASTRO ELECTRÓNICO.LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR, DIFUSOR DE VIDRIO, CON DOS LÁMPARAS AHORRADORAS DE 26w TC-D, BALASTRO ELECTRÓNICO.LUMINARIA TIPO SPOT PARA EMPOTRAR, CON UNA LAMPARA LED DE 6.5w/12V. EQUIPADO CON TRASFORMADOR ALPHA 12V

VAL 01 Página 3



TOTALCANT %

MONTOCANT %

MONTOCANT %

MONTOCANT %


2.12 Unid. 5.00 S/. 31.49 S/. 157.45 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 157.45

2.13 Suministro e instalacion de placa de tomacorriente estabilizado, marca Leviton. Unid. 57.00 S/. 31.49 S/. 1,794.93 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 57.00 100.0% 1,794.93

2.14 Unid. 10.00 S/. 102.67 S/. 1,026.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 10.00 100.0% 1,026.70

3.00 MONTANTES3.01 Tubería EMT - 50mmØ. ml 80.80 S/. 29.23 S/. 2,361.78 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 80.80 100.0% 2,361.783.02 Tubería EMT - 35mmØ. ml 50.00 S/. 23.56 S/. 1,178.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 50.00 100.0% 1,178.00

3.03 ml 40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 40.40 100.0% 2,290.68

3.04 ml 40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 40.40 100.0% 2,290.68

3.05 ml 12.80 S/. 20.50 S/. 262.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 12.80 100.0% 262.40

3.06 ml 31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0% 635.50

3.07 ml 31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0% 635.50

8.00 TABLEROS ELECTRICOS8.01 Tablero de Distribucion, Tab. TD. und. 1.00 S/. 4,973.36 S/. 4,973.36 0.00 0.0% 0.00 0.10 10.0% 497.34 0.10 10.0% 497.34 0.90 90.0% 4,476.028.02 Tablero de Computo, Tab. TC. und. 1.00 S/. 3,133.28 S/. 3,133.28 0.00 0.0% 0.00 0.10 10.0% 313.33 0.10 10.0% 313.33 0.90 90.0% 2,819.958.03 Tablero de Sistema Ininterrumpido, Tab. TSI. und. 1.00 S/. 3,790.24 S/. 3,790.24 0.00 0.0% 0.00 0.10 10.0% 379.02 0.10 10.0% 379.02 0.90 90.0% 3,411.22

9.00 CANALETA9.01 Canaleta de 100x50mm para puntos de fuerza. ml. 46.00 S/. 40.68 S/. 1,871.06 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 46.00 100.0% 1,871.069.02 Angulo interno de 100x50mm. und. 10.00 S/. 18.62 S/. 186.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 10.00 100.0% 186.209.03 Tapa para canaleta de 100x50mm. und. 23.00 S/. 18.62 S/. 428.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 23.00 100.0% 428.26

10.00 ATERRAMIENTO DE CARCASA DE EQUIPOS ELECTRICOS

10.01 ml. 4.00 S/. 5.64 S/. 22.54 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 22.54

10.02 Aterramientos de equipos de cocina, cable NH-80 4mm² + Tub. EMT 20mmØ. ml. 52.10 S/. 4.99 S/. 260.15 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 52.10 100.0% 260.15

10.03 ml. 28.20 S/. 4.99 S/. 140.72 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 28.20 100.0% 140.72

10.04 Suministro e instalacion de caja bornera para aterramiento de equipos. Und. 4.00 S/. 100.00 S/. 400.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 400.00

11.00 CAJAS DE PASE11.01 Caja de FºGº 100x40mm. de 1/16". und. 10.00 S/. 12.76 S/. 127.60 0.00 0.0% 0.00 5.00 50.0% 63.80 5.00 50.0% 63.80 5.00 50.0% 63.8011.02 Caja de FºGº 100x100x50mm. de 1/16". und. 11.00 S/. 19.88 S/. 218.68 0.00 0.0% 0.00 4.00 36.4% 79.52 4.00 36.4% 79.52 7.00 63.6% 139.1611.03 Caja de FºGº 150x150x100mm. de 1/16". und. 6.00 S/. 29.17 S/. 175.02 0.00 0.0% 0.00 3.00 50.0% 87.51 3.00 50.0% 87.51 3.00 50.0% 87.5111.04 Caja de FºGº 200x200x100mm. de 1/16". und. 17.00 S/. 38.06 S/. 647.02 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 17.00 100.0% 647.02

1.00 OTROS12.01 Picado para las instalaciones eléctricas (aprox. Por metrar en campo). ml. 100.00 S/. 10.05 S/. 1,005.00 0.00 0.0% 0.00 25.00 25.0% 251.25 25.00 25.0% 251.25 75.00 75.0% 753.75

II COMUNICACIONES (SOLO ENTUBADO)1.00 MONTANTE DE COMUNICACIONES1.01 Tubería EMT - 40mmØ para Seguridad. ml 29.50 S/. 23.59 S/. 695.91 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 29.50 100.0% 695.911.02 Tubería EMT - 40mmØ para acometida de data. ml 40.40 S/. 23.59 S/. 953.04 0.00 0.0% 0.00 28.00 69.3% 660.52 28.00 69.3% 660.52 12.40 30.7% 292.52

2.00 CAJAS DE PASE2.01 Caja de FºGº 100x40mm. de 1/16". und. 10.00 S/. 12.76 S/. 127.60 0.00 0.0% 0.00 8.00 80.0% 102.08 8.00 80.0% 102.08 2.00 20.0% 25.522.02 Caja de FºGº 100x100x50mm. de 1/16". und. 19.00 S/. 19.88 S/. 377.72 0.00 0.0% 0.00 12.00 63.2% 238.56 12.00 63.2% 238.56 7.00 36.8% 139.162.03 Caja de FºGº 150x150x100mm. de 1/16". und. 15.00 S/. 29.17 S/. 437.55 0.00 0.0% 0.00 11.00 73.3% 320.87 11.00 73.3% 320.87 4.00 26.7% 116.682.04 Caja de FºGº 200x200x100mm. de 1/16". und. 10.00 S/. 38.06 S/. 380.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 10.00 100.0% 380.60

3.00 BANDEJA DE COMUNICACIONES3.01 Bandeja de 300x100mm perforada. ml. 38.65 S/. 72.82 S/. 2,814.68 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 38.65 100.0% 2,814.683.02 Bandeja de 54x400mm Cablofil. ml. 3.00 S/. 99.35 S/. 298.05 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 298.053.03 Tee horizontal 300x300x300mm und. 1.00 S/. 100.65 S/. 100.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 100.653.04 Codo horizontal 90° 300x100mm. und. 1.00 S/. 85.18 S/. 85.18 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 85.18

3.04 ml. 48.05 S/. 22.57 S/. 1,084.49 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 48.05 100.0% 1,084.49

3.05 Accesorios de sujeccion. ml. 44.65 S/. 25.50 S/. 1,138.58 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 44.65 100.0% 1,138.58

4.00 DATA4.01 Salida de punto de data. Pto. 57.00 S/. 75.90 S/. 4,326.30 0.00 0.0% 0.00 21.00 36.8% 1,593.90 21.00 36.8% 1,593.90 36.00 63.2% 2,732.404.02 Salida de punto de voz. Pto. 37.00 S/. 75.90 S/. 2,808.30 0.00 0.0% 0.00 18.00 48.6% 1,366.20 18.00 48.6% 1,366.20 19.00 51.4% 1,442.104.03 Salida de rack. Pto. 1.00 S/. 75.90 S/. 75.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 75.90

5.00 SEGURIDAD5.01 Salida de sensor de movimiento. Pto. 6.00 S/. 77.63 S/. 465.78 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0% 465.785.02 Salida de contacto magnetico (puertas). Pto. 2.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 155.265.03 Salida de pulsador de alarma contra robo. Pto. 1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 77.635.04 Salida de sirena. Pto. 2.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 155.265.05 Salida de teclado de alarma. Pto. 1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 77.635.06 Salida de central de alarma. Pto. 1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 77.63

III EQUIPAMIENTO - ESTABILIZADO Y UPS1.00 SUMINISTRO

1.01 Suministro de estabilizador de Voltaje monofasico, 220V/220V, 60Hz, 10kVA, 1Ø. und 1.00 S/. 3,350.16 NO INCLUYE

1.02 Suministro de UPS monofasico para Rack, 220V, 60Hz, 10kVA, 1Ø. und 1.00 S/. 10,484.76 NO INCLUYE

2.00 INSTALACION

2.01 Instalacion de Estabilizador de Voltaje monofasico de 10kVA. und 1.00 S/. 225.00 NO INCLUYE

2.02 und 1.00 S/. 445.00 NO INCLUYE

Suministro e instalación de placa de tomacorriente de equipos de cocina, marca Leviton con placa a prueba de agua.

Suministro e instalacion de interruptor de 2x10A Schneider Electric para equipos de Aire Acondicionado.

Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TD.

Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TC.

Cable N2XOH 1-1x10mm2(F)+1x10mm2(N)+1x10mm²(T), desde Tab. TC hasta el Tab. TSI.

Cable N2XOH 1x10mm2(F)+1x10mm2(N)+1x10mm²(T), desde Tab. TSI hasta Estabilizador de 10kVA (ida y vuelta).Cable N2XOH 1x10mm2(F)+1x10mm2(N)+1x10mm²(T), desde Tab. TE hasta UPS de 10kVA (ida y vuelta).

Cable NH-80 1x6mm²(T), desde Tab. TD hasta Cajas Borneras para aterramiento de equipos electricos.

Aterramiento de rack de comunicaciones y gabinete de servidores, cable NH-80 4mm² + Tub. EMT 20mmØ.

Aterramiento de bandeja con cable de 1x25mm² desnudo + grampa de puesta a tierra x cada 2.40m.

Instalacion de UPS monofasico de 10kVA (incluye protocolos, peinado del cableado y puesta en servicio del equipo).

VAL 01 Página 4



TOTALCANT %

MONTOCANT %

MONTOCANT %

MONTOCANT %


3.00 ESTRUCTURA METALICA

3.01 Glb 1.00 S/. 575.48 NO INCLUYE

SANITARIAS1.00 REDES Y MONTANTES DE DESAGUE

1.01 RED DE VENTILACION DE 2" ML 87.89 16.85 1,480.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 87.89 100.0% 1,480.951.02 RED DE DESAGUE PVC-SAP DE 4" ML 35.28 22.00 776.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 35.28 100.0% 776.161.03 RED DE AIRE ACONDICIONADO DE 1" ML 55.00 16.50 907.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 55.00 100.0% 907.50

2.00 SALIDAS DE DESAGUE Y VENTILACION

2.01 SALIDA DE DESAGUE PVC 2" PTO 14.00 47.40 663.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 14.00 100.0% 663.602.02 SALIDA DE DESAGUE PVC 4" PTO 7.00 58.00 406.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0% 406.002.03 SALIDA DE VENTILACIÓN DE 2" PTO 13.00 48.00 624.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 13.00 100.0% 624.00

3.00 ADITAMIENTOS VARIOS

3.01 REGISTRO DE BRONCE 2" UND 4.00 26.00 104.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 104.003.02 REGISTRO DE BRONCE CROMADO COLGADO 4" UND 2.00 53.20 106.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 106.403.03 CONEXIÓN A RED DE DESAGUE DE CENTRO COMERCIAL GLB 1.00 120.00 120.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 120.003.04 PRUEBAS DE DESAGUE GLB 1.00 120.00 120.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 120.003.05 TRAMPA P 2" UND 5.00 42.00 210.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 210.00

4.00 RED DE DISTRIBUCION DE AGUA FRIA

4.01 RED DE AGUA FRIA PVC C-10 DE 1/2" ML 6.40 10.65 68.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.40 100.0% 68.164.02 RED DE AGUA FRIA PVC C-10 DE 3/4" ML 27.00 12.20 329.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 27.00 100.0% 329.404.04 RED DE AGUA FRIA PVC C-10 DE 1.1/4" ML 18.60 18.00 334.80 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 18.60 100.0% 334.804.05 RED DE AGUA FRIA PVC C-10 DE 1.1/2" ML 3.89 19.50 75.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.89 100.0% 75.864.06 CONEXIÓN A RED DE AGUA DE CENTRO COMERCIAL UND 1.00 120.00 120.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 120.00

5.00 SALIDA DE AGUA FRIA

5.01 SALIDA DE AGUA FRIA PVC C-10 DE 1/2" PTO 9.00 42.00 378.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 9.00 100.0% 378.005.02 SALIDA DE AGUA FRIA PVC C-10 DE 1.1/4" PTO 6.00 98.20 589.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0% 589.20

6.00 VALVULAS DE BRONCE A.FRIA

6.01 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1/2" PZA 7.00 68.50 479.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0% 479.506.02 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/2" PZA 1.00 145.60 145.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 145.60

6.03 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/4" PZA 2.00 140.00 280.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 280.00

SISTEMA DE AGUA CONTRA INCENDIO PCI1.00 TUBERÍA DE ACERO SCH40 ASTM A53

1.01 Tubería de acero SCH40 de 1" und 18.00 S/. 57.54 S/. 1,035.76 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 18.00 100.0% 1,035.761.02 Tubería de acero SCH40 de 1.1/4" und 1.00 S/. 72.03 S/. 72.03 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 72.031.03 Tubería de acero SCH40 de 1.1/2" und 2.00 S/. 86.91 S/. 173.83 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 173.831.04 Tubería de acero SCH40 de 2" und 2.00 S/. 115.08 S/. 230.17 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 230.171.05 Tubería de acero SCH40 de 2.1/2" und 6.00 S/. 183.48 S/. 1,100.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0% 1,100.902.00 ACCESORIOS RANURADOS

2.01 Salida mecánica 2 1/2" x1" roscada und 10.00 S/. 28.21 S/. 282.05 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 10.00 100.0% 282.052.02 Salida mecánica 2 1/2" roscada und 1.00 S/. 47.56 S/. 47.56 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 47.563.00 ACCESORIOS DE FIERRO NEGRO UL/FM

3.01 Bushing FeNe 1 1/4" x 1" x 150 und 4.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 14.653.02 Bushing FeNe 1 1/2" x 1" x 150 und 4.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 14.653.03 Bushing FeNe 2" x 1" x 150 und 3.00 S/. 5.11 S/. 15.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 15.323.04 Bushing FeNe 2" x 1 1/2" x 150 und 1.00 S/. 5.07 S/. 5.07 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 5.073.05 Bushing FeNe 2 1/2" x 11/4" x 150 und 1.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 10.993.06 Bushing FeNe 2 1/2" x 1 1/2" x 150 und 1.00 S/. 8.05 S/. 8.05 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 8.053.07 Bushing FeNe 2 1/2" x 2" x 150 und 1.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 10.993.08 Codo FeNe roscado 1" x 90º x 150 und 52.00 S/. 3.10 S/. 161.04 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 52.00 100.0% 161.043.09 Codo FeNe roscado 2.1/2" x 90º x 150 und 4.00 S/. 18.07 S/. 72.28 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 72.283.10 Reducción campana FeNe 1"x1/2"x150 und 31.00 S/. 2.13 S/. 66.07 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0% 66.073.11 Tee FeNe roscada 1"x150 und 11.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 11.00 100.0% 41.153.12 Tee FeNe roscada 1.1/4"x150 und 2.00 S/. 5.55 S/. 11.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 11.103.13 Tee FeNe roscada 1.1/2"x150 und 2.00 S/. 8.45 S/. 16.89 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 16.893.14 Tee FeNe roscada 2"x150 und 3.00 S/. 11.79 S/. 35.36 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 35.363.15 Tee FeNe roscada 2.1/2" x 150 und 2.00 S/. 24.79 S/. 49.57 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 49.574.00 VÁLVULAS ROSCADAS Y SIAMESA

4.01 Válvula de bola 1/2" und 1.00 S/. 17.55 S/. 17.55 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 17.554.02 Válvula de 3 vías x 1/4" und 1.00 S/. 24.66 S/. 24.66 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 24.665.00 COLGADORES Y SOPORTERIA

5.01 Colgador tipo gota de 1" und 25.00 S/. 1.29 S/. 32.19 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 25.00 100.0% 32.195.02 Colgador tipo gota de 1 1/4" und 2.00 S/. 1.93 S/. 3.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 3.865.03 Colgador tipo gota de 1 1/2" und 3.00 S/. 2.25 S/. 6.76 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 6.765.04 Colgador tipo gota de 2" und 3.00 S/. 2.85 S/. 8.56 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 8.565.05 Colgador tipo gota de 2 1/2" und 11.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 11.00 100.0% 41.155.06 Fig. 1000 - 2 1/2" und 3.00 S/. 28.49 S/. 85.48 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0% 85.485.07 Fig. 907 - 1" und 2.00 S/. 33.08 S/. 66.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 66.165.08 Fig. 910 - 1" und 5.00 S/. 26.27 S/. 131.37 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 131.376.00 ROCIADORES

6.01 Rociador Cobertura Standar, Respuesta Rapida, Bronce , k=5.6, 68°C, NPT und 17.00 S/. 29.17 S/. 495.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 17.00 100.0% 495.906.02 Rociador cobertura estándar, Respuesta rapida blanco, k=5.6, 68º C. NPT und 14.00 S/. 32.07 S/. 448.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 14.00 100.0% 448.956.03 Embellecedor blanco. und 14.00 S/. 6.04 S/. 84.54 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 14.00 100.0% 84.547.00 DETECTORES DE FLUJO

7.01 Detector de flujo de 2 1/2" und 1.00 S/. 381.30 S/. 381.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 381.308.00 OTROS ACCESORIOS

8.01 Manómetro seco 0-300 PSI, NPT 1/4" und 1.00 S/. 76.41 S/. 76.41 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 76.419.00 INSTALACION DE RED DE CONTRA INCENDIOS

9.01 Preparación e instalación de tuberias SCH 40 2 1/2'' con ranura ml 34.00 S/. 36.22 S/. 1,231.46 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 34.00 100.0% 1,231.469.02 Preparación e instalación de tuberias SCH 40 2'' con rosca o ranura ml 8.00 S/. 32.19 S/. 257.52 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 8.00 100.0% 257.52

Suministro e instalacion de estructura metalica (para soporte de Estabilizador y UPS).

VAL 01 Página 5



TOTALCANT %

MONTOCANT %

MONTOCANT %

MONTOCANT %


9.03 Preparación e instalación de tuberias SCH 40 11/2'' con rosca o ranura ml 8.00 S/. 26.15 S/. 209.21 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 8.00 100.0% 209.219.04 Preparación e instalación de tuberias SCH 40 11/4'' con rosca ml 5.00 S/. 24.14 S/. 120.71 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0% 120.719.05 Preparación e instalación de tuberias SCH 40 1'' con rosca ml 104.00 S/. 18.10 S/. 1,882.83 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 104.00 100.0% 1,882.839.06 Instalacion de Rociadores standar hacia arriba y abajo und 31.00 S/. 24.14 S/. 748.42 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0% 748.42

9.07 und 1.00 S/. 518.26 S/. 518.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 518.26

9.08 und 1.00 S/. 444.22 S/. 444.22 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 444.22

9.09 und 1.00 S/. 370.19 S/. 370.19 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 370.19

9.10 Arenado de tuberias (Comercial) y pintado de tuberias (8 mills) glb 1.00 S/. 1,422.40 S/. 1,422.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,422.409.11 Pruebas y puesta en servicio del sistema und 1.00 S/. 362.14 S/. 362.14 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 362.14

SISTEMA DE DETECCION1.00 CANALIZACION

1.01 Salida de detector de temperatura. Pto. 1.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 86.321.02 Salida de detector de humo. Pto. 17.00 S/. 86.32 S/. 1,467.39 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 17.00 100.0% 1,467.391.03 Salida de luz estrobo. Pto. 4.00 S/. 86.32 S/. 345.27 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 345.271.04 Salida de pulsador de alarma. Pto. 2.00 S/. 86.32 S/. 172.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 172.631.05 Salida de CACI. Pto. 1.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 86.321.06 Salida de sensor de flujo. Pto. 1.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 86.322.00 SUMINISTRO

2.01 und 1.00 S/. 1,105.86 S/. 1,105.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 1,105.862.02 Baterias de 12v, 7A‐H und 2.00 S/. 102.08 S/. 204.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 204.162.03 Detector de Humo Convencional 2 hilos, UL und 17.00 S/. 65.92 S/. 1,120.69 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 17.00 100.0% 1,120.692.04 Detector de Temperatura Convencional 2 hilos, UL und 1.00 S/. 51.04 S/. 51.04 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 51.04

2.05 Estación Manual de Doble accion convencional, UL und 2.00 S/. 89.32 S/. 178.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0% 178.64

2.06 Sirena con Luz tipo flash para Techo, color Blanco, certificacion CE und 4.00 S/. 195.66 S/. 782.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 782.632.07 Cable FPL 2x18 AWG Listado UL SLC ‐ NAC rll 1.00 S/. 638.00 S/. 638.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 638.00

2.08 glb 1.00 S/. 533.26 S/. 533.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 533.263.00 INSTALACION DEL SISTEMA

3.01 Instalación de Panel de Alarmas contra incendios und 1.00 S/. 170.14 S/. 170.14 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 170.143.02 Instalación de Detector de Humo y Estaciones Manuales und 20.00 S/. 34.02 S/. 680.46 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 20.00 100.0% 680.463.03 Instalación de Sirena con Luz und 4.00 S/. 38.28 S/. 153.12 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0% 153.123.04 Instalación de cable FPL 2x18 AWG Listado UL glb 1.00 S/. 893.20 S/. 893.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 893.203.05 Programación de Panel y dispositivos glb 1.00 S/. 212.66 S/. 212.66 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 212.663.06 Pruebas Finales y Puesta en Servicio glb 1.00 S/. 255.20 S/. 255.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0% 255.20

TOTAL COSTO DIRECTO S/. 323,217.57 S/. 0.00 6.41% S/. 20,719.53 6.41% S/. 20,719.53 93.59% S/. 302,498.04

GASTOS GENERALES 8.00% S/. 25,857.41 - S/. 1,657.56 S/. 1,657.56 S/. 24,199.84

UTILIDAD 5.00% S/. 16,160.88 - S/. 1,035.98 S/. 1,035.98 S/. 15,124.90

TOTAL PRESUPUESTO S/. 365,235.85 0.0% - 6.4% S/. 23,413.07 S/. 23,413.07 S/. 341,822.78

Descuento 0.00% S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00

TOTAL PRESUPUESTO SIN IGV S/. 365,235.85 - S/. 23,413.07 S/. 23,413.07 S/. 341,822.78

TOTAL PRESUPUESTO INC IGV S/. 430,978.31 S/. 0.00 S/. 27,627.42 S/. 27,627.42 S/. 403,350.89

MONTO ENTREGADO POR ADELANTO SIN IGV 20% S/. 73,047.17 - (4,682.61) (4,682.61) (68,364.56)

0.00 + S/. 23,413.07 = S/. 23,413.07 = S/. 341,822.78

FECHA: FECHA 0.00 + -S/. 4,682.61 = -S/. 4,682.61 = -S/. 68,364.56

0.00 + S/. 18,730.45 = S/. 18,730.45 = S/. 273,458.23

FECHA: FECHA 0.00 + S/. 3,371.48 = S/. 3,371.48 = S/. 49,222.48

0.00 + S/. 22,101.94 = S/. 22,101.94 = S/. 322,680.71

0.00 + S/. 0.00 = S/. 0.00 = S/. 0.00

FECHA: FECHA 0.00 + S/. 0.00 = S/. 0.00 = S/. 0.00

0.00 + S/. 22,101.94 = S/. 22,101.94 = S/. 322,680.71

Instalación de accesorios de fe ne y listado: codos, tees, acoples, bridas,valvulas y accesorios generales

Material menudo: pernos zincado, varillas roscadas, tacos, arandelas,cable tensor, entre otros menudos.

Material consumible: discos de corte, desbaste, sierra copas, escobillas,lijas, thiner, trapos, entre otros consumibles

Panel de Detección y Alarmas Contra Incendios, basado en Microprocesador con lazos Clase B,circuitos de notificación, leds de notificación de fallas o alarmas. Puerta roja y caja de color negro UL

Accesorios de conexion a emplearse y material consumible (Cajas de pase, uniones, tuberia flexible conduit metalica, derivaciones, brocas, tarugos, tacos, trapos, etc).

CONTRATISTA CONSTRUCCION (A) TOTAL

(B) MENOS: ADELANTOS

CONTROL DE PROYECTOS ADMINISTRADOR DE CONTRATO (C) SUBTOTAL (A+B)

(D) IGV [18% of (C)]

GERENTE DE PROYECTOS GERENCIA (E) TOTAL (C+D)

(F) OTRAS DEDUCCIONES (*)

(G) RETENCIÓN (0%)

(H) MONTO A PAGAR (E+F+G)

VAL 02 Página 6

VALORIZACIÓN N° 2Proyecto:OFICINAS - PARDO Y ALIAGA PRESUPUESTO ORIGINALFecha : 21-Nov-14 Nº de Contrato.: ORDENES DE CAMBIOPeriodo : 12/11/2014 al 20/11/2014 Contratista : G&D PROYECTOS E&L S.A.C. PRESUPUESTO ACTUAL

ÍTEMCONTRATO ACUMULADO ANTERIOR PRESENTE PERIODO ACUMULADO ACTUAL


TOTALCANT %

MONTOCANT %

MONTOCANT %

MONTOS/. S/. S/. S/.


1.01 Trasnporte de materiales equipos y herramientas GLB 1.00 S/. 1,600.00 S/. 1,600.00 0.25 25.0% 400.00 0.25 25.0% 400.00 0.50 50.0% 800.001.02 Instalaciones Provicionales GLB 1.00 S/. 1,450.00 S/. 1,450.00 0.25 25.0% 362.50 0.25 25.0% 362.50 0.50 50.0% 725.001.03 Guardiania MES 1.50 S/. 1,600.00 S/. 2,400.00 0.25 16.7% 400.00 0.25 16.7% 400.00 0.50 33.3% 800.001.04 Limpieza de Obra -Hasta el final de los trabajos MES 1.50 S/. 800.00 S/. 1,200.00 0.25 16.7% 200.00 0.25 16.7% 200.00 0.50 33.3% 400.001.05 Cerco de Obra Paneles de Triplay pintados de blanco H-4.80m M2 38.00 NO INCLUYE

1.06 Serv. Higienicos Provisionales MES 2.00 NO INCLUYE

1.07 Eliminacion de materiales excedetes en Bolsas VIAJE 3.00 S/. 350.00 S/. 1,050.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


5.01 Muros de albañilería zona de baños - H=2.60 m2 45.00 S/. 49.50 S/. 2,227.50 15.60 34.7% 772.20 25.40 56.4% 1,257.30 41.00 91.1% 2,029.505.03 Tableros de concreto en baños ml 4.75 NO INCLUYE

5.04 Columnas Y vigas de amarre glb 1.00 S/. 2,600.00 S/. 2,600.00 0.20 20.0% 520.00 0.80 80.0% 2,080.00 1.00 100.0% 2,600.00


6.01 Tarrajeo de muros interiores nuevos H=2.60 m2 36.87 S/. 18.00 S/. 663.66 31.20 84.6% 561.60 3.00 8.1% 54.00 34.20 92.8% 615.606.02 Tarrajeo de baños nuevos H=2.60 m3 71.96 S/. 18.00 S/. 1,295.32 0.00 0.0% 0.00 20.00 27.8% 360.00 20.00 27.8% 360.006.03 Derrames de e=15 cm ml 14.30 S/. 15.00 S/. 214.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.00 Pisos

7.01 Contrapiso e= 5cm Frotachado m2 320.00 S/. 22.00 S/. 7,040.00 98.00 30.6% 2,156.00 180.00 56.3% 3,960.00 278.00 86.9% 6,116.007.02 Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta group m2 241.00 S/. 58.00 S/. 13,978.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico ac m2 22.00 S/. 42.87 S/. 943.14 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.04 Porcelanato alto trancito FIRENCE 0.60 X 0.60 Blanco Nanometrico acavado m2 15.00 S/. 42.76 S/. 641.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.05 Porcelanato alto trancito LUIS VALETINO 0.60 X 0.60 Color super White m2 24.00 S/. 46.61 S/. 1,118.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.06 Instalacion de porcelanato 60x60 incluye pegamento y fragua m2 61.00 S/. 39.00 S/. 2,379.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.08 Piso de jebe negro antiestatico. m2 6.50 S/. 75.00 S/. 487.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.08 Perfil L en encuantro de pisos ml 14.40 S/. 15.00 S/. 216.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


4.01 Zocalo de aluminio ml 153.00 S/. 42.00 S/. 6,426.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.02 Zocalo de jebe color negro ml 9.50 S/. 25.00 S/. 237.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

5.00 Zócalos

5.01 Piso porcelanato Marca Tile Company, modelo attic one, TTC.ATT.010 - colo m2 17.91 S/. 44.83 S/. 802.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.02 Porcelanato tipo ladrilo Alcagres colección URBAN color TTC,URB,0.16 format m2 18.74 S/. 61.76 S/. 1,157.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico ac m2 68.88 S/. 42.87 S/. 2,953.07 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.04 Instalación de porcelanato 60x60 en muros m2 105.54 S/. 39.00 S/. 4,115.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


6.01 Tableros enchapado en porcelanato tipo madera color haya, gres porcelanico m2 5.00 S/. 115.75 S/. 578.75 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.006.02 Instalacion de porcelanato en tableros m2 5.00 S/. 39.00 S/. 195.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.006.03 Tablero de Cuarzo cuarzo rojo estellar de 20mm ML 6.00 S/. 705.00 S/. 4,230.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

7.00 Drywall

7.01 Tabique drywall ST Una Cara (zona proyectos Columna) parantes m2 29.42 S/. 58.30 S/. 1,714.94 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.02 Tabique drywall dos caras ST/ST de 1/2" m2 65.61 S/. 62.70 S/. 4,113.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.03 Tabique drywall RH (Baño ) Plancha e=1/2 m2 70.39 S/. 65.45 S/. 4,607.13 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.04 Tabique drywall Resistente al fuego RF. /RF e=12cm m2 33.23 S/. 67.50 S/. 2,243.36 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.05 Dintel Drywall Plancha drywall ST e=12 cm. m2 111.74 S/. 65.00 S/. 7,262.89 0.00 0.0% 0.00 7.00 6.3% 455.00 7.00 6.3% 455.007.06 Refuerzos de madera en banos de Mamparas,Puertas glb 1.00 S/. 600.00 S/. 600.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.07 Lana de fibra de vidrio m2 198.65 S/. 16.00 S/. 3,178.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


8.01 Falso cielorraso drywall en baños m2 3.00 S/. 58.65 S/. 175.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.008.02 Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co m2 79.10 S/. 72.00 S/. 5,694.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.008.03 Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color a m2 12.00 S/. 533.00 S/. 6,396.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.008.04 Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm colo m2 9.26 S/. 475.00 S/. 4,398.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.008.05 Techos colgantes con reborde suspendido con cable acerado (sala und 1.00 NO INCLUYE

8.06 Techos colgantes con reborde suspendido con cable acerado (pro und 6.00 NO INCLUYE

9.00 Pintura

9.01 Empastado y Pintado de muros interior m2 874.68 S/. 11.00 S/. 9,621.53 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.02 Pintura en cielo raso m2 25.94 S/. 11.00 S/. 285.29 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.03 Pintura de techo existente m2 249.99 S/. 11.00 S/. 2,749.88 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


10.01 Und 1.00 S/. 1,864.40 S/. 1,864.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.02 Und 1.00 S/. 2,405.10 S/. 2,405.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.03 Und 1.00 S/. 5,336.90 S/. 5,336.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.04 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.05 Und 1.00 S/. 2,321.20 S/. 2,321.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.06 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.07 Und 1.00 S/. 5,052.55 S/. 5,052.55 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.08 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.09 Und 1.00 S/. 2,176.70 S/. 2,176.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.10 Und 1.00 S/. 2,330.50 S/. 2,330.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.11 Und 1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.12 Und 1.00 S/. 1,384.30 S/. 1,384.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.13 Und 1.00 S/. 1,044.10 S/. 1,044.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.10 und 2.00 S/. 1,044.10 S/. 2,088.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.14 und 2.00 S/. 543.00 S/. 1,086.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.16 Und 1.00 S/. 680.50 S/. 680.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.17 und 3.00 S/. 521.60 S/. 1,564.80 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.18 Espejos llanos empotrados (60 x 85) ,(63 x 85), (73 x 85) e= 4mm Und 5.00 S/. 80.00 S/. 400.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0010.19 Cristal Templado ( 30X 80 ) y accesorios de fijacion (divisor) Und 1.00 S/. 100.70 S/. 100.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


11.01 SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada a Und 3.00 S/. 1,134.40 S/. 3,403.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.02 Cto de Limpieza (0.60 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada al Und 1.00 S/. 1,134.40 S/. 1,134.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.03 Closet -1 Melamina Gris 1.28x2.40 Und 1.00 S/. 1,224.00 S/. 1,224.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.04 Closet -2 Melamina Gris 1.06x2.40 Und 1.00 S/. 1,074.70 S/. 1,074.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.05 Closet -3 melamina cedro + Gris incluye tirador de acero y zócalo de aluminio Und 1.00 S/. 889.60 S/. 889.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.06 Closet - 5 melamina cedro gris tirador de acero + zócalo de aluminio 1.75x2.4 Und 1.00 S/. 1,671.80 S/. 1,671.80 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.07 Closet - 6 melamina cedro gris tirador de acero + zócalo de aluminio 1.30x2.4 Und 1.00 S/. 1,253.83 S/. 1,253.83 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.08 Separador en baños con melamina color beige y tubo de aluminio 1 1/2"x1 1/2 Und 1.00 S/. 3,525.65 S/. 3,525.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.09 Kichenet, mueble bajo color cedro gris + tirador de acero inoxidable 10x60 m Und 1.00 S/. 385.10 S/. 385.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.10 Kichenet mueble alto melamina cedros gris + tirador de acero inoxidable 10 Und 1.00 S/. 1,149.35 S/. 1,149.35 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0011.11 Directorio, paredes con MDF tapizado (no incluye tela) m2 24.00 NO INCLUYE

11.12 Mueble recepción con MDF enchapado con listones de madera acabado en lac ml 4.40 S/. 1,438.10 S/. 6,327.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

11.13 m2 9.62 NO INCLUYE

11.14 Recepción closet con melamina color blanco + tirador de acero inoxidable zó Und 1.00 S/. 907.55 S/. 907.55 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

12.00 LUMINARIAS

12.01 und 27.00 S/. 182.60 S/. 4,930.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0012.02 und 52.00 S/. 275.00 S/. 14,300.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0012.03 und 2.00 S/. 293.70 S/. 587.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0012.04 und 15.00 S/. 242.18 S/. 3,632.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0012.05 und 5.00 S/. 107.80 S/. 539.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0012.06 und 5.00 S/. 84.70 S/. 423.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


13.01 Inodoro marca Trebol linea Institucional modelo Elevator FLUX color blanco PZA 4.00 S/. 645.00 S/. 2,580.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

P-01 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y tirardor de acero inoxidable de 1.50m y freno hidraulico. (Sala de reuniones) M-01 - Mampara fija de cristal templado de 10mm. 2paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reuniones) M-02 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio)

P-03 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de aluminio natural. (Directorio) M-03 - Mampara fija de cristal templado de 10mm. 2 paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio)

P-04 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (kitchenette) M-04 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( kitchenette) P-05 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (Sala de reunion 2) M-05 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 )

M-06 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 ) P-07 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (Sala de reunion 2) M-07 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 )


P-04 - Puerta de cristal templado incoloro de 10mm: chapa tipo pomo y accesorios de luminio natural (Oficina de gerente - director) V-01 - Ventana fija cristal templado de 8mm con accesorios de aluminioPizarra L=2.20m, 6 sujetadores de acero lamina arenada

Pizarra L = 1.20m, 6 sujetadores de acero lamina arenada

Muro enchapado con listones de madera color por definir en pared de Recepción

LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR CON VIDRIO, ESPEJO FACETADO Y DOS LÁMPARAS AHORRADORAS COMPACTAS DE 26w TC-D, BALASTRO ELECTRÓNICO.LUMINARIA TIPO DOWN LIGHT PARA SUSPENDER, DIFUSOR DE VIDRIO, CON DOS LÁMPARAS AHORRADORAS DE 26w, BALASTRO ELECTRÓNICO.LUMINARIA PARA SUSPENDER, LUZ DIRECTA/INDIRECTA CON DIFUSOR con difusor acrilico opalino Kit LUMINARIA DE RADIACIÓN DIRECTA PARA FIJAR A DUCTO, ALETAS LATERALES, CON DOS LÁMPARAS DE 28w, BALASTRO ELECTRÓNICO.LUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR, DIFUSOR DE VIDRIO, CON DOS LÁMPARAS AHORRADORAS DE 26w TC-D, BALASTRO ELECTRÓNICO.LUMINARIA TIPO SPOT PARA EMPOTRAR, CON UNA LAMPARA LED DE 6.5w/12V. EQUIPADO CON TRASFORMADOR ALPHA 12V

VAL 02 Página 7



TOTALCANT %

MONTOCANT %

MONTOCANT %


13.02 Inodoro marca Trebol One piece Evolotion color blanco PZA 1.00 S/. 395.00 S/. 395.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0013.03 Lavatorio Marca Trebol modelo Sonnet color blanco PZA 4.00 S/. 87.00 S/. 348.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.04 Lavatorio Marca Trebol modelo DIVANI color Bonet PZA 1.00 S/. 126.00 S/. 126.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.05 ASIENTO plástico pesado para Taza FLUX , Aro abierto blanco (Trébol) PZA 4.00 S/. 95.00 S/. 380.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.06 Urinario marca trebol linea institucional, modelo Bambi clor blanco PZA 2.00 S/. 98.00 S/. 196.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.07 Dispensador de jabon liquido de acero inoxidable COD.101 TX . PZA 2.00 S/. 82.80 S/. 165.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.08 Dispensador de papel higiènico acero inoxidable mod. BSB-194 PZA 5.00 S/. 106.00 S/. 530.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.09 Lavacopas marca Record Linea oceano Modelo artico 38 x 46 cacabado satin PZA 1.00 NO INCLUYE

13.10 GANCHO DE PUERTA CON TOPE DE PUERTA LLEYES PZA 4.00 S/. 14.00 S/. 56.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.11 Instalacion de aparatos sanitarios und 13.00 S/. 71.00 S/. 923.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

13.12 Instalacion de accesorios und 7.00 S/. 25.00 S/. 175.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

14.00 GRIFERIAS

14.01 Griferia fluxometro palanca de bronce marca HELVEX acabado cromado PZA 4.00 S/. 295.00 S/. 1,180.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.0014.02 Llave temporizada de bronce de 1/2" para urinario marca Trebol Linea Neoplu PZA 2.00 S/. 100.00 S/. 200.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

14.03 Griferia prilla y pico de bronce aireador, marca Trebol modelo Piave acabado PZA 5.00 S/. 118.00 S/. 590.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

14.04 Griferia al mueble con pico giratorio de 5/8" marca Italgrif modelo Buzios le PZA 1.00 S/. 76.00 S/. 76.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

ELECTRICAS

I ALUBRADO1.00 SALIDAS DE ALUMBRADO1.01 Salida de alumbrado. Pto. 163.00 S/. 97.64 S/. 15,915.32 25.00 15.3% 2,441.00 70.00 42.9% 6,834.80 95.00 58.3% 9,275.801.02 Salida de luces de emergencia. Pto. 19.00 S/. 124.10 S/. 2,357.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.03 Instalación de luminarias. Unid. 182.00 S/. 18.00 S/. 3,276.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.04 Salida de interruptor simple. Pto. 12.00 S/. 95.08 S/. 1,140.96 2.00 16.7% 190.16 0.00 0.0% 0.00 2.00 16.7% 190.161.05 Salida de interruptor doble. Pto. 8.00 S/. 105.57 S/. 844.56 3.00 37.5% 316.71 0.00 0.0% 0.00 3.00 37.5% 316.711.06 Salida de interruptor triple. Pto. 1.00 S/. 109.42 S/. 109.42 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.07 Salida de interruptor de conmutacion. Pto. 6.00 S/. 121.72 S/. 730.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.08 Suministro e instalación de interruptor simple Magic Bticino. Unid. 12.00 S/. 25.17 S/. 302.04 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.09 Suministro e instalación de interruptor doble Magic Bticino. Unid. 8.00 S/. 33.33 S/. 266.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.10 Suministro e instalación de interruptor triple Magic Bticino. Unid. 1.00 S/. 41.49 S/. 41.49 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.11 Suministro e instalacion de interruptor conmutacion simple Magic Bticino. Unid. 6.00 S/. 26.09 S/. 156.54 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.00 SALIDAS DE TOMACORRIENTE Y FUERZA2.01 Salida de tomacorriente comercial. Pto. 67.00 S/. 101.14 S/. 6,776.38 35.00 52.2% 3,539.90 30.00 44.8% 3,034.20 65.00 97.0% 6,574.102.03 Salida de tomacorriente estabilizado. Pto. 51.00 S/. 103.77 S/. 5,292.27 28.00 54.9% 2,905.56 15.00 29.4% 1,556.55 43.00 84.3% 4,462.112.03 Salida de tomacorriente para rack de comunicaciones. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.04 Salida de tomacorriente para gabinete de servidores. Pto. 2.00 S/. 151.30 S/. 302.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.05 Salida de tomacorriente para central telefonica. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.06 Salida de tomacorriente para central de alarma. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.07 Salida de tomacorriente para control de acceso. Pto. 1.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.25 25.0% 37.83 0.25 25.0% 37.832.08 Salida de fuerza para equipo Fan Coil FC-1-01, 02, 03, 04, 05, 06, 07 y 08. Pto. 7.00 S/. 203.08 S/. 1,421.56 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.09 Salida de fuerza para equipo Helico - Centrifugo EHC-01, 02 y 03. Pto. 3.00 S/. 203.08 S/. 609.24 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.10 Salida de fuerza para equipo Split Data Center. Pto. 1.00 S/. 203.08 S/. 203.08 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.11 Suministro e instalación de placa de tomacorriente comercial. Unid. 62.00 S/. 31.49 S/. 1,952.38 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.12 Unid. 5.00 S/. 31.49 S/. 157.45 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.13 Suministro e instalacion de placa de tomacorriente estabilizado, marca Leviton. Unid. 57.00 S/. 31.49 S/. 1,794.93 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.14 Unid. 10.00 S/. 102.67 S/. 1,026.70 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.00 MONTANTES3.01 Tubería EMT - 50mmØ. ml 80.80 S/. 29.23 S/. 2,361.78 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.02 Tubería EMT - 35mmØ. ml 50.00 S/. 23.56 S/. 1,178.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.03 ml 40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.04 ml 40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.05 ml 12.80 S/. 20.50 S/. 262.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.06 ml 31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.07 ml 31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

8.00 TABLEROS ELECTRICOS8.01 Tablero de Distribucion, Tab. TD. und. 1.00 S/. 4,973.36 S/. 4,973.36 0.10 10.0% 497.34 0.00 0.0% 0.00 0.10 10.0% 497.348.02 Tablero de Computo, Tab. TC. und. 1.00 S/. 3,133.28 S/. 3,133.28 0.10 10.0% 313.33 0.00 0.0% 0.00 0.10 10.0% 313.338.03 Tablero de Sistema Ininterrumpido, Tab. TSI. und. 1.00 S/. 3,790.24 S/. 3,790.24 0.10 10.0% 379.02 0.00 0.0% 0.00 0.10 10.0% 379.02

9.00 CANALETA9.01 Canaleta de 100x50mm para puntos de fuerza. ml. 46.00 S/. 40.68 S/. 1,871.06 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.02 Angulo interno de 100x50mm. und. 10.00 S/. 18.62 S/. 186.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.03 Tapa para canaleta de 100x50mm. und. 23.00 S/. 18.62 S/. 428.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


10.01 ml. 4.00 S/. 5.64 S/. 22.54 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

10.02 Aterramientos de equipos de cocina, cable NH-80 4mm² + Tub. EMT 20mmØ. ml. 52.10 S/. 4.99 S/. 260.15 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

10.03 ml. 28.20 S/. 4.99 S/. 140.72 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

10.04 Suministro e instalacion de caja bornera para aterramiento de equipos. Und. 4.00 S/. 100.00 S/. 400.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

11.00 CAJAS DE PASE11.01 Caja de FºGº 100x40mm. de 1/16". und. 10.00 S/. 12.76 S/. 127.60 5.00 50.0% 63.80 3.00 30.0% 38.28 8.00 80.0% 102.0811.02 Caja de FºGº 100x100x50mm. de 1/16". und. 11.00 S/. 19.88 S/. 218.68 4.00 36.4% 79.52 5.00 45.5% 99.40 9.00 81.8% 178.9211.03 Caja de FºGº 150x150x100mm. de 1/16". und. 6.00 S/. 29.17 S/. 175.02 3.00 50.0% 87.51 3.00 50.0% 87.51 6.00 100.0% 175.0211.04 Caja de FºGº 200x200x100mm. de 1/16". und. 17.00 S/. 38.06 S/. 647.02 0.00 0.0% 0.00 6.00 35.3% 228.36 6.00 35.3% 228.36

1.00 OTROS12.01 Picado para las instalaciones eléctricas (aprox. Por metrar en campo). ml. 100.00 S/. 10.05 S/. 1,005.00 25.00 25.0% 251.25 35.00 35.0% 351.75 60.00 60.0% 603.00

II COMUNICACIONES (SOLO ENTUBADO)1.00 MONTANTE DE COMUNICACIONES1.01 Tubería EMT - 40mmØ para Seguridad. ml 29.50 S/. 23.59 S/. 695.91 0.00 0.0% 0.00 18.80 63.7% 443.49 18.80 63.7% 443.491.02 Tubería EMT - 40mmØ para acometida de data. ml 40.40 S/. 23.59 S/. 953.04 28.00 69.3% 660.52 5.00 12.4% 117.95 33.00 81.7% 778.47

2.00 CAJAS DE PASE2.01 Caja de FºGº 100x40mm. de 1/16". und. 10.00 S/. 12.76 S/. 127.60 8.00 80.0% 102.08 0.00 0.0% 0.00 8.00 80.0% 102.082.02 Caja de FºGº 100x100x50mm. de 1/16". und. 19.00 S/. 19.88 S/. 377.72 12.00 63.2% 238.56 3.00 15.8% 59.64 15.00 78.9% 298.202.03 Caja de FºGº 150x150x100mm. de 1/16". und. 15.00 S/. 29.17 S/. 437.55 11.00 73.3% 320.87 0.00 0.0% 0.00 11.00 73.3% 320.872.04 Caja de FºGº 200x200x100mm. de 1/16". und. 10.00 S/. 38.06 S/. 380.60 0.00 0.0% 0.00 4.00 40.0% 152.24 4.00 40.0% 152.24

3.00 BANDEJA DE COMUNICACIONES3.01 Bandeja de 300x100mm perforada. ml. 38.65 S/. 72.82 S/. 2,814.68 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.02 Bandeja de 54x400mm Cablofil. ml. 3.00 S/. 99.35 S/. 298.05 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.03 Tee horizontal 300x300x300mm und. 1.00 S/. 100.65 S/. 100.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.04 Codo horizontal 90° 300x100mm. und. 1.00 S/. 85.18 S/. 85.18 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.04 ml. 48.05 S/. 22.57 S/. 1,084.49 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

3.05 Accesorios de sujeccion. ml. 44.65 S/. 25.50 S/. 1,138.58 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

4.00 DATA4.01 Salida de punto de data. Pto. 57.00 S/. 75.90 S/. 4,326.30 21.00 36.8% 1,593.90 28.00 49.1% 2,125.20 49.00 86.0% 3,719.104.02 Salida de punto de voz. Pto. 37.00 S/. 75.90 S/. 2,808.30 18.00 48.6% 1,366.20 13.00 35.1% 986.70 31.00 83.8% 2,352.904.03 Salida de rack. Pto. 1.00 S/. 75.90 S/. 75.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

5.00 SEGURIDAD5.01 Salida de sensor de movimiento. Pto. 6.00 S/. 77.63 S/. 465.78 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.02 Salida de contacto magnetico (puertas). Pto. 2.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.03 Salida de pulsador de alarma contra robo. Pto. 1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.04 Salida de sirena. Pto. 2.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.05 Salida de teclado de alarma. Pto. 1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.06 Salida de central de alarma. Pto. 1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


1.01 Suministro de estabilizador de Voltaje monofasico, 220V/220V, 60Hz, 10kVA, 1Ø. und 1.00 S/. 3,350.16 NO INCLUYE

1.02 Suministro de UPS monofasico para Rack, 220V, 60Hz, 10kVA, 1Ø. und 1.00 S/. 10,484.76 NO INCLUYE



Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TD.

Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TC.






VAL 02 Página 8



TOTALCANT %

MONTOCANT %

MONTOCANT %


2.00 INSTALACION

2.01 Instalacion de Estabilizador de Voltaje monofasico de 10kVA. und 1.00 S/. 225.00 NO INCLUYE

2.02 und 1.00 S/. 445.00 NO INCLUYE


3.01 Glb 1.00 S/. 575.48 NO INCLUYE


1.01 RED DE VENTILACION DE 2" ML 87.89 16.85 1,480.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.02 RED DE DESAGUE PVC-SAP DE 4" ML 35.28 22.00 776.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.03 RED DE AIRE ACONDICIONADO DE 1" ML 55.00 16.50 907.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


2.01 SALIDA DE DESAGUE PVC 2" PTO 14.00 47.40 663.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.02 SALIDA DE DESAGUE PVC 4" PTO 7.00 58.00 406.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.03 SALIDA DE VENTILACIÓN DE 2" PTO 13.00 48.00 624.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


3.01 REGISTRO DE BRONCE 2" UND 4.00 26.00 104.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.02 REGISTRO DE BRONCE CROMADO COLGADO 4" UND 2.00 53.20 106.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.03 CONEXIÓN A RED DE DESAGUE DE CENTRO COMERCIAL GLB 1.00 120.00 120.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.04 PRUEBAS DE DESAGUE GLB 1.00 120.00 120.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.05 TRAMPA P 2" UND 5.00 42.00 210.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


4.01 RED DE AGUA FRIA PVC C-10 DE 1/2" ML 6.40 10.65 68.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.02 RED DE AGUA FRIA PVC C-10 DE 3/4" ML 27.00 12.20 329.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.04 RED DE AGUA FRIA PVC C-10 DE 1.1/4" ML 18.60 18.00 334.80 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.05 RED DE AGUA FRIA PVC C-10 DE 1.1/2" ML 3.89 19.50 75.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.06 CONEXIÓN A RED DE AGUA DE CENTRO COMERCIAL UND 1.00 120.00 120.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


5.01 SALIDA DE AGUA FRIA PVC C-10 DE 1/2" PTO 9.00 42.00 378.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.02 SALIDA DE AGUA FRIA PVC C-10 DE 1.1/4" PTO 6.00 98.20 589.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


6.01 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1/2" PZA 7.00 68.50 479.50 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.006.02 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/2" PZA 1.00 145.60 145.60 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

6.03 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/4" PZA 2.00 140.00 280.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


1.01 Tubería de acero SCH40 de 1" und 18.00 S/. 57.54 S/. 1,035.76 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.02 Tubería de acero SCH40 de 1.1/4" und 1.00 S/. 72.03 S/. 72.03 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.03 Tubería de acero SCH40 de 1.1/2" und 2.00 S/. 86.91 S/. 173.83 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.04 Tubería de acero SCH40 de 2" und 2.00 S/. 115.08 S/. 230.17 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.05 Tubería de acero SCH40 de 2.1/2" und 6.00 S/. 183.48 S/. 1,100.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.00 ACCESORIOS RANURADOS

2.01 Salida mecánica 2 1/2" x1" roscada und 10.00 S/. 28.21 S/. 282.05 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.02 Salida mecánica 2 1/2" roscada und 1.00 S/. 47.56 S/. 47.56 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.00 ACCESORIOS DE FIERRO NEGRO UL/FM

3.01 Bushing FeNe 1 1/4" x 1" x 150 und 4.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.02 Bushing FeNe 1 1/2" x 1" x 150 und 4.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.03 Bushing FeNe 2" x 1" x 150 und 3.00 S/. 5.11 S/. 15.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.04 Bushing FeNe 2" x 1 1/2" x 150 und 1.00 S/. 5.07 S/. 5.07 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.05 Bushing FeNe 2 1/2" x 11/4" x 150 und 1.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.06 Bushing FeNe 2 1/2" x 1 1/2" x 150 und 1.00 S/. 8.05 S/. 8.05 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.07 Bushing FeNe 2 1/2" x 2" x 150 und 1.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.08 Codo FeNe roscado 1" x 90º x 150 und 52.00 S/. 3.10 S/. 161.04 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.09 Codo FeNe roscado 2.1/2" x 90º x 150 und 4.00 S/. 18.07 S/. 72.28 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.10 Reducción campana FeNe 1"x1/2"x150 und 31.00 S/. 2.13 S/. 66.07 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.11 Tee FeNe roscada 1"x150 und 11.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.12 Tee FeNe roscada 1.1/4"x150 und 2.00 S/. 5.55 S/. 11.10 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.13 Tee FeNe roscada 1.1/2"x150 und 2.00 S/. 8.45 S/. 16.89 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.14 Tee FeNe roscada 2"x150 und 3.00 S/. 11.79 S/. 35.36 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.15 Tee FeNe roscada 2.1/2" x 150 und 2.00 S/. 24.79 S/. 49.57 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.00 VÁLVULAS ROSCADAS Y SIAMESA

4.01 Válvula de bola 1/2" und 1.00 S/. 17.55 S/. 17.55 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.004.02 Válvula de 3 vías x 1/4" und 1.00 S/. 24.66 S/. 24.66 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.00 COLGADORES Y SOPORTERIA

5.01 Colgador tipo gota de 1" und 25.00 S/. 1.29 S/. 32.19 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.02 Colgador tipo gota de 1 1/4" und 2.00 S/. 1.93 S/. 3.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.03 Colgador tipo gota de 1 1/2" und 3.00 S/. 2.25 S/. 6.76 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.04 Colgador tipo gota de 2" und 3.00 S/. 2.85 S/. 8.56 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.05 Colgador tipo gota de 2 1/2" und 11.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.06 Fig. 1000 - 2 1/2" und 3.00 S/. 28.49 S/. 85.48 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.07 Fig. 907 - 1" und 2.00 S/. 33.08 S/. 66.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.005.08 Fig. 910 - 1" und 5.00 S/. 26.27 S/. 131.37 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.006.00 ROCIADORES

6.01 Rociador Cobertura Standar, Respuesta Rapida, Bronce , k=5.6, 68°C, NPT und 17.00 S/. 29.17 S/. 495.90 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.006.02 Rociador cobertura estándar, Respuesta rapida blanco, k=5.6, 68º C. NPT und 14.00 S/. 32.07 S/. 448.95 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.006.03 Embellecedor blanco. und 14.00 S/. 6.04 S/. 84.54 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.007.00 DETECTORES DE FLUJO

7.01 Detector de flujo de 2 1/2" und 1.00 S/. 381.30 S/. 381.30 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.008.00 OTROS ACCESORIOS

8.01 Manómetro seco 0-300 PSI, NPT 1/4" und 1.00 S/. 76.41 S/. 76.41 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.00 INSTALACION DE RED DE CONTRA INCENDIOS

9.01 Preparación e instalación de tuberias SCH 40 2 1/2'' con ranura ml 34.00 S/. 36.22 S/. 1,231.46 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.02 Preparación e instalación de tuberias SCH 40 2'' con rosca o ranura ml 8.00 S/. 32.19 S/. 257.52 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.03 Preparación e instalación de tuberias SCH 40 11/2'' con rosca o ranura ml 8.00 S/. 26.15 S/. 209.21 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.04 Preparación e instalación de tuberias SCH 40 11/4'' con rosca ml 5.00 S/. 24.14 S/. 120.71 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.05 Preparación e instalación de tuberias SCH 40 1'' con rosca ml 104.00 S/. 18.10 S/. 1,882.83 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.06 Instalacion de Rociadores standar hacia arriba y abajo und 31.00 S/. 24.14 S/. 748.42 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

9.07 und 1.00 S/. 518.26 S/. 518.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

9.08 und 1.00 S/. 444.22 S/. 444.22 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

9.09 und 1.00 S/. 370.19 S/. 370.19 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

9.10 Arenado de tuberias (Comercial) y pintado de tuberias (8 mills) glb 1.00 S/. 1,422.40 S/. 1,422.40 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.009.11 Pruebas y puesta en servicio del sistema und 1.00 S/. 362.14 S/. 362.14 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


1.01 Salida de detector de temperatura. Pto. 1.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.02 Salida de detector de humo. Pto. 17.00 S/. 86.32 S/. 1,467.39 0.00 0.0% 0.00 10.00 58.8% 863.17 10.00 58.8% 863.171.03 Salida de luz estrobo. Pto. 4.00 S/. 86.32 S/. 345.27 0.00 0.0% 0.00 3.00 75.0% 258.95 3.00 75.0% 258.951.04 Salida de pulsador de alarma. Pto. 2.00 S/. 86.32 S/. 172.63 0.00 0.0% 0.00 2.00 100.0% 172.63 2.00 100.0% 172.631.05 Salida de CACI. Pto. 1.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.001.06 Salida de sensor de flujo. Pto. 1.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.00 SUMINISTRO

2.01 und 1.00 S/. 1,105.86 S/. 1,105.86 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.02 Baterias de 12v, 7A‐H und 2.00 S/. 102.08 S/. 204.16 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.03 Detector de Humo Convencional 2 hilos, UL und 17.00 S/. 65.92 S/. 1,120.69 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.04 Detector de Temperatura Convencional 2 hilos, UL und 1.00 S/. 51.04 S/. 51.04 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.05 Estación Manual de Doble accion convencional, UL und 2.00 S/. 89.32 S/. 178.64 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.06 Sirena con Luz tipo flash para Techo, color Blanco, certificacion CE und 4.00 S/. 195.66 S/. 782.63 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.002.07 Cable FPL 2x18 AWG Listado UL SLC ‐ NAC rll 1.00 S/. 638.00 S/. 638.00 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2.08 glb 1.00 S/. 533.26 S/. 533.26 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.00 INSTALACION DEL SISTEMA

3.01 Instalación de Panel de Alarmas contra incendios und 1.00 S/. 170.14 S/. 170.14 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.02 Instalación de Detector de Humo y Estaciones Manuales und 20.00 S/. 34.02 S/. 680.46 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.03 Instalación de Sirena con Luz und 4.00 S/. 38.28 S/. 153.12 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.04 Instalación de cable FPL 2x18 AWG Listado UL glb 1.00 S/. 893.20 S/. 893.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.05 Programación de Panel y dispositivos glb 1.00 S/. 212.66 S/. 212.66 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.003.06 Pruebas Finales y Puesta en Servicio glb 1.00 S/. 255.20 S/. 255.20 0.00 0.0% 0.00 0.00 0.0% 0.00 0.00 0.0% 0.00


Suministro e instalacion de estructura metalica (para soporte de Estabilizador y UPS).






VAL 02 Página 9



TOTALCANT %

MONTOCANT %

MONTOCANT %


TOTAL COSTO DIRECTO S/. 323,217.57 S/. 20,719.53 8.35% S/. 26,977.45 14.76% S/. 47,696.98

GASTOS GENERALES 8.00% S/. 25,857.41 1,657.56 S/. 2,158.20 S/. 3,815.76

UTILIDAD 5.00% S/. 16,160.88 1,035.98 S/. 1,348.87 S/. 2,384.85

TOTAL PRESUPUESTO S/. 365,235.85 6.4% 23,413.07 8.3% S/. 30,484.52 S/. 53,897.59

Descuento 0.00% S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00

TOTAL PRESUPUESTO SIN IGV S/. 365,235.85 23,413.07 S/. 30,484.52 S/. 53,897.59

TOTAL PRESUPUESTO INC IGV S/. 430,978.31 S/. 27,627.42 S/. 35,971.73 S/. 63,599.15

MONTO ENTREGADO POR ADELANTO SIN IGV 20% S/. 73,047.17 (4,682.61) (6,096.90) (10,779.52)

23,413.07 + S/. 30,484.52 = S/. 53,897.59

FECHA: FECHA (4,682.61) + -S/. 6,096.90 = -S/. 10,779.52

18,730.45 + S/. 24,387.62 = S/. 43,118.07

FECHA: FECHA 3,371.48 + S/. 4,389.77 = S/. 7,761.25

22,101.94 + S/. 28,777.39 = S/. 50,879.32

0.00 + S/. 0.00 = S/. 0.00

FECHA: FECHA 0.00 + S/. 0.00 = S/. 0.00

22,101.94 + S/. 28,777.39 = S/. 50,879.33

CONTRATISTA CONSTRUCCION (A) TOTAL


CONTROL DE PROYECTOS ADMINISTRADOR DE CONTRATO (C) SUBTOTAL (A+B)

(D) IGV [18% of (C)]

GERENTE DE PROYECTOS GERENCIA (E) TOTAL (C+D)


(G) RETENCIÓN (0%)


VAL 02 Página 10

VALORIZACIÓN N° 2S/. 430,978.31

S/.

S/. 430,978.31

SALDO ACTUAL

CANT %MONTO

S/.

0.50 50.0% 800.000.50 50.0% 725.001.00 66.7% 1,600.001.00 66.7% 800.00

3.00 100.0% 1,050.00

4.00 8.9% 198.00

0.00 0.0% 0.00

2.67 7.2% 48.0651.96 72.2% 935.3214.30 100.0% 214.50

42.00 13.1% 924.00241.00 100.0% 13,978.00

22.00 100.0% 943.1415.00 100.0% 641.4024.00 100.0% 1,118.6461.00 100.0% 2,379.00

6.50 100.0% 487.5014.40 100.0% 216.00

153.00 100.0% 6,426.009.50 100.0% 237.50

17.91 100.0% 802.8618.74 100.0% 1,157.6368.88 100.0% 2,953.07

105.54 100.0% 4,115.95

5.00 100.0% 578.755.00 100.0% 195.006.00 100.0% 4,230.00

29.42 100.0% 1,714.9465.61 100.0% 4,113.5070.39 100.0% 4,607.1333.23 100.0% 2,243.36

104.74 93.7% 6,807.891.00 100.0% 600.00

198.65 100.0% 3,178.40

3.00 100.0% 175.9579.10 100.0% 5,694.9512.00 100.0% 6,396.00

9.26 100.0% 4,398.50

874.68 100.0% 9,621.5325.94 100.0% 285.29

249.99 100.0% 2,749.88

1.00 100.0% 1,864.401.00 100.0% 2,405.101.00 100.0% 5,336.901.00 100.0% 834.301.00 100.0% 2,321.201.00 100.0% 834.301.00 100.0% 5,052.551.00 100.0% 834.301.00 100.0% 2,176.701.00 100.0% 2,330.501.00 100.0% 834.301.00 100.0% 1,384.301.00 100.0% 1,044.102.00 100.0% 2,088.202.00 100.0% 1,086.001.00 100.0% 680.503.00 100.0% 1,564.805.00 100.0% 400.001.00 100.0% 100.70

3.00 100.0% 3,403.201.00 100.0% 1,134.401.00 100.0% 1,224.001.00 100.0% 1,074.701.00 100.0% 889.601.00 100.0% 1,671.801.00 100.0% 1,253.831.00 100.0% 3,525.651.00 100.0% 385.101.00 100.0% 1,149.35

4.40 100.0% 6,327.64

1.00 100.0% 907.55

27.00 100.0% 4,930.2052.00 100.0% 14,300.00

2.00 100.0% 587.4015.00 100.0% 3,632.70

5.00 100.0% 539.005.00 100.0% 423.50

4.00 100.0% 2,580.00

VAL 02 Página 11

SALDO ACTUAL

CANT %MONTO

S/.1.00 100.0% 395.004.00 100.0% 348.001.00 100.0% 126.004.00 100.0% 380.002.00 100.0% 196.002.00 100.0% 165.605.00 100.0% 530.00

4.00 100.0% 56.0013.00 100.0% 923.00

7.00 100.0% 175.00

4.00 100.0% 1,180.002.00 100.0% 200.005.00 100.0% 590.001.00 100.0% 76.00

68.00 41.7% 6,639.5219.00 100.0% 2,357.90

182.00 100.0% 3,276.0010.00 83.3% 950.80

5.00 62.5% 527.851.00 100.0% 109.426.00 100.0% 730.32

12.00 100.0% 302.048.00 100.0% 266.641.00 100.0% 41.496.00 100.0% 156.54

2.00 3.0% 202.288.00 15.7% 830.161.00 100.0% 151.302.00 100.0% 302.601.00 100.0% 151.301.00 100.0% 151.300.75 75.0% 113.487.00 100.0% 1,421.563.00 100.0% 609.241.00 100.0% 203.08

62.00 100.0% 1,952.38

5.00 100.0% 157.45

57.00 100.0% 1,794.93

10.00 100.0% 1,026.70

80.80 100.0% 2,361.7850.00 100.0% 1,178.00

40.40 100.0% 2,290.68

40.40 100.0% 2,290.68

12.80 100.0% 262.40

31.00 100.0% 635.50

31.00 100.0% 635.50

0.90 90.0% 4,476.020.90 90.0% 2,819.950.90 90.0% 3,411.22

46.00 100.0% 1,871.0610.00 100.0% 186.2023.00 100.0% 428.26

4.00 100.0% 22.54

52.10 100.0% 260.15

28.20 100.0% 140.72

4.00 100.0% 400.00

2.00 20.0% 25.522.00 18.2% 39.760.00 0.0% 0.00

11.00 64.7% 418.66

40.00 40.0% 402.00

10.70 36.3% 252.417.40 18.3% 174.57

2.00 20.0% 25.524.00 21.1% 79.524.00 26.7% 116.686.00 60.0% 228.36

38.65 100.0% 2,814.683.00 100.0% 298.051.00 100.0% 100.651.00 100.0% 85.18

48.05 100.0% 1,084.49

44.65 100.0% 1,138.58

8.00 14.0% 607.206.00 16.2% 455.401.00 100.0% 75.90

6.00 100.0% 465.782.00 100.0% 155.261.00 100.0% 77.632.00 100.0% 155.261.00 100.0% 77.631.00 100.0% 77.63

VAL 02 Página 12

SALDO ACTUAL

CANT %MONTO

S/.

87.89 100.0% 1,480.9535.28 100.0% 776.1655.00 100.0% 907.50

14.00 100.0% 663.607.00 100.0% 406.00

13.00 100.0% 624.00

4.00 100.0% 104.002.00 100.0% 106.401.00 100.0% 120.001.00 100.0% 120.005.00 100.0% 210.00

6.40 100.0% 68.1627.00 100.0% 329.4018.60 100.0% 334.80

3.89 100.0% 75.861.00 100.0% 120.00

9.00 100.0% 378.006.00 100.0% 589.20

7.00 100.0% 479.501.00 100.0% 145.60

2.00 100.0% 280.00

18.00 100.0% 1,035.761.00 100.0% 72.032.00 100.0% 173.832.00 100.0% 230.176.00 100.0% 1,100.90

10.00 100.0% 282.051.00 100.0% 47.56

4.00 100.0% 14.654.00 100.0% 14.653.00 100.0% 15.321.00 100.0% 5.071.00 100.0% 10.991.00 100.0% 8.051.00 100.0% 10.99

52.00 100.0% 161.044.00 100.0% 72.28

31.00 100.0% 66.0711.00 100.0% 41.15

2.00 100.0% 11.102.00 100.0% 16.893.00 100.0% 35.362.00 100.0% 49.57

1.00 100.0% 17.551.00 100.0% 24.66

25.00 100.0% 32.192.00 100.0% 3.863.00 100.0% 6.763.00 100.0% 8.56

11.00 100.0% 41.153.00 100.0% 85.482.00 100.0% 66.165.00 100.0% 131.37

17.00 100.0% 495.9014.00 100.0% 448.9514.00 100.0% 84.54

1.00 100.0% 381.30

1.00 100.0% 76.41

34.00 100.0% 1,231.468.00 100.0% 257.528.00 100.0% 209.215.00 100.0% 120.71

104.00 100.0% 1,882.8331.00 100.0% 748.42

1.00 100.0% 518.26

1.00 100.0% 444.22

1.00 100.0% 370.19

1.00 100.0% 1,422.401.00 100.0% 362.14

1.00 100.0% 86.327.00 41.2% 604.221.00 25.0% 86.320.00 0.0% 0.001.00 100.0% 86.321.00 100.0% 86.32

1.00 100.0% 1,105.86

2.00 100.0% 204.1617.00 100.0% 1,120.69

1.00 100.0% 51.04

2.00 100.0% 178.64

4.00 100.0% 782.631.00 100.0% 638.00

1.00 100.0% 533.26

1.00 100.0% 170.1420.00 100.0% 680.46

4.00 100.0% 153.121.00 100.0% 893.201.00 100.0% 212.661.00 100.0% 255.20

VAL 02 Página 13

SALDO ACTUAL

CANT %MONTO

S/.

85.24% S/. 275,520.59

S/. 22,041.65

S/. 13,776.03

S/. 311,338.26

S/. 0.00

S/. 311,338.26

S/. 367,379.15

(62,267.65)

= S/. 311,338.26

= -S/. 62,267.65

= S/. 249,070.61

= S/. 44,832.71

= S/. 293,903.32

= S/. 0.00

= S/. 0.00

= S/. 293,903.32

VALORIZACIÓN N° 3Proyecto:OFICINAS - PARDO Y ALIAGAFecha : 27-Nov-14 Nº de Contrato.:Periodo : 20/11/2014 al 27/11/2014 Contratista :

ÍTEMCONTRATO

DESCRIPCIÓNU.M CANT


1.01 Trasnporte de materiales equipos y herramientas GLB 1.00

1.02 Instalaciones Provicionales GLB 1.00

1.03 Guardiania MES 1.50

1.04 Limpieza de Obra -Hasta el final de los trabajos MES 1.50

1.05 Cerco de Obra Paneles de Triplay pintados de blanco H-4.80m M2 38.00

1.06 Serv. Higienicos Provisionales MES 2.00

1.07 Eliminacion de materiales excedetes en Bolsas VIAJE 3.00


5.01 Muros de albañilería zona de baños - H=2.60 m2 45.00

5.03 Tableros de concreto en baños ml 4.75

5.04 Columnas Y vigas de amarre glb 1.00


6.01 Tarrajeo de muros interiores nuevos H=2.60 m2 36.87

6.02 Tarrajeo de baños nuevos H=2.60 m3 71.96

6.03 Derrames de e=15 cm ml 14.30

3.00 Pisos

7.01 Contrapiso e= 5cm Frotachado m2 320.00

7.02 Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta group m2 241.00

7.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico aca m2 22.00

7.04 Porcelanato alto trancito FIRENCE 0.60 X 0.60 Blanco Nanometrico acavado m2 15.00

7.05 Porcelanato alto trancito LUIS VALETINO 0.60 X 0.60 Color super White m2 24.00

7.06 Instalacion de porcelanato 60x60 incluye pegamento y fragua m2 61.00

7.08 Piso de jebe negro antiestatico. m2 6.50

7.08 Perfil L en encuantro de pisos ml 14.40


4.01 Zocalo de aluminio ml 153.00

4.02 Zocalo de jebe color negro ml 9.50

5.00 Zócalos

5.01 Piso porcelanato Marca Tile Company, modelo attic one, TTC.ATT.010 - colo m2 17.91

5.02 Porcelanato tipo ladrilo Alcagres colección URBAN color TTC,URB,0.16 format m2 18.74

5.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico aca m2 68.88

5.04 Instalación de porcelanato 60x60 en muros m2 105.54


6.01 Tableros enchapado en porcelanato tipo madera color haya, gres porcelanico m2 5.00

6.02 Instalacion de porcelanato en tableros m2 5.00

6.03 Tablero de Cuarzo cuarzo rojo estellar de 20mm ML 6.00

7.00 Drywall

7.01 Tabique drywall ST Una Cara (zona proyectos Columna) parantes m2 29.42

7.02 Tabique drywall dos caras ST/ST de 1/2" m2 65.61

7.03 Tabique drywall RH (Baño ) Plancha e=1/2 m2 70.39

7.04 Tabique drywall Resistente al fuego RF. /RF e=12cm m2 33.23

7.05 Dintel Drywall Plancha drywall ST e=12 cm. m2 111.74

7.06 Refuerzos de madera en banos de Mamparas,Puertas glb 1.00

7.07 Lana de fibra de vidrio m2 198.65


8.01 Falso cielorraso drywall en baños m2 3.00

8.02 Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co m2 79.10

8.03 Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color a m2 12.00

8.04 Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm colo m2 9.26

8.05 Techos colgantes con reborde suspendido con cable acerado (sala und 1.00

8.06 Techos colgantes con reborde suspendido con cable acerado (proy und 6.00

9.00 Pintura

9.01 Empastado y Pintado de muros interior m2 874.68

9.02 Pintura en cielo raso m2 25.94

9.03 Pintura de techo existente m2 249.99


10.01 Und 1.00

10.02 Und 1.00

10.03 Und 1.00

10.04 Und 1.00

10.05 Und 1.00

10.06 Und 1.00

P-01 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y tirardor de acero inoxidable de 1.50m y freno hidraulico. (Sala de reuniones)

M-01 - Mampara fija de cristal templado de 10mm. 2paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reuniones)

M-02 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio)


M-03 - Mampara fija de cristal templado de 10mm. 2 paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Directorio)

P-04 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (kitchenette)

10.07 Und 1.00

10.08 Und 1.00

10.09 Und 1.00

10.10 Und 1.00

10.11 Und 1.00

10.12 Und 1.00

10.13 Und 1.00

10.10 und 2.00

10.14 und 2.00

10.16 Und 1.00

10.17 und 3.00

10.18 Espejos llanos empotrados (60 x 85) ,(63 x 85), (73 x 85) e= 4mm Und 5.00

10.19 Cristal Templado ( 30X 80 ) y accesorios de fijacion (divisor) Und 1.00


11.01 Und 3.00

11.02 Und 1.00

11.03 Closet -1 Melamina Gris 1.28x2.40 Und 1.00

11.04 Closet -2 Melamina Gris 1.06x2.40 Und 1.00

11.05 Und 1.00

11.06 Und 1.00

11.07 Und 1.00

11.08 Und 1.00

11.09 Und 1.00

11.10 Und 1.00

11.11 Directorio, paredes con MDF tapizado (no incluye tela) m2 24.00

11.12 ml 4.40

11.13 m2 9.62

11.14 Und 1.00

M-04 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( kitchenette)

P-05 - Puerta de cristal templado incoloro de 10mm: con lamina de seguridad y chapa tipo pomo y accesorios de luminio natural (Sala de reunion 2)

M-05 - Mampara fija de cristal templado de 10mm. 4paños,Perfil de Aluminio natural tubo de 31/4"x11/2" U de fijacion ,Lamina de seguridad de 4 micras ( Sala de reunion 2 )





P-04 - Puerta de cristal templado incoloro de 10mm: chapa tipo pomo y accesorios de luminio natural (Oficina de gerente - director)

V-01 - Ventana fija cristal templado de 8mm con accesorios de aluminio

Pizarra L=2.20m, 6 sujetadores de acero lamina arenada


SSHH. 1 Y 2 P1 (0.90 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada al duco color blanco, rejilla metalica y cierrapuertas hidarulico

Cto de Limpieza (0.60 X 2.10 ) - puerta contraplacada en mdf de 6mm pintada al duco color blanco, rejilla metalica y cierrapuertas hidarulico

Closet -3 melamina cedro + Gris incluye tirador de acero y zócalo de aluminio 0.93x2.40

Closet - 5 melamina cedro gris tirador de acero + zócalo de aluminio 1.75x2.40


Separador en baños con melamina color beige y tubo de aluminio 1 1/2"x1 1/2"

Kichenet, mueble bajo color cedro gris + tirador de acero inoxidable 10x60 marca Voga (No incluye tablero) 1.48x0.55x0.60

Kichenet mueble alto melamina cedros gris + tirador de acero inoxidable 10x60 marca Voga 1.48x0.60x0.30

Mueble recepción con MDF enchapado con listones de madera acabado en laca satinada 2.81x1.10Muro enchapado con listones de madera color por definir en pared de Recepción

Recepción closet con melamina color blanco + tirador de acero inoxidable zócalos de aluminio 0.95x2.40

12.00 LUMINARIAS

12.01

und 27.00

12.02 und 52.00

12.03 und 2.00

12.04 und 15.00

12.05 und 5.00

12.06 und 5.00


13.01 Inodoro marca Trebol linea Institucional modelo Elevator FLUX color blancoPZA 4.00

13.02 Inodoro marca Trebol One piece Evolotion color blanco PZA 1.00

13.03 Lavatorio Marca Trebol modelo Sonnet color blanco PZA 4.00

13.04 Lavatorio Marca Trebol modelo DIVANI color Bonet PZA 1.00

13.05 ASIENTO plástico pesado para Taza FLUX , Aro abierto blanco (Trébol) PZA 4.00

13.06 Urinario marca trebol linea institucional, modelo Bambi clor blanco PZA 2.00

13.07 Dispensador de jabon liquido de acero inoxidable COD.101 TX . PZA 2.00

13.08 Dispensador de papel higiènico acero inoxidable mod. BSB-194 PZA 5.00

13.09 PZA 1.00

13.10 GANCHO DE PUERTA CON TOPE DE PUERTA LLEYES PZA 4.00

13.11 Instalacion de aparatos sanitarios und 13.00

13.12 Instalacion de accesorios und 7.00

14.00 GRIFERIAS

14.01 Griferia fluxometro palanca de bronce marca HELVEX acabado cromado PZA 4.00

14.02 PZA 2.00

14.03 PZA 5.00

14.04 PZA 1.00

ELECTRICAS

I ALUBRADO1.00 SALIDAS DE ALUMBRADO

SPOT FACETADO 2x26wLUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR CON VIDRIO, ESPEJO FACETADO Y DOS LÁMPARAS AHORRADORAS COMPACTAS DE 26w TC-D, BALASTRO ELECTRÓNICO.

SPOT COLGANTE CON VARRILLA 2x26w LUMINARIA TIPO DOWN LIGHT PARA SUSPENDER, DIFUSOR DE VIDRIO, CON DOS LÁMPARAS AHORRADORAS DE 26w, BALASTRO ELECTRÓNICO.

Sistema ROOF 2x28w 2.22 MtsLUMINARIA PARA SUSPENDER, LUZ DIRECTA/INDIRECTA CON DIFUSOR con difusor acrilico opalino Kit

EMPOTRADO ROOF 2X28W L=1.22 mtsLUMINARIA DE RADIACIÓN DIRECTA PARA FIJAR A DUCTO, ALETAS LATERALES, CON DOS LÁMPARAS DE 28w, BALASTRO ELECTRÓNICO.

ALPHA SPOT 2x26wLUMINARIA TIPO DOWN LIGHT PARA EMPOTRAR EN FCR, DIFUSOR DE VIDRIO, CON DOS LÁMPARAS AHORRADORAS DE 26w TC-D, BALASTRO ELECTRÓNICO.

LUMINARIA TIPO SPOT PARA EMPOTRAR, CON UNA LAMPARA LED DE 6.5w/12V. EQUIPADO CON TRASFORMADOR ALPHA 12V

Lavacopas marca Record Linea oceano Modelo artico 38 x 46 cacabado satinado

Llave temporizada de bronce de 1/2" para urinario marca Trebol Linea Neoplus

Griferia prilla y pico de bronce aireador, marca Trebol modelo Piave acabado cromado

Griferia al mueble con pico giratorio de 5/8" marca Italgrif modelo Buzios lever acabado cromado.

1.01 Salida de alumbrado. Pto. 163.00

1.02 Salida de luces de emergencia. Pto. 19.00

1.03 Instalación de luminarias. Unid. 182.00

1.04 Salida de interruptor simple. Pto. 12.00

1.05 Salida de interruptor doble. Pto. 8.00

1.06 Salida de interruptor triple. Pto. 1.00

1.07 Salida de interruptor de conmutacion. Pto. 6.00

1.08 Suministro e instalación de interruptor simple Magic Bticino. Unid. 12.00

1.09 Suministro e instalación de interruptor doble Magic Bticino. Unid. 8.00

1.10 Suministro e instalación de interruptor triple Magic Bticino. Unid. 1.00

1.11 Suministro e instalacion de interruptor conmutacion simple Magic Bticino. Unid. 6.00

2.00 SALIDAS DE TOMACORRIENTE Y FUERZA2.01 Salida de tomacorriente comercial. Pto. 67.00

2.03 Salida de tomacorriente estabilizado. Pto. 51.00

2.03 Salida de tomacorriente para rack de comunicaciones. Pto. 1.00

2.04 Salida de tomacorriente para gabinete de servidores. Pto. 2.00

2.05 Salida de tomacorriente para central telefonica. Pto. 1.00

2.06 Salida de tomacorriente para central de alarma. Pto. 1.00

2.07 Salida de tomacorriente para control de acceso. Pto. 1.00

2.08 Salida de fuerza para equipo Fan Coil FC-1-01, 02, 03, 04, 05, 06, 07 y 08. Pto. 7.00

2.09 Salida de fuerza para equipo Helico - Centrifugo EHC-01, 02 y 03. Pto. 3.00

2.10 Salida de fuerza para equipo Split Data Center. Pto. 1.00

2.11 Suministro e instalación de placa de tomacorriente comercial. Unid. 62.00

2.12 Unid. 5.00

2.13 Suministro e instalacion de placa de tomacorriente estabilizado, marca Leviton. Unid. 57.00

2.14 Unid. 10.00

3.00 MONTANTES3.01 Tubería EMT - 50mmØ. ml 80.80

3.02 Tubería EMT - 35mmØ. ml 50.00

3.03Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TD.

ml 40.40

3.04 Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TC. ml 40.40

3.05 ml 12.80

3.06 ml 31.00

3.07 ml 31.00

8.00 TABLEROS ELECTRICOS8.01 Tablero de Distribucion, Tab. TD. und. 1.00

8.02 Tablero de Computo, Tab. TC. und. 1.00

8.03 Tablero de Sistema Ininterrumpido, Tab. TSI. und. 1.00

9.00 CANALETA9.01 Canaleta de 100x50mm para puntos de fuerza. ml. 46.00

9.02 Angulo interno de 100x50mm. und. 10.00

9.03 Tapa para canaleta de 100x50mm. und. 23.00






10.01 ml. 4.00

10.02 Aterramientos de equipos de cocina, cable NH-80 4mm² + Tub. EMT 20mmØ. ml. 52.10

10.03 ml. 28.20

10.04 Suministro e instalacion de caja bornera para aterramiento de equipos. Und. 4.00

11.00 CAJAS DE PASE11.01 Caja de FºGº 100x40mm. de 1/16". und. 10.00

11.02 Caja de FºGº 100x100x50mm. de 1/16". und. 11.00



1.00 OTROS12.01 Picado para las instalaciones eléctricas (aprox. Por metrar en campo). ml. 100.00

II COMUNICACIONES (SOLO ENTUBADO)1.00 MONTANTE DE COMUNICACIONES1.01 Tubería EMT - 40mmØ para Seguridad. ml 29.50

1.02 Tubería EMT - 40mmØ para acometida de data. ml 40.40

2.00 CAJAS DE PASE2.01 Caja de FºGº 100x40mm. de 1/16". und. 10.00




3.00 BANDEJA DE COMUNICACIONES3.01 Bandeja de 300x100mm perforada. ml. 38.65

3.02 Bandeja de 54x400mm Cablofil. ml. 3.00

3.03 Tee horizontal 300x300x300mm und. 1.00

3.04 Codo horizontal 90° 300x100mm. und. 1.00

3.04 ml. 48.05

3.05 Accesorios de sujeccion. ml. 44.65

4.00 DATA4.01 Salida de punto de data. Pto. 57.00

4.02 Salida de punto de voz. Pto. 37.00

4.03 Salida de rack. Pto. 1.00

5.00 SEGURIDAD5.01 Salida de sensor de movimiento. Pto. 6.00

5.02 Salida de contacto magnetico (puertas). Pto. 2.00

5.03 Salida de pulsador de alarma contra robo. Pto. 1.00

5.04 Salida de sirena. Pto. 2.00

5.05 Salida de teclado de alarma. Pto. 1.00

5.06 Salida de central de alarma. Pto. 1.00





1.01 Suministro de estabilizador de Voltaje monofasico, 220V/220V, 60Hz, 10kVA, 1Ø. und 1.00

1.02 Suministro de UPS monofasico para Rack, 220V, 60Hz, 10kVA, 1Ø. und 1.00

2.00 INSTALACION

2.01 Instalacion de Estabilizador de Voltaje monofasico de 10kVA. und 1.00

2.02 und 1.00


3.01 Suministro e instalacion de estructura metalica (para soporte de Estabilizador y UPS). Glb 1.00


1.01 RED DE VENTILACION DE 2" ML 87.89

1.02 RED DE DESAGUE PVC-SAP DE 4" ML 35.28

1.03 RED DE AIRE ACONDICIONADO DE 1" ML 55.00


2.01 SALIDA DE DESAGUE PVC 2" PTO 14.00

2.02 SALIDA DE DESAGUE PVC 4" PTO 7.00

2.03 SALIDA DE VENTILACIÓN DE 2" PTO 13.00


3.01 REGISTRO DE BRONCE 2" UND 4.00

3.02 REGISTRO DE BRONCE CROMADO COLGADO 4" UND 2.00

3.03 CONEXIÓN A RED DE DESAGUE DE CENTRO COMERCIAL GLB 1.00

3.04 PRUEBAS DE DESAGUE GLB 1.00

3.05 TRAMPA P 2" UND 5.00


4.01 RED DE AGUA FRIA PVC C-10 DE 1/2" ML 6.40

4.02 RED DE AGUA FRIA PVC C-10 DE 3/4" ML 27.00

4.04 RED DE AGUA FRIA PVC C-10 DE 1.1/4" ML 18.60

4.05 RED DE AGUA FRIA PVC C-10 DE 1.1/2" ML 3.89

4.06 CONEXIÓN A RED DE AGUA DE CENTRO COMERCIAL UND 1.00


5.01 SALIDA DE AGUA FRIA PVC C-10 DE 1/2" PTO 9.00

5.02 SALIDA DE AGUA FRIA PVC C-10 DE 1.1/4" PTO 6.00


6.01 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1/2" PZA 7.00

6.02 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/2" PZA 1.00

6.03 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/4" PZA 2.00


1.01 Tubería de acero SCH40 de 1" und 18.00

1.02 Tubería de acero SCH40 de 1.1/4" und 1.00


1.04 Tubería de acero SCH40 de 2" und 2.00



2.00 ACCESORIOS RANURADOS

2.01 Salida mecánica 2 1/2" x1" roscada und 10.00

2.02 Salida mecánica 2 1/2" roscada und 1.00

3.00 ACCESORIOS DE FIERRO NEGRO UL/FM

3.01 Bushing FeNe 1 1/4" x 1" x 150 und 4.00


3.03 Bushing FeNe 2" x 1" x 150 und 3.00

3.04 Bushing FeNe 2" x 1 1/2" x 150 und 1.00

3.05 Bushing FeNe 2 1/2" x 11/4" x 150 und 1.00

3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150 und 1.00


3.08 Codo FeNe roscado 1" x 90º x 150 und 52.00

3.09 Codo FeNe roscado 2.1/2" x 90º x 150 und 4.00

3.10 Reducción campana FeNe 1"x1/2"x150 und 31.00

3.11 Tee FeNe roscada 1"x150 und 11.00

3.12 Tee FeNe roscada 1.1/4"x150 und 2.00

3.13 Tee FeNe roscada 1.1/2"x150 und 2.00

3.14 Tee FeNe roscada 2"x150 und 3.00

3.15 Tee FeNe roscada 2.1/2" x 150 und 2.00

4.00 VÁLVULAS ROSCADAS Y SIAMESA

4.01 Válvula de bola 1/2" und 1.00

4.02 Válvula de 3 vías x 1/4" und 1.00

5.00 COLGADORES Y SOPORTERIA

5.01 Colgador tipo gota de 1" und 25.00

5.02 Colgador tipo gota de 1 1/4" und 2.00


5.04 Colgador tipo gota de 2" und 3.00


5.06 Fig. 1000 - 2 1/2" und 3.00

5.07 Fig. 907 - 1" und 2.00

5.08 Fig. 910 - 1" und 5.00

6.00 ROCIADORES

6.01 Rociador Cobertura Standar, Respuesta Rapida, Bronce , k=5.6, 68°C, NPT und 17.00

6.02 Rociador cobertura estándar, Respuesta rapida blanco, k=5.6, 68º C. NPT und 14.00

6.03 Embellecedor blanco. und 14.00

7.00 DETECTORES DE FLUJO

7.01 Detector de flujo de 2 1/2" und 1.00

8.00 OTROS ACCESORIOS

8.01 Manómetro seco 0-300 PSI, NPT 1/4" und 1.00

9.00 INSTALACION DE RED DE CONTRA INCENDIOS

9.01 Preparación e instalación de tuberias SCH 40 2 1/2'' con ranura ml 34.00

9.02 Preparación e instalación de tuberias SCH 40 2'' con rosca o ranura ml 8.00

9.03 Preparación e instalación de tuberias SCH 40 11/2'' con rosca o ranura ml 8.00

9.04 Preparación e instalación de tuberias SCH 40 11/4'' con rosca ml 5.00

9.05 Preparación e instalación de tuberias SCH 40 1'' con rosca ml 104.00

9.06 Instalacion de Rociadores standar hacia arriba y abajo und 31.00

9.07 und 1.00

9.08 und 1.00

9.09 und 1.00

9.10 Arenado de tuberias (Comercial) y pintado de tuberias (8 mills) glb 1.00

9.11 Pruebas y puesta en servicio del sistema und 1.00





1.01 Salida de detector de temperatura. Pto. 1.00

1.02 Salida de detector de humo. Pto. 17.00

1.03 Salida de luz estrobo. Pto. 4.00

1.04 Salida de pulsador de alarma. Pto. 2.00

1.05 Salida de CACI. Pto. 1.00

1.06 Salida de sensor de flujo. Pto. 1.00

2.00 SUMINISTRO

2.01 und 1.00

2.02 Baterias de 12v, 7A‐H und 2.00

2.03 Detector de Humo Convencional 2 hilos, UL und 17.00

2.04 Detector de Temperatura Convencional 2 hilos, UL und 1.00

2.05 Estación Manual de Doble accion convencional, UL und 2.00

2.06 Sirena con Luz tipo flash para Techo, color Blanco, certificacion CE und 4.00

2.07 Cable FPL 2x18 AWG Listado UL SLC ‐ NAC rll 1.00

2.08 glb 1.00

3.00 INSTALACION DEL SISTEMA

3.01 Instalación de Panel de Alarmas contra incendios und 1.00

3.02 Instalación de Detector de Humo y Estaciones Manuales und 20.00

3.03 Instalación de Sirena con Luz und 4.00

3.04 Instalación de cable FPL 2x18 AWG Listado UL glb 1.00

3.05 Programación de Panel y dispositivos glb 1.00

3.06 Pruebas Finales y Puesta en Servicio glb 1.00

TOTAL COSTO DIRECTO

GASTOS GENERALES

UTILIDAD

TOTAL PRESUPUESTO

Descuento

TOTAL PRESUPUESTO SIN IGV

TOTAL PRESUPUESTO INC IGV

MONTO ENTREGADO POR ADELANTO SIN IGV 20%

FECHA:

FECHA:



CONTRATISTA CONSTRUCCION

CONTROL DE PROYECTOS ADMINISTRADOR DE CONTRATO

GERENTE DE PROYECTOS GERENCIA

FECHA:

VALORIZACIÓN N° 3

G&D PROYECTOS E&L S.A.C.

CONTRATO ACUMULADO ANTERIOR PRESENTE PERIODO

P.UTOTAL

CANT %MONTO

CANT %S/. S/.

S/. 1,600.00 S/. 1,600.00 0.50 50.0% 800.00 0.25 25.0%S/. 1,450.00 S/. 1,450.00 0.50 50.0% 725.00 0.25 25.0%S/. 1,600.00 S/. 2,400.00 0.50 33.3% 800.00 0.25 16.7%

S/. 800.00 S/. 1,200.00 0.50 33.3% 400.00 0.25 16.7%NO INCLUYE

NO INCLUYE

S/. 350.00 S/. 1,050.00 0.00 0.0% 0.00 1.00 33.3%

S/. 49.50 S/. 2,227.50 41.00 91.1% 2,029.50 4.00 8.9%NO INCLUYE

S/. 2,600.00 S/. 2,600.00 1.00 100.0% 2,600.00 0.00 0.0%

S/. 18.00 S/. 663.66 34.20 92.8% 615.60 2.67 7.2%S/. 18.00 S/. 1,295.32 20.00 27.8% 360.00 32.00 44.5%S/. 15.00 S/. 214.50 0.00 0.0% 0.00 12.80 89.5%

S/. 22.00 S/. 7,040.00 278.00 86.9% 6,116.00 42.00 13.1%S/. 58.00 S/. 13,978.00 0.00 0.0% 0.00 0.00 0.0%S/. 42.87 S/. 943.14 0.00 0.0% 0.00 0.00 0.0%S/. 42.76 S/. 641.40 0.00 0.0% 0.00 0.00 0.0%S/. 46.61 S/. 1,118.64 0.00 0.0% 0.00 0.00 0.0%S/. 39.00 S/. 2,379.00 0.00 0.0% 0.00 0.00 0.0%S/. 75.00 S/. 487.50 0.00 0.0% 0.00 0.00 0.0%S/. 15.00 S/. 216.00 0.00 0.0% 0.00 0.00 0.0%

S/. 42.00 S/. 6,426.00 0.00 0.0% 0.00 0.00 0.0%

S/. 25.00 S/. 237.50 0.00 0.0% 0.00 0.00 0.0%

S/. 44.83 S/. 802.86 0.00 0.0% 0.00 0.00 0.0%S/. 61.76 S/. 1,157.63 0.00 0.0% 0.00 0.00 0.0%S/. 42.87 S/. 2,953.07 0.00 0.0% 0.00 0.00 0.0%S/. 39.00 S/. 4,115.95 0.00 0.0% 0.00 0.00 0.0%

S/. 115.75 S/. 578.75 0.00 0.0% 0.00 0.00 0.0%S/. 39.00 S/. 195.00 0.00 0.0% 0.00 0.00 0.0%

S/. 705.00 S/. 4,230.00 0.00 0.0% 0.00 0.00 0.0%

S/. 58.30 S/. 1,714.94 0.00 0.0% 0.00 20.00 68.0%S/. 62.70 S/. 4,113.50 0.00 0.0% 0.00 48.00 73.2%S/. 65.45 S/. 4,607.13 0.00 0.0% 0.00 46.80 66.5%S/. 67.50 S/. 2,243.36 0.00 0.0% 0.00 25.80 77.6%S/. 65.00 S/. 7,262.89 7.00 6.3% 455.00 85.00 76.1%

S/. 600.00 S/. 600.00 0.00 0.0% 0.00 0.50 50.0%S/. 16.00 S/. 3,178.40 0.00 0.0% 0.00 0.00 0.0%

S/. 58.65 S/. 175.95 0.00 0.0% 0.00 0.00 0.0%S/. 72.00 S/. 5,694.95 0.00 0.0% 0.00 0.00 0.0%

S/. 533.00 S/. 6,396.00 0.00 0.0% 0.00 0.00 0.0%S/. 475.00 S/. 4,398.50 0.00 0.0% 0.00 0.00 0.0%

NO INCLUYE

NO INCLUYE

S/. 11.00 S/. 9,621.53 0.00 0.0% 0.00 0.00 0.0%S/. 11.00 S/. 285.29 0.00 0.0% 0.00 0.00 0.0%S/. 11.00 S/. 2,749.88 0.00 0.0% 0.00 0.00 0.0%

S/. 1,864.40 S/. 1,864.40 0.00 0.0% 0.00 0.00 0.0%

S/. 2,405.10 S/. 2,405.10 0.00 0.0% 0.00 0.00 0.0%

S/. 5,336.90 S/. 5,336.90 0.00 0.0% 0.00 0.00 0.0%

S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0%

S/. 2,321.20 S/. 2,321.20 0.00 0.0% 0.00 0.00 0.0%

S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0%

S/. 5,052.55 S/. 5,052.55 0.00 0.0% 0.00 0.00 0.0%

S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0%

S/. 2,176.70 S/. 2,176.70 0.00 0.0% 0.00 0.00 0.0%

S/. 2,330.50 S/. 2,330.50 0.00 0.0% 0.00 0.00 0.0%

S/. 834.30 S/. 834.30 0.00 0.0% 0.00 0.00 0.0%

S/. 1,384.30 S/. 1,384.30 0.00 0.0% 0.00 0.00 0.0%

S/. 1,044.10 S/. 1,044.10 0.00 0.0% 0.00 0.00 0.0%

S/. 1,044.10 S/. 2,088.20 0.00 0.0% 0.00 0.00 0.0%

S/. 543.00 S/. 1,086.00 0.00 0.0% 0.00 0.00 0.0%S/. 680.50 S/. 680.50 0.00 0.0% 0.00 0.00 0.0%S/. 521.60 S/. 1,564.80 0.00 0.0% 0.00 0.00 0.0%S/. 80.00 S/. 400.00 0.00 0.0% 0.00 0.00 0.0%

S/. 100.70 S/. 100.70 0.00 0.0% 0.00 0.00 0.0%

S/. 1,134.40 S/. 3,403.20 0.00 0.0% 0.00 0.00 0.0%

S/. 1,134.40 S/. 1,134.40 0.00 0.0% 0.00 0.00 0.0%

S/. 1,224.00 S/. 1,224.00 0.00 0.0% 0.00 0.00 0.0%S/. 1,074.70 S/. 1,074.70 0.00 0.0% 0.00 0.00 0.0%

S/. 889.60 S/. 889.60 0.00 0.0% 0.00 0.00 0.0%

S/. 1,671.80 S/. 1,671.80 0.00 0.0% 0.00 0.00 0.0%

S/. 1,253.83 S/. 1,253.83 0.00 0.0% 0.00 0.00 0.0%

S/. 3,525.65 S/. 3,525.65 0.00 0.0% 0.00 0.00 0.0%

S/. 385.10 S/. 385.10 0.00 0.0% 0.00 0.00 0.0%

S/. 1,149.35 S/. 1,149.35 0.00 0.0% 0.00 0.00 0.0%

NO INCLUYE

S/. 1,438.10 S/. 6,327.64 0.00 0.0% 0.00 0.00 0.0%

NO INCLUYE

S/. 907.55 S/. 907.55 0.00 0.0% 0.00 0.00 0.0%

S/. 182.60 S/. 4,930.20 0.00 0.0% 0.00 0.00 0.0%

S/. 275.00 S/. 14,300.00 0.00 0.0% 0.00 0.00 0.0%

S/. 293.70 S/. 587.40 0.00 0.0% 0.00 0.00 0.0%

S/. 242.18 S/. 3,632.70 0.00 0.0% 0.00 0.00 0.0%

S/. 107.80 S/. 539.00 0.00 0.0% 0.00 0.00 0.0%

S/. 84.70 S/. 423.50 0.00 0.0% 0.00 0.00 0.0%

S/. 645.00 S/. 2,580.00 0.00 0.0% 0.00 0.00 0.0%

S/. 395.00 S/. 395.00 0.00 0.0% 0.00 0.00 0.0%S/. 87.00 S/. 348.00 0.00 0.0% 0.00 0.00 0.0%

S/. 126.00 S/. 126.00 0.00 0.0% 0.00 0.00 0.0%S/. 95.00 S/. 380.00 0.00 0.0% 0.00 0.00 0.0%S/. 98.00 S/. 196.00 0.00 0.0% 0.00 0.00 0.0%S/. 82.80 S/. 165.60 0.00 0.0% 0.00 0.00 0.0%

S/. 106.00 S/. 530.00 0.00 0.0% 0.00 0.00 0.0%

NO INCLUYE

S/. 14.00 S/. 56.00 0.00 0.0% 0.00 0.00 0.0%S/. 71.00 S/. 923.00 0.00 0.0% 0.00 0.00 0.0%S/. 25.00 S/. 175.00 0.00 0.0% 0.00 0.00 0.0%

S/. 295.00 S/. 1,180.00 0.00 0.0% 0.00 0.00 0.0%

S/. 100.00 S/. 200.00 0.00 0.0% 0.00 0.00 0.0%

S/. 118.00 S/. 590.00 0.00 0.0% 0.00 0.00 0.0%

S/. 76.00 S/. 76.00 0.00 0.0% 0.00 0.00 0.0%

S/. 97.64 S/. 15,915.32 95.00 58.3% 9,275.80 38.00 23.3%S/. 124.10 S/. 2,357.90 0.00 0.0% 0.00 0.00 0.0%S/. 18.00 S/. 3,276.00 0.00 0.0% 0.00 0.00 0.0%S/. 95.08 S/. 1,140.96 2.00 16.7% 190.16 4.00 33.3%

S/. 105.57 S/. 844.56 3.00 37.5% 316.71 4.00 50.0%S/. 109.42 S/. 109.42 0.00 0.0% 0.00 0.00 0.0%S/. 121.72 S/. 730.32 0.00 0.0% 0.00 3.00 50.0%S/. 25.17 S/. 302.04 0.00 0.0% 0.00 0.00 0.0%S/. 33.33 S/. 266.64 0.00 0.0% 0.00 0.00 0.0%S/. 41.49 S/. 41.49 0.00 0.0% 0.00 0.00 0.0%S/. 26.09 S/. 156.54 0.00 0.0% 0.00 0.00 0.0%

S/. 101.14 S/. 6,776.38 65.00 97.0% 6,574.10 2.00 3.0%S/. 103.77 S/. 5,292.27 43.00 84.3% 4,462.11 8.00 15.7%S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0%S/. 151.30 S/. 302.60 0.00 0.0% 0.00 0.00 0.0%S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0%S/. 151.30 S/. 151.30 0.00 0.0% 0.00 0.00 0.0%S/. 151.30 S/. 151.30 0.25 25.0% 37.83 0.50 50.0%S/. 203.08 S/. 1,421.56 0.00 0.0% 0.00 0.00 0.0%S/. 203.08 S/. 609.24 0.00 0.0% 0.00 0.00 0.0%S/. 203.08 S/. 203.08 0.00 0.0% 0.00 0.00 0.0%S/. 31.49 S/. 1,952.38 0.00 0.0% 0.00 0.00 0.0%

S/. 31.49 S/. 157.45 0.00 0.0% 0.00 0.00 0.0%

S/. 31.49 S/. 1,794.93 0.00 0.0% 0.00 0.00 0.0%

S/. 102.67 S/. 1,026.70 0.00 0.0% 0.00 0.00 0.0%

S/. 29.23 S/. 2,361.78 0.00 0.0% 0.00 0.00 0.0%S/. 23.56 S/. 1,178.00 0.00 0.0% 0.00 0.00 0.0%

S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00 0.00 0.0%

S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00 0.00 0.0%

S/. 20.50 S/. 262.40 0.00 0.0% 0.00 0.00 0.0%

S/. 20.50 S/. 635.50 0.00 0.0% 0.00 0.00 0.0%

S/. 20.50 S/. 635.50 0.00 0.0% 0.00 0.00 0.0%

S/. 4,973.36 S/. 4,973.36 0.10 10.0% 497.34 0.00 0.0%S/. 3,133.28 S/. 3,133.28 0.10 10.0% 313.33 0.00 0.0%S/. 3,790.24 S/. 3,790.24 0.10 10.0% 379.02 0.00 0.0%

S/. 40.68 S/. 1,871.06 0.00 0.0% 0.00 0.00 0.0%S/. 18.62 S/. 186.20 0.00 0.0% 0.00 0.00 0.0%S/. 18.62 S/. 428.26 0.00 0.0% 0.00 0.00 0.0%

S/. 5.64 S/. 22.54 0.00 0.0% 0.00 0.00 0.0%

S/. 4.99 S/. 260.15 0.00 0.0% 0.00 0.00 0.0%

S/. 4.99 S/. 140.72 0.00 0.0% 0.00 0.00 0.0%

S/. 100.00 S/. 400.00 0.00 0.0% 0.00 0.00 0.0%

S/. 12.76 S/. 127.60 8.00 80.0% 102.08 2.00 20.0%S/. 19.88 S/. 218.68 9.00 81.8% 178.92 2.00 18.2%S/. 29.17 S/. 175.02 6.00 100.0% 175.02 0.00 0.0%S/. 38.06 S/. 647.02 6.00 35.3% 228.36 11.00 64.7%

S/. 10.05 S/. 1,005.00 60.00 60.0% 603.00 40.00 40.0%

S/. 23.59 S/. 695.91 18.80 63.7% 443.49 5.80 19.7%S/. 23.59 S/. 953.04 33.00 81.7% 778.47 7.40 18.3%

S/. 12.76 S/. 127.60 8.00 80.0% 102.08 2.00 20.0%S/. 19.88 S/. 377.72 15.00 78.9% 298.20 4.00 21.1%S/. 29.17 S/. 437.55 11.00 73.3% 320.87 4.00 26.7%S/. 38.06 S/. 380.60 4.00 40.0% 152.24 6.00 60.0%

S/. 72.82 S/. 2,814.68 0.00 0.0% 0.00 0.00 0.0%S/. 99.35 S/. 298.05 0.00 0.0% 0.00 0.00 0.0%

S/. 100.65 S/. 100.65 0.00 0.0% 0.00 0.00 0.0%S/. 85.18 S/. 85.18 0.00 0.0% 0.00 0.00 0.0%

S/. 22.57 S/. 1,084.49 0.00 0.0% 0.00 0.00 0.0%

S/. 25.50 S/. 1,138.58 0.00 0.0% 0.00 0.00 0.0%

S/. 75.90 S/. 4,326.30 49.00 86.0% 3,719.10 8.00 14.0%S/. 75.90 S/. 2,808.30 31.00 83.8% 2,352.90 6.00 16.2%S/. 75.90 S/. 75.90 0.00 0.0% 0.00 0.00 0.0%

S/. 77.63 S/. 465.78 0.00 0.0% 0.00 0.00 0.0%S/. 77.63 S/. 155.26 0.00 0.0% 0.00 0.00 0.0%S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0%S/. 77.63 S/. 155.26 0.00 0.0% 0.00 0.00 0.0%S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0%S/. 77.63 S/. 77.63 0.00 0.0% 0.00 0.00 0.0%

S/. 3,350.16 NO INCLUYE

S/. 10,484.76 NO INCLUYE

S/. 225.00 NO INCLUYE



16.85 1,480.95 0.00 0.0% 0.00 0.00 0.0%22.00 776.16 0.00 0.0% 0.00 0.00 0.0%16.50 907.50 0.00 0.0% 0.00 0.00 0.0%

47.40 663.60 0.00 0.0% 0.00 0.00 0.0%58.00 406.00 0.00 0.0% 0.00 0.00 0.0%48.00 624.00 0.00 0.0% 0.00 0.00 0.0%

26.00 104.00 0.00 0.0% 0.00 0.00 0.0%53.20 106.40 0.00 0.0% 0.00 0.00 0.0%120.00 120.00 0.00 0.0% 0.00 0.00 0.0%120.00 120.00 0.00 0.0% 0.00 0.00 0.0%42.00 210.00 0.00 0.0% 0.00 0.00 0.0%

10.65 68.16 0.00 0.0% 0.00 0.00 0.0%12.20 329.40 0.00 0.0% 0.00 0.00 0.0%18.00 334.80 0.00 0.0% 0.00 0.00 0.0%19.50 75.86 0.00 0.0% 0.00 0.00 0.0%120.00 120.00 0.00 0.0% 0.00 0.00 0.0%

42.00 378.00 0.00 0.0% 0.00 0.00 0.0%98.20 589.20 0.00 0.0% 0.00 0.00 0.0%

68.50 479.50 0.00 0.0% 0.00 0.00 0.0%145.60 145.60 0.00 0.0% 0.00 0.00 0.0%

140.00 280.00 0.00 0.0% 0.00 0.00 0.0%

S/. 57.54 S/. 1,035.76 0.00 0.0% 0.00 0.00 0.0%S/. 72.03 S/. 72.03 0.00 0.0% 0.00 0.00 0.0%S/. 86.91 S/. 173.83 0.00 0.0% 0.00 0.00 0.0%S/. 115.08 S/. 230.17 0.00 0.0% 0.00 0.00 0.0%S/. 183.48 S/. 1,100.90 0.00 0.0% 0.00 0.00 0.0%

S/. 28.21 S/. 282.05 0.00 0.0% 0.00 0.00 0.0%S/. 47.56 S/. 47.56 0.00 0.0% 0.00 0.00 0.0%

S/. 3.66 S/. 14.65 0.00 0.0% 0.00 0.00 0.0%S/. 3.66 S/. 14.65 0.00 0.0% 0.00 0.00 0.0%S/. 5.11 S/. 15.32 0.00 0.0% 0.00 0.00 0.0%S/. 5.07 S/. 5.07 0.00 0.0% 0.00 0.00 0.0%S/. 10.99 S/. 10.99 0.00 0.0% 0.00 0.00 0.0%S/. 8.05 S/. 8.05 0.00 0.0% 0.00 0.00 0.0%S/. 10.99 S/. 10.99 0.00 0.0% 0.00 0.00 0.0%S/. 3.10 S/. 161.04 0.00 0.0% 0.00 0.00 0.0%S/. 18.07 S/. 72.28 0.00 0.0% 0.00 0.00 0.0%S/. 2.13 S/. 66.07 0.00 0.0% 0.00 0.00 0.0%S/. 3.74 S/. 41.15 0.00 0.0% 0.00 0.00 0.0%S/. 5.55 S/. 11.10 0.00 0.0% 0.00 0.00 0.0%S/. 8.45 S/. 16.89 0.00 0.0% 0.00 0.00 0.0%S/. 11.79 S/. 35.36 0.00 0.0% 0.00 0.00 0.0%S/. 24.79 S/. 49.57 0.00 0.0% 0.00 0.00 0.0%

S/. 17.55 S/. 17.55 0.00 0.0% 0.00 0.00 0.0%S/. 24.66 S/. 24.66 0.00 0.0% 0.00 0.00 0.0%

S/. 1.29 S/. 32.19 0.00 0.0% 0.00 0.00 0.0%S/. 1.93 S/. 3.86 0.00 0.0% 0.00 0.00 0.0%S/. 2.25 S/. 6.76 0.00 0.0% 0.00 0.00 0.0%S/. 2.85 S/. 8.56 0.00 0.0% 0.00 0.00 0.0%S/. 3.74 S/. 41.15 0.00 0.0% 0.00 0.00 0.0%S/. 28.49 S/. 85.48 0.00 0.0% 0.00 0.00 0.0%S/. 33.08 S/. 66.16 0.00 0.0% 0.00 0.00 0.0%S/. 26.27 S/. 131.37 0.00 0.0% 0.00 0.00 0.0%

S/. 29.17 S/. 495.90 0.00 0.0% 0.00 0.00 0.0%S/. 32.07 S/. 448.95 0.00 0.0% 0.00 0.00 0.0%S/. 6.04 S/. 84.54 0.00 0.0% 0.00 0.00 0.0%

S/. 381.30 S/. 381.30 0.00 0.0% 0.00 0.00 0.0%

S/. 76.41 S/. 76.41 0.00 0.0% 0.00 0.00 0.0%

S/. 36.22 S/. 1,231.46 0.00 0.0% 0.00 0.00 0.0%S/. 32.19 S/. 257.52 0.00 0.0% 0.00 0.00 0.0%S/. 26.15 S/. 209.21 0.00 0.0% 0.00 0.00 0.0%S/. 24.14 S/. 120.71 0.00 0.0% 0.00 0.00 0.0%S/. 18.10 S/. 1,882.83 0.00 0.0% 0.00 0.00 0.0%S/. 24.14 S/. 748.42 0.00 0.0% 0.00 0.00 0.0%

S/. 518.26 S/. 518.26 0.00 0.0% 0.00 0.00 0.0%

S/. 444.22 S/. 444.22 0.00 0.0% 0.00 0.00 0.0%

S/. 370.19 S/. 370.19 0.00 0.0% 0.00 0.00 0.0%

S/. 1,422.40 S/. 1,422.40 0.00 0.0% 0.00 0.00 0.0%S/. 362.14 S/. 362.14 0.00 0.0% 0.00 0.00 0.0%

S/. 86.32 S/. 86.32 0.00 0.0% 0.00 1.00 100.0%S/. 86.32 S/. 1,467.39 10.00 58.8% 863.17 7.00 41.2%S/. 86.32 S/. 345.27 3.00 75.0% 258.95 1.00 25.0%S/. 86.32 S/. 172.63 2.00 100.0% 172.63 0.00 0.0%S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0%S/. 86.32 S/. 86.32 0.00 0.0% 0.00 0.00 0.0%

S/. 1,105.86 S/. 1,105.86 0.00 0.0% 0.00 0.00 0.0%

S/. 102.08 S/. 204.16 0.00 0.0% 0.00 0.00 0.0%S/. 65.92 S/. 1,120.69 0.00 0.0% 0.00 0.00 0.0%S/. 51.04 S/. 51.04 0.00 0.0% 0.00 0.00 0.0%S/. 89.32 S/. 178.64 0.00 0.0% 0.00 0.00 0.0%S/. 195.66 S/. 782.63 0.00 0.0% 0.00 0.00 0.0%S/. 638.00 S/. 638.00 0.00 0.0% 0.00 0.00 0.0%

S/. 533.26 S/. 533.26 0.00 0.0% 0.00 0.00 0.0%

S/. 170.14 S/. 170.14 0.00 0.0% 0.00 0.00 0.0%S/. 34.02 S/. 680.46 0.00 0.0% 0.00 0.00 0.0%S/. 38.28 S/. 153.12 0.00 0.0% 0.00 0.00 0.0%S/. 893.20 S/. 893.20 0.00 0.0% 0.00 0.00 0.0%S/. 212.66 S/. 212.66 0.00 0.0% 0.00 0.00 0.0%S/. 255.20 S/. 255.20 0.00 0.0% 0.00 0.00 0.0%

S/. 323,217.57 S/. 47,696.98 8.64%

8.00% S/. 25,857.41 3,815.76

5.00% S/. 16,160.88 2,384.85

S/. 365,235.85 14.8% 53,897.59 8.6%

0.00% S/. 0.00 S/. 0.00

S/. 365,235.85 53,897.59

S/. 430,978.31 S/. 63,599.15

S/. 73,047.17 (10,779.52)

53,897.59 +

FECHA (10,779.52) +

43,118.07 +

FECHA 7,761.25 +

50,879.32 +

(A) TOTAL


(C) SUBTOTAL (A+B)

(D) IGV [18% of (C)]

(E) TOTAL (C+D)

0.00 +

FECHA 0.00 +

50,879.32 +


(G) RETENCIÓN (0%)


VALORIZACIÓN N° 3PRESUPUESTO ORIGINAL S/. 430,978.31

ORDENES DE CAMBIO S/.

PRESUPUESTO ACTUAL S/. 430,978.31

PRESENTE PERIODO ACUMULADO ACTUAL SALDO ACTUAL

MONTOCANT %

MONTOCANT %

MONTOS/. S/. S/.

400.00 0.75 75.0% 1,200.00 0.25 25.0% 400.00362.50 0.75 75.0% 1,087.50 0.25 25.0% 362.50400.00 0.75 50.0% 1,200.00 0.75 50.0% 1,200.00200.00 0.75 50.0% 600.00 0.75 50.0% 600.00

350.00 1.00 33.3% 350.00 2.00 66.7% 700.00

198.00 45.00 100.0% 2,227.50 0.00 0.0% 0.00

0.00 1.00 100.0% 2,600.00 0.00 0.0% 0.00

48.06 36.87 100.0% 663.66 0.00 0.0% 0.00576.00 52.00 72.3% 936.00 19.96 27.7% 359.32192.00 12.80 89.5% 192.00 1.50 10.5% 22.50

924.00 320.00 100.0% 7,040.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 241.00 100.0% 13,978.000.00 0.00 0.0% 0.00 22.00 100.0% 943.140.00 0.00 0.0% 0.00 15.00 100.0% 641.400.00 0.00 0.0% 0.00 24.00 100.0% 1,118.640.00 0.00 0.0% 0.00 61.00 100.0% 2,379.000.00 0.00 0.0% 0.00 6.50 100.0% 487.500.00 0.00 0.0% 0.00 14.40 100.0% 216.00

0.00 0.00 0.0% 0.00 153.00 100.0% 6,426.00

0.00 0.00 0.0% 0.00 9.50 100.0% 237.50

0.00 0.00 0.0% 0.00 17.91 100.0% 802.860.00 0.00 0.0% 0.00 18.74 100.0% 1,157.630.00 0.00 0.0% 0.00 68.88 100.0% 2,953.070.00 0.00 0.0% 0.00 105.54 100.0% 4,115.95

0.00 0.00 0.0% 0.00 5.00 100.0% 578.750.00 0.00 0.0% 0.00 5.00 100.0% 195.000.00 0.00 0.0% 0.00 6.00 100.0% 4,230.00

1,166.00 20.00 68.0% 1,166.00 9.42 32.0% 548.943,009.60 48.00 73.2% 3,009.60 17.61 26.8% 1,103.903,063.06 46.80 66.5% 3,063.06 23.59 33.5% 1,544.071,741.50 25.80 77.6% 1,741.50 7.43 22.4% 501.865,525.00 92.00 82.3% 5,980.00 19.74 17.7% 1,282.89

300.00 0.50 50.0% 300.00 0.50 50.0% 300.000.00 0.00 0.0% 0.00 198.65 100.0% 3,178.40

0.00 0.00 0.0% 0.00 3.00 100.0% 175.950.00 0.00 0.0% 0.00 79.10 100.0% 5,694.950.00 0.00 0.0% 0.00 12.00 100.0% 6,396.000.00 0.00 0.0% 0.00 9.26 100.0% 4,398.50

0.00 0.00 0.0% 0.00 874.68 100.0% 9,621.530.00 0.00 0.0% 0.00 25.94 100.0% 285.290.00 0.00 0.0% 0.00 249.99 100.0% 2,749.88

0.00 0.00 0.0% 0.00 1.00 100.0% 1,864.40

0.00 0.00 0.0% 0.00 1.00 100.0% 2,405.10

0.00 0.00 0.0% 0.00 1.00 100.0% 5,336.90

0.00 0.00 0.0% 0.00 1.00 100.0% 834.30

0.00 0.00 0.0% 0.00 1.00 100.0% 2,321.20

0.00 0.00 0.0% 0.00 1.00 100.0% 834.30

0.00 0.00 0.0% 0.00 1.00 100.0% 5,052.55

0.00 0.00 0.0% 0.00 1.00 100.0% 834.30

0.00 0.00 0.0% 0.00 1.00 100.0% 2,176.70

0.00 0.00 0.0% 0.00 1.00 100.0% 2,330.50

0.00 0.00 0.0% 0.00 1.00 100.0% 834.30

0.00 0.00 0.0% 0.00 1.00 100.0% 1,384.30

0.00 0.00 0.0% 0.00 1.00 100.0% 1,044.10

0.00 0.00 0.0% 0.00 2.00 100.0% 2,088.20

0.00 0.00 0.0% 0.00 2.00 100.0% 1,086.000.00 0.00 0.0% 0.00 1.00 100.0% 680.500.00 0.00 0.0% 0.00 3.00 100.0% 1,564.800.00 0.00 0.0% 0.00 5.00 100.0% 400.000.00 0.00 0.0% 0.00 1.00 100.0% 100.70

0.00 0.00 0.0% 0.00 3.00 100.0% 3,403.20

0.00 0.00 0.0% 0.00 1.00 100.0% 1,134.40

0.00 0.00 0.0% 0.00 1.00 100.0% 1,224.000.00 0.00 0.0% 0.00 1.00 100.0% 1,074.70

0.00 0.00 0.0% 0.00 1.00 100.0% 889.60

0.00 0.00 0.0% 0.00 1.00 100.0% 1,671.80

0.00 0.00 0.0% 0.00 1.00 100.0% 1,253.83

0.00 0.00 0.0% 0.00 1.00 100.0% 3,525.65

0.00 0.00 0.0% 0.00 1.00 100.0% 385.10

0.00 0.00 0.0% 0.00 1.00 100.0% 1,149.35

0.00 0.00 0.0% 0.00 4.40 100.0% 6,327.64

0.00 0.00 0.0% 0.00 1.00 100.0% 907.55

0.00 0.00 0.0% 0.00 27.00 100.0% 4,930.20

0.00 0.00 0.0% 0.00 52.00 100.0% 14,300.00

0.00 0.00 0.0% 0.00 2.00 100.0% 587.40

0.00 0.00 0.0% 0.00 15.00 100.0% 3,632.70

0.00 0.00 0.0% 0.00 5.00 100.0% 539.00

0.00 0.00 0.0% 0.00 5.00 100.0% 423.50

0.00 0.00 0.0% 0.00 4.00 100.0% 2,580.00

0.00 0.00 0.0% 0.00 1.00 100.0% 395.000.00 0.00 0.0% 0.00 4.00 100.0% 348.000.00 0.00 0.0% 0.00 1.00 100.0% 126.000.00 0.00 0.0% 0.00 4.00 100.0% 380.000.00 0.00 0.0% 0.00 2.00 100.0% 196.000.00 0.00 0.0% 0.00 2.00 100.0% 165.600.00 0.00 0.0% 0.00 5.00 100.0% 530.00

0.00 0.00 0.0% 0.00 4.00 100.0% 56.000.00 0.00 0.0% 0.00 13.00 100.0% 923.000.00 0.00 0.0% 0.00 7.00 100.0% 175.00

0.00 0.00 0.0% 0.00 4.00 100.0% 1,180.00

0.00 0.00 0.0% 0.00 2.00 100.0% 200.00

0.00 0.00 0.0% 0.00 5.00 100.0% 590.00

0.00 0.00 0.0% 0.00 1.00 100.0% 76.00

3,710.32 133.00 81.6% 12,986.12 30.00 18.4% 2,929.200.00 0.00 0.0% 0.00 19.00 100.0% 2,357.900.00 0.00 0.0% 0.00 182.00 100.0% 3,276.00

380.32 6.00 50.0% 570.48 6.00 50.0% 570.48422.28 7.00 87.5% 738.99 1.00 12.5% 105.57

0.00 0.00 0.0% 0.00 1.00 100.0% 109.42365.16 3.00 50.0% 365.16 3.00 50.0% 365.16

0.00 0.00 0.0% 0.00 12.00 100.0% 302.040.00 0.00 0.0% 0.00 8.00 100.0% 266.640.00 0.00 0.0% 0.00 1.00 100.0% 41.490.00 0.00 0.0% 0.00 6.00 100.0% 156.54

202.28 67.00 100.0% 6,776.38 0.00 0.0% 0.00830.16 51.00 100.0% 5,292.27 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 1.00 100.0% 151.300.00 0.00 0.0% 0.00 2.00 100.0% 302.600.00 0.00 0.0% 0.00 1.00 100.0% 151.300.00 0.00 0.0% 0.00 1.00 100.0% 151.30

75.65 0.75 75.0% 113.48 0.25 25.0% 37.830.00 0.00 0.0% 0.00 7.00 100.0% 1,421.560.00 0.00 0.0% 0.00 3.00 100.0% 609.240.00 0.00 0.0% 0.00 1.00 100.0% 203.080.00 0.00 0.0% 0.00 62.00 100.0% 1,952.38

0.00 0.00 0.0% 0.00 5.00 100.0% 157.45

0.00 0.00 0.0% 0.00 57.00 100.0% 1,794.93

0.00 0.00 0.0% 0.00 10.00 100.0% 1,026.70

0.00 0.00 0.0% 0.00 80.80 100.0% 2,361.780.00 0.00 0.0% 0.00 50.00 100.0% 1,178.00

0.00 0.00 0.0% 0.00 40.40 100.0% 2,290.68

0.00 0.00 0.0% 0.00 40.40 100.0% 2,290.68

0.00 0.00 0.0% 0.00 12.80 100.0% 262.40

0.00 0.00 0.0% 0.00 31.00 100.0% 635.50

0.00 0.00 0.0% 0.00 31.00 100.0% 635.50

0.00 0.10 10.0% 497.34 0.90 90.0% 4,476.020.00 0.10 10.0% 313.33 0.90 90.0% 2,819.950.00 0.10 10.0% 379.02 0.90 90.0% 3,411.22

0.00 0.00 0.0% 0.00 46.00 100.0% 1,871.060.00 0.00 0.0% 0.00 10.00 100.0% 186.200.00 0.00 0.0% 0.00 23.00 100.0% 428.26

0.00 0.00 0.0% 0.00 4.00 100.0% 22.54

0.00 0.00 0.0% 0.00 52.10 100.0% 260.15

0.00 0.00 0.0% 0.00 28.20 100.0% 140.72

0.00 0.00 0.0% 0.00 4.00 100.0% 400.00

25.52 10.00 100.0% 127.60 0.00 0.0% 0.0039.76 11.00 100.0% 218.68 0.00 0.0% 0.00

0.00 6.00 100.0% 175.02 0.00 0.0% 0.00418.66 17.00 100.0% 647.02 0.00 0.0% 0.00

402.00 100.00 100.0% 1,005.00 0.00 0.0% 0.00

136.82 24.60 83.4% 580.31 4.90 16.6% 115.59174.57 40.40 100.0% 953.04 0.00 0.0% 0.00

25.52 10.00 100.0% 127.60 0.00 0.0% 0.0079.52 19.00 100.0% 377.72 0.00 0.0% 0.00

116.68 15.00 100.0% 437.55 0.00 0.0% 0.00228.36 10.00 100.0% 380.60 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 38.65 100.0% 2,814.680.00 0.00 0.0% 0.00 3.00 100.0% 298.050.00 0.00 0.0% 0.00 1.00 100.0% 100.650.00 0.00 0.0% 0.00 1.00 100.0% 85.18

0.00 0.00 0.0% 0.00 48.05 100.0% 1,084.49

0.00 0.00 0.0% 0.00 44.65 100.0% 1,138.58

607.20 57.00 100.0% 4,326.30 0.00 0.0% 0.00455.40 37.00 100.0% 2,808.30 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 1.00 100.0% 75.90

0.00 0.00 0.0% 0.00 6.00 100.0% 465.780.00 0.00 0.0% 0.00 2.00 100.0% 155.260.00 0.00 0.0% 0.00 1.00 100.0% 77.630.00 0.00 0.0% 0.00 2.00 100.0% 155.260.00 0.00 0.0% 0.00 1.00 100.0% 77.630.00 0.00 0.0% 0.00 1.00 100.0% 77.63

0.00 0.00 0.0% 0.00 87.89 100.0% 1,480.950.00 0.00 0.0% 0.00 35.28 100.0% 776.160.00 0.00 0.0% 0.00 55.00 100.0% 907.50

0.00 0.00 0.0% 0.00 14.00 100.0% 663.600.00 0.00 0.0% 0.00 7.00 100.0% 406.000.00 0.00 0.0% 0.00 13.00 100.0% 624.00

0.00 0.00 0.0% 0.00 4.00 100.0% 104.000.00 0.00 0.0% 0.00 2.00 100.0% 106.400.00 0.00 0.0% 0.00 1.00 100.0% 120.000.00 0.00 0.0% 0.00 1.00 100.0% 120.000.00 0.00 0.0% 0.00 5.00 100.0% 210.00

0.00 0.00 0.0% 0.00 6.40 100.0% 68.160.00 0.00 0.0% 0.00 27.00 100.0% 329.400.00 0.00 0.0% 0.00 18.60 100.0% 334.800.00 0.00 0.0% 0.00 3.89 100.0% 75.860.00 0.00 0.0% 0.00 1.00 100.0% 120.00

0.00 0.00 0.0% 0.00 9.00 100.0% 378.000.00 0.00 0.0% 0.00 6.00 100.0% 589.20

0.00 0.00 0.0% 0.00 7.00 100.0% 479.500.00 0.00 0.0% 0.00 1.00 100.0% 145.60

0.00 0.00 0.0% 0.00 2.00 100.0% 280.00

0.00 0.00 0.0% 0.00 18.00 100.0% 1,035.760.00 0.00 0.0% 0.00 1.00 100.0% 72.030.00 0.00 0.0% 0.00 2.00 100.0% 173.830.00 0.00 0.0% 0.00 2.00 100.0% 230.170.00 0.00 0.0% 0.00 6.00 100.0% 1,100.90

0.00 0.00 0.0% 0.00 10.00 100.0% 282.050.00 0.00 0.0% 0.00 1.00 100.0% 47.56

0.00 0.00 0.0% 0.00 4.00 100.0% 14.650.00 0.00 0.0% 0.00 4.00 100.0% 14.650.00 0.00 0.0% 0.00 3.00 100.0% 15.320.00 0.00 0.0% 0.00 1.00 100.0% 5.070.00 0.00 0.0% 0.00 1.00 100.0% 10.990.00 0.00 0.0% 0.00 1.00 100.0% 8.050.00 0.00 0.0% 0.00 1.00 100.0% 10.990.00 0.00 0.0% 0.00 52.00 100.0% 161.040.00 0.00 0.0% 0.00 4.00 100.0% 72.280.00 0.00 0.0% 0.00 31.00 100.0% 66.070.00 0.00 0.0% 0.00 11.00 100.0% 41.150.00 0.00 0.0% 0.00 2.00 100.0% 11.100.00 0.00 0.0% 0.00 2.00 100.0% 16.890.00 0.00 0.0% 0.00 3.00 100.0% 35.360.00 0.00 0.0% 0.00 2.00 100.0% 49.57

0.00 0.00 0.0% 0.00 1.00 100.0% 17.550.00 0.00 0.0% 0.00 1.00 100.0% 24.66

0.00 0.00 0.0% 0.00 25.00 100.0% 32.190.00 0.00 0.0% 0.00 2.00 100.0% 3.860.00 0.00 0.0% 0.00 3.00 100.0% 6.760.00 0.00 0.0% 0.00 3.00 100.0% 8.560.00 0.00 0.0% 0.00 11.00 100.0% 41.150.00 0.00 0.0% 0.00 3.00 100.0% 85.480.00 0.00 0.0% 0.00 2.00 100.0% 66.160.00 0.00 0.0% 0.00 5.00 100.0% 131.37

0.00 0.00 0.0% 0.00 17.00 100.0% 495.900.00 0.00 0.0% 0.00 14.00 100.0% 448.950.00 0.00 0.0% 0.00 14.00 100.0% 84.54

0.00 0.00 0.0% 0.00 1.00 100.0% 381.30

0.00 0.00 0.0% 0.00 1.00 100.0% 76.41

0.00 0.00 0.0% 0.00 34.00 100.0% 1,231.460.00 0.00 0.0% 0.00 8.00 100.0% 257.520.00 0.00 0.0% 0.00 8.00 100.0% 209.210.00 0.00 0.0% 0.00 5.00 100.0% 120.710.00 0.00 0.0% 0.00 104.00 100.0% 1,882.830.00 0.00 0.0% 0.00 31.00 100.0% 748.42

0.00 0.00 0.0% 0.00 1.00 100.0% 518.26

0.00 0.00 0.0% 0.00 1.00 100.0% 444.22

0.00 0.00 0.0% 0.00 1.00 100.0% 370.19

0.00 0.00 0.0% 0.00 1.00 100.0% 1,422.400.00 0.00 0.0% 0.00 1.00 100.0% 362.14

86.32 1.00 100.0% 86.32 0.00 0.0% 0.00604.22 17.00 100.0% 1,467.39 0.00 0.0% 0.00

86.32 4.00 100.0% 345.27 0.00 0.0% 0.000.00 2.00 100.0% 172.63 0.00 0.0% 0.000.00 0.00 0.0% 0.00 1.00 100.0% 86.320.00 0.00 0.0% 0.00 1.00 100.0% 86.32

0.00 0.00 0.0% 0.00 1.00 100.0% 1,105.86

0.00 0.00 0.0% 0.00 2.00 100.0% 204.160.00 0.00 0.0% 0.00 17.00 100.0% 1,120.690.00 0.00 0.0% 0.00 1.00 100.0% 51.040.00 0.00 0.0% 0.00 2.00 100.0% 178.640.00 0.00 0.0% 0.00 4.00 100.0% 782.630.00 0.00 0.0% 0.00 1.00 100.0% 638.00

0.00 0.00 0.0% 0.00 1.00 100.0% 533.26

0.00 0.00 0.0% 0.00 1.00 100.0% 170.140.00 0.00 0.0% 0.00 20.00 100.0% 680.460.00 0.00 0.0% 0.00 4.00 100.0% 153.120.00 0.00 0.0% 0.00 1.00 100.0% 893.200.00 0.00 0.0% 0.00 1.00 100.0% 212.660.00 0.00 0.0% 0.00 1.00 100.0% 255.20

S/. 27,928.75 23.40% S/. 75,625.73 76.60% S/. 247,591.84

S/. 2,234.30 S/. 6,050.06 S/. 19,807.35

S/. 1,396.44 S/. 3,781.29 S/. 12,379.59

S/. 31,559.48 S/. 85,457.07 S/. 279,778.78

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

S/. 31,559.48 S/. 85,457.07 S/. 279,778.78

S/. 37,240.19 S/. 100,839.35 S/. 330,138.96

(6,311.90) (17,091.41) (55,955.76)

S/. 31,559.48 = S/. 85,457.07 = S/. 279,778.78

-S/. 6,311.90 = -S/. 17,091.41 = -S/. 55,955.76

S/. 25,247.59 = S/. 68,365.66 = S/. 223,823.02

S/. 4,544.57 = S/. 12,305.82 = S/. 40,288.14

S/. 29,792.15 = S/. 80,671.48 = S/. 264,111.16

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

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

S/. 29,792.15 = S/. 80,671.47 = S/. 264,111.16

VALORIZACIÓN N° 4Proyecto:OFICINAS - PARDO Y ALIAGAFecha : 4-Dec-14 Nº de Contrato.:Periodo : 27/11/2014 al 03/12/2014 Contratista :

ÍTEM

CONTRATO

DESCRIPCIÓNU.M


1.01 Trasnporte de materiales equipos y herramientas GLB

1.02 Instalaciones Provicionales GLB

1.03 Guardiania MES

1.04 Limpieza de Obra -Hasta el final de los trabajos MES

1.05 Cerco de Obra Paneles de Triplay pintados de blanco H-4.80m M2

1.06 Serv. Higienicos Provisionales MES

1.07 Eliminacion de materiales excedetes en Bolsas VIAJE


5.01 Muros de albañilería zona de baños - H=2.60 m2

5.03 Tableros de concreto en baños ml

5.04 Columnas Y vigas de amarre glb


6.01 Tarrajeo de muros interiores nuevos H=2.60 m2

6.02 Tarrajeo de baños nuevos H=2.60 m3

6.03 Derrames de e=15 cm ml

3.00 Pisos

7.01 Contrapiso e= 5cm Frotachado m2

7.02 Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta group m2

7.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico aca m2

7.04 Porcelanato alto trancito FIRENCE 0.60 X 0.60 Blanco Nanometrico acavado m2

7.05 Porcelanato alto trancito LUIS VALETINO 0.60 X 0.60 Color super White m2

7.06 Instalacion de porcelanato 60x60 incluye pegamento y fragua m2

7.08 Piso de jebe negro antiestatico. m2

7.08 Perfil L en encuantro de pisos ml


4.01 Zocalo de aluminio ml

4.02 Zocalo de jebe color negro ml

5.00 Zócalos

5.01 Piso porcelanato Marca Tile Company, modelo attic one, TTC.ATT.010 - colo m2

5.02 Porcelanato tipo ladrilo Alcagres colección URBAN color TTC,URB,0.16 format m2

5.03 Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico aca m2

5.04 Instalación de porcelanato 60x60 en muros m2


6.01 Tableros enchapado en porcelanato tipo madera color haya, gres porcelanico m2

6.02 Instalacion de porcelanato en tableros m2

6.03 Tablero de Cuarzo cuarzo rojo estellar de 20mm ML

7.00 Drywall

7.01 Tabique drywall ST Una Cara (zona proyectos Columna) parantes m2

7.02 Tabique drywall dos caras ST/ST de 1/2" m2

7.03 Tabique drywall RH (Baño ) Plancha e=1/2 m2

7.04 Tabique drywall Resistente al fuego RF. /RF e=12cm m2

7.05 Dintel Drywall Plancha drywall ST e=12 cm. m2

7.06 Refuerzos de madera en banos de Mamparas,Puertas glb

7.07 Lana de fibra de vidrio m2


8.01 Falso cielorraso drywall en baños m2

8.02 Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" co m2

8.03 Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color a m2

8.04 Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm colo m2

8.05 Techos colgantes con reborde suspendido con cable acerado (sala und

8.06 Techos colgantes con reborde suspendido con cable acerado (proy und

9.00 Pintura

9.01 Empastado y Pintado de muros interior m2

9.02 Pintura en cielo raso m2

9.03 Pintura de techo existente m2


10.01 Und

10.02 Und

10.03 Und

10.04 Und

10.05 Und

10.06 Und

10.07 Und

10.08 Und









10.09 Und

10.10 Und

10.11 Und

10.12 Und

10.13 Und

10.10 und

10.14 und

10.16 Und

10.17 und

10.18 Espejos llanos empotrados (60 x 85) ,(63 x 85), (73 x 85) e= 4mm Und

10.19 Cristal Templado ( 30X 80 ) y accesorios de fijacion (divisor) Und


11.01 Und

11.02 Und

11.03 Closet -1 Melamina Gris 1.28x2.40 Und


11.05 Und

11.06 Und

11.07 Und

11.08 Und

11.09 Und

11.10 Und

11.11 Directorio, paredes con MDF tapizado (no incluye tela) m2

11.12 ml

11.13 m2

11.14 Und

12.00 LUMINARIAS

12.01

und

12.02 und






















12.03 und

12.04 und

12.05 und

12.06 und


13.01 Inodoro marca Trebol linea Institucional modelo Elevator FLUX color blancoPZA

13.02 Inodoro marca Trebol One piece Evolotion color blanco PZA

13.03 Lavatorio Marca Trebol modelo Sonnet color blanco PZA

13.04 Lavatorio Marca Trebol modelo DIVANI color Bonet PZA

13.05 ASIENTO plástico pesado para Taza FLUX , Aro abierto blanco (Trébol) PZA

13.06 Urinario marca trebol linea institucional, modelo Bambi clor blanco PZA

13.07 Dispensador de jabon liquido de acero inoxidable COD.101 TX . PZA

13.08 Dispensador de papel higiènico acero inoxidable mod. BSB-194 PZA

13.09 PZA

13.10 GANCHO DE PUERTA CON TOPE DE PUERTA LLEYES PZA

13.11 Instalacion de aparatos sanitarios und

13.12 Instalacion de accesorios und

14.00 GRIFERIAS

14.01 Griferia fluxometro palanca de bronce marca HELVEX acabado cromado PZA

14.02 PZA

14.03 PZA

14.04 PZA

ELECTRICAS

I ALUBRADO1.00 SALIDAS DE ALUMBRADO1.01 Salida de alumbrado. Pto.

1.02 Salida de luces de emergencia. Pto.

1.03 Instalación de luminarias. Unid.

1.04 Salida de interruptor simple. Pto.

1.05 Salida de interruptor doble. Pto.

1.06 Salida de interruptor triple. Pto.

1.07 Salida de interruptor de conmutacion. Pto.

1.08 Suministro e instalación de interruptor simple Magic Bticino. Unid.

1.09 Suministro e instalación de interruptor doble Magic Bticino. Unid.

1.10 Suministro e instalación de interruptor triple Magic Bticino. Unid.

1.11 Suministro e instalacion de interruptor conmutacion simple Magic Bticino. Unid.

2.00 SALIDAS DE TOMACORRIENTE Y FUERZA2.01 Salida de tomacorriente comercial. Pto.









2.03 Salida de tomacorriente estabilizado. Pto.

2.03 Salida de tomacorriente para rack de comunicaciones. Pto.

2.04 Salida de tomacorriente para gabinete de servidores. Pto.

2.05 Salida de tomacorriente para central telefonica. Pto.

2.06 Salida de tomacorriente para central de alarma. Pto.

2.07 Salida de tomacorriente para control de acceso. Pto.

2.08 Salida de fuerza para equipo Fan Coil FC-1-01, 02, 03, 04, 05, 06, 07 y 08. Pto.

2.09 Salida de fuerza para equipo Helico - Centrifugo EHC-01, 02 y 03. Pto.

2.10 Salida de fuerza para equipo Split Data Center. Pto.

2.11 Suministro e instalación de placa de tomacorriente comercial. Unid.

2.12 Unid.

2.13 Suministro e instalacion de placa de tomacorriente estabilizado, marca Leviton. Unid.

2.14 Unid.

3.00 MONTANTES3.01 Tubería EMT - 50mmØ. ml

3.02 Tubería EMT - 35mmØ. ml


ml

3.04 Cable N2XOH 3-1x25mm2(F)+1x25mm2(N)+1x10mm²(T), acometida del Tablero TC. ml

3.05 ml

3.06 ml

3.07 ml

8.00 TABLEROS ELECTRICOS8.01 Tablero de Distribucion, Tab. TD. und.

8.02 Tablero de Computo, Tab. TC. und.

8.03 Tablero de Sistema Ininterrumpido, Tab. TSI. und.

9.00 CANALETA9.01 Canaleta de 100x50mm para puntos de fuerza. ml.

9.02 Angulo interno de 100x50mm. und.

9.03 Tapa para canaleta de 100x50mm. und.


10.01 ml.

10.02 Aterramientos de equipos de cocina, cable NH-80 4mm² + Tub. EMT 20mmØ. ml.

10.03 ml.

10.04 Suministro e instalacion de caja bornera para aterramiento de equipos. Und.

11.00 CAJAS DE PASE11.01 Caja de FºGº 100x40mm. de 1/16". und.

11.02 Caja de FºGº 100x100x50mm. de 1/16". und.



1.00 OTROS12.01 Picado para las instalaciones eléctricas (aprox. Por metrar en campo). ml.







II COMUNICACIONES (SOLO ENTUBADO)1.00 MONTANTE DE COMUNICACIONES1.01 Tubería EMT - 40mmØ para Seguridad. ml

1.02 Tubería EMT - 40mmØ para acometida de data. ml





3.00 BANDEJA DE COMUNICACIONES3.01 Bandeja de 300x100mm perforada. ml.

3.02 Bandeja de 54x400mm Cablofil. ml.

3.03 Tee horizontal 300x300x300mm und.

3.04 Codo horizontal 90° 300x100mm. und.

3.04 ml.

3.05 Accesorios de sujeccion. ml.

4.00 DATA4.01 Salida de punto de data. Pto.

4.02 Salida de punto de voz. Pto.

4.03 Salida de rack. Pto.

5.00 SEGURIDAD5.01 Salida de sensor de movimiento. Pto.

5.02 Salida de contacto magnetico (puertas). Pto.

5.03 Salida de pulsador de alarma contra robo. Pto.

5.04 Salida de sirena. Pto.

5.05 Salida de teclado de alarma. Pto.

5.06 Salida de central de alarma. Pto.


1.01 Suministro de estabilizador de Voltaje monofasico, 220V/220V, 60Hz, 10kVA, 1Ø. und

1.02 Suministro de UPS monofasico para Rack, 220V, 60Hz, 10kVA, 1Ø. und

2.00 INSTALACION

2.01 Instalacion de Estabilizador de Voltaje monofasico de 10kVA. und

2.02 und


3.01 Suministro e instalacion de estructura metalica (para soporte de Estabilizador y UPS). Glb


1.01 RED DE VENTILACION DE 2" ML

1.02 RED DE DESAGUE PVC-SAP DE 4" ML

1.03 RED DE AIRE ACONDICIONADO DE 1" ML


2.01 SALIDA DE DESAGUE PVC 2" PTO


2.03 SALIDA DE VENTILACIÓN DE 2" PTO




3.01 REGISTRO DE BRONCE 2" UND

3.02 REGISTRO DE BRONCE CROMADO COLGADO 4" UND

3.03 CONEXIÓN A RED DE DESAGUE DE CENTRO COMERCIAL GLB

3.04 PRUEBAS DE DESAGUE GLB

3.05 TRAMPA P 2" UND


4.01 RED DE AGUA FRIA PVC C-10 DE 1/2" ML


4.04 RED DE AGUA FRIA PVC C-10 DE 1.1/4" ML


4.06 CONEXIÓN A RED DE AGUA DE CENTRO COMERCIAL UND


5.01 SALIDA DE AGUA FRIA PVC C-10 DE 1/2" PTO

5.02 SALIDA DE AGUA FRIA PVC C-10 DE 1.1/4" PTO


6.01 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1/2" PZA

6.02 VALVULA ESFERICA DE BRONCE (A. FRIA) DE 1.1/2" PZA



1.01 Tubería de acero SCH40 de 1" und

1.02 Tubería de acero SCH40 de 1.1/4" und





2.01 Salida mecánica 2 1/2" x1" roscada und

2.02 Salida mecánica 2 1/2" roscada und


3.01 Bushing FeNe 1 1/4" x 1" x 150 und


3.03 Bushing FeNe 2" x 1" x 150 und

3.04 Bushing FeNe 2" x 1 1/2" x 150 und

3.05 Bushing FeNe 2 1/2" x 11/4" x 150 und

3.06 Bushing FeNe 2 1/2" x 1 1/2" x 150 und


3.08 Codo FeNe roscado 1" x 90º x 150 und

3.09 Codo FeNe roscado 2.1/2" x 90º x 150 und

3.10 Reducción campana FeNe 1"x1/2"x150 und

3.11 Tee FeNe roscada 1"x150 und

3.12 Tee FeNe roscada 1.1/4"x150 und



3.15 Tee FeNe roscada 2.1/2" x 150 und


4.01 Válvula de bola 1/2" und

4.02 Válvula de 3 vías x 1/4" und


5.01 Colgador tipo gota de 1" und

5.02 Colgador tipo gota de 1 1/4" und




5.06 Fig. 1000 - 2 1/2" und

5.07 Fig. 907 - 1" und

5.08 Fig. 910 - 1" und

6.00 ROCIADORES

6.01 Rociador Cobertura Standar, Respuesta Rapida, Bronce , k=5.6, 68°C, NPT und

6.02 Rociador cobertura estándar, Respuesta rapida blanco, k=5.6, 68º C. NPT und

6.03 Embellecedor blanco. und


7.01 Detector de flujo de 2 1/2" und


8.01 Manómetro seco 0-300 PSI, NPT 1/4" und


9.01 Preparación e instalación de tuberias SCH 40 2 1/2'' con ranura ml

9.02 Preparación e instalación de tuberias SCH 40 2'' con rosca o ranura ml

9.03 Preparación e instalación de tuberias SCH 40 11/2'' con rosca o ranura ml

9.04 Preparación e instalación de tuberias SCH 40 11/4'' con rosca ml

9.05 Preparación e instalación de tuberias SCH 40 1'' con rosca ml

9.06 Instalacion de Rociadores standar hacia arriba y abajo und

9.07 und

9.08 und

9.09 und

9.10 Arenado de tuberias (Comercial) y pintado de tuberias (8 mills) glb

9.11 Pruebas y puesta en servicio del sistema und


1.01 Salida de detector de temperatura. Pto.

1.02 Salida de detector de humo. Pto.

1.03 Salida de luz estrobo. Pto.

1.04 Salida de pulsador de alarma. Pto.

1.05 Salida de CACI. Pto.

1.06 Salida de sensor de flujo. Pto.

2.00 SUMINISTRO

2.01 und

2.02 Baterias de 12v, 7A‐H und

2.03 Detector de Humo Convencional 2 hilos, UL und

2.04 Detector de Temperatura Convencional 2 hilos, UL und

2.05 Estación Manual de Doble accion convencional, UL und

2.06 Sirena con Luz tipo flash para Techo, color Blanco, certificacion CE und

2.07 Cable FPL 2x18 AWG Listado UL SLC ‐ NAC rll

2.08 glb


3.01 Instalación de Panel de Alarmas contra incendios und

3.02 Instalación de Detector de Humo y Estaciones Manuales und

3.03 Instalación de Sirena con Luz und

3.04 Instalación de cable FPL 2x18 AWG Listado UL glb

3.05 Programación de Panel y dispositivos glb

3.06 Pruebas Finales y Puesta en Servicio glb






TOTAL COSTO DIRECTO

GASTOS GENERALES

UTILIDAD

TOTAL PRESUPUESTO

Descuento



MONTO ENTREGADO POR ADELANTO SIN IGV

FECHA:

FECHA:

FECHA:




VALORIZACIÓN N° 4

Nº de Contrato.:Contratista : G&D PROYECTOS E&L S.A.C.

CONTRATO ACUMULADO ANTERIOR

CANT P.UTOTAL

CANT %MONTO

S/. S/.

1.00 S/. 1,600.00 S/. 1,600.00 0.75 75.0% 1,200.001.00 S/. 1,450.00 S/. 1,450.00 0.75 75.0% 1,087.501.50 S/. 1,600.00 S/. 2,400.00 0.75 50.0% 1,200.001.50 S/. 800.00 S/. 1,200.00 0.75 50.0% 600.0038.00 NO INCLUYE

2.00 NO INCLUYE

3.00 S/. 350.00 S/. 1,050.00 1.00 33.3% 350.00

45.00 S/. 49.50 S/. 2,227.50 45.00 100.0% 2,227.504.75 NO INCLUYE

1.00 S/. 2,600.00 S/. 2,600.00 1.00 100.0% 2,600.00

36.87 S/. 18.00 S/. 663.66 36.87 100.0% 663.6671.96 S/. 18.00 S/. 1,295.32 52.00 72.3% 936.0014.30 S/. 15.00 S/. 214.50 12.80 89.5% 192.00

320.00 S/. 22.00 S/. 7,040.00 320.00 100.0% 7,040.00241.00 S/. 58.00 S/. 13,978.00 0.00 0.0% 0.0022.00 S/. 42.87 S/. 943.14 0.00 0.0% 0.0015.00 S/. 42.76 S/. 641.40 0.00 0.0% 0.0024.00 S/. 46.61 S/. 1,118.64 0.00 0.0% 0.0061.00 S/. 39.00 S/. 2,379.00 0.00 0.0% 0.006.50 S/. 75.00 S/. 487.50 0.00 0.0% 0.0014.40 S/. 15.00 S/. 216.00 0.00 0.0% 0.00

153.00 S/. 42.00 S/. 6,426.00 0.00 0.0% 0.009.50 S/. 25.00 S/. 237.50 0.00 0.0% 0.00

METRADOS EN OBRA

17.91 S/. 44.83 S/. 802.86 0.00 0.0% 0.0018.74 S/. 61.76 S/. 1,157.63 0.00 0.0% 0.0068.88 S/. 42.87 S/. 2,953.07 0.00 0.0% 0.00105.54 S/. 39.00 S/. 4,115.95 0.00 0.0% 0.00

5.00 S/. 115.75 S/. 578.75 0.00 0.0% 0.005.00 S/. 39.00 S/. 195.00 0.00 0.0% 0.006.00 S/. 705.00 S/. 4,230.00 0.00 0.0% 0.00

29.42 S/. 58.30 S/. 1,714.94 20.00 68.0% 1,166.0065.61 S/. 62.70 S/. 4,113.50 48.00 73.2% 3,009.6070.39 S/. 65.45 S/. 4,607.13 46.80 66.5% 3,063.0633.23 S/. 67.50 S/. 2,243.36 25.80 77.6% 1,741.50111.74 S/. 65.00 S/. 7,262.89 92.00 82.3% 5,980.001.00 S/. 600.00 S/. 600.00 0.50 50.0% 300.00

198.65 S/. 16.00 S/. 3,178.40 0.00 0.0% 0.00

3.00 S/. 58.65 S/. 175.95 0.00 0.0% 0.0079.10 S/. 72.00 S/. 5,694.95 0.00 0.0% 0.0012.00 S/. 533.00 S/. 6,396.00 0.00 0.0% 0.009.26 S/. 475.00 S/. 4,398.50 0.00 0.0% 0.001.00 NO INCLUYE

6.00 NO INCLUYE

874.68 S/. 11.00 S/. 9,621.53 0.00 0.0% 0.0025.94 S/. 11.00 S/. 285.29 0.00 0.0% 0.00249.99 S/. 11.00 S/. 2,749.88 0.00 0.0% 0.00

1.00 S/. 1,864.40 S/. 1,864.40 0.00 0.0% 0.00

1.00 S/. 2,405.10 S/. 2,405.10 0.00 0.0% 0.00

1.00 S/. 5,336.90 S/. 5,336.90 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 2,321.20 S/. 2,321.20 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 5,052.55 S/. 5,052.55 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 2,176.70 S/. 2,176.70 0.00 0.0% 0.00

1.00 S/. 2,330.50 S/. 2,330.50 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 1,384.30 S/. 1,384.30 0.00 0.0% 0.00

1.00 S/. 1,044.10 S/. 1,044.10 0.00 0.0% 0.00

2.00 S/. 1,044.10 S/. 2,088.20 0.00 0.0% 0.00

2.00 S/. 543.00 S/. 1,086.00 0.00 0.0% 0.001.00 S/. 680.50 S/. 680.50 0.00 0.0% 0.003.00 S/. 521.60 S/. 1,564.80 0.00 0.0% 0.005.00 S/. 80.00 S/. 400.00 0.00 0.0% 0.001.00 S/. 100.70 S/. 100.70 0.00 0.0% 0.00

3.00 S/. 1,134.40 S/. 3,403.20 0.00 0.0% 0.00

1.00 S/. 1,134.40 S/. 1,134.40 0.00 0.0% 0.00

1.00 S/. 1,224.00 S/. 1,224.00 0.00 0.0% 0.001.00 S/. 1,074.70 S/. 1,074.70 0.00 0.0% 0.00

1.00 S/. 889.60 S/. 889.60 0.00 0.0% 0.00

1.00 S/. 1,671.80 S/. 1,671.80 0.00 0.0% 0.00

1.00 S/. 1,253.83 S/. 1,253.83 0.00 0.0% 0.00

1.00 S/. 3,525.65 S/. 3,525.65 0.00 0.0% 0.00

1.00 S/. 385.10 S/. 385.10 0.00 0.0% 0.00

1.00 S/. 1,149.35 S/. 1,149.35 0.00 0.0% 0.00

24.00 NO INCLUYE

4.40 S/. 1,438.10 S/. 6,327.64 0.00 0.0% 0.00

9.62 NO INCLUYE

1.00 S/. 907.55 S/. 907.55 0.00 0.0% 0.00

27.00 S/. 182.60 S/. 4,930.20 0.00 0.0% 0.00

52.00 S/. 275.00 S/. 14,300.00 0.00 0.0% 0.00

2.00 S/. 293.70 S/. 587.40 0.00 0.0% 0.00

15.00 S/. 242.18 S/. 3,632.70 0.00 0.0% 0.00

5.00 S/. 107.80 S/. 539.00 0.00 0.0% 0.00

5.00 S/. 84.70 S/. 423.50 0.00 0.0% 0.00

4.00 S/. 645.00 S/. 2,580.00 0.00 0.0% 0.00

1.00 S/. 395.00 S/. 395.00 0.00 0.0% 0.004.00 S/. 87.00 S/. 348.00 0.00 0.0% 0.001.00 S/. 126.00 S/. 126.00 0.00 0.0% 0.004.00 S/. 95.00 S/. 380.00 0.00 0.0% 0.002.00 S/. 98.00 S/. 196.00 0.00 0.0% 0.002.00 S/. 82.80 S/. 165.60 0.00 0.0% 0.005.00 S/. 106.00 S/. 530.00 0.00 0.0% 0.00

1.00 NO INCLUYE

4.00 S/. 14.00 S/. 56.00 0.00 0.0% 0.0013.00 S/. 71.00 S/. 923.00 0.00 0.0% 0.007.00 S/. 25.00 S/. 175.00 0.00 0.0% 0.00

4.00 S/. 295.00 S/. 1,180.00 0.00 0.0% 0.00

2.00 S/. 100.00 S/. 200.00 0.00 0.0% 0.00

5.00 S/. 118.00 S/. 590.00 0.00 0.0% 0.00

1.00 S/. 76.00 S/. 76.00 0.00 0.0% 0.00

163.00 S/. 97.64 S/. 15,915.32 133.00 81.6% 12,986.1219.00 S/. 124.10 S/. 2,357.90 0.00 0.0% 0.00

182.00 S/. 18.00 S/. 3,276.00 0.00 0.0% 0.0012.00 S/. 95.08 S/. 1,140.96 6.00 50.0% 570.48

8.00 S/. 105.57 S/. 844.56 7.00 87.5% 738.991.00 S/. 109.42 S/. 109.42 0.00 0.0% 0.006.00 S/. 121.72 S/. 730.32 3.00 50.0% 365.16

12.00 S/. 25.17 S/. 302.04 0.00 0.0% 0.008.00 S/. 33.33 S/. 266.64 0.00 0.0% 0.001.00 S/. 41.49 S/. 41.49 0.00 0.0% 0.006.00 S/. 26.09 S/. 156.54 0.00 0.0% 0.00

67.00 S/. 101.14 S/. 6,776.38 67.00 100.0% 6,776.38

51.00 S/. 103.77 S/. 5,292.27 51.00 100.0% 5,292.271.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.002.00 S/. 151.30 S/. 302.60 0.00 0.0% 0.001.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.001.00 S/. 151.30 S/. 151.30 0.00 0.0% 0.001.00 S/. 151.30 S/. 151.30 0.75 75.0% 113.487.00 S/. 203.08 S/. 1,421.56 0.00 0.0% 0.003.00 S/. 203.08 S/. 609.24 0.00 0.0% 0.001.00 S/. 203.08 S/. 203.08 0.00 0.0% 0.00

62.00 S/. 31.49 S/. 1,952.38 0.00 0.0% 0.00

5.00 S/. 31.49 S/. 157.45 0.00 0.0% 0.00

57.00 S/. 31.49 S/. 1,794.93 0.00 0.0% 0.00

10.00 S/. 102.67 S/. 1,026.70 0.00 0.0% 0.00

80.80 S/. 29.23 S/. 2,361.78 0.00 0.0% 0.0050.00 S/. 23.56 S/. 1,178.00 0.00 0.0% 0.00

40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00

40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00

12.80 S/. 20.50 S/. 262.40 0.00 0.0% 0.00

31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00

31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00

1.00 S/. 4,973.36 S/. 4,973.36 0.10 10.0% 497.341.00 S/. 3,133.28 S/. 3,133.28 0.10 10.0% 313.331.00 S/. 3,790.24 S/. 3,790.24 0.10 10.0% 379.02

46.00 S/. 40.68 S/. 1,871.06 0.00 0.0% 0.0010.00 S/. 18.62 S/. 186.20 0.00 0.0% 0.0023.00 S/. 18.62 S/. 428.26 0.00 0.0% 0.00

4.00 S/. 5.64 S/. 22.54 0.00 0.0% 0.00

52.10 S/. 4.99 S/. 260.15 0.00 0.0% 0.00

28.20 S/. 4.99 S/. 140.72 0.00 0.0% 0.00

4.00 S/. 100.00 S/. 400.00 0.00 0.0% 0.00

10.00 S/. 12.76 S/. 127.60 10.00 100.0% 127.6011.00 S/. 19.88 S/. 218.68 11.00 100.0% 218.68

6.00 S/. 29.17 S/. 175.02 6.00 100.0% 175.0217.00 S/. 38.06 S/. 647.02 17.00 100.0% 647.02

100.00 S/. 10.05 S/. 1,005.00 100.00 100.0% 1,005.00

29.50 S/. 23.59 S/. 695.91 24.60 83.4% 580.3140.40 S/. 23.59 S/. 953.04 40.40 100.0% 953.04

10.00 S/. 12.76 S/. 127.60 10.00 100.0% 127.6019.00 S/. 19.88 S/. 377.72 19.00 100.0% 377.7215.00 S/. 29.17 S/. 437.55 15.00 100.0% 437.5510.00 S/. 38.06 S/. 380.60 10.00 100.0% 380.60

38.65 S/. 72.82 S/. 2,814.68 0.00 0.0% 0.003.00 S/. 99.35 S/. 298.05 0.00 0.0% 0.001.00 S/. 100.65 S/. 100.65 0.00 0.0% 0.001.00 S/. 85.18 S/. 85.18 0.00 0.0% 0.00

48.05 S/. 22.57 S/. 1,084.49 0.00 0.0% 0.00

44.65 S/. 25.50 S/. 1,138.58 0.00 0.0% 0.00

57.00 S/. 75.90 S/. 4,326.30 57.00 100.0% 4,326.3037.00 S/. 75.90 S/. 2,808.30 37.00 100.0% 2,808.30

1.00 S/. 75.90 S/. 75.90 0.00 0.0% 0.00

6.00 S/. 77.63 S/. 465.78 0.00 0.0% 0.002.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.001.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.002.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.001.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.001.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00

1.00 S/. 3,350.16 NO INCLUYE

1.00 S/. 10,484.76 NO INCLUYE

1.00 S/. 225.00 NO INCLUYE

1.00 S/. 445.00 NO INCLUYE

1.00 S/. 575.48 NO INCLUYE

DEDUCTIVO 87.89 16.85 1,480.95 0.00 0.0% 0.00DEDUCTIVO 35.28 22.00 776.16 0.00 0.0% 0.00DEDUCTIVO 55.00 16.50 907.50 0.00 0.0% 0.00

DEDUCTIVO 14.00 47.40 663.60 0.00 0.0% 0.00DEDUCTIVO 7.00 58.00 406.00 0.00 0.0% 0.00DEDUCTIVO 13.00 48.00 624.00 0.00 0.0% 0.00

DEDUCTIVO 4.00 26.00 104.00 0.00 0.0% 0.00DEDUCTIVO 2.00 53.20 106.40 0.00 0.0% 0.00DEDUCTIVO 1.00 120.00 120.00 0.00 0.0% 0.00DEDUCTIVO 1.00 120.00 120.00 0.00 0.0% 0.00DEDUCTIVO 5.00 42.00 210.00 0.00 0.0% 0.00


DEDUCTIVO 9.00 42.00 378.00 0.00 0.0% 0.00DEDUCTIVO 6.00 98.20 589.20 0.00 0.0% 0.00


DEDUCTIVO 2.00 140.00 280.00 0.00 0.0% 0.00

18.00 S/. 57.54 S/. 1,035.76 0.00 0.0% 0.001.00 S/. 72.03 S/. 72.03 0.00 0.0% 0.002.00 S/. 86.91 S/. 173.83 0.00 0.0% 0.002.00 S/. 115.08 S/. 230.17 0.00 0.0% 0.006.00 S/. 183.48 S/. 1,100.90 0.00 0.0% 0.00

10.00 S/. 28.21 S/. 282.05 0.00 0.0% 0.001.00 S/. 47.56 S/. 47.56 0.00 0.0% 0.00

4.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.004.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.003.00 S/. 5.11 S/. 15.32 0.00 0.0% 0.001.00 S/. 5.07 S/. 5.07 0.00 0.0% 0.001.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.001.00 S/. 8.05 S/. 8.05 0.00 0.0% 0.001.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.0052.00 S/. 3.10 S/. 161.04 0.00 0.0% 0.004.00 S/. 18.07 S/. 72.28 0.00 0.0% 0.0031.00 S/. 2.13 S/. 66.07 0.00 0.0% 0.0011.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.002.00 S/. 5.55 S/. 11.10 0.00 0.0% 0.002.00 S/. 8.45 S/. 16.89 0.00 0.0% 0.003.00 S/. 11.79 S/. 35.36 0.00 0.0% 0.002.00 S/. 24.79 S/. 49.57 0.00 0.0% 0.00

1.00 S/. 17.55 S/. 17.55 0.00 0.0% 0.001.00 S/. 24.66 S/. 24.66 0.00 0.0% 0.00

25.00 S/. 1.29 S/. 32.19 0.00 0.0% 0.002.00 S/. 1.93 S/. 3.86 0.00 0.0% 0.00

3.00 S/. 2.25 S/. 6.76 0.00 0.0% 0.003.00 S/. 2.85 S/. 8.56 0.00 0.0% 0.0011.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.003.00 S/. 28.49 S/. 85.48 0.00 0.0% 0.002.00 S/. 33.08 S/. 66.16 0.00 0.0% 0.005.00 S/. 26.27 S/. 131.37 0.00 0.0% 0.00

17.00 S/. 29.17 S/. 495.90 0.00 0.0% 0.0014.00 S/. 32.07 S/. 448.95 0.00 0.0% 0.0014.00 S/. 6.04 S/. 84.54 0.00 0.0% 0.00

1.00 S/. 381.30 S/. 381.30 0.00 0.0% 0.00

1.00 S/. 76.41 S/. 76.41 0.00 0.0% 0.00

34.00 S/. 36.22 S/. 1,231.46 0.00 0.0% 0.008.00 S/. 32.19 S/. 257.52 0.00 0.0% 0.008.00 S/. 26.15 S/. 209.21 0.00 0.0% 0.005.00 S/. 24.14 S/. 120.71 0.00 0.0% 0.00

104.00 S/. 18.10 S/. 1,882.83 0.00 0.0% 0.0031.00 S/. 24.14 S/. 748.42 0.00 0.0% 0.00

1.00 S/. 518.26 S/. 518.26 0.00 0.0% 0.00

1.00 S/. 444.22 S/. 444.22 0.00 0.0% 0.00

1.00 S/. 370.19 S/. 370.19 0.00 0.0% 0.00

1.00 S/. 1,422.40 S/. 1,422.40 0.00 0.0% 0.001.00 S/. 362.14 S/. 362.14 0.00 0.0% 0.00

1.00 S/. 86.32 S/. 86.32 1.00 100.0% 86.3217.00 S/. 86.32 S/. 1,467.39 17.00 100.0% 1,467.394.00 S/. 86.32 S/. 345.27 4.00 100.0% 345.272.00 S/. 86.32 S/. 172.63 2.00 100.0% 172.631.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.001.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00

1.00 S/. 1,105.86 S/. 1,105.86 0.00 0.0% 0.00

2.00 S/. 102.08 S/. 204.16 0.00 0.0% 0.0017.00 S/. 65.92 S/. 1,120.69 0.00 0.0% 0.001.00 S/. 51.04 S/. 51.04 0.00 0.0% 0.002.00 S/. 89.32 S/. 178.64 0.00 0.0% 0.004.00 S/. 195.66 S/. 782.63 0.00 0.0% 0.001.00 S/. 638.00 S/. 638.00 0.00 0.0% 0.00

1.00 S/. 533.26 S/. 533.26 0.00 0.0% 0.00

1.00 S/. 170.14 S/. 170.14 0.00 0.0% 0.0020.00 S/. 34.02 S/. 680.46 0.00 0.0% 0.004.00 S/. 38.28 S/. 153.12 0.00 0.0% 0.001.00 S/. 893.20 S/. 893.20 0.00 0.0% 0.001.00 S/. 212.66 S/. 212.66 0.00 0.0% 0.001.00 S/. 255.20 S/. 255.20 0.00 0.0% 0.00

S/. 323,217.57 S/. 75,625.73

8.00% S/. 25,857.41 6,050.06

5.00% S/. 16,160.88 3,781.29

S/. 365,235.85 23.4% 85,457.07

0.00% S/. 0.00 S/. 0.00

S/. 365,235.85 85,457.07

S/. 430,978.31 S/. 100,839.35

20% S/. 73,047.17 (17,091.41)

85,457.07

FECHA (17,091.41)

68,365.66

FECHA 12,305.82

80,671.48

0.00

FECHA 0.00

80,671.48

(A) TOTAL


ADMINISTRADOR DE CONTRATO (C) SUBTOTAL (A+B)

(D) IGV [18% of (C)]

(E) TOTAL (C+D)


(G) RETENCIÓN (0%)


VALORIZACIÓN N° 4PRESUPUESTO ORIGINAL S/.


PRESUPUESTO ACTUAL S/.


CANT %MONTO

CANT %MONTO

CANTS/. S/.

0.15 15.0% 240.00 0.90 90.0% 1,440.00 0.100.25 25.0% 362.50 1.00 100.0% 1,450.00 0.000.15 10.0% 240.00 0.90 60.0% 1,440.00 0.600.15 10.0% 120.00 0.90 60.0% 720.00 0.60

1.00 33.3% 350.00 2.00 66.7% 700.00 1.00

0.00 0.0% 0.00 45.00 100.0% 2,227.50 0.00

0.00 0.0% 0.00 1.00 100.0% 2,600.00 0.00

0.00 0.0% 0.00 36.87 100.0% 663.66 0.0019.96 27.7% 359.32 71.96 100.0% 1,295.32 0.00

1.50 10.5% 22.50 14.30 100.0% 214.50 0.00

0.00 0.0% 0.00 320.00 100.0% 7,040.00 0.000.00 0.0% 0.00 0.00 0.0% 0.00 241.000.00 0.0% 0.00 0.00 0.0% 0.00 22.000.00 0.0% 0.00 0.00 0.0% 0.00 15.000.00 0.0% 0.00 0.00 0.0% 0.00 24.000.00 0.0% 0.00 0.00 0.0% 0.00 61.000.00 0.0% 0.00 0.00 0.0% 0.00 6.500.00 0.0% 0.00 0.00 0.0% 0.00 14.40

0.00 0.0% 0.00 0.00 0.0% 0.00 153.000.00 0.0% 0.00 0.00 0.0% 0.00 9.50

0.00 0.0% 0.00 0.00 0.0% 0.00 17.910.00 0.0% 0.00 0.00 0.0% 0.00 18.740.00 0.0% 0.00 0.00 0.0% 0.00 68.880.00 0.0% 0.00 0.00 0.0% 0.00 105.54

0.00 0.0% 0.00 0.00 0.0% 0.00 5.000.00 0.0% 0.00 0.00 0.0% 0.00 5.000.00 0.0% 0.00 0.00 0.0% 0.00 6.00

0.00 0.0% 0.00 20.00 68.0% 1,166.00 9.427.61 11.6% 477.15 55.61 84.8% 3,486.75 10.00

12.59 17.9% 824.02 59.39 84.4% 3,887.08 11.000.00 0.0% 0.00 25.80 77.6% 1,741.50 7.439.73 8.7% 632.45 101.73 91.0% 6,612.45 10.010.25 25.0% 150.00 0.75 75.0% 450.00 0.25

85.00 42.8% 1,360.00 85.00 42.8% 1,360.00 113.65

0.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 79.100.00 0.0% 0.00 0.00 0.0% 0.00 12.000.00 0.0% 0.00 0.00 0.0% 0.00 9.26

0.00 0.0% 0.00 0.00 0.0% 0.00 874.680.00 0.0% 0.00 0.00 0.0% 0.00 25.940.00 0.0% 0.00 0.00 0.0% 0.00 249.99

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00

0.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 5.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 3.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.40

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 27.00

0.00 0.0% 0.00 0.00 0.0% 0.00 52.00

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00

0.00 0.0% 0.00 0.00 0.0% 0.00 15.00

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 13.000.00 0.0% 0.00 0.00 0.0% 0.00 7.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

18.00 11.0% 1,757.52 151.00 92.6% 14,743.64 12.0016.00 84.2% 1,985.60 16.00 84.2% 1,985.60 3.00

0.00 0.0% 0.00 0.00 0.0% 0.00 182.003.00 25.0% 285.24 9.00 75.0% 855.72 3.001.00 12.5% 105.57 8.00 100.0% 844.56 0.001.00 100.0% 109.42 1.00 100.0% 109.42 0.002.00 33.3% 243.44 5.00 83.3% 608.60 1.002.00 16.7% 50.34 2.00 16.7% 50.34 10.003.00 37.5% 99.99 3.00 37.5% 99.99 5.000.00 0.0% 0.00 0.00 0.0% 0.00 1.003.00 50.0% 78.27 3.00 50.0% 78.27 3.00

0.00 0.0% 0.00 67.00 100.0% 6,776.38 0.00

0.00 0.0% 0.00 51.00 100.0% 5,292.27 0.001.00 100.0% 151.30 1.00 100.0% 151.30 0.002.00 100.0% 302.60 2.00 100.0% 302.60 0.001.00 100.0% 151.30 1.00 100.0% 151.30 0.001.00 100.0% 151.30 1.00 100.0% 151.30 0.000.25 25.0% 37.83 1.00 100.0% 151.30 0.003.00 42.9% 609.24 3.00 42.9% 609.24 4.002.00 66.7% 406.16 2.00 66.7% 406.16 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 62.00

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 57.00

0.00 0.0% 0.00 0.00 0.0% 0.00 10.00

25.80 31.9% 754.13 25.80 31.9% 754.13 55.0023.60 47.2% 556.02 23.60 47.2% 556.02 26.40

0.00 0.0% 0.00 0.00 0.0% 0.00 40.40

0.00 0.0% 0.00 0.00 0.0% 0.00 40.40

0.00 0.0% 0.00 0.00 0.0% 0.00 12.80

0.00 0.0% 0.00 0.00 0.0% 0.00 31.00

0.00 0.0% 0.00 0.00 0.0% 0.00 31.00

0.40 40.0% 1,989.34 0.50 50.0% 2,486.68 0.500.40 40.0% 1,253.31 0.50 50.0% 1,566.64 0.500.40 40.0% 1,516.10 0.50 50.0% 1,895.12 0.50

25.00 54.3% 1,016.88 25.00 54.3% 1,016.88 21.005.00 50.0% 93.10 5.00 50.0% 93.10 5.00

12.00 52.2% 223.44 12.00 52.2% 223.44 11.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00

0.00 0.0% 0.00 0.00 0.0% 0.00 52.10

0.00 0.0% 0.00 0.00 0.0% 0.00 28.20

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00

0.00 0.0% 0.00 10.00 100.0% 127.60 0.000.00 0.0% 0.00 11.00 100.0% 218.68 0.000.00 0.0% 0.00 6.00 100.0% 175.02 0.000.00 0.0% 0.00 17.00 100.0% 647.02 0.00

0.00 0.0% 0.00 100.00 100.0% 1,005.00 0.00

4.90 16.6% 115.59 29.50 100.0% 695.91 0.000.00 0.0% 0.00 40.40 100.0% 953.04 0.00

0.00 0.0% 0.00 10.00 100.0% 127.60 0.000.00 0.0% 0.00 19.00 100.0% 377.72 0.000.00 0.0% 0.00 15.00 100.0% 437.55 0.000.00 0.0% 0.00 10.00 100.0% 380.60 0.00

35.60 92.1% 2,592.56 35.60 92.1% 2,592.56 3.052.00 66.7% 198.70 2.00 66.7% 198.70 1.001.00 100.0% 100.65 1.00 100.0% 100.65 0.001.00 100.0% 85.18 1.00 100.0% 85.18 0.00

0.00 0.0% 0.00 0.00 0.0% 0.00 48.05

38.60 86.5% 984.30 38.60 86.5% 984.30 6.05

0.00 0.0% 0.00 57.00 100.0% 4,326.30 0.000.00 0.0% 0.00 37.00 100.0% 2,808.30 0.001.00 100.0% 75.90 1.00 100.0% 75.90 0.00

0.00 0.0% 0.00 0.00 0.0% 0.00 6.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 87.890.00 0.0% 0.00 0.00 0.0% 0.00 35.280.00 0.0% 0.00 0.00 0.0% 0.00 55.00

0.00 0.0% 0.00 0.00 0.0% 0.00 14.000.00 0.0% 0.00 0.00 0.0% 0.00 7.000.00 0.0% 0.00 0.00 0.0% 0.00 13.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 6.400.00 0.0% 0.00 0.00 0.0% 0.00 27.000.00 0.0% 0.00 0.00 0.0% 0.00 18.600.00 0.0% 0.00 0.00 0.0% 0.00 3.890.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 9.000.00 0.0% 0.00 0.00 0.0% 0.00 6.00

0.00 0.0% 0.00 0.00 0.0% 0.00 7.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00

0.00 0.0% 0.00 0.00 0.0% 0.00 18.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 6.00

0.00 0.0% 0.00 0.00 0.0% 0.00 10.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 52.000.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 31.000.00 0.0% 0.00 0.00 0.0% 0.00 11.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 2.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 25.000.00 0.0% 0.00 0.00 0.0% 0.00 2.00

0.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 11.000.00 0.0% 0.00 0.00 0.0% 0.00 3.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 5.00

0.00 0.0% 0.00 0.00 0.0% 0.00 17.000.00 0.0% 0.00 0.00 0.0% 0.00 14.000.00 0.0% 0.00 0.00 0.0% 0.00 14.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 34.000.00 0.0% 0.00 0.00 0.0% 0.00 8.000.00 0.0% 0.00 0.00 0.0% 0.00 8.000.00 0.0% 0.00 0.00 0.0% 0.00 5.000.00 0.0% 0.00 0.00 0.0% 0.00 104.000.00 0.0% 0.00 0.00 0.0% 0.00 31.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 1.00 100.0% 86.32 0.000.00 0.0% 0.00 17.00 100.0% 1,467.39 0.000.00 0.0% 0.00 4.00 100.0% 345.27 0.000.00 0.0% 0.00 2.00 100.0% 172.63 0.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 17.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 2.000.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00

0.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 20.000.00 0.0% 0.00 0.00 0.0% 0.00 4.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.000.00 0.0% 0.00 0.00 0.0% 0.00 1.00

7.18% S/. 23,218.25 30.58% S/. 98,843.98

S/. 1,857.46 S/. 7,907.52

S/. 1,160.91 S/. 4,942.20

7.2% S/. 26,236.62 S/. 111,693.69

S/. 0.00 S/. 0.00

S/. 26,236.62 S/. 111,693.69

S/. 30,959.21 S/. 131,798.56

(5,247.32) (22,338.74)

+ S/. 26,236.62 = S/. 111,693.69 =

+ -S/. 5,247.32 = -S/. 22,338.74 =

+ S/. 20,989.30 = S/. 89,354.95 =

+ S/. 3,778.07 = S/. 16,083.89 =

+ S/. 24,767.37 = S/. 105,438.85 =

+ S/. 0.00 = S/. 0.00 =

+ S/. 0.00 = S/. 0.00 =

+ S/. 24,767.37 = S/. 105,438.85 =

VALORIZACIÓN N° 4430,978.31

430,978.31

SALDO ACTUAL

%MONTO

S/.

10.0% 160.000.0% 0.00

40.0% 960.0040.0% 480.00

33.3% 350.00

0.0% 0.00

0.0% 0.00

0.0% 0.000.0% 0.000.0% 0.00

0.0% 0.00100.0% 13,978.00100.0% 943.14100.0% 641.40100.0% 1,118.64100.0% 2,379.00100.0% 487.50100.0% 216.00

100.0% 6,426.00100.0% 237.50

100.0% 802.86100.0% 1,157.63100.0% 2,953.07100.0% 4,115.95

100.0% 578.75100.0% 195.00100.0% 4,230.00

32.0% 548.9415.2% 626.7515.6% 720.0522.4% 501.86

9.0% 650.4425.0% 150.0057.2% 1,818.40

100.0% 175.95100.0% 5,694.95100.0% 6,396.00100.0% 4,398.50

100.0% 9,621.53100.0% 285.29100.0% 2,749.88

100.0% 1,864.40

100.0% 2,405.10

100.0% 5,336.90

100.0% 834.30

100.0% 2,321.20

100.0% 834.30

100.0% 5,052.55

100.0% 834.30

100.0% 2,176.70

100.0% 2,330.50

100.0% 834.30

100.0% 1,384.30

100.0% 1,044.10

100.0% 2,088.20

100.0% 1,086.00100.0% 680.50100.0% 1,564.80100.0% 400.00100.0% 100.70

100.0% 3,403.20

100.0% 1,134.40

100.0% 1,224.00100.0% 1,074.70

100.0% 889.60

100.0% 1,671.80

100.0% 1,253.83

100.0% 3,525.65

100.0% 385.10

100.0% 1,149.35

100.0% 6,327.64

100.0% 907.55

100.0% 4,930.20

100.0% 14,300.00

100.0% 587.40

100.0% 3,632.70

100.0% 539.00

100.0% 423.50

100.0% 2,580.00

100.0% 395.00100.0% 348.00100.0% 126.00100.0% 380.00100.0% 196.00100.0% 165.60100.0% 530.00

100.0% 56.00100.0% 923.00100.0% 175.00

100.0% 1,180.00

100.0% 200.00

100.0% 590.00

100.0% 76.00

7.4% 1,171.6815.8% 372.30

100.0% 3,276.0025.0% 285.24

0.0% 0.000.0% 0.00

16.7% 121.7283.3% 251.7062.5% 166.65

100.0% 41.4950.0% 78.27

0.0% 0.00

0.0% 0.000.0% 0.000.0% 0.000.0% 0.000.0% 0.000.0% 0.00

57.1% 812.3233.3% 203.08

100.0% 203.08100.0% 1,952.38

100.0% 157.45

100.0% 1,794.93

100.0% 1,026.70

68.1% 1,607.6552.8% 621.98

100.0% 2,290.68

100.0% 2,290.68

100.0% 262.40

100.0% 635.50

100.0% 635.50

50.0% 2,486.6850.0% 1,566.6450.0% 1,895.12

45.7% 854.1850.0% 93.1047.8% 204.82

100.0% 22.54

100.0% 260.15

100.0% 140.72

100.0% 400.00

0.0% 0.000.0% 0.000.0% 0.000.0% 0.00

0.0% 0.00

0.0% 0.000.0% 0.00

0.0% 0.000.0% 0.000.0% 0.000.0% 0.00

7.9% 222.1233.3% 99.35

0.0% 0.000.0% 0.00

100.0% 1,084.49

13.5% 154.27

0.0% 0.000.0% 0.000.0% 0.00

100.0% 465.78100.0% 155.26100.0% 77.63100.0% 155.26100.0% 77.63100.0% 77.63

100.0% 1,480.95100.0% 776.16100.0% 907.50

100.0% 663.60100.0% 406.00100.0% 624.00

100.0% 104.00100.0% 106.40100.0% 120.00100.0% 120.00100.0% 210.00

100.0% 68.16100.0% 329.40100.0% 334.80100.0% 75.86100.0% 120.00

100.0% 378.00100.0% 589.20

100.0% 479.50100.0% 145.60

100.0% 280.00

100.0% 1,035.76100.0% 72.03100.0% 173.83100.0% 230.17100.0% 1,100.90

100.0% 282.05100.0% 47.56

100.0% 14.65100.0% 14.65100.0% 15.32100.0% 5.07100.0% 10.99100.0% 8.05100.0% 10.99100.0% 161.04100.0% 72.28100.0% 66.07100.0% 41.15100.0% 11.10100.0% 16.89100.0% 35.36100.0% 49.57

100.0% 17.55100.0% 24.66

100.0% 32.19100.0% 3.86

100.0% 6.76100.0% 8.56100.0% 41.15100.0% 85.48100.0% 66.16100.0% 131.37

100.0% 495.90100.0% 448.95100.0% 84.54

100.0% 381.30

100.0% 76.41

100.0% 1,231.46100.0% 257.52100.0% 209.21100.0% 120.71100.0% 1,882.83100.0% 748.42

100.0% 518.26

100.0% 444.22

100.0% 370.19

100.0% 1,422.40100.0% 362.14

0.0% 0.000.0% 0.000.0% 0.000.0% 0.00

100.0% 86.32100.0% 86.32

100.0% 1,105.86

100.0% 204.16100.0% 1,120.69100.0% 51.04100.0% 178.64100.0% 782.63100.0% 638.00

100.0% 533.26

100.0% 170.14100.0% 680.46100.0% 153.12100.0% 893.20100.0% 212.66100.0% 255.20

69.42% S/. 224,373.59

S/. 17,949.89

S/. 11,218.68

S/. 253,542.16

S/. 0.00

S/. 253,542.16

S/. 299,179.75

(50,708.43)

S/. 253,542.16

-S/. 50,708.43

S/. 202,833.73

S/. 36,510.07

S/. 239,343.80

S/. 0.00

S/. 0.00

S/. 239,343.80


ÍTEM

CONTRATO

DESCRIPCIÓNU.M




1.03 Guardiania MES













3.00 Pisos


7.02 m2

7.03 m2

7.04 m2




Alfombra alto transito Mod Zenit coLor 900 de 50 x 50 907 marca Balta group

Porcelanato alto trancito Unicolor Gaudi 0.60 X 0.60 Blanco Nanometrico acabado Pulido

Porcelanato alto trancito FIRENCE 0.60 X 0.60 Blanco Nanometrico acavado Pulido





5.00 Zócalos

5.01 m2

5.02 m2

5.03 m2






7.00 Drywall















9.00 Pintura





10.01 Und

10.02 Und

10.03 Und

10.04 Und

Piso porcelanato Marca Tile Company, modelo attic one, TTC.ATT.010 - color nacar formato 30x60 acabado matePorcelanato tipo ladrilo Alcagres colección URBAN color TTC,URB,0.16 formato 0.60x 0.60






10.05 Und

10.06 Und

10.07 Und

10.08 Und

10.09 Und

10.10 Und

10.11 Und

10.12 Und

10.13 Und

10.10 und

10.14 und

10.16 Und

10.17 und




11.01 Und

11.02 Und



11.05 Und

11.06 Und

11.07 Und

11.08 Und

11.09 Und

11.10 Und























11.12 ml

11.13 m2

11.14 Und

12.00 LUMINARIAS

12.01

und

12.02 und

12.03 und

12.04 und

12.05 und

12.06 und










13.09 PZA




14.00 GRIFERIAS


14.02 PZA

14.03 PZA












14.04 PZA

ELECTRICAS























2.12 Unid.


2.14 Unid.




ml


3.05 ml

3.06 ml

3.07 ml













10.01 ml.


10.03 ml.

















3.04 ml.

















2.00 INSTALACION


2.02 und

































































5.06 Fig. 1000 - 2 1/2" und

5.07 Fig. 907 - 1" und

5.08 Fig. 910 - 1" und

6.00 ROCIADORES















9.07 und

9.08 und

9.09 und










2.00 SUMINISTRO

2.01 und







2.08 glb








TOTAL COSTO DIRECTO

GASTOS GENERALES

UTILIDAD

TOTAL PRESUPUESTO

Descuento




FECHA:







FECHA:

FECHA:



VALORIZACIÓN N° 5



CANT P.UTOTAL

CANT %MONTO

S/. S/.

1.00 S/. 1,600.00 S/. 1,600.00 0.90 90.0% 1,440.001.00 S/. 1,450.00 S/. 1,450.00 1.00 100.0% 1,450.001.50 S/. 1,600.00 S/. 2,400.00 0.90 60.0% 1,440.001.50 S/. 800.00 S/. 1,200.00 0.90 60.0% 720.0038.00 NO INCLUYE

2.00 NO INCLUYE

3.00 S/. 350.00 S/. 1,050.00 2.00 66.7% 700.00

45.00 S/. 49.50 S/. 2,227.50 45.00 100.0% 2,227.504.75 NO INCLUYE

1.00 S/. 2,600.00 S/. 2,600.00 1.00 100.0% 2,600.00

36.87 S/. 18.00 S/. 663.66 36.87 100.0% 663.6671.96 S/. 18.00 S/. 1,295.32 71.96 100.0% 1,295.3214.30 S/. 15.00 S/. 214.50 14.30 100.0% 214.50

320.00 S/. 22.00 S/. 7,040.00 320.00 100.0% 7,040.00

DEDUCTIVO 241.00 S/. 58.00 S/. 13,978.00 0.00 0.0% 0.00

22.00 S/. 42.87 S/. 943.14 0.00 0.0% 0.00

15.00 S/. 42.76 S/. 641.40 0.00 0.0% 0.00

24.00 S/. 46.61 S/. 1,118.64 0.00 0.0% 0.0061.00 S/. 39.00 S/. 2,379.00 0.00 0.0% 0.006.50 S/. 75.00 S/. 487.50 0.00 0.0% 0.00

METRADOS EN OBRA

14.40 S/. 15.00 S/. 216.00 0.00 0.0% 0.00

153.00 S/. 42.00 S/. 6,426.00 0.00 0.0% 0.009.50 S/. 25.00 S/. 237.50 0.00 0.0% 0.00

17.91 S/. 44.83 S/. 802.86 0.00 0.0% 0.00

18.74 S/. 61.76 S/. 1,157.63 0.00 0.0% 0.00

68.88 S/. 42.87 S/. 2,953.07 0.00 0.0% 0.00

105.54 S/. 39.00 S/. 4,115.95 0.00 0.0% 0.00

5.00 S/. 115.75 S/. 578.75 0.00 0.0% 0.005.00 S/. 39.00 S/. 195.00 0.00 0.0% 0.006.00 S/. 705.00 S/. 4,230.00 0.00 0.0% 0.00

29.42 S/. 58.30 S/. 1,714.94 20.00 68.0% 1,166.0065.61 S/. 62.70 S/. 4,113.50 55.61 84.8% 3,486.7570.39 S/. 65.45 S/. 4,607.13 59.39 84.4% 3,887.0833.23 S/. 67.50 S/. 2,243.36 25.80 77.6% 1,741.50111.74 S/. 65.00 S/. 7,262.89 101.73 91.0% 6,612.451.00 S/. 600.00 S/. 600.00 0.75 75.0% 450.00

198.65 S/. 16.00 S/. 3,178.40 85.00 42.8% 1,360.00

3.00 S/. 58.65 S/. 175.95 0.00 0.0% 0.0079.10 S/. 72.00 S/. 5,694.95 0.00 0.0% 0.0012.00 S/. 533.00 S/. 6,396.00 0.00 0.0% 0.009.26 S/. 475.00 S/. 4,398.50 0.00 0.0% 0.001.00 NO INCLUYE

6.00 NO INCLUYE

874.68 S/. 11.00 S/. 9,621.53 0.00 0.0% 0.0025.94 S/. 11.00 S/. 285.29 0.00 0.0% 0.00249.99 S/. 11.00 S/. 2,749.88 0.00 0.0% 0.00

1.00 S/. 1,864.40 S/. 1,864.40 0.00 0.0% 0.00

1.00 S/. 2,405.10 S/. 2,405.10 0.00 0.0% 0.00

1.00 S/. 5,336.90 S/. 5,336.90 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 2,321.20 S/. 2,321.20 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 5,052.55 S/. 5,052.55 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 2,176.70 S/. 2,176.70 0.00 0.0% 0.00

1.00 S/. 2,330.50 S/. 2,330.50 0.00 0.0% 0.00

1.00 S/. 834.30 S/. 834.30 0.00 0.0% 0.00

1.00 S/. 1,384.30 S/. 1,384.30 0.00 0.0% 0.00

1.00 S/. 1,044.10 S/. 1,044.10 0.00 0.0% 0.00

2.00 S/. 1,044.10 S/. 2,088.20 0.00 0.0% 0.00

2.00 S/. 543.00 S/. 1,086.00 0.00 0.0% 0.001.00 S/. 680.50 S/. 680.50 0.00 0.0% 0.003.00 S/. 521.60 S/. 1,564.80 0.00 0.0% 0.005.00 S/. 80.00 S/. 400.00 0.00 0.0% 0.001.00 S/. 100.70 S/. 100.70 0.00 0.0% 0.00

3.00 S/. 1,134.40 S/. 3,403.20 0.00 0.0% 0.00

1.00 S/. 1,134.40 S/. 1,134.40 0.00 0.0% 0.00

1.00 S/. 1,224.00 S/. 1,224.00 0.00 0.0% 0.001.00 S/. 1,074.70 S/. 1,074.70 0.00 0.0% 0.00

1.00 S/. 889.60 S/. 889.60 0.00 0.0% 0.00

1.00 S/. 1,671.80 S/. 1,671.80 0.00 0.0% 0.00

1.00 S/. 1,253.83 S/. 1,253.83 0.00 0.0% 0.00

1.00 S/. 3,525.65 S/. 3,525.65 0.00 0.0% 0.00

1.00 S/. 385.10 S/. 385.10 0.00 0.0% 0.00

1.00 S/. 1,149.35 S/. 1,149.35 0.00 0.0% 0.00

24.00 NO INCLUYE

4.40 S/. 1,438.10 S/. 6,327.64 0.00 0.0% 0.00

9.62 NO INCLUYE

1.00 S/. 907.55 S/. 907.55 0.00 0.0% 0.00

27.00 S/. 182.60 S/. 4,930.20 0.00 0.0% 0.00

52.00 S/. 275.00 S/. 14,300.00 0.00 0.0% 0.00

2.00 S/. 293.70 S/. 587.40 0.00 0.0% 0.00

15.00 S/. 242.18 S/. 3,632.70 0.00 0.0% 0.00

5.00 S/. 107.80 S/. 539.00 0.00 0.0% 0.00

5.00 S/. 84.70 S/. 423.50 0.00 0.0% 0.00

4.00 S/. 645.00 S/. 2,580.00 0.00 0.0% 0.00

1.00 S/. 395.00 S/. 395.00 0.00 0.0% 0.004.00 S/. 87.00 S/. 348.00 0.00 0.0% 0.001.00 S/. 126.00 S/. 126.00 0.00 0.0% 0.004.00 S/. 95.00 S/. 380.00 0.00 0.0% 0.002.00 S/. 98.00 S/. 196.00 0.00 0.0% 0.002.00 S/. 82.80 S/. 165.60 0.00 0.0% 0.005.00 S/. 106.00 S/. 530.00 0.00 0.0% 0.00

1.00 NO INCLUYE

4.00 S/. 14.00 S/. 56.00 0.00 0.0% 0.0013.00 S/. 71.00 S/. 923.00 0.00 0.0% 0.007.00 S/. 25.00 S/. 175.00 0.00 0.0% 0.00

4.00 S/. 295.00 S/. 1,180.00 0.00 0.0% 0.00

2.00 S/. 100.00 S/. 200.00 0.00 0.0% 0.00

5.00 S/. 118.00 S/. 590.00 0.00 0.0% 0.00

1.00 S/. 76.00 S/. 76.00 0.00 0.0% 0.00

163.00 S/. 97.64 S/. 15,915.32 151.00 92.6% 14,743.6419.00 S/. 124.10 S/. 2,357.90 16.00 84.2% 1,985.60

182.00 S/. 18.00 S/. 3,276.00 0.00 0.0% 0.0012.00 S/. 95.08 S/. 1,140.96 9.00 75.0% 855.72

8.00 S/. 105.57 S/. 844.56 8.00 100.0% 844.561.00 S/. 109.42 S/. 109.42 1.00 100.0% 109.426.00 S/. 121.72 S/. 730.32 5.00 83.3% 608.60

12.00 S/. 25.17 S/. 302.04 2.00 16.7% 50.348.00 S/. 33.33 S/. 266.64 3.00 37.5% 99.991.00 S/. 41.49 S/. 41.49 0.00 0.0% 0.006.00 S/. 26.09 S/. 156.54 3.00 50.0% 78.27

67.00 S/. 101.14 S/. 6,776.38 67.00 100.0% 6,776.3851.00 S/. 103.77 S/. 5,292.27 51.00 100.0% 5,292.27

1.00 S/. 151.30 S/. 151.30 1.00 100.0% 151.302.00 S/. 151.30 S/. 302.60 2.00 100.0% 302.601.00 S/. 151.30 S/. 151.30 1.00 100.0% 151.301.00 S/. 151.30 S/. 151.30 1.00 100.0% 151.301.00 S/. 151.30 S/. 151.30 1.00 100.0% 151.307.00 S/. 203.08 S/. 1,421.56 3.00 42.9% 609.243.00 S/. 203.08 S/. 609.24 2.00 66.7% 406.161.00 S/. 203.08 S/. 203.08 0.00 0.0% 0.00

62.00 S/. 31.49 S/. 1,952.38 0.00 0.0% 0.00

5.00 S/. 31.49 S/. 157.45 0.00 0.0% 0.00

57.00 S/. 31.49 S/. 1,794.93 0.00 0.0% 0.00

10.00 S/. 102.67 S/. 1,026.70 0.00 0.0% 0.00

80.80 S/. 29.23 S/. 2,361.78 25.80 31.9% 754.1350.00 S/. 23.56 S/. 1,178.00 23.60 47.2% 556.02

40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00

40.40 S/. 56.70 S/. 2,290.68 0.00 0.0% 0.00

12.80 S/. 20.50 S/. 262.40 0.00 0.0% 0.00

31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00

31.00 S/. 20.50 S/. 635.50 0.00 0.0% 0.00

1.00 S/. 4,973.36 S/. 4,973.36 0.50 50.0% 2,486.68

1.00 S/. 3,133.28 S/. 3,133.28 0.50 50.0% 1,566.641.00 S/. 3,790.24 S/. 3,790.24 0.50 50.0% 1,895.12

46.00 S/. 40.68 S/. 1,871.06 25.00 54.3% 1,016.8810.00 S/. 18.62 S/. 186.20 5.00 50.0% 93.1023.00 S/. 18.62 S/. 428.26 12.00 52.2% 223.44

4.00 S/. 5.64 S/. 22.54 0.00 0.0% 0.00

52.10 S/. 4.99 S/. 260.15 0.00 0.0% 0.00

28.20 S/. 4.99 S/. 140.72 0.00 0.0% 0.00

4.00 S/. 100.00 S/. 400.00 0.00 0.0% 0.00

10.00 S/. 12.76 S/. 127.60 10.00 100.0% 127.6011.00 S/. 19.88 S/. 218.68 11.00 100.0% 218.68

6.00 S/. 29.17 S/. 175.02 6.00 100.0% 175.0217.00 S/. 38.06 S/. 647.02 17.00 100.0% 647.02

100.00 S/. 10.05 S/. 1,005.00 100.00 100.0% 1,005.00

29.50 S/. 23.59 S/. 695.91 29.50 100.0% 695.9140.40 S/. 23.59 S/. 953.04 40.40 100.0% 953.04

10.00 S/. 12.76 S/. 127.60 10.00 100.0% 127.6019.00 S/. 19.88 S/. 377.72 19.00 100.0% 377.7215.00 S/. 29.17 S/. 437.55 15.00 100.0% 437.5510.00 S/. 38.06 S/. 380.60 10.00 100.0% 380.60

38.65 S/. 72.82 S/. 2,814.68 35.60 92.1% 2,592.563.00 S/. 99.35 S/. 298.05 2.00 66.7% 198.701.00 S/. 100.65 S/. 100.65 1.00 100.0% 100.651.00 S/. 85.18 S/. 85.18 1.00 100.0% 85.18

48.05 S/. 22.57 S/. 1,084.49 0.00 0.0% 0.00

44.65 S/. 25.50 S/. 1,138.58 38.60 86.5% 984.30

57.00 S/. 75.90 S/. 4,326.30 57.00 100.0% 4,326.3037.00 S/. 75.90 S/. 2,808.30 37.00 100.0% 2,808.30

1.00 S/. 75.90 S/. 75.90 1.00 100.0% 75.90

6.00 S/. 77.63 S/. 465.78 0.00 0.0% 0.002.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.00

1.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.002.00 S/. 77.63 S/. 155.26 0.00 0.0% 0.001.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.001.00 S/. 77.63 S/. 77.63 0.00 0.0% 0.00

1.00 S/. 3,350.16 NO INCLUYE

1.00 S/. 10,484.76 NO INCLUYE

1.00 S/. 225.00 NO INCLUYE

1.00 S/. 445.00 NO INCLUYE

1.00 S/. 575.48 NO INCLUYE

DEDUCTIVO 87.89 16.85 1,480.95 0.00 0.0% 0.00DEDUCTIVO 35.28 22.00 776.16 0.00 0.0% 0.00DEDUCTIVO 55.00 16.50 907.50 0.00 0.0% 0.00

DEDUCTIVO 14.00 47.40 663.60 0.00 0.0% 0.00DEDUCTIVO 7.00 58.00 406.00 0.00 0.0% 0.00DEDUCTIVO 13.00 48.00 624.00 0.00 0.0% 0.00





DEDUCTIVO 2.00 140.00 280.00 0.00 0.0% 0.00

18.00 S/. 57.54 S/. 1,035.76 0.00 0.0% 0.001.00 S/. 72.03 S/. 72.03 0.00 0.0% 0.002.00 S/. 86.91 S/. 173.83 0.00 0.0% 0.002.00 S/. 115.08 S/. 230.17 0.00 0.0% 0.006.00 S/. 183.48 S/. 1,100.90 0.00 0.0% 0.00

10.00 S/. 28.21 S/. 282.05 0.00 0.0% 0.001.00 S/. 47.56 S/. 47.56 0.00 0.0% 0.00

4.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.004.00 S/. 3.66 S/. 14.65 0.00 0.0% 0.003.00 S/. 5.11 S/. 15.32 0.00 0.0% 0.001.00 S/. 5.07 S/. 5.07 0.00 0.0% 0.001.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.001.00 S/. 8.05 S/. 8.05 0.00 0.0% 0.001.00 S/. 10.99 S/. 10.99 0.00 0.0% 0.0052.00 S/. 3.10 S/. 161.04 0.00 0.0% 0.004.00 S/. 18.07 S/. 72.28 0.00 0.0% 0.0031.00 S/. 2.13 S/. 66.07 0.00 0.0% 0.0011.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.002.00 S/. 5.55 S/. 11.10 0.00 0.0% 0.002.00 S/. 8.45 S/. 16.89 0.00 0.0% 0.003.00 S/. 11.79 S/. 35.36 0.00 0.0% 0.002.00 S/. 24.79 S/. 49.57 0.00 0.0% 0.00

1.00 S/. 17.55 S/. 17.55 0.00 0.0% 0.001.00 S/. 24.66 S/. 24.66 0.00 0.0% 0.00

25.00 S/. 1.29 S/. 32.19 0.00 0.0% 0.002.00 S/. 1.93 S/. 3.86 0.00 0.0% 0.003.00 S/. 2.25 S/. 6.76 0.00 0.0% 0.003.00 S/. 2.85 S/. 8.56 0.00 0.0% 0.0011.00 S/. 3.74 S/. 41.15 0.00 0.0% 0.003.00 S/. 28.49 S/. 85.48 0.00 0.0% 0.002.00 S/. 33.08 S/. 66.16 0.00 0.0% 0.005.00 S/. 26.27 S/. 131.37 0.00 0.0% 0.00

17.00 S/. 29.17 S/. 495.90 0.00 0.0% 0.0014.00 S/. 32.07 S/. 448.95 0.00 0.0% 0.0014.00 S/. 6.04 S/. 84.54 0.00 0.0% 0.00

1.00 S/. 381.30 S/. 381.30 0.00 0.0% 0.00

1.00 S/. 76.41 S/. 76.41 0.00 0.0% 0.00

34.00 S/. 36.22 S/. 1,231.46 0.00 0.0% 0.008.00 S/. 32.19 S/. 257.52 0.00 0.0% 0.008.00 S/. 26.15 S/. 209.21 0.00 0.0% 0.005.00 S/. 24.14 S/. 120.71 0.00 0.0% 0.00

104.00 S/. 18.10 S/. 1,882.83 0.00 0.0% 0.0031.00 S/. 24.14 S/. 748.42 0.00 0.0% 0.00

1.00 S/. 518.26 S/. 518.26 0.00 0.0% 0.00

1.00 S/. 444.22 S/. 444.22 0.00 0.0% 0.00

1.00 S/. 370.19 S/. 370.19 0.00 0.0% 0.00

1.00 S/. 1,422.40 S/. 1,422.40 0.00 0.0% 0.001.00 S/. 362.14 S/. 362.14 0.00 0.0% 0.00

1.00 S/. 86.32 S/. 86.32 1.00 100.0% 86.3217.00 S/. 86.32 S/. 1,467.39 17.00 100.0% 1,467.394.00 S/. 86.32 S/. 345.27 4.00 100.0% 345.272.00 S/. 86.32 S/. 172.63 2.00 100.0% 172.631.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.001.00 S/. 86.32 S/. 86.32 0.00 0.0% 0.00

1.00 S/. 1,105.86 S/. 1,105.86 0.00 0.0% 0.00

2.00 S/. 102.08 S/. 204.16 0.00 0.0% 0.0017.00 S/. 65.92 S/. 1,120.69 0.00 0.0% 0.001.00 S/. 51.04 S/. 51.04 0.00 0.0% 0.002.00 S/. 89.32 S/. 178.64 0.00 0.0% 0.004.00 S/. 195.66 S/. 782.63 0.00 0.0% 0.001.00 S/. 638.00 S/. 638.00 0.00 0.0% 0.00

1.00 S/. 533.26 S/. 533.26 0.00 0.0% 0.00

1.00 S/. 170.14 S/. 170.14 0.00 0.0% 0.0020.00 S/. 34.02 S/. 680.46 0.00 0.0% 0.004.00 S/. 38.28 S/. 153.12 0.00 0.0% 0.001.00 S/. 893.20 S/. 893.20 0.00 0.0% 0.001.00 S/. 212.66 S/. 212.66 0.00 0.0% 0.001.00 S/. 255.20 S/. 255.20 0.00 0.0% 0.00

S/. 323,217.57 S/. 98,843.98

8.00% S/. 25,857.41 7,907.52

5.00% S/. 16,160.88 4,942.20

S/. 365,235.85 30.6% 111,693.69

0.00% S/. 0.00 S/. 0.00

S/. 365,235.85 111,693.69

S/. 430,978.31 S/. 131,798.56

20% S/. 73,047.17 (22,338.74)

111,693.69

FECHA (22,338.74)

(A) TOTAL


89,354.95

FECHA 16,083.89

105,438.85

0.00

FECHA 0.00

105,438.85


(D) IGV [18% of (C)]

(E) TOTAL (C+D)


(G) RETENCIÓN (0%)


VALORIZACIÓN N° 5PRESUPUESTO ORIGINAL S/.


PRESUPUESTO ACTUAL S/.


CANT %MONTO

CANT %MONTO

CANT %S/. S/.

0.00 0.0% 0.00 0.90 90.0% 1,440.00 0.10 10.0%0.00 0.0% 0.00 1.00 100.0% 1,450.00 0.00 0.0%0.30 20.0% 480.00 1.20 80.0% 1,920.00 0.30 20.0%0.30 20.0% 240.00 1.20 80.0% 960.00 0.30 20.0%

1.00 33.3% 350.00 3.00 100.0% 1,050.00 0.00 0.0%

0.00 0.0% 0.00 45.00 100.0% 2,227.50 0.00 0.0%

0.00 0.0% 0.00 1.00 100.0% 2,600.00 0.00 0.0%

0.00 0.0% 0.00 36.87 100.0% 663.66 0.00 0.0%0.00 0.0% 0.00 71.96 100.0% 1,295.32 0.00 0.0%0.00 0.0% 0.00 14.30 100.0% 214.50 0.00 0.0%

0.00 0.0% 0.00 320.00 100.0% 7,040.00 0.00 0.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 241.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 22.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 15.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 24.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 61.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 6.50 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 14.40 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 153.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 9.50 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 17.91 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 18.74 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 68.88 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 105.54 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0%

8.00 27.2% 466.40 28.00 95.2% 1,632.40 1.42 4.8%9.00 13.7% 564.30 64.61 98.5% 4,051.05 1.00 1.5%8.60 12.2% 562.87 67.99 96.6% 4,449.95 2.40 3.4%6.00 18.1% 405.00 31.80 95.7% 2,146.50 1.43 4.3%8.00 7.2% 520.00 109.73 98.2% 7,132.45 2.01 1.8%0.10 10.0% 60.00 0.85 85.0% 510.00 0.15 15.0%

110.00 55.4% 1,760.00 195.00 98.2% 3,120.00 3.65 1.8%

0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 79.10 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 12.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 9.26 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 874.68 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 25.94 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 249.99 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.40 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 27.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 52.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 15.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 13.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

8.00 4.9% 781.12 159.00 97.5% 15,524.76 4.00 2.5%2.00 10.5% 248.20 18.00 94.7% 2,233.80 1.00 5.3%0.00 0.0% 0.00 0.00 0.0% 0.00 182.00 100.0%0.00 0.0% 0.00 9.00 75.0% 855.72 3.00 25.0%0.00 0.0% 0.00 8.00 100.0% 844.56 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 109.42 0.00 0.0%0.00 0.0% 0.00 5.00 83.3% 608.60 1.00 16.7%0.00 0.0% 0.00 2.00 16.7% 50.34 10.00 83.3%0.00 0.0% 0.00 3.00 37.5% 99.99 5.00 62.5%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 3.00 50.0% 78.27 3.00 50.0%

0.00 0.0% 0.00 67.00 100.0% 6,776.38 0.00 0.0%0.00 0.0% 0.00 51.00 100.0% 5,292.27 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 151.30 0.00 0.0%0.00 0.0% 0.00 2.00 100.0% 302.60 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 151.30 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 151.30 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 151.30 0.00 0.0%2.00 28.6% 406.16 5.00 71.4% 1,015.40 2.00 28.6%1.00 33.3% 203.08 3.00 100.0% 609.24 0.00 0.0%1.00 100.0% 203.08 1.00 100.0% 203.08 0.00 0.0%0.00 0.0% 0.00 0.00 0.0% 0.00 62.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 57.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 10.00 100.0%

28.60 35.4% 835.98 54.40 67.3% 1,590.11 26.40 32.7%23.70 47.4% 558.37 47.30 94.6% 1,114.39 2.70 5.4%

0.00 0.0% 0.00 0.00 0.0% 0.00 40.40 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 40.40 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 12.80 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0%

0.50 50.0% 2,486.68 1.00 100.0% 4,973.36 0.00 0.0%

0.50 50.0% 1,566.64 1.00 100.0% 3,133.28 0.00 0.0%0.50 50.0% 1,895.12 1.00 100.0% 3,790.24 0.00 0.0%

20.00 43.5% 813.50 45.00 97.8% 1,830.38 1.00 2.2%4.00 40.0% 74.48 9.00 90.0% 167.58 1.00 10.0%4.00 17.4% 74.48 16.00 69.6% 297.92 7.00 30.4%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 52.10 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 28.20 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%

0.00 0.0% 0.00 10.00 100.0% 127.60 0.00 0.0%0.00 0.0% 0.00 11.00 100.0% 218.68 0.00 0.0%0.00 0.0% 0.00 6.00 100.0% 175.02 0.00 0.0%0.00 0.0% 0.00 17.00 100.0% 647.02 0.00 0.0%

0.00 0.0% 0.00 100.00 100.0% 1,005.00 0.00 0.0%

0.00 0.0% 0.00 29.50 100.0% 695.91 0.00 0.0%0.00 0.0% 0.00 40.40 100.0% 953.04 0.00 0.0%

0.00 0.0% 0.00 10.00 100.0% 127.60 0.00 0.0%0.00 0.0% 0.00 19.00 100.0% 377.72 0.00 0.0%0.00 0.0% 0.00 15.00 100.0% 437.55 0.00 0.0%0.00 0.0% 0.00 10.00 100.0% 380.60 0.00 0.0%

3.05 7.9% 222.12 38.65 100.0% 2,814.68 0.00 0.0%1.00 33.3% 99.35 3.00 100.0% 298.05 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 100.65 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 85.18 0.00 0.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 48.05 100.0%

6.05 13.5% 154.28 44.65 100.0% 1,138.58 0.00 0.0%

0.00 0.0% 0.00 57.00 100.0% 4,326.30 0.00 0.0%0.00 0.0% 0.00 37.00 100.0% 2,808.30 0.00 0.0%0.00 0.0% 0.00 1.00 100.0% 75.90 0.00 0.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 87.89 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 35.28 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 55.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 14.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 13.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 6.40 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 27.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 18.60 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.89 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 9.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 7.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 18.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 6.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 10.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 52.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 11.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 25.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 11.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 3.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 17.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 14.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 14.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 34.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 8.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 8.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 5.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 104.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 31.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 1.00 100.0% 86.32 0.00 0.0%0.00 0.0% 0.00 17.00 100.0% 1,467.39 0.00 0.0%0.00 0.0% 0.00 4.00 100.0% 345.27 0.00 0.0%0.00 0.0% 0.00 2.00 100.0% 172.63 0.00 0.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 17.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 2.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 20.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 4.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%0.00 0.0% 0.00 0.00 0.0% 0.00 1.00 100.0%

4.96% S/. 16,031.21 35.54% S/. 114,875.18 64.46%

S/. 1,282.50 S/. 9,190.01

S/. 801.56 S/. 5,743.76

5.0% S/. 18,115.26 S/. 129,808.96

S/. 0.00 S/. 0.00

S/. 18,115.26 S/. 129,808.96

S/. 21,376.01 S/. 153,174.57

(3,623.05) (25,961.79)

+ S/. 18,115.26 = S/. 129,808.96 =

+ -S/. 3,623.05 = -S/. 25,961.79 =

+ S/. 14,492.21 = S/. 103,847.16 =

+ S/. 2,608.60 = S/. 18,692.49 =

+ S/. 17,100.81 = S/. 122,539.65 =

+ S/. 0.00 = S/. 0.00 =

+ S/. 0.00 = S/. 0.00 =

+ S/. 17,100.81 = S/. 122,539.66 =

VALORIZACIÓN N° 5430,978.31

430,978.31

SALDO ACTUAL

MONTO

S/.

160.000.00

480.00240.00

0.00

0.00

0.00

0.000.000.00

0.00

13,978.00

943.14

641.40

1,118.642,379.00

487.50

216.00

6,426.00237.50

802.86

1,157.63

2,953.07

4,115.95

578.75195.00

4,230.00

82.5462.45

157.1896.86

130.4490.0058.40

175.955,694.956,396.004,398.50

9,621.53285.29

2,749.88

1,864.40

2,405.10

5,336.90

834.30

2,321.20

834.30

5,052.55

834.30

2,176.70

2,330.50

834.30

1,384.30

1,044.10

2,088.20

1,086.00680.50

1,564.80400.00100.70

3,403.20

1,134.40

1,224.001,074.70

889.60

1,671.80

1,253.83

3,525.65

385.10

1,149.35

6,327.64

907.55

4,930.20

14,300.00

587.40

3,632.70

539.00

423.50

2,580.00

395.00348.00126.00380.00196.00165.60530.00

56.00923.00175.00

1,180.00

200.00

590.00

76.00

390.56124.10

3,276.00285.24

0.000.00

121.72251.70166.65

41.4978.27

0.000.000.000.000.000.000.00

406.160.000.00

1,952.38

157.45

1,794.93

1,026.70

771.6763.61

2,290.68

2,290.68

262.40

635.50

635.50

0.00

0.000.00

40.6818.62

130.34

22.54

260.15

140.72

400.00

0.000.000.000.00

0.00

0.000.00

0.000.000.000.00

0.000.000.000.00

1,084.49

0.00

0.000.000.00

465.78155.26

77.63155.26

77.6377.63

1,480.95776.16907.50

663.60406.00624.00

104.00106.40120.00120.00210.00

68.16329.40334.80

75.86120.00

378.00589.20

479.50145.60

280.00

1,035.7672.03

173.83230.17

1,100.90

282.0547.56

14.6514.6515.32

5.0710.99

8.0510.99

161.0472.2866.0741.1511.1016.8935.3649.57

17.5524.66

32.193.866.768.56

41.1585.4866.16

131.37

495.90448.95

84.54

381.30

76.41

1,231.46257.52209.21120.71

1,882.83748.42

518.26

444.22

370.19

1,422.40362.14

0.000.000.000.00

86.3286.32

1,105.86

204.161,120.69

51.04178.64782.63638.00

533.26

170.14680.46153.12893.20212.66255.20

S/. 208,342.39

S/. 16,667.39

S/. 10,417.12

S/. 235,426.90

S/. 0.00

S/. 235,426.90

S/. 277,803.74

(47,085.38)

S/. 235,426.90

-S/. 47,085.38

S/. 188,341.52

S/. 33,901.47

S/. 222,242.99

S/. 0.00

S/. 0.00

S/. 222,242.99


ÍTEM

CONTRATO

DESCRIPCIÓNU.M




1.03 Guardiania MES













3.00 Pisos


7.02 m2

7.03 m2

7.04 m2











5.00 Zócalos

5.01 m2

5.02 m2

5.03 m2






7.00 Drywall















9.00 Pintura





10.01 Und

10.02 Und

10.03 Und

10.04 Und







10.05 Und

10.06 Und

10.07 Und

10.08 Und

10.09 Und

10.10 Und

10.11 Und

10.12 Und

10.13 Und

10.10 und

10.14 und

10.16 Und

10.17 und




11.01 Und

11.02 Und



11.05 Und

11.06 Und

11.07 Und

11.08 Und

11.09 Und

11.10 Und























11.12 ml

11.13 m2

11.14 Und

12.00 LUMINARIAS

12.01

und

12.02 und

12.03 und

12.04 und

12.05 und

12.06 und










13.09 PZA




14.00 GRIFERIAS


14.02 PZA

14.03 PZA












14.04 PZA

ELECTRICAS























2.12 Unid.


2.14 Unid.




ml


3.05 ml

3.06 ml

3.07 ml













10.01 ml.


10.03 ml.

















3.04 ml.

















2.00 INSTALACION


2.02 und

































































5.06 Fig. 1000 - 2 1/2" und

5.07 Fig. 907 - 1" und

5.08 Fig. 910 - 1" und

6.00 ROCIADORES















9.07 und

9.08 und

9.09 und










2.00 SUMINISTRO

2.01 und







2.08 glb








TOTAL COSTO DIRECTO

GASTOS GENERALES

UTILIDAD

TOTAL PRESUPUESTO

Descuento




FECHA:







FECHA:

FECHA:



VALORIZACIÓN N° 6



CANT P.UTOTAL

CANT %S/.

1.00 S/. 1,600.00 S/. 1,600.00 0.90 90.0%1.00 S/. 1,450.00 S/. 1,450.00 1.00 100.0%1.50 S/. 1,600.00 S/. 2,400.00 1.20 80.0%1.50 S/. 800.00 S/. 1,200.00 1.20 80.0%38.00 NO INCLUYE

2.00 NO INCLUYE

3.00 S/. 350.00 S/. 1,050.00 3.00 100.0%

45.00 S/. 49.50 S/. 2,227.50 45.00 100.0%4.75 NO INCLUYE

1.00 S/. 2,600.00 S/. 2,600.00 1.00 100.0%

36.87 S/. 18.00 S/. 663.66 36.87 100.0%71.96 S/. 18.00 S/. 1,295.32 71.96 100.0%14.30 S/. 15.00 S/. 214.50 14.30 100.0%

320.00 S/. 22.00 S/. 7,040.00 320.00 100.0%

DEDUCTIVO 241.00 S/. 58.00 S/. 13,978.00 0.00 0.0%

22.00 S/. 42.87 S/. 943.14 0.00 0.0%

15.00 S/. 42.76 S/. 641.40 0.00 0.0%

24.00 S/. 46.61 S/. 1,118.64 0.00 0.0%61.00 S/. 39.00 S/. 2,379.00 0.00 0.0%6.50 S/. 75.00 S/. 487.50 0.00 0.0%

METRADOS EN OBRA

14.40 S/. 15.00 S/. 216.00 0.00 0.0%

153.00 S/. 42.00 S/. 6,426.00 0.00 0.0%9.50 S/. 25.00 S/. 237.50 0.00 0.0%

17.91 S/. 44.83 S/. 802.86 0.00 0.0%

18.74 S/. 61.76 S/. 1,157.63 0.00 0.0%

68.88 S/. 42.87 S/. 2,953.07 0.00 0.0%

105.54 S/. 39.00 S/. 4,115.95 0.00 0.0%

5.00 S/. 115.75 S/. 578.75 0.00 0.0%5.00 S/. 39.00 S/. 195.00 0.00 0.0%6.00 S/. 705.00 S/. 4,230.00 0.00 0.0%

29.42 S/. 58.30 S/. 1,714.94 28.00 95.2%65.61 S/. 62.70 S/. 4,113.50 64.61 98.5%70.39 S/. 65.45 S/. 4,607.13 67.99 96.6%33.23 S/. 67.50 S/. 2,243.36 31.80 95.7%111.74 S/. 65.00 S/. 7,262.89 109.73 98.2%1.00 S/. 600.00 S/. 600.00 0.85 85.0%

198.65 S/. 16.00 S/. 3,178.40 195.00 98.2%

3.00 S/. 58.65 S/. 175.95 0.00 0.0%79.10 S/. 72.00 S/. 5,694.95 0.00 0.0%12.00 S/. 533.00 S/. 6,396.00 0.00 0.0%9.26 S/. 475.00 S/. 4,398.50 0.00 0.0%1.00 NO INCLUYE

6.00 NO INCLUYE

874.68 S/. 11.00 S/. 9,621.53 0.00 0.0%25.94 S/. 11.00 S/. 285.29 0.00 0.0%249.99 S/. 11.00 S/. 2,749.88 0.00 0.0%

1.00 S/. 1,864.40 S/. 1,864.40 0.00 0.0%

1.00 S/. 2,405.10 S/. 2,405.10 0.00 0.0%

1.00 S/. 5,336.90 S/. 5,336.90 0.00 0.0%

1.00 S/. 834.30 S/. 834.30 0.00 0.0%

1.00 S/. 2,321.20 S/. 2,321.20 0.00 0.0%

1.00 S/. 834.30 S/. 834.30 0.00 0.0%

1.00 S/. 5,052.55 S/. 5,052.55 0.00 0.0%

1.00 S/. 834.30 S/. 834.30 0.00 0.0%

1.00 S/. 2,176.70 S/. 2,176.70 0.00 0.0%

1.00 S/. 2,330.50 S/. 2,330.50 0.00 0.0%

1.00 S/. 834.30 S/. 834.30 0.00 0.0%

1.00 S/. 1,384.30 S/. 1,384.30 0.00 0.0%

1.00 S/. 1,044.10 S/. 1,044.10 0.00 0.0%

2.00 S/. 1,044.10 S/. 2,088.20 0.00 0.0%

2.00 S/. 543.00 S/. 1,086.00 0.00 0.0%1.00 S/. 680.50 S/. 680.50 0.00 0.0%3.00 S/. 521.60 S/. 1,564.80 0.00 0.0%5.00 S/. 80.00 S/. 400.00 0.00 0.0%1.00 S/. 100.70 S/. 100.70 0.00 0.0%

3.00 S/. 1,134.40 S/. 3,403.20 0.00 0.0%

1.00 S/. 1,134.40 S/. 1,134.40 0.00 0.0%

1.00 S/. 1,224.00 S/. 1,224.00 0.00 0.0%1.00 S/. 1,074.70 S/. 1,074.70 0.00 0.0%

1.00 S/. 889.60 S/. 889.60 0.00 0.0%

1.00 S/. 1,671.80 S/. 1,671.80 0.00 0.0%

1.00 S/. 1,253.83 S/. 1,253.83 0.00 0.0%

1.00 S/. 3,525.65 S/. 3,525.65 0.00 0.0%

1.00 S/. 385.10 S/. 385.10 0.00 0.0%

1.00 S/. 1,149.35 S/. 1,149.35 0.00 0.0%

24.00 NO INCLUYE

4.40 S/. 1,438.10 S/. 6,327.64 0.00 0.0%

9.62 NO INCLUYE

1.00 S/. 907.55 S/. 907.55 0.00 0.0%

27.00 S/. 182.60 S/. 4,930.20 0.00 0.0%

52.00 S/. 275.00 S/. 14,300.00 0.00 0.0%

2.00 S/. 293.70 S/. 587.40 0.00 0.0%

15.00 S/. 242.18 S/. 3,632.70 0.00 0.0%

5.00 S/. 107.80 S/. 539.00 0.00 0.0%

5.00 S/. 84.70 S/. 423.50 0.00 0.0%

4.00 S/. 645.00 S/. 2,580.00 0.00 0.0%

1.00 S/. 395.00 S/. 395.00 0.00 0.0%4.00 S/. 87.00 S/. 348.00 0.00 0.0%1.00 S/. 126.00 S/. 126.00 0.00 0.0%4.00 S/. 95.00 S/. 380.00 0.00 0.0%2.00 S/. 98.00 S/. 196.00 0.00 0.0%2.00 S/. 82.80 S/. 165.60 0.00 0.0%5.00 S/. 106.00 S/. 530.00 0.00 0.0%

1.00 NO INCLUYE

4.00 S/. 14.00 S/. 56.00 0.00 0.0%13.00 S/. 71.00 S/. 923.00 0.00 0.0%7.00 S/. 25.00 S/. 175.00 0.00 0.0%

4.00 S/. 295.00 S/. 1,180.00 0.00 0.0%

2.00 S/. 100.00 S/. 200.00 0.00 0.0%

5.00 S/. 118.00 S/. 590.00 0.00 0.0%

1.00 S/. 76.00 S/. 76.00 0.00 0.0%

163.00 S/. 97.64 S/. 15,915.32 159.00 97.5%19.00 S/. 124.10 S/. 2,357.90 18.00 94.7%

182.00 S/. 18.00 S/. 3,276.00 0.00 0.0%12.00 S/. 95.08 S/. 1,140.96 9.00 75.0%

8.00 S/. 105.57 S/. 844.56 8.00 100.0%1.00 S/. 109.42 S/. 109.42 1.00 100.0%6.00 S/. 121.72 S/. 730.32 5.00 83.3%

12.00 S/. 25.17 S/. 302.04 2.00 16.7%8.00 S/. 33.33 S/. 266.64 3.00 37.5%1.00 S/. 41.49 S/. 41.49 0.00 0.0%6.00 S/. 26.09 S/. 156.54 3.00 50.0%

67.00 S/. 101.14 S/. 6,776.38 67.00 100.0%51.00 S/. 103.77 S/. 5,292.27 51.00 100.0%

1.00 S/. 151.30 S/. 151.30 1.00 100.0%2.00 S/. 151.30 S/. 302.60 2.00 100.0%1.00 S/. 151.30 S/. 151.30 1.00 100.0%1.00 S/. 151.30 S/. 151.30 1.00 100.0%1.00 S/. 151.30 S/. 151.30 1.00 100.0%7.00 S/. 203.08 S/. 1,421.56 5.00 71.4%3.00 S/. 203.08 S/. 609.24 3.00 100.0%1.00 S/. 203.08 S/. 203.08 1.00 100.0%

62.00 S/. 31.49 S/. 1,952.38 0.00 0.0%

5.00 S/. 31.49 S/. 157.45 0.00 0.0%

57.00 S/. 31.49 S/. 1,794.93 0.00 0.0%

10.00 S/. 102.67 S/. 1,026.70 0.00 0.0%

80.80 S/. 29.23 S/. 2,361.78 54.40 67.3%50.00 S/. 23.56 S/. 1,178.00 47.30 94.6%

40.40 S/. 56.70 S/. 2,290.68 0.00 0.0%

40.40 S/. 56.70 S/. 2,290.68 0.00 0.0%

12.80 S/. 20.50 S/. 262.40 0.00 0.0%

31.00 S/. 20.50 S/. 635.50 0.00 0.0%

31.00 S/. 20.50 S/. 635.50 0.00 0.0%

1.00 S/. 4,973.36 S/. 4,973.36 1.00 100.0%

1.00 S/. 3,133.28 S/. 3,133.28 1.00 100.0%1.00 S/. 3,790.24 S/. 3,790.24 1.00 100.0%

46.00 S/. 40.68 S/. 1,871.06 45.00 97.8%10.00 S/. 18.62 S/. 186.20 9.00 90.0%23.00 S/. 18.62 S/. 428.26 16.00 69.6%

4.00 S/. 5.64 S/. 22.54 0.00 0.0%

52.10 S/. 4.99 S/. 260.15 0.00 0.0%

28.20 S/. 4.99 S/. 140.72 0.00 0.0%

4.00 S/. 100.00 S/. 400.00 0.00 0.0%

10.00 S/. 12.76 S/. 127.60 10.00 100.0%11.00 S/. 19.88 S/. 218.68 11.00 100.0%

6.00 S/. 29.17 S/. 175.02 6.00 100.0%17.00 S/. 38.06 S/. 647.02 17.00 100.0%

100.00 S/. 10.05 S/. 1,005.00 100.00 100.0%

29.50 S/. 23.59 S/. 695.91 29.50 100.0%40.40 S/. 23.59 S/. 953.04 40.40 100.0%

10.00 S/. 12.76 S/. 127.60 10.00 100.0%19.00 S/. 19.88 S/. 377.72 19.00 100.0%15.00 S/. 29.17 S/. 437.55 15.00 100.0%10.00 S/. 38.06 S/. 380.60 10.00 100.0%

38.65 S/. 72.82 S/. 2,814.68 38.65 100.0%3.00 S/. 99.35 S/. 298.05 3.00 100.0%1.00 S/. 100.65 S/. 100.65 1.00 100.0%1.00 S/. 85.18 S/. 85.18 1.00 100.0%

48.05 S/. 22.57 S/. 1,084.49 0.00 0.0%

44.65 S/. 25.50 S/. 1,138.58 44.65 100.0%

57.00 S/. 75.90 S/. 4,326.30 57.00 100.0%37.00 S/. 75.90 S/. 2,808.30 37.00 100.0%

1.00 S/. 75.90 S/. 75.90 1.00 100.0%

6.00 S/. 77.63 S/. 465.78 0.00 0.0%2.00 S/. 77.63 S/. 155.26 0.00 0.0%

1.00 S/. 77.63 S/. 77.63 0.00 0.0%2.00 S/. 77.63 S/. 155.26 0.00 0.0%1.00 S/. 77.63 S/. 77.63 0.00 0.0%1.00 S/. 77.63 S/. 77.63 0.00 0.0%

1.00 S/. 3,350.16 NO INCLUYE

1.00 S/. 10,484.76 NO INCLUYE

1.00 S/. 225.00 NO INCLUYE

1.00 S/. 445.00 NO INCLUYE

1.00 S/. 575.48 NO INCLUYE

DEDUCTIVO 87.89 16.85 1,480.95 0.00 0.0%DEDUCTIVO 35.28 22.00 776.16 0.00 0.0%DEDUCTIVO 55.00 16.50 907.50 0.00 0.0%

DEDUCTIVO 14.00 47.40 663.60 0.00 0.0%DEDUCTIVO 7.00 58.00 406.00 0.00 0.0%DEDUCTIVO 13.00 48.00 624.00 0.00 0.0%

DEDUCTIVO 4.00 26.00 104.00 0.00 0.0%DEDUCTIVO 2.00 53.20 106.40 0.00 0.0%DEDUCTIVO 1.00 120.00 120.00 0.00 0.0%DEDUCTIVO 1.00 120.00 120.00 0.00 0.0%DEDUCTIVO 5.00 42.00 210.00 0.00 0.0%


DEDUCTIVO 9.00 42.00 378.00 0.00 0.0%DEDUCTIVO 6.00 98.20 589.20 0.00 0.0%


DEDUCTIVO 2.00 140.00 280.00 0.00 0.0%

18.00 S/. 57.54 S/. 1,035.76 0.00 0.0%1.00 S/. 72.03 S/. 72.03 0.00 0.0%2.00 S/. 86.91 S/. 173.83 0.00 0.0%2.00 S/. 115.08 S/. 230.17 0.00 0.0%6.00 S/. 183.48 S/. 1,100.90 0.00 0.0%

10.00 S/. 28.21 S/. 282.05 0.00 0.0%1.00 S/. 47.56 S/. 47.56 0.00 0.0%

4.00 S/. 3.66 S/. 14.65 0.00 0.0%4.00 S/. 3.66 S/. 14.65 0.00 0.0%3.00 S/. 5.11 S/. 15.32 0.00 0.0%1.00 S/. 5.07 S/. 5.07 0.00 0.0%1.00 S/. 10.99 S/. 10.99 0.00 0.0%1.00 S/. 8.05 S/. 8.05 0.00 0.0%1.00 S/. 10.99 S/. 10.99 0.00 0.0%52.00 S/. 3.10 S/. 161.04 0.00 0.0%4.00 S/. 18.07 S/. 72.28 0.00 0.0%31.00 S/. 2.13 S/. 66.07 0.00 0.0%11.00 S/. 3.74 S/. 41.15 0.00 0.0%2.00 S/. 5.55 S/. 11.10 0.00 0.0%2.00 S/. 8.45 S/. 16.89 0.00 0.0%3.00 S/. 11.79 S/. 35.36 0.00 0.0%2.00 S/. 24.79 S/. 49.57 0.00 0.0%

1.00 S/. 17.55 S/. 17.55 0.00 0.0%1.00 S/. 24.66 S/. 24.66 0.00 0.0%

25.00 S/. 1.29 S/. 32.19 0.00 0.0%2.00 S/. 1.93 S/. 3.86 0.00 0.0%3.00 S/. 2.25 S/. 6.76 0.00 0.0%3.00 S/. 2.85 S/. 8.56 0.00 0.0%11.00 S/. 3.74 S/. 41.15 0.00 0.0%3.00 S/. 28.49 S/. 85.48 0.00 0.0%2.00 S/. 33.08 S/. 66.16 0.00 0.0%5.00 S/. 26.27 S/. 131.37 0.00 0.0%

17.00 S/. 29.17 S/. 495.90 0.00 0.0%14.00 S/. 32.07 S/. 448.95 0.00 0.0%14.00 S/. 6.04 S/. 84.54 0.00 0.0%

1.00 S/. 381.30 S/. 381.30 0.00 0.0%

1.00 S/. 76.41 S/. 76.41 0.00 0.0%

34.00 S/. 36.22 S/. 1,231.46 0.00 0.0%8.00 S/. 32.19 S/. 257.52 0.00 0.0%8.00 S/. 26.15 S/. 209.21 0.00 0.0%5.00 S/. 24.14 S/. 120.71 0.00 0.0%

104.00 S/. 18.10 S/. 1,882.83 0.00 0.0%31.00 S/. 24.14 S/. 748.42 0.00 0.0%

1.00 S/. 518.26 S/. 518.26 0.00 0.0%

1.00 S/. 444.22 S/. 444.22 0.00 0.0%

1.00 S/. 370.19 S/. 370.19 0.00 0.0%

1.00 S/. 1,422.40 S/. 1,422.40 0.00 0.0%1.00 S/. 362.14 S/. 362.14 0.00 0.0%

1.00 S/. 86.32 S/. 86.32 1.00 100.0%17.00 S/. 86.32 S/. 1,467.39 17.00 100.0%4.00 S/. 86.32 S/. 345.27 4.00 100.0%2.00 S/. 86.32 S/. 172.63 2.00 100.0%1.00 S/. 86.32 S/. 86.32 0.00 0.0%1.00 S/. 86.32 S/. 86.32 0.00 0.0%

1.00 S/. 1,105.86 S/. 1,105.86 0.00 0.0%

2.00 S/. 102.08 S/. 204.16 0.00 0.0%17.00 S/. 65.92 S/. 1,120.69 0.00 0.0%1.00 S/. 51.04 S/. 51.04 0.00 0.0%2.00 S/. 89.32 S/. 178.64 0.00 0.0%4.00 S/. 195.66 S/. 782.63 0.00 0.0%1.00 S/. 638.00 S/. 638.00 0.00 0.0%

1.00 S/. 533.26 S/. 533.26 0.00 0.0%

1.00 S/. 170.14 S/. 170.14 0.00 0.0%20.00 S/. 34.02 S/. 680.46 0.00 0.0%4.00 S/. 38.28 S/. 153.12 0.00 0.0%1.00 S/. 893.20 S/. 893.20 0.00 0.0%1.00 S/. 212.66 S/. 212.66 0.00 0.0%1.00 S/. 255.20 S/. 255.20 0.00 0.0%

S/. 323,217.57

8.00% S/. 25,857.41

5.00% S/. 16,160.88

S/. 365,235.85 35.5%

0.00% S/. 0.00

S/. 365,235.85

S/. 430,978.31

20% S/. 73,047.17

FECHA

(A) TOTAL


FECHA

FECHA


(D) IGV [18% of (C)]

(E) TOTAL (C+D)


(G) RETENCIÓN (0%)


VALORIZACIÓN N° 6PRESUPUESTO ORIGINAL

ORDENES DE CAMBIOPRESUPUESTO ACTUAL

ACUMULADO ANTERIOR PRESENTE PERIODO ACUMULADO ACTUAL

MONTOCANT %

MONTOCANT %

MONTO

S/. S/. S/.

1,440.00 0.00 0.0% 0.00 0.90 90.0% 1,440.001,450.00 0.00 0.0% 0.00 1.00 100.0% 1,450.001,920.00 0.25 16.7% 400.00 1.45 96.7% 2,320.00

960.00 0.25 16.7% 200.00 1.45 96.7% 1,160.00

1,050.00 0.00 0.0% 0.00 3.00 100.0% 1,050.00

2,227.50 0.00 0.0% 0.00 45.00 100.0% 2,227.50

2,600.00 0.00 0.0% 0.00 1.00 100.0% 2,600.00

663.66 0.00 0.0% 0.00 36.87 100.0% 663.661,295.32 0.00 0.0% 0.00 71.96 100.0% 1,295.32

214.50 0.00 0.0% 0.00 14.30 100.0% 214.50

7,040.00 0.00 0.0% 0.00 320.00 100.0% 7,040.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

1,632.40 1.41 4.8% 82.20 29.41 100.0% 1,714.604,051.05 0.99 1.5% 62.07 65.60 100.0% 4,113.124,449.95 2.40 3.4% 157.08 70.39 100.0% 4,607.032,146.50 1.43 4.3% 96.52 33.23 100.0% 2,243.037,132.45 2.00 1.8% 130.00 111.73 100.0% 7,262.45

510.00 0.15 15.0% 90.00 1.00 100.0% 600.003,120.00 3.65 1.8% 58.40 198.65 100.0% 3,178.40

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 180.00 20.6% 1,980.00 180.00 20.6% 1,980.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

15,524.76 2.00 1.2% 195.28 161.00 98.8% 15,720.042,233.80 0.50 2.6% 62.05 18.50 97.4% 2,295.85

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00855.72 2.00 16.7% 190.16 11.00 91.7% 1,045.88844.56 0.00 0.0% 0.00 8.00 100.0% 844.56109.42 0.00 0.0% 0.00 1.00 100.0% 109.42608.60 1.00 16.7% 121.72 6.00 100.0% 730.32

50.34 0.00 0.0% 0.00 2.00 16.7% 50.3499.99 0.00 0.0% 0.00 3.00 37.5% 99.99

0.00 0.00 0.0% 0.00 0.00 0.0% 0.0078.27 0.00 0.0% 0.00 3.00 50.0% 78.27

6,776.38 0.00 0.0% 0.00 67.00 100.0% 6,776.385,292.27 0.00 0.0% 0.00 51.00 100.0% 5,292.27

151.30 0.00 0.0% 0.00 1.00 100.0% 151.30302.60 0.00 0.0% 0.00 2.00 100.0% 302.60151.30 0.00 0.0% 0.00 1.00 100.0% 151.30151.30 0.00 0.0% 0.00 1.00 100.0% 151.30151.30 0.00 0.0% 0.00 1.00 100.0% 151.30

1,015.40 2.00 28.6% 406.16 7.00 100.0% 1,421.56609.24 0.00 0.0% 0.00 3.00 100.0% 609.24203.08 0.00 0.0% 0.00 1.00 100.0% 203.08

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 2.00 40.0% 62.98 2.00 40.0% 62.98

0.00 28.00 49.1% 881.72 28.00 49.1% 881.72

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

1,590.11 20.00 24.8% 584.60 74.40 92.1% 2,174.711,114.39 1.70 3.4% 40.05 49.00 98.0% 1,154.44

0.00 18.00 44.6% 1,020.60 18.00 44.6% 1,020.60

0.00 15.00 37.1% 850.50 15.00 37.1% 850.50

0.00 5.80 45.3% 118.90 5.80 45.3% 118.90

0.00 26.00 83.9% 533.00 26.00 83.9% 533.00

0.00 21.00 67.7% 430.50 21.00 67.7% 430.50

4,973.36 0.00 0.0% 0.00 1.00 100.0% 4,973.36

3,133.28 0.00 0.0% 0.00 1.00 100.0% 3,133.283,790.24 0.00 0.0% 0.00 1.00 100.0% 3,790.24

1,830.38 1.00 2.2% 40.68 46.00 100.0% 1,871.06167.58 1.00 10.0% 18.62 10.00 100.0% 186.20297.92 7.00 30.4% 130.34 23.00 100.0% 428.26

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

127.60 0.00 0.0% 0.00 10.00 100.0% 127.60218.68 0.00 0.0% 0.00 11.00 100.0% 218.68175.02 0.00 0.0% 0.00 6.00 100.0% 175.02647.02 0.00 0.0% 0.00 17.00 100.0% 647.02

1,005.00 0.00 0.0% 0.00 100.00 100.0% 1,005.00

695.91 0.00 0.0% 0.00 29.50 100.0% 695.91953.04 0.00 0.0% 0.00 40.40 100.0% 953.04

127.60 0.00 0.0% 0.00 10.00 100.0% 127.60377.72 0.00 0.0% 0.00 19.00 100.0% 377.72437.55 0.00 0.0% 0.00 15.00 100.0% 437.55380.60 0.00 0.0% 0.00 10.00 100.0% 380.60

2,814.68 0.00 0.0% 0.00 38.65 100.0% 2,814.68298.05 0.00 0.0% 0.00 3.00 100.0% 298.05100.65 0.00 0.0% 0.00 1.00 100.0% 100.65

85.18 0.00 0.0% 0.00 1.00 100.0% 85.18

0.00 48.05 100.0% 1,084.49 48.05 100.0% 1,084.49

1,138.58 0.00 0.0% 0.00 44.65 100.0% 1,138.58

4,326.30 0.00 0.0% 0.00 57.00 100.0% 4,326.302,808.30 0.00 0.0% 0.00 37.00 100.0% 2,808.30

75.90 0.00 0.0% 0.00 1.00 100.0% 75.90

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 12.00 66.7% 690.51 12.00 66.7% 690.510.00 0.50 50.0% 36.01 0.50 50.0% 36.010.00 1.00 50.0% 86.91 1.00 50.0% 86.910.00 1.00 50.0% 115.08 1.00 50.0% 115.080.00 3.00 50.0% 550.45 3.00 50.0% 550.45

0.00 5.00 50.0% 141.03 5.00 50.0% 141.030.00 0.50 50.0% 23.78 0.50 50.0% 23.78

0.00 2.00 50.0% 7.33 2.00 50.0% 7.330.00 2.00 50.0% 7.33 2.00 50.0% 7.330.00 1.00 33.3% 5.11 1.00 33.3% 5.110.00 0.50 50.0% 2.54 0.50 50.0% 2.540.00 0.50 50.0% 5.49 0.50 50.0% 5.490.00 0.50 50.0% 4.02 0.50 50.0% 4.020.00 0.50 50.0% 5.49 0.50 50.0% 5.490.00 28.00 53.8% 86.71 28.00 53.8% 86.710.00 2.00 50.0% 36.14 2.00 50.0% 36.140.00 16.00 51.6% 34.10 16.00 51.6% 34.100.00 6.00 54.5% 22.44 6.00 54.5% 22.440.00 1.00 50.0% 5.55 1.00 50.0% 5.550.00 1.00 50.0% 8.45 1.00 50.0% 8.450.00 2.00 66.7% 23.58 2.00 66.7% 23.580.00 1.00 50.0% 24.79 1.00 50.0% 24.79

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 22.00 88.0% 28.33 22.00 88.0% 28.330.00 1.00 50.0% 1.93 1.00 50.0% 1.930.00 2.00 66.7% 4.51 2.00 66.7% 4.510.00 2.00 66.7% 5.71 2.00 66.7% 5.710.00 2.00 18.2% 7.48 2.00 18.2% 7.480.00 1.00 33.3% 28.49 1.00 33.3% 28.490.00 2.00 100.0% 66.16 2.00 100.0% 66.160.00 3.00 60.0% 78.82 3.00 60.0% 78.82

0.00 5.00 29.4% 145.85 5.00 29.4% 145.850.00 5.00 35.7% 160.34 5.00 35.7% 160.340.00 4.00 28.6% 24.15 4.00 28.6% 24.15

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 18.00 52.9% 651.95 18.00 52.9% 651.950.00 4.00 50.0% 128.76 4.00 50.0% 128.760.00 4.00 50.0% 104.61 4.00 50.0% 104.610.00 3.00 60.0% 72.43 3.00 60.0% 72.430.00 80.00 76.9% 1,448.33 80.00 76.9% 1,448.330.00 15.00 48.4% 362.14 15.00 48.4% 362.14

0.00 0.50 50.0% 259.13 0.50 50.0% 259.13

0.00 0.50 50.0% 222.11 0.50 50.0% 222.11

0.00 0.50 50.0% 185.09 0.50 50.0% 185.09

0.00 0.50 50.0% 711.20 0.50 50.0% 711.200.00 0.50 50.0% 181.07 0.50 50.0% 181.07

86.32 0.00 0.0% 0.00 1.00 100.0% 86.321,467.39 0.00 0.0% 0.00 17.00 100.0% 1,467.39

345.27 0.00 0.0% 0.00 4.00 100.0% 345.27172.63 0.00 0.0% 0.00 2.00 100.0% 172.63

0.00 1.00 100.0% 86.32 1.00 100.0% 86.320.00 1.00 100.0% 86.32 1.00 100.0% 86.32

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 1.00 50.0% 102.08 1.00 50.0% 102.080.00 3.00 17.6% 197.77 3.00 17.6% 197.770.00 0.50 50.0% 25.52 0.50 50.0% 25.520.00 2.00 100.0% 178.64 2.00 100.0% 178.640.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

S/. 114,875.18 5.42% S/. 17,506.69 40.96% S/. 132,381.87

9,190.01 S/. 1,400.54 S/. 10,590.55

5,743.76 S/. 875.33 S/. 6,619.09

129,808.96 5.4% S/. 19,782.56 S/. 149,591.51

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

129,808.96 S/. 19,782.56 S/. 149,591.51

S/. 153,174.57 S/. 23,343.42 S/. 176,517.99

(25,961.79) (3,956.51) (29,918.30)

129,808.96 + S/. 19,782.56 = S/. 149,591.51

(25,961.79) + -S/. 3,956.51 = -S/. 29,918.30

103,847.16 + S/. 15,826.05 = S/. 119,673.21

18,692.49 + S/. 2,848.69 = S/. 21,541.18

122,539.65 + S/. 18,674.74 = S/. 141,214.39

0.00 + S/. 0.00 = S/. 0.00

0.00 + S/. 0.00 = S/. 0.00

122,539.65 + S/. 18,674.74 = S/. 141,214.39


S/.

S/. 430,978.31

SALDO ACTUAL

CANT %MONTO

S/.

0.10 10.0% 160.000.00 0.0% 0.000.05 3.3% 80.000.05 3.3% 40.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

241.00 100.0% 13,978.00

22.00 100.0% 943.14

15.00 100.0% 641.40

24.00 100.0% 1,118.6461.00 100.0% 2,379.00

6.50 100.0% 487.50

14.40 100.0% 216.00

153.00 100.0% 6,426.009.50 100.0% 237.50

17.91 100.0% 802.86

18.74 100.0% 1,157.63

68.88 100.0% 2,953.07

105.54 100.0% 4,115.95

5.00 100.0% 578.755.00 100.0% 195.006.00 100.0% 4,230.00

0.01 0.0% 0.340.01 0.0% 0.380.00 0.0% 0.100.00 0.0% 0.330.01 0.0% 0.440.00 0.0% 0.000.00 0.0% 0.00

3.00 100.0% 175.9579.10 100.0% 5,694.9512.00 100.0% 6,396.00

9.26 100.0% 4,398.50

694.68 79.4% 7,641.5325.94 100.0% 285.29

249.99 100.0% 2,749.88

1.00 100.0% 1,864.40

1.00 100.0% 2,405.10

1.00 100.0% 5,336.90

1.00 100.0% 834.30

1.00 100.0% 2,321.20

1.00 100.0% 834.30

1.00 100.0% 5,052.55

1.00 100.0% 834.30

1.00 100.0% 2,176.70

1.00 100.0% 2,330.50

1.00 100.0% 834.30

1.00 100.0% 1,384.30

1.00 100.0% 1,044.10

2.00 100.0% 2,088.20

2.00 100.0% 1,086.001.00 100.0% 680.503.00 100.0% 1,564.805.00 100.0% 400.001.00 100.0% 100.70

3.00 100.0% 3,403.20

1.00 100.0% 1,134.40

1.00 100.0% 1,224.001.00 100.0% 1,074.70

1.00 100.0% 889.60

1.00 100.0% 1,671.80

1.00 100.0% 1,253.83

1.00 100.0% 3,525.65

1.00 100.0% 385.10

1.00 100.0% 1,149.35

4.40 100.0% 6,327.64

1.00 100.0% 907.55

27.00 100.0% 4,930.20

52.00 100.0% 14,300.00

2.00 100.0% 587.40

15.00 100.0% 3,632.70

5.00 100.0% 539.00

5.00 100.0% 423.50

4.00 100.0% 2,580.00

1.00 100.0% 395.004.00 100.0% 348.001.00 100.0% 126.004.00 100.0% 380.002.00 100.0% 196.002.00 100.0% 165.605.00 100.0% 530.00

4.00 100.0% 56.0013.00 100.0% 923.00

7.00 100.0% 175.00

4.00 100.0% 1,180.00

2.00 100.0% 200.00

5.00 100.0% 590.00

1.00 100.0% 76.00

2.00 1.2% 195.280.50 2.6% 62.05

182.00 100.0% 3,276.001.00 8.3% 95.080.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

10.00 83.3% 251.705.00 62.5% 166.651.00 100.0% 41.493.00 50.0% 78.27

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

62.00 100.0% 1,952.38

3.00 60.0% 94.47

29.00 50.9% 913.21

10.00 100.0% 1,026.70

6.40 7.9% 187.071.00 2.0% 23.56

22.40 55.4% 1,270.08

25.40 62.9% 1,440.18

7.00 54.7% 143.50

5.00 16.1% 102.50

10.00 32.3% 205.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

4.00 100.0% 22.54

52.10 100.0% 260.15

28.20 100.0% 140.72

4.00 100.0% 400.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

6.00 100.0% 465.782.00 100.0% 155.26

1.00 100.0% 77.632.00 100.0% 155.261.00 100.0% 77.631.00 100.0% 77.63

87.89 100.0% 1,480.9535.28 100.0% 776.1655.00 100.0% 907.50

14.00 100.0% 663.607.00 100.0% 406.00

13.00 100.0% 624.00

4.00 100.0% 104.002.00 100.0% 106.401.00 100.0% 120.001.00 100.0% 120.005.00 100.0% 210.00

6.40 100.0% 68.1627.00 100.0% 329.4018.60 100.0% 334.80

3.89 100.0% 75.861.00 100.0% 120.00

9.00 100.0% 378.006.00 100.0% 589.20

7.00 100.0% 479.501.00 100.0% 145.60

2.00 100.0% 280.00

6.00 33.3% 345.250.50 50.0% 36.011.00 50.0% 86.911.00 50.0% 115.083.00 50.0% 550.45

5.00 50.0% 141.030.50 50.0% 23.78

2.00 50.0% 7.332.00 50.0% 7.332.00 66.7% 10.210.50 50.0% 2.540.50 50.0% 5.490.50 50.0% 4.020.50 50.0% 5.49

24.00 46.2% 74.332.00 50.0% 36.14

15.00 48.4% 31.975.00 45.5% 18.701.00 50.0% 5.551.00 50.0% 8.451.00 33.3% 11.791.00 50.0% 24.79

1.00 100.0% 17.551.00 100.0% 24.66

3.00 12.0% 3.861.00 50.0% 1.931.00 33.3% 2.251.00 33.3% 2.859.00 81.8% 33.672.00 66.7% 56.990.00 0.0% 0.002.00 40.0% 52.55

12.00 70.6% 350.059.00 64.3% 288.61

10.00 71.4% 60.38

1.00 100.0% 381.30

1.00 100.0% 76.41

16.00 47.1% 579.514.00 50.0% 128.764.00 50.0% 104.612.00 40.0% 48.29

24.00 23.1% 434.5016.00 51.6% 386.28

0.50 50.0% 259.13

0.50 50.0% 222.11

0.50 50.0% 185.09

0.50 50.0% 711.200.50 50.0% 181.07

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

1.00 100.0% 1,105.86

1.00 50.0% 102.0814.00 82.4% 922.92

0.50 50.0% 25.520.00 0.0% 0.004.00 100.0% 782.631.00 100.0% 638.00

1.00 100.0% 533.26

1.00 100.0% 170.1420.00 100.0% 680.46

4.00 100.0% 153.121.00 100.0% 893.201.00 100.0% 212.661.00 100.0% 255.20

59.04% S/. 190,835.70

S/. 15,266.86

S/. 9,541.78

S/. 215,644.34

S/. 0.00

S/. 215,644.34

S/. 254,460.32

(43,128.87)

= S/. 215,644.34

= -S/. 43,128.87

= S/. 172,515.47

= S/. 31,052.78

= S/. 203,568.25

= S/. 0.00

= S/. 0.00

= S/. 203,568.25


ÍTEM

CONTRATO

DESCRIPCIÓNU.M




1.03 Guardiania MES













3.00 Pisos


7.02 m2

7.03 m2

7.04 m2











5.00 Zócalos

5.01 m2

5.02 m2

5.03 m2






7.00 Drywall










8.02 m2

8.03 m2

8.04 m2

8.05 und

8.06 und

9.00 Pintura





10.01 Und

10.02 Und



Falso cielorraso de baldosas acusticas biselada ARMSTRONG/DUNE/2" X 2" con perfileria de 9/16"

Falso cielorraso MINICELL : Hanter douglas mod 70 aluzing e=0.5mm color aluminio natural (POR CLIENTE)

Falso cielorraso Cuadro light : Hanter douglas mod 70 aluzing e=0.5mm color aluminio natural (POR LIENTE)

Techos colgantes con reborde suspendido con cable acerado (sala directorio)Techos colgantes con reborde suspendido con cable acerado (proyectos)



10.03 Und

10.04 Und

10.05 Und

10.06 Und

10.07 Und

10.08 Und

10.09 Und

10.10 Und

10.11 Und

10.12 Und

10.13 Und

10.10 und

10.14 und

10.16 Und

10.17 und




11.01 Und

11.02 Und



11.05 Und

11.06 Und

11.07 Und

11.08 Und

11.09 Und























11.10 Und


11.12 ml

11.13 m2

11.14 Und

12.00 LUMINARIAS

12.01

und

12.02 und

12.03 und

12.04 und

12.05 und

12.06 und










13.09 PZA




14.00 GRIFERIAS


14.02 PZA












14.03 PZA

14.04 PZA

ELECTRICAS























2.12 Unid.


2.14 Unid.




ml


3.05 ml

3.06 ml

3.07 ml














10.01 ml.


10.03 ml.

















3.04 ml.





5.00 SEGURIDAD




5.01 Salida de sensor de movimiento. Pto.









2.00 INSTALACION


2.02 und

































































5.06 Fig. 1000 - 2 1/2" und

5.07 Fig. 907 - 1" und

5.08 Fig. 910 - 1" und

6.00 ROCIADORES















9.07 und

9.08 und

9.09 und










2.00 SUMINISTRO

2.01 und







2.08 glb








TOTAL COSTO DIRECTO

GASTOS GENERALES

UTILIDAD

TOTAL PRESUPUESTO

Descuento









FECHA:

FECHA:

FECHA:




VALORIZACIÓN N° 7



CANT P.UTOTAL

CANT %S/.

1.00 S/. 1,600.00 S/. 1,600.00 0.90 90.0%1.00 S/. 1,450.00 S/. 1,450.00 1.00 100.0%1.50 S/. 1,600.00 S/. 2,400.00 1.45 96.7%1.50 S/. 800.00 S/. 1,200.00 1.45 96.7%38.00 NO INCLUYE

2.00 NO INCLUYE

3.00 S/. 350.00 S/. 1,050.00 3.00 100.0%

45.00 S/. 49.50 S/. 2,227.50 45.00 100.0%4.75 NO INCLUYE

1.00 S/. 2,600.00 S/. 2,600.00 1.00 100.0%

36.87 S/. 18.00 S/. 663.66 36.87 100.0%71.96 S/. 18.00 S/. 1,295.32 71.96 100.0%14.30 S/. 15.00 S/. 214.50 14.30 100.0%

320.00 S/. 22.00 S/. 7,040.00 320.00 100.0%

DEDUCTIVO 241.00 S/. 58.00 S/. 13,978.00 0.00 0.0%

DEDUCTIVO 22.00 S/. 42.87 S/. 943.14 0.00 0.0%

DEDUCTIVO 15.00 S/. 42.76 S/. 641.40 0.00 0.0%

DEDUCTIVO 24.00 S/. 46.61 S/. 1,118.64 0.00 0.0%DEDUCTIVO 61.00 S/. 39.00 S/. 2,379.00 0.00 0.0%DEDUCTIVO 6.50 S/. 75.00 S/. 487.50 0.00 0.0%

METRADOS EN OBRA

14.40 S/. 15.00 S/. 216.00 0.00 0.0%

153.00 S/. 42.00 S/. 6,426.00 0.00 0.0%DEDUCTIVO 9.50 S/. 25.00 S/. 237.50 0.00 0.0%

DEDUCTIVO 17.91 S/. 44.83 S/. 802.86 0.00 0.0%

DEDUCTIVO 18.74 S/. 61.76 S/. 1,157.63 0.00 0.0%

DEDUCTIVO 68.88 S/. 42.87 S/. 2,953.07 0.00 0.0%

DEDUCTIVO 105.54 S/. 39.00 S/. 4,115.95 0.00 0.0%

DEDUCTIVO 5.00 S/. 115.75 S/. 578.75 0.00 0.0%DEDUCTIVO 5.00 S/. 39.00 S/. 195.00 0.00 0.0%DEDUCTIVO 6.00 S/. 705.00 S/. 4,230.00 0.00 0.0%

29.42 S/. 58.30 S/. 1,714.94 29.41 100.0%65.61 S/. 62.70 S/. 4,113.50 65.60 100.0%70.39 S/. 65.45 S/. 4,607.13 70.39 100.0%33.23 S/. 67.50 S/. 2,243.36 33.23 100.0%111.74 S/. 65.00 S/. 7,262.89 111.73 100.0%1.00 S/. 600.00 S/. 600.00 1.00 100.0%

198.65 S/. 16.00 S/. 3,178.40 198.65 100.0%

DEDUCTIVO 3.00 S/. 58.65 S/. 175.95 0.00 0.0%

DEDUCTIVO 79.10 S/. 72.00 S/. 5,694.95 0.00 0.0%

DEDUCTIVO 12.00 S/. 533.00 S/. 6,396.00 0.00 0.0%

DEDUCTIVO 9.26 S/. 475.00 S/. 4,398.50 0.00 0.0%

1.00 NO INCLUYE

6.00 NO INCLUYE

874.68 S/. 11.00 S/. 9,621.53 180.00 20.6%25.94 S/. 11.00 S/. 285.29 0.00 0.0%249.99 S/. 11.00 S/. 2,749.88 0.00 0.0%

DEDUCTIVO 1.00 S/. 1,864.40 S/. 1,864.40 0.00 0.0%

DEDUCTIVO 1.00 S/. 2,405.10 S/. 2,405.10 0.00 0.0%

DEDUCTIVO 1.00 S/. 5,336.90 S/. 5,336.90 0.00 0.0%

DEDUCTIVO 1.00 S/. 834.30 S/. 834.30 0.00 0.0%

DEDUCTIVO 1.00 S/. 2,321.20 S/. 2,321.20 0.00 0.0%

DEDUCTIVO 1.00 S/. 834.30 S/. 834.30 0.00 0.0%

DEDUCTIVO 1.00 S/. 5,052.55 S/. 5,052.55 0.00 0.0%

DEDUCTIVO 1.00 S/. 834.30 S/. 834.30 0.00 0.0%

DEDUCTIVO 1.00 S/. 2,176.70 S/. 2,176.70 0.00 0.0%

DEDUCTIVO 1.00 S/. 2,330.50 S/. 2,330.50 0.00 0.0%

DEDUCTIVO 1.00 S/. 834.30 S/. 834.30 0.00 0.0%

DEDUCTIVO 1.00 S/. 1,384.30 S/. 1,384.30 0.00 0.0%

DEDUCTIVO 1.00 S/. 1,044.10 S/. 1,044.10 0.00 0.0%

DEDUCTIVO 2.00 S/. 1,044.10 S/. 2,088.20 0.00 0.0%

DEDUCTIVO 2.00 S/. 543.00 S/. 1,086.00 0.00 0.0%1.00 S/. 680.50 S/. 680.50 0.00 0.0%3.00 S/. 521.60 S/. 1,564.80 0.00 0.0%5.00 S/. 80.00 S/. 400.00 0.00 0.0%1.00 S/. 100.70 S/. 100.70 0.00 0.0%

3.00 S/. 1,134.40 S/. 3,403.20 0.00 0.0%

1.00 S/. 1,134.40 S/. 1,134.40 0.00 0.0%

1.00 S/. 1,224.00 S/. 1,224.00 0.00 0.0%1.00 S/. 1,074.70 S/. 1,074.70 0.00 0.0%

1.00 S/. 889.60 S/. 889.60 0.00 0.0%

1.00 S/. 1,671.80 S/. 1,671.80 0.00 0.0%

1.00 S/. 1,253.83 S/. 1,253.83 0.00 0.0%

1.00 S/. 3,525.65 S/. 3,525.65 0.00 0.0%

1.00 S/. 385.10 S/. 385.10 0.00 0.0%

1.00 S/. 1,149.35 S/. 1,149.35 0.00 0.0%

24.00 NO INCLUYE

4.40 S/. 1,438.10 S/. 6,327.64 0.00 0.0%

9.62 NO INCLUYE

DEDUCTIVO 1.00 S/. 907.55 S/. 907.55 0.00 0.0%

DEDUCTIVO 27.00 S/. 182.60 S/. 4,930.20 0.00 0.0%

DEDUCTIVO 52.00 S/. 275.00 S/. 14,300.00 0.00 0.0%

DEDUCTIVO 2.00 S/. 293.70 S/. 587.40 0.00 0.0%

DEDUCTIVO 15.00 S/. 242.18 S/. 3,632.70 0.00 0.0%

DEDUCTIVO 5.00 S/. 107.80 S/. 539.00 0.00 0.0%

DEDUCTIVO 5.00 S/. 84.70 S/. 423.50 0.00 0.0%

4.00 S/. 645.00 S/. 2,580.00 0.00 0.0%

1.00 S/. 395.00 S/. 395.00 0.00 0.0%DEDUCTIVO 4.00 S/. 87.00 S/. 348.00 0.00 0.0%DEDUCTIVO 1.00 S/. 126.00 S/. 126.00 0.00 0.0%

4.00 S/. 95.00 S/. 380.00 0.00 0.0%DEDUCTIVO 2.00 S/. 98.00 S/. 196.00 0.00 0.0%

2.00 S/. 82.80 S/. 165.60 0.00 0.0%5.00 S/. 106.00 S/. 530.00 0.00 0.0%

1.00 NO INCLUYE

4.00 S/. 14.00 S/. 56.00 0.00 0.0%13.00 S/. 71.00 S/. 923.00 0.00 0.0%7.00 S/. 25.00 S/. 175.00 0.00 0.0%

4.00 S/. 295.00 S/. 1,180.00 0.00 0.0%

2.00 S/. 100.00 S/. 200.00 0.00 0.0%

5.00 S/. 118.00 S/. 590.00 0.00 0.0%

1.00 S/. 76.00 S/. 76.00 0.00 0.0%

163.00 S/. 97.64 S/. 15,915.32 161.00 98.8%19.00 S/. 124.10 S/. 2,357.90 18.50 97.4%

182.00 S/. 18.00 S/. 3,276.00 0.00 0.0%12.00 S/. 95.08 S/. 1,140.96 11.00 91.7%

8.00 S/. 105.57 S/. 844.56 8.00 100.0%1.00 S/. 109.42 S/. 109.42 1.00 100.0%6.00 S/. 121.72 S/. 730.32 6.00 100.0%

12.00 S/. 25.17 S/. 302.04 2.00 16.7%8.00 S/. 33.33 S/. 266.64 3.00 37.5%1.00 S/. 41.49 S/. 41.49 0.00 0.0%6.00 S/. 26.09 S/. 156.54 3.00 50.0%

67.00 S/. 101.14 S/. 6,776.38 67.00 100.0%51.00 S/. 103.77 S/. 5,292.27 51.00 100.0%

1.00 S/. 151.30 S/. 151.30 1.00 100.0%2.00 S/. 151.30 S/. 302.60 2.00 100.0%1.00 S/. 151.30 S/. 151.30 1.00 100.0%1.00 S/. 151.30 S/. 151.30 1.00 100.0%1.00 S/. 151.30 S/. 151.30 1.00 100.0%7.00 S/. 203.08 S/. 1,421.56 7.00 100.0%3.00 S/. 203.08 S/. 609.24 3.00 100.0%1.00 S/. 203.08 S/. 203.08 1.00 100.0%

62.00 S/. 31.49 S/. 1,952.38 0.00 0.0%

5.00 S/. 31.49 S/. 157.45 2.00 40.0%

57.00 S/. 31.49 S/. 1,794.93 28.00 49.1%

10.00 S/. 102.67 S/. 1,026.70 0.00 0.0%

80.80 S/. 29.23 S/. 2,361.78 74.40 92.1%50.00 S/. 23.56 S/. 1,178.00 49.00 98.0%

40.40 S/. 56.70 S/. 2,290.68 18.00 44.6%

40.40 S/. 56.70 S/. 2,290.68 15.00 37.1%

12.80 S/. 20.50 S/. 262.40 5.80 45.3%

31.00 S/. 20.50 S/. 635.50 26.00 83.9%

31.00 S/. 20.50 S/. 635.50 21.00 67.7%

1.00 S/. 4,973.36 S/. 4,973.36 1.00 100.0%1.00 S/. 3,133.28 S/. 3,133.28 1.00 100.0%1.00 S/. 3,790.24 S/. 3,790.24 1.00 100.0%

46.00 S/. 40.68 S/. 1,871.06 46.00 100.0%10.00 S/. 18.62 S/. 186.20 10.00 100.0%23.00 S/. 18.62 S/. 428.26 23.00 100.0%

4.00 S/. 5.64 S/. 22.54 0.00 0.0%

52.10 S/. 4.99 S/. 260.15 0.00 0.0%

28.20 S/. 4.99 S/. 140.72 0.00 0.0%

4.00 S/. 100.00 S/. 400.00 0.00 0.0%

10.00 S/. 12.76 S/. 127.60 10.00 100.0%11.00 S/. 19.88 S/. 218.68 11.00 100.0%

6.00 S/. 29.17 S/. 175.02 6.00 100.0%17.00 S/. 38.06 S/. 647.02 17.00 100.0%

100.00 S/. 10.05 S/. 1,005.00 100.00 100.0%

29.50 S/. 23.59 S/. 695.91 29.50 100.0%40.40 S/. 23.59 S/. 953.04 40.40 100.0%

10.00 S/. 12.76 S/. 127.60 10.00 100.0%19.00 S/. 19.88 S/. 377.72 19.00 100.0%15.00 S/. 29.17 S/. 437.55 15.00 100.0%10.00 S/. 38.06 S/. 380.60 10.00 100.0%

38.65 S/. 72.82 S/. 2,814.68 38.65 100.0%3.00 S/. 99.35 S/. 298.05 3.00 100.0%1.00 S/. 100.65 S/. 100.65 1.00 100.0%1.00 S/. 85.18 S/. 85.18 1.00 100.0%

48.05 S/. 22.57 S/. 1,084.49 48.05 100.0%

44.65 S/. 25.50 S/. 1,138.58 44.65 100.0%

57.00 S/. 75.90 S/. 4,326.30 57.00 100.0%37.00 S/. 75.90 S/. 2,808.30 37.00 100.0%

1.00 S/. 75.90 S/. 75.90 1.00 100.0%

6.00 S/. 77.63 S/. 465.78 0.00 0.0%2.00 S/. 77.63 S/. 155.26 0.00 0.0%1.00 S/. 77.63 S/. 77.63 0.00 0.0%2.00 S/. 77.63 S/. 155.26 0.00 0.0%1.00 S/. 77.63 S/. 77.63 0.00 0.0%1.00 S/. 77.63 S/. 77.63 0.00 0.0%

1.00 S/. 3,350.16 NO INCLUYE

1.00 S/. 10,484.76 NO INCLUYE

1.00 S/. 225.00 NO INCLUYE

1.00 S/. 445.00 NO INCLUYE

1.00 S/. 575.48 NO INCLUYE

DEDUCTIVO 87.89 16.85 1,480.95 0.00 0.0%DEDUCTIVO 35.28 22.00 776.16 0.00 0.0%DEDUCTIVO 55.00 16.50 907.50 0.00 0.0%

DEDUCTIVO 14.00 47.40 663.60 0.00 0.0%DEDUCTIVO 7.00 58.00 406.00 0.00 0.0%DEDUCTIVO 13.00 48.00 624.00 0.00 0.0%





DEDUCTIVO 2.00 140.00 280.00 0.00 0.0%

18.00 S/. 57.54 S/. 1,035.76 12.00 66.7%1.00 S/. 72.03 S/. 72.03 0.50 50.0%2.00 S/. 86.91 S/. 173.83 1.00 50.0%2.00 S/. 115.08 S/. 230.17 1.00 50.0%6.00 S/. 183.48 S/. 1,100.90 3.00 50.0%

10.00 S/. 28.21 S/. 282.05 5.00 50.0%1.00 S/. 47.56 S/. 47.56 0.50 50.0%

4.00 S/. 3.66 S/. 14.65 2.00 50.0%4.00 S/. 3.66 S/. 14.65 2.00 50.0%3.00 S/. 5.11 S/. 15.32 1.00 33.3%1.00 S/. 5.07 S/. 5.07 0.50 50.0%1.00 S/. 10.99 S/. 10.99 0.50 50.0%1.00 S/. 8.05 S/. 8.05 0.50 50.0%1.00 S/. 10.99 S/. 10.99 0.50 50.0%52.00 S/. 3.10 S/. 161.04 28.00 53.8%4.00 S/. 18.07 S/. 72.28 2.00 50.0%31.00 S/. 2.13 S/. 66.07 16.00 51.6%11.00 S/. 3.74 S/. 41.15 6.00 54.5%2.00 S/. 5.55 S/. 11.10 1.00 50.0%2.00 S/. 8.45 S/. 16.89 1.00 50.0%3.00 S/. 11.79 S/. 35.36 2.00 66.7%2.00 S/. 24.79 S/. 49.57 1.00 50.0%

1.00 S/. 17.55 S/. 17.55 0.00 0.0%1.00 S/. 24.66 S/. 24.66 0.00 0.0%

25.00 S/. 1.29 S/. 32.19 22.00 88.0%2.00 S/. 1.93 S/. 3.86 1.00 50.0%3.00 S/. 2.25 S/. 6.76 2.00 66.7%3.00 S/. 2.85 S/. 8.56 2.00 66.7%11.00 S/. 3.74 S/. 41.15 2.00 18.2%3.00 S/. 28.49 S/. 85.48 1.00 33.3%2.00 S/. 33.08 S/. 66.16 2.00 100.0%5.00 S/. 26.27 S/. 131.37 3.00 60.0%

17.00 S/. 29.17 S/. 495.90 5.00 29.4%14.00 S/. 32.07 S/. 448.95 5.00 35.7%14.00 S/. 6.04 S/. 84.54 4.00 28.6%

1.00 S/. 381.30 S/. 381.30 0.00 0.0%

1.00 S/. 76.41 S/. 76.41 0.00 0.0%

34.00 S/. 36.22 S/. 1,231.46 18.00 52.9%8.00 S/. 32.19 S/. 257.52 4.00 50.0%8.00 S/. 26.15 S/. 209.21 4.00 50.0%

5.00 S/. 24.14 S/. 120.71 3.00 60.0%104.00 S/. 18.10 S/. 1,882.83 80.00 76.9%31.00 S/. 24.14 S/. 748.42 15.00 48.4%

1.00 S/. 518.26 S/. 518.26 0.50 50.0%

1.00 S/. 444.22 S/. 444.22 0.50 50.0%

1.00 S/. 370.19 S/. 370.19 0.50 50.0%

1.00 S/. 1,422.40 S/. 1,422.40 0.50 50.0%1.00 S/. 362.14 S/. 362.14 0.50 50.0%

1.00 S/. 86.32 S/. 86.32 1.00 100.0%17.00 S/. 86.32 S/. 1,467.39 17.00 100.0%4.00 S/. 86.32 S/. 345.27 4.00 100.0%2.00 S/. 86.32 S/. 172.63 2.00 100.0%1.00 S/. 86.32 S/. 86.32 1.00 100.0%1.00 S/. 86.32 S/. 86.32 1.00 100.0%

1.00 S/. 1,105.86 S/. 1,105.86 0.00 0.0%

2.00 S/. 102.08 S/. 204.16 1.00 50.0%17.00 S/. 65.92 S/. 1,120.69 3.00 17.6%1.00 S/. 51.04 S/. 51.04 0.50 50.0%2.00 S/. 89.32 S/. 178.64 2.00 100.0%4.00 S/. 195.66 S/. 782.63 0.00 0.0%1.00 S/. 638.00 S/. 638.00 0.00 0.0%

1.00 S/. 533.26 S/. 533.26 0.00 0.0%

1.00 S/. 170.14 S/. 170.14 0.00 0.0%20.00 S/. 34.02 S/. 680.46 0.00 0.0%4.00 S/. 38.28 S/. 153.12 0.00 0.0%1.00 S/. 893.20 S/. 893.20 0.00 0.0%1.00 S/. 212.66 S/. 212.66 0.00 0.0%1.00 S/. 255.20 S/. 255.20 0.00 0.0%

S/. 323,217.57

8.00% S/. 25,857.41

5.00% S/. 16,160.88

S/. 365,235.85 41.0%

0.00% S/. 0.00

S/. 365,235.85

S/. 430,978.31

20% S/. 73,047.17

FECHA

FECHA

FECHA

(A) TOTAL



(D) IGV [18% of (C)]

(E) TOTAL (C+D)


(G) RETENCIÓN (0%)


VALORIZACIÓN N° 7PRESUPUESTO ORIGINAL

ORDENES DE CAMBIOPRESUPUESTO ACTUAL

ACUMULADO ANTERIOR PRESENTE PERIODO ACUMULADO ACTUAL

MONTOCANT %

MONTOCANT %

MONTO

S/. S/. S/.

1,440.00 0.10 10.0% 160.00 1.00 100.0% 1,600.001,450.00 0.00 0.0% 0.00 1.00 100.0% 1,450.002,320.00 0.05 3.3% 80.00 1.50 100.0% 2,400.001,160.00 0.05 3.3% 40.00 1.50 100.0% 1,200.00

1,050.00 0.00 0.0% 0.00 3.00 100.0% 1,050.00

2,227.50 0.00 0.0% 0.00 45.00 100.0% 2,227.50

2,600.00 0.00 0.0% 0.00 1.00 100.0% 2,600.00

663.66 0.00 0.0% 0.00 36.87 100.0% 663.661,295.32 0.00 0.0% 0.00 71.96 100.0% 1,295.32

214.50 0.00 0.0% 0.00 14.30 100.0% 214.50

7,040.00 0.00 0.0% 0.00 320.00 100.0% 7,040.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

1,714.60 0.00 0.0% 0.00 29.41 100.0% 1,714.604,113.12 0.00 0.0% 0.00 65.60 100.0% 4,113.124,607.03 0.00 0.0% 0.00 70.39 100.0% 4,607.032,243.02 0.00 0.0% 0.00 33.23 100.0% 2,243.027,262.45 0.00 0.0% 0.00 111.73 100.0% 7,262.45

600.00 0.00 0.0% 0.00 1.00 100.0% 600.003,178.40 0.00 0.0% 0.00 198.65 100.0% 3,178.40

0.00 3.00 100.0% 175.95 3.00 100.0% 175.95

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

1,980.00 300.00 34.3% 3,300.00 480.00 54.9% 5,280.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

15,720.04 2.00 1.2% 195.28 163.00 100.0% 15,915.322,295.85 0.50 2.6% 62.05 19.00 100.0% 2,357.90

0.00 0.00 0.0% 0.00 0.00 0.0% 0.001,045.88 1.00 8.3% 95.08 12.00 100.0% 1,140.96

844.56 0.00 0.0% 0.00 8.00 100.0% 844.56109.42 0.00 0.0% 0.00 1.00 100.0% 109.42730.32 0.00 0.0% 0.00 6.00 100.0% 730.32

50.34 0.00 0.0% 0.00 2.00 16.7% 50.3499.99 0.00 0.0% 0.00 3.00 37.5% 99.99

0.00 0.00 0.0% 0.00 0.00 0.0% 0.0078.27 0.00 0.0% 0.00 3.00 50.0% 78.27

6,776.38 0.00 0.0% 0.00 67.00 100.0% 6,776.385,292.27 0.00 0.0% 0.00 51.00 100.0% 5,292.27

151.30 0.00 0.0% 0.00 1.00 100.0% 151.30302.60 0.00 0.0% 0.00 2.00 100.0% 302.60151.30 0.00 0.0% 0.00 1.00 100.0% 151.30151.30 0.00 0.0% 0.00 1.00 100.0% 151.30151.30 0.00 0.0% 0.00 1.00 100.0% 151.30

1,421.56 0.00 0.0% 0.00 7.00 100.0% 1,421.56609.24 0.00 0.0% 0.00 3.00 100.0% 609.24203.08 0.00 0.0% 0.00 1.00 100.0% 203.08

0.00 25.00 40.3% 787.25 25.00 40.3% 787.25

62.98 0.00 0.0% 0.00 2.00 40.0% 62.98

881.72 0.00 0.0% 0.00 28.00 49.1% 881.72

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

2,174.71 6.40 7.9% 187.07 80.80 100.0% 2,361.781,154.44 1.00 2.0% 23.56 50.00 100.0% 1,178.00

1,020.60 22.40 55.4% 1,270.08 40.40 100.0% 2,290.68

850.50 25.40 62.9% 1,440.18 40.40 100.0% 2,290.68

118.90 7.00 54.7% 143.50 12.80 100.0% 262.40

533.00 5.00 16.1% 102.50 31.00 100.0% 635.50

430.50 10.00 32.3% 205.00 31.00 100.0% 635.50

4,973.36 0.00 0.0% 0.00 1.00 100.0% 4,973.363,133.28 0.00 0.0% 0.00 1.00 100.0% 3,133.283,790.24 0.00 0.0% 0.00 1.00 100.0% 3,790.24

1,871.06 0.00 0.0% 0.00 46.00 100.0% 1,871.06186.20 0.00 0.0% 0.00 10.00 100.0% 186.20428.26 0.00 0.0% 0.00 23.00 100.0% 428.26

0.00 2.00 50.0% 11.27 2.00 50.0% 11.27

0.00 20.00 38.4% 99.87 20.00 38.4% 99.87

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 1.00 25.0% 100.00 1.00 25.0% 100.00

127.60 0.00 0.0% 0.00 10.00 100.0% 127.60218.68 0.00 0.0% 0.00 11.00 100.0% 218.68175.02 0.00 0.0% 0.00 6.00 100.0% 175.02647.02 0.00 0.0% 0.00 17.00 100.0% 647.02

1,005.00 0.00 0.0% 0.00 100.00 100.0% 1,005.00

695.91 0.00 0.0% 0.00 29.50 100.0% 695.91953.04 0.00 0.0% 0.00 40.40 100.0% 953.04

127.60 0.00 0.0% 0.00 10.00 100.0% 127.60377.72 0.00 0.0% 0.00 19.00 100.0% 377.72437.55 0.00 0.0% 0.00 15.00 100.0% 437.55380.60 0.00 0.0% 0.00 10.00 100.0% 380.60

2,814.68 0.00 0.0% 0.00 38.65 100.0% 2,814.68298.05 0.00 0.0% 0.00 3.00 100.0% 298.05100.65 0.00 0.0% 0.00 1.00 100.0% 100.65

85.18 0.00 0.0% 0.00 1.00 100.0% 85.18

1,084.49 0.00 0.0% 0.00 48.05 100.0% 1,084.49

1,138.58 0.00 0.0% 0.00 44.65 100.0% 1,138.58

4,326.30 0.00 0.0% 0.00 57.00 100.0% 4,326.302,808.30 0.00 0.0% 0.00 37.00 100.0% 2,808.30

75.90 0.00 0.0% 0.00 1.00 100.0% 75.90

0.00 3.00 50.0% 232.89 3.00 50.0% 232.890.00 1.00 50.0% 77.63 1.00 50.0% 77.630.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 1.00 50.0% 77.63 1.00 50.0% 77.630.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

690.51 6.00 33.3% 345.25 18.00 100.0% 1,035.7636.01 0.50 50.0% 36.01 1.00 100.0% 72.0386.91 1.00 50.0% 86.91 2.00 100.0% 173.83

115.08 1.00 50.0% 115.08 2.00 100.0% 230.17550.45 3.00 50.0% 550.45 6.00 100.0% 1,100.90

141.03 5.00 50.0% 141.03 10.00 100.0% 282.0523.78 0.50 50.0% 23.78 1.00 100.0% 47.56

7.33 2.00 50.0% 7.33 4.00 100.0% 14.657.33 2.00 50.0% 7.33 4.00 100.0% 14.655.11 2.00 66.7% 10.21 3.00 100.0% 15.322.54 0.50 50.0% 2.54 1.00 100.0% 5.075.49 0.50 50.0% 5.49 1.00 100.0% 10.994.02 0.50 50.0% 4.02 1.00 100.0% 8.055.49 0.50 50.0% 5.49 1.00 100.0% 10.99

86.71 24.00 46.2% 74.33 52.00 100.0% 161.0436.14 2.00 50.0% 36.14 4.00 100.0% 72.2834.10 15.00 48.4% 31.97 31.00 100.0% 66.0722.44 5.00 45.5% 18.70 11.00 100.0% 41.15

5.55 1.00 50.0% 5.55 2.00 100.0% 11.108.45 1.00 50.0% 8.45 2.00 100.0% 16.89

23.58 1.00 33.3% 11.79 3.00 100.0% 35.3624.79 1.00 50.0% 24.79 2.00 100.0% 49.57

0.00 1.00 100.0% 17.55 1.00 100.0% 17.550.00 1.00 100.0% 24.66 1.00 100.0% 24.66

28.33 2.00 8.0% 2.58 24.00 96.0% 30.901.93 1.00 50.0% 1.93 2.00 100.0% 3.864.51 1.00 33.3% 2.25 3.00 100.0% 6.765.71 1.00 33.3% 2.85 3.00 100.0% 8.567.48 4.00 36.4% 14.96 6.00 54.5% 22.44

28.49 0.00 0.0% 0.00 1.00 33.3% 28.4966.16 0.00 0.0% 0.00 2.00 100.0% 66.1678.82 2.00 40.0% 52.55 5.00 100.0% 131.37

145.85 0.00 0.0% 0.00 5.00 29.4% 145.85160.34 0.00 0.0% 0.00 5.00 35.7% 160.34

24.15 0.00 0.0% 0.00 4.00 28.6% 24.15

0.00 1.00 100.0% 381.30 1.00 100.0% 381.30

0.00 1.00 100.0% 76.41 1.00 100.0% 76.41

651.95 16.00 47.1% 579.51 34.00 100.0% 1,231.46128.76 4.00 50.0% 128.76 8.00 100.0% 257.52104.61 4.00 50.0% 104.61 8.00 100.0% 209.21

72.43 2.00 40.0% 48.29 5.00 100.0% 120.711,448.33 24.00 23.1% 434.50 104.00 100.0% 1,882.83

362.14 16.00 51.6% 386.28 31.00 100.0% 748.42

259.13 0.50 50.0% 259.13 1.00 100.0% 518.26

222.11 0.50 50.0% 222.11 1.00 100.0% 444.22

185.09 0.50 50.0% 185.09 1.00 100.0% 370.19

711.20 0.50 50.0% 711.20 1.00 100.0% 1,422.40181.07 0.50 50.0% 181.07 1.00 100.0% 362.14

86.32 0.00 0.0% 0.00 1.00 100.0% 86.321,467.39 0.00 0.0% 0.00 17.00 100.0% 1,467.39

345.27 0.00 0.0% 0.00 4.00 100.0% 345.27172.63 0.00 0.0% 0.00 2.00 100.0% 172.63

86.32 0.00 0.0% 0.00 1.00 100.0% 86.3286.32 0.00 0.0% 0.00 1.00 100.0% 86.32

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

102.08 0.00 0.0% 0.00 1.00 50.0% 102.08197.77 0.00 0.0% 0.00 3.00 17.6% 197.77

25.52 0.00 0.0% 0.00 0.50 50.0% 25.52178.64 0.00 0.0% 0.00 2.00 100.0% 178.64

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 1.00 100.0% 638.00 1.00 100.0% 638.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.00

0.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.000.00 0.00 0.0% 0.00 0.00 0.0% 0.00

S/. 132,381.87 4.60% S/. 14,875.02 45.56% S/. 147,256.89

10,590.55 S/. 1,190.00 S/. 11,780.55

6,619.09 S/. 743.75 S/. 7,362.84

149,591.51 4.6% S/. 16,808.77 S/. 166,400.28

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

149,591.51 S/. 16,808.77 S/. 166,400.28

S/. 176,517.99 S/. 19,834.35 S/. 196,352.34

(29,918.30) (3,361.75) (33,280.06)

149,591.51 + S/. 16,808.77 = S/. 166,400.28

(29,918.30) + -S/. 3,361.75 = -S/. 33,280.06

119,673.21 + S/. 13,447.02 = S/. 133,120.23

21,541.18 + S/. 2,420.46 = S/. 23,961.64

141,214.39 + S/. 15,867.48 = S/. 157,081.87

0.00 + S/. 0.00 = S/. 0.00

0.00 + S/. 0.00 = S/. 0.00

141,214.39 + S/. 15,867.48 = S/. 157,081.87


S/.

S/. 430,978.31

SALDO ACTUAL

CANT %MONTO

S/.

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

241.00 100.0% 13,978.00

22.00 100.0% 943.14

15.00 100.0% 641.40

24.00 100.0% 1,118.6461.00 100.0% 2,379.00

6.50 100.0% 487.50

14.40 100.0% 216.00

153.00 100.0% 6,426.009.50 100.0% 237.50

17.91 100.0% 802.86

18.74 100.0% 1,157.63

68.88 100.0% 2,953.07

105.54 100.0% 4,115.95

5.00 100.0% 578.755.00 100.0% 195.006.00 100.0% 4,230.00

0.01 0.0% 0.340.01 0.0% 0.380.00 0.0% 0.100.00 0.0% 0.330.01 0.0% 0.440.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

79.10 100.0% 5,694.95

12.00 100.0% 6,396.00

9.26 100.0% 4,398.50

394.68 45.1% 4,341.5325.94 100.0% 285.29

249.99 100.0% 2,749.88

1.00 100.0% 1,864.40

1.00 100.0% 2,405.10

1.00 100.0% 5,336.90

1.00 100.0% 834.30

1.00 100.0% 2,321.20

1.00 100.0% 834.30

1.00 100.0% 5,052.55

1.00 100.0% 834.30

1.00 100.0% 2,176.70

1.00 100.0% 2,330.50

1.00 100.0% 834.30

1.00 100.0% 1,384.30

1.00 100.0% 1,044.10

2.00 100.0% 2,088.20

2.00 100.0% 1,086.001.00 100.0% 680.503.00 100.0% 1,564.805.00 100.0% 400.001.00 100.0% 100.70

3.00 100.0% 3,403.20

1.00 100.0% 1,134.40

1.00 100.0% 1,224.001.00 100.0% 1,074.70

1.00 100.0% 889.60

1.00 100.0% 1,671.80

1.00 100.0% 1,253.83

1.00 100.0% 3,525.65

1.00 100.0% 385.10

1.00 100.0% 1,149.35

4.40 100.0% 6,327.64

1.00 100.0% 907.55

27.00 100.0% 4,930.20

52.00 100.0% 14,300.00

2.00 100.0% 587.40

15.00 100.0% 3,632.70

5.00 100.0% 539.00

5.00 100.0% 423.50

4.00 100.0% 2,580.00

1.00 100.0% 395.004.00 100.0% 348.001.00 100.0% 126.004.00 100.0% 380.002.00 100.0% 196.002.00 100.0% 165.605.00 100.0% 530.00

4.00 100.0% 56.0013.00 100.0% 923.00

7.00 100.0% 175.00

4.00 100.0% 1,180.00

2.00 100.0% 200.00

5.00 100.0% 590.00

1.00 100.0% 76.00

0.00 0.0% 0.000.00 0.0% 0.00

182.00 100.0% 3,276.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

10.00 83.3% 251.705.00 62.5% 166.651.00 100.0% 41.493.00 50.0% 78.27

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

37.00 59.7% 1,165.13

3.00 60.0% 94.47

29.00 50.9% 913.21

10.00 100.0% 1,026.70

0.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

2.00 50.0% 11.27

32.10 61.6% 160.28

28.20 100.0% 140.72

3.00 75.0% 300.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

3.00 50.0% 232.891.00 50.0% 77.631.00 100.0% 77.631.00 50.0% 77.631.00 100.0% 77.631.00 100.0% 77.63

87.89 100.0% 1,480.9535.28 100.0% 776.1655.00 100.0% 907.50

14.00 100.0% 663.607.00 100.0% 406.00

13.00 100.0% 624.00

4.00 100.0% 104.002.00 100.0% 106.401.00 100.0% 120.001.00 100.0% 120.005.00 100.0% 210.00

6.40 100.0% 68.1627.00 100.0% 329.4018.60 100.0% 334.80

3.89 100.0% 75.861.00 100.0% 120.00

9.00 100.0% 378.006.00 100.0% 589.20

7.00 100.0% 479.501.00 100.0% 145.60

2.00 100.0% 280.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.00

1.00 4.0% 1.290.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.005.00 45.5% 18.702.00 66.7% 56.990.00 0.0% 0.000.00 0.0% 0.00

12.00 70.6% 350.059.00 64.3% 288.61

10.00 71.4% 60.38

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.00

0.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.000.00 0.0% 0.00

1.00 100.0% 1,105.86

1.00 50.0% 102.0814.00 82.4% 922.92

0.50 50.0% 25.520.00 0.0% 0.004.00 100.0% 782.630.00 0.0% 0.00

1.00 100.0% 533.26

1.00 100.0% 170.1420.00 100.0% 680.46

4.00 100.0% 153.121.00 100.0% 893.201.00 100.0% 212.661.00 100.0% 255.20

54.44% S/. 175,960.68

S/. 14,076.85

S/. 8,798.03

S/. 198,835.57

S/. 0.00

S/. 198,835.57

S/. 234,625.97

(39,767.11)

= S/. 198,835.57

= -S/. 39,767.11

= S/. 159,068.45

= S/. 28,632.32

= S/. 187,700.77

= S/. 0.00

= S/. 0.00

= S/. 187,700.77

valorizacion 07_gyd - oficina pardo y aliaga.xls

Documents