Tanque Elevado

RESUMEN DE VALORIZACION
VALORIZACION CONTRACTUAL
VALORIZACIÓN N° 05 DEL MES DE NOVIEMBRE DEL 2018 DEL SUBCONTRATO DE
OBRA: MEJORAMIENTO DE LOS SERVICIOS DEL DESEMBARCADERO PESQUERO ARTESANAL DE HUACHO,REGION LIMA,
CONTRAT: CONSORCIO MARITIMO DEL NORTE

SUBCONT: JPA
CONCEPTOS
1 MONTO VAL. SUBCONTRATO JPA
- SUB. TOTAL VAL. SUBCONTRATO (1)
2 RETENCION POR FONDO DE GARANTIA (ANTERIOR)

2.1 RETENCION POR FONDO DE GARANTIA (ANTERIOR) 7.5%
- SUB TOTAL RETENCIONES (2)
3 DESCUENTOS
3.1 POR ADELANTOS EN OFICINA CENTRAL
3.2 POR PAGOS DE SEGUROS DE EQUIPO
3.3 POR PAGOS DE SEGUROS DE PERSONAL
3.4 ENTREGA DE EPPS, MATERIALES Y HERRAMIENTAS VARIOS

3.5 SUMINISTRO DE ACERO
3.6 SUMINISTRO DE ALAMBRE
3.7 SUMINISTRO DE CEMENTO
3.8 SUMINISTRO DE LADRILLO
3.9 SUMINISTRO DE AGREGADOS
3.1 TRABAJO CON RODILLO VIBRADOR
3.11 PERSONAL DE TOPOGRAFIA
3.12 ALQUILER DE EXCAVADORA 350
3.13 ACERO HABILITADO
3.14 ALQUILER GRUA LINK BELT 35 TN - JULIO
3.15 ALQUILER GRUA LINK BELT 35 TN - AGOSTO
3.16 ALQUILER GRUA LINK BELT 35 TN ACERO
3.17 ALQUILER GRUA LINK BELT 35 TN MOVIMIENTO DE ACERO
3.18 ALQUILER GRUA LINK BELT 35 TN MOVIMIENTO DE PREFABRICADOS (2)
3.19 ALQUILER GRUA VILLARES 50 TN MOVIMIENTO DE ACERO
3.20 ALQUILER GRUA VILLARES 50 TN PREFABRICADOS (2)
3.21 ALQUILER GRUA VILLARES 50 TN
3.22 ADITIVO CURADOR DE CONCRETO
3.23 ALQUILERES VARIOS - OTROS
3.24 CLAVOS
3.25 TRANSPORTE DE 12 CAJAS DE CLAVOS
3.26 APOYO MAESTRO DE OBRA (AGOSTO 2018)
3.27 APOYO MAESTRO DE OBRA (SETIEMBRE 2018)
3.28 APOYO MAESTRO DE OBRA (OCTUBRE 2018)
3.29 DESCUENTOS LEYES SOCIALES SETIEMBRE + 15% JUL Y AGOSTO
3.30 DESCUENTO LEYES SOCIALES OCTUBRE 2018
3.33 DESCUENTO 2DO PAGO DE LEYES SOCIALES JULIO Y AGOSTO
3.33 DESCUENTO 5TO PAGO DE LEYES SOCIALES JULIO Y AGOSTO
3.31 DESCUENTOS PAGO DE LEYES SOCIALES NOVIEMBRE
3.32 DESCUENTOS PAGO DE SERVICIONS BASICOS (FALTA SETIEMBRE)
3.33 DESCUENTO PAGO DE SERVICIO BASICOS DE VIGILANCI(SET. Y NOV.)
3.34 DESCUENTOS DEL ING. CALIDAD NOVIEMBRE 2018
- SUB TOTAL TOTAL DEDUCCIONES (3)
4 REINTEGRO
4.1 VIGILANCIA EN OBRA (50%)
4.2 ABONO SEGÚN PUNTO 10 DEL ACTA DE ACUERDO 30/10/18.
- SUB TOTAL REINTEGRO (4)
5 SUB TOTAL (5) = ((1)-(2)-(3)+(4))
6 RETENCION POR FONDO DE GARANTIA (EN ADELANTE)

6.1 RETENCION POR FONDO DE GARANTIA (6) = ((5)*0.075) 7.5%
- SUB TOTAL RETENCIONES (6)
7 IGV 18% (7) = (5-6)
8 LIQUIDO A PAGAR AL SUB CONTRATISTA (8) = (5-6+7)
A FAVOR DEL SUB CONTRATISTA
POR CONCEPTO DE I.G.V
NOTA:
1.- A ESTE RESUMEN LE FALTA REALIZAR LOS DESCUENTOS POR ADELANTOS, PAGOS DE SEGUROS Y/U OTRO DETA
2.- NO SE HA CONSIDERADO EL DESCUENTO DE LAS HORAS MAQUINAS USADAS PARA EL MOVIMIENTO-TRASLADO
LIMA
3.- HUBO AUSENCIA DEL ING. DE CALIDAD DESDE EL 25/09/18 HASTA EL 31/10/18, CUYO DESCUENTO SERA EVALU
ON Rev (0)
UAL Tue 12 Feb 2019
DEL SUBCONTRATO DE JPA (PRECIOS UNITARIOS)
DE HUACHO,REGION LIMA, PROVINCIA DE HUAURA, DISTRITO DE HUACHO
VALORIZACION VALORIZACION
VALORIZACION ACUMULADA ACUMULADA
ACTUAL ANTERIOR ACTUAL
207,333.41 1,526,614.26 1,733,947.66
207,333.41 1,526,614.26 1,733,947.66
19,857.43 19,857.43
- 19,857.43 19,857.43
- -
- -
- -
16,412.79 16,412.79
24,032.68 421,257.18 445,289.87
9,865.04 9,865.04
40,070.82 249,410.37 289,481.19
3,150.78 3,150.78
867.50 867.50
7,980.00 7,980.00
1,483.50 9,751.00 11,234.50
5,500.00 5,500.00
8,155.72 8,155.72
7,875.00 7,875.00
8,295.00 8,295.00
6,650.00 6,650.00
3,150.00 3,150.00
- -
3,040.00 3,040.00
- -
760.00 760.00
870.00 870.00
2,963.98 2,963.98
1,205.10 1,205.10
-
3,638.08 3,638.08
3,063.23 3,063.23
2,918.96 2,918.96
51,541.90 51,541.90
35,511.77 35,511.77
8,752.76 8,752.76
-
42,883.10 42,883.10
2,534.34 2,534.34
-
2,027.60 2,027.60
110,497.70 875,120.50 985,618.20
7,194.03 7,194.03
8,474.58 8,474.58
- 15,668.61 15,668.61
96,835.71 647,304.94 744,140.64
7,262.68 35,584.06 42,846.73
7,262.68 35,584.06 42,846.73
16,123.15 110,109.76 126,232.90
105,696.18 721,830.64 827,526.80
89,573.03 611,720.88 701,293.90
16,123.15 110,109.76 126,232.90
SEGUROS Y/U OTRO DETALLE, ENTREGADOS POR LIMA.

MOVIMIENTO-TRASLADO DE PREFABRICADOS, LO QUE SE DEBE TRATAR EN
DESCUENTO SERA EVALUADO EM LIMA.
OBRA: MEJORAMIENTO DE LOS
VALO
Nombre del Proyecto: MEJORAMIENTO DE LOS SERVICIOS DEL DESEMBARCADERO PESQUERO ARTESANAL DE HUACHO, REGION LIMA, PROVINCIA DE HUAURA, DISTRITO DE HUACHO
Paquete de Trabajo N°:

Fecha : Cliente:
Periodo : Contratista
CONTRATO
ITEM DESCRIPCION TOTAL
P.U
U.M CANT S/. S/.
COSTO DIRECTO S/. 3,463,557.63
2.00 ESTRUCTURAS S/. 850,232.81

ESTRUCTURAS
OBRAS PRELIMINARES
LIMPIEZA DE TERRENO m2 2,598.63 1.48 S/. 3,845.98
TRAZO Y REPLANTEO EDIFICACIONES m2 2,792.14 1.21 S/. 3,378.49
DEMOLICIONES Y DESMONTAJE
DEMOLICION DE VIGAS Y LOSAS m3 0.00 107.75 S/. 0.00
DEMOLICION DE COLUMNAS Y MUROS m3 0.00 128.37 S/. 0.00
DEMOLICION DE PISO DE CONCRETO m3 400.00 20.39 S/. 8,156.00
DEMOLICION DE CIMENTACIONES m3 0.00 58.55 S/. 0.00
DESMONTAJE Y DEMOLICION SANITARIO Y ELECTRICO m2 651.88 3.57 S/. 2,327.21
ELIMINACION MATERIAL PROCEDENTE DE DEMOLICION m3 0.00 58.16 S/. 0.00
MOVIMIENTO DE TIERRAS
CORTE MASIVO m3 3,994.07 3.15 S/. 12,581.32
RELLENO MASIVO CON MATERIAL DE PRESTAMO m3 1,500.00 73.02 S/. 109,530.00
EXCAVACION DE ZANJAS PARA CIMENTACION m3 186.65 25.11 S/. 4,686.78
RELLENO COMPACTADO CON MATERIAL PROPIO m3 84.97 7.27 S/. 617.73
NIVELACION Y COMPACTACION m2 3,525.00 28.33 S/. 99,863.25
ELIMINACION DE MATERIAL EXCEDENTE m3 0.00 7.18 S/. 0.00
CIMIENTOS
CONCRETO EN CIMIENTOS CORRIDOS f´c 175 kg/cm2 m3 49.13 271.83 S/. 13,355.82
ENCOFRADO Y DESENCOFRADO EN CIMIENTOS CORRIDOS m2 838.64 38.09 S/. 31,943.80
SOBRECIMIENTOS
CONCRETO EN SOBRECIMIENTOS f´c 175 kg/cm2 m3 21.55 271.83 S/. 5,858.29
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTOS m2 183.98 38.09 S/. 7,007.84
FALSO PISO
CONCRETO FALSO PISO f'c 210 kg/cm2 m3 100.32 294.08 S/. 29,501.52
JUNTA DE DILATACION CON MATERIAL MICROPOROSO e 1" m 1,123.90 14.56 S/. 16,363.98
VEREDAS
CONCRETO EN VEREDAS f'c 175 kg/cm2 m2 600.00 76.53 S/. 45,918.00
ENCOFRADO Y DESENCOFRADO DE VEREDA m2 61.25 38.09 S/. 2,333.01
JUNTA DE DILATACION CON MATERIAL MICROPOROSO e 1" m 350.00 14.56 S/. 5,096.00
CONCRETO ARMADO
LOSAS MACIZAS
CONCRETO LOSA MACIZA f'c= 210 kg/cm2 m3 203.61 298.43 S/. 60,763.33
ENCOFRADO Y DESENCOFRADO LOSA MACIZA m2 146.86 38.09 S/. 5,593.90
ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 11,934.83 3.99 S/. 47,619.97
ZAPATAS
CONCRETO ZAPATAS f'c=210 kg/cm2 m3 10.33 291.39 S/. 3,010.06
ENCOFRADO DE ZAPATA m2 213.00 27.21 S/. 5,795.73
ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 933.86 3.97 S/. 3,707.42
VIGA DE CIMENTACION
CONCRETO VIGA DE CIMENTACION f'c=210 kg/cm2 m3 6.71 301.13 S/. 2,019.11
ENCOFRADO Y DESENCOFRADO EN VIGA DE CIMENTACION m2 392.85 35.17 S/. 13,816.53
SOBRECIMIENTO REFORZADO
CONCRETO SOBRECIMIENTOS f'c=210 kg/cm2 m3 1.35 302.14 S/. 408.64
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO m2 21.62 38.09 S/. 823.64
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
COLUMNAS
CONCRETO COLUMNAS f'c=210 kg/cm2 m3 45.00 357.55 S/. 16,089.75
ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 600.00 28.59 S/. 17,154.00
VIGAS
CONCRETO VIGAS f'c=210 kg/cm2 m3 56.97 325.13 S/. 18,522.36
ENCOFRADO Y DESENCOFRADO DE VIGAS m2 2,033.42 28.59 S/. 58,135.41
ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 0.00 4.09 S/. 0.00
LOSAS ALIGERADAS
CONCRETO EN LOSA ALIGERADA f'c=210 kg/cm2 m3 80.90 343.34 S/. 27,774.88
ENCOFRADO Y DESENCOFRADO DE LOSAS ALIGERADAS m2 400.00 54.31 S/. 21,724.00
LADRILLO PARA TECHO DE h=0.15 cm und 8,245.17 2.78 S/. 22,921.58
LADRILLO PARA TECHO DE h=0.20 cm und 0.00 3.11 S/. 0.00
ESCALERA
CONCRETO ESCALERAS f'c=210 kg/cm2 m3 26.09 336.06 S/. 8,767.81
ENCOFRADO Y DESENCOFRADO DE ESCALERAS m2 38.04 72.89 S/. 2,772.74
ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 0.00 4.25 S/. 0.00
ESTRUCTURA CON PERFIL METALICO 1"x1"x3/16" m 35.00 149.98
VARIOS
LIMPIEZA DURANTE LA EJECUCION DE LA OBRA mes 0.00 556.77 S/. 0.00
TOMA DE MUESTRA P/ENSAYO DE COMPRESION und 0.00 61.76 S/. 0.00
ROTURA DE PROBETA P/ENSAYO DE COMPRESION und 0.00 80.79 S/. 0.00
PARTIDAS ADICIONALES
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
MEJORAMIENTO DE CIMENTACIONES (ADICIONAL 02)
CONCRETO SIMPLE
CONCRETO SUBZAPATAS m3 4.92 258.09 S/. 1,269.81
ESTRUCTURA SANITARIAS MENORES (ADICIONAL 07)
TRAMPA DE GRASAS
CONCRETO SIMPLE
SOLADO H=10cm m2 0.09 23.98 S/. 2.16
SOLADO H=20cm m2 0.60 24.19 S/. 14.51
CONCRETO ARMADO
LOSA DE PISO
CONCRETO f'c=280kg/cm2 LOSA DE PISO e=0.20m m3 0.59 366.59 S/. 216.29
ENCOFRADO Y DESENOFRADO LOSA DE PISO m2 1.65 31.65 S/. 52.22
ACERO DE REFUERZO FY=4200 kg/cm2 kg 35.40 3.77 S/. 133.46
MUROS DE CONCRETO ARMADO
CONCRETO f'c=280kg/cm2 MUROS m3 1.24 326.44 S/. 404.79
ENCOFRADO Y DESENOFRADO DE MUROS m2 16.98 28.64 S/. 486.31
REVOQUES Y ENLUCIDO
TARRAJEO CON ADITIVOS INPERMEABILIZANTES m2 4.96 31.78 S/. 157.63
CAMARA DE REJAS
CONCRETO SIMPLE
SOLADO H=20cm m2 2.64 24.20 S/. 63.89
CONCRETO ARMADO
LOSA DE PISO
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
ENCOFRADO Y DESENOFRADO MUROS m2 15.13 28.64 S/. 433.32
REVOQUES Y ENLUCIDO
CISTERNA DE AGUA FRIA
ENCOFRADO Y DESENOFRADO DE MUROS m2 5.00 28.64 S/. 143.20
JUNTA WATER STOP 8" m 0.00 15.96 S/. 0.00
LOSA MACIZA DE TECHO
CONCRETO f'c=280kg/cm2 LOSA MACIZA m3 4.50 381.50 S/. 1,716.75
CONCRETO f'c=280kg/cm2 LOSA MACIZAS (LOSA DE TECHO) m3 0.39 322.61 S/. 125.82
ENCOFRADO Y DESENOFRADO LOSA MACIZA DE TECHOS m2 27.05 54.74 S/. 1,480.72
ACERO DE REFUERZO FY=4200 kg/cm2 kg 614.84 3.77 S/. 2,317.95
COLUMNAS
CONCRETO f'c=280kg/cm2 COLUMNAS m3 0.24 357.55 S/. 85.81
ENCOFRADO Y DESENOFRADO DE COLUMNAS m2 3.25 28.59 S/. 92.92
VIGAS
CONCRETO f'c=280kg/cm2 EN VIGAS m3 0.16 310.13 S/. 49.62
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
ENCOFRADO Y DESENOFRADO DE VIGAS m2 2.40 28.59 S/. 68.62
REVOQUES Y ENLUCIDOS
TARRAJEO CON ADITIVOS INPERMEABILIZANTES m2 45.36 31.78 S/. 1,441.54
TANQUE DE SOLIDOS
CONCRETO SIMPLE
SOLADO H=0.20m m2 2.25 24.20 S/. 54.45
CONCRETO ARMADO
LOSA DE PISO
ENCOFRADO Y DESENCOFRADO LOSA DE PISO m2 1.50 31.65 S/. 47.48
ENCOFRADO Y DESENCOFRADO DE MUROS m2 17.50 28.64 S/. 501.20
JUNTA WATER STOP 8" m 6.00 15.96 S/. 95.76
TARRAJEO CON INPERMEABILIZANTES m2 8.00 31.78 S/. 254.24
CAMARA DE REJAS
CONCRETO SIMPLE
SOLADO H=20cm m2 1.04 24.20 S/. 25.17
CONCRETO ARMADO
LOSA DE PISO
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
ENCOFRADO Y DESENOFRADO MUROS m2 7.56 28.64 S/. 216.52
REVOQUES Y ENLUCIDO
CASETA DE BOMBAS DE AGUA SALADA
CONCRETO ARMADO
CONCRETO f'c=280kg/cm2 MUROS m3 4.03 326.44 S/. 1,315.55
ENCOFRADO Y DESENCOFRADO DE MUROS m2 51.86 28.64 S/. 1,485.27
ACERO DE REFUERZO FY=4200 kg/cm2 kg 271.25 3.77 S/. 1,022.61
CONCRETO f'c=280kg/cm2 LOSA MACIZA m3 2.10 381.50 S/. 801.15
ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA DE TECHO m2 14.00 54.74 S/. 766.36
REVOQUES Y ENLUCIDO
TARRAJEO CON ADITIVOS INPERMEABILIZANTES m3 51.86 31.78 S/. 1,648.11
DERRAMES CON ADITIVOS IMPERMEABILIZANTES m2 17.50 16.63 S/. 291.03
CIELORASO CON MEZCLA DE CEMENTO ARENA E INPERMEABILIZANTES kg 31.00 48.83 S/. 1,513.73
CARPINTERIA METALICA
PUERTA METALICA m2 2.50 318.84 S/. 797.10
VENTANA METALICA m2 1.50 224.11 S/. 336.17
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
TANQUE ELEVADO
ESTRUCTURA DEL TANQUE ELEVADO
CONCRETO ARMADO
COLUMNAS
CONCRETO f'c=210kg/cm2 COLUMNAS m3 20.39 357.55 S/. 7,290.44
ENCOFRADO Y DESENCOFRADO COLUMNAS m2 171.87 28.59 S/. 4,913.76
ACERO DE REFUERZO fy=4200 kg/cm2 kg 0.00 3.77 S/. 0.00
VIGAS
CONCRETO f'c=210kg/cm2 VIGAS m3 1.41 310.13 S/. 437.28
ENCOFRADO Y DESENCOFRADO DE VIGAS m2 26.38 28.59 S/. 754.20
ACERO DE REFUERZO fy=4200 kg/cm2 kg 2,310.86 3.77 S/. 8,711.94
MUROS DE CONTENCION
CONCRETO f'c=210kg/cm2 MUROS DE CONTENCION m3 0.00 326.44 S/. 0.00
ENCOFRADO Y DESENCOFRADO DE MUROS DE CONTENCION m2 0.00 28.64 S/. 0.00
ACERO DE REFUERZO fy=4200 kg/cm2 kg 0.00 3.77 S/. 0.00
CONCRETO f'c=210kg/cm2 LOSA MACIZA (LOSA DE TECHO) m3 0.00 322.61 S/. 0.00
CONCRETO f'c=280kg/cm2 LOSA MACIZA (LOSA MACIZA DE TECHO) m3 7.33 381.50 S/. 2,796.40
ENCOFRADO Y DESENCOFRADO DE LOSA MACIZA DE TECHO m2 25.26 54.74 S/. 1,382.46
ACERO DE REFUERZO fy=4200 kg/cm2 kg 1,153.08 3.77 S/. 4,347.11
CONCRETO f'c=210kg/cm2 MUROS m3 10.14 S/. 326.44 S/. 3,310.10
ENCOFRADO Y DESENCOFRADO DE MUROS m2 81.13 S/. 28.64 S/. 2,323.56
ACERO DE REFUERZO fy=4200 kg/cm2 kg 1,126.47 S/. 3.77 S/. 4,246.79
ESTRUCTURAS ELECTRICAS MENORES
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALA SUBESTACION, CUARTO TABLEROS, SALA DE GRUPO ELECTROGENO
ESTRUCTURAS
CANALIZACIONES ELECTRICAS
CONCRETO SIMPLE
CONCRETO f'c=210kg/cm2 PARA RELLENOS m3 3.29 S/. 282.50 S/. 929.43
SOLADO H=10cm m2 14.44 S/. 23.97 S/. 346.13
CONCRETO ARMADO
CONCRETO f'c=210kg/cm2 PARA LOSA DE PISO DE CANALETAS m3 1.45 S/. 282.51 S/. 409.64
CONCRETO f'c=210kg/cm2 PARA MURO DE CANALETAS m3 3.56 S/. 264.50 S/. 941.62
CONCRETO f'c=210kg/cm2 LOSA DE GRUPO ELECTROGENO m3 0.88 S/. 282.51 S/. 248.61
ENCOFRADO Y DESENCOFRADO DE LOSA DE GRUPO ELECTROGENO m2 1.98 S/. 260.89 S/. 516.56
ENCOFRADO Y DESENCOFRADO EN LOSA DE PISO m2 5.05 S/. 31.65 S/. 159.83
ENCOFRADO Y DESENCOFRADO MUROS DE CANALETAS m2 71.18 S/. 28.64 S/. 2,038.60
ACERO DE REFUERZO fy=4200 kg/cm2 kg 481.83 S/. 3.77 S/. 1,816.50
ARQUITECTURAS Y ACABADOS
TARRAJEO INTERIOR PULIDO EN CANALETAS m2 36.44 S/. 31.22 S/. 1,137.66
SUMINISTRO E INSTALACION DE TAPAS METALICAS ESTRIADA ANTIDESLIZANTE (e=1/4") m2 0.92 S/. 276.45 S/. 254.33
SUMINISTRO E INSTALACION DE TAPAS METALICAS ESTRIADA ANTIDESLIZANTE (e=3/16") m2 5.80 S/. 268.82 S/. 1,559.16
SUMINISTRO E INSTALACION REJILLA DE VENTILACION DE FE C/MARCO DE ANG. Y PLATINA 1X1/4" m2 0.81 S/. 260.85 S/. 211.29
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
3.00 ARQUITECTURA S/. 823,260.12
ARQUITECTURA Y ACABADOS
ALBAÑILERlA
MURO LADRILLO K.K AMARRE DE SOGA m2 657.98 69.28 S/. 45,584.85
MURO LADRILLO K.K AMARRE DE CABEZA m2 231.77 113.64 S/. 26,338.34
MURO LADRILLO K.K AMARRE DE CANTO m2 0.00 64.36 S/. 0.00
REVOQUES
TARRAJEO MUROS DE INTERIORES, CEMENTO : ARENA, 1:5 m2 957.68 33.03 S/. 31,632.17
TARRAJEO MUROS DE EXTERIORES, CEMENTO : ARENA, 1:6 m2 1,284.24 47.79 S/. 61,373.83
TARRAJEO CON IMPERMEABILIZANTE m2 270.07 31.78 S/. 8,582.82
TARRAJEO RAYADO C/MORTERO 1:5 m2 52.47 23.58 S/. 1,237.28
DERRAMES A=0.15 m.MORTERO 1:5 m2 0.00 17.14 S/. 0.00
CIELO RASO
TARRAJEO DE CIELO RASO m2 1,289.30 47.45 S/. 61,177.29
PISOS
FALSO PISO DE CONCRETO E=2" m2 1,283.77 22.65 S/. 29,077.39
CONTRAPISO DE 2" m2 176.56 24.96 S/. 4,406.91
PISO DE CEMENTO PULIDO C/IMPERMEABILIZANTE m2 1,834.21 22.36 S/. 41,013.00
PISO CERAMICO ANTIDESLIZANTE DE ALTO TRANSITO m2 242.81 55.63 S/. 13,507.52
PISO VINILICO DE ALTO TRANSITO m2 116.80 29.35 S/. 3,428.08
VEREDA m2 468.00 57.58 S/. 26,947.44
ZOCALOS
ZOCALO DE CERAMICA COLOR 45 X 45 cm m2 151.19 75.96 S/. 11,484.39
CONTRAZOCALO CERAMICO H=0.10 m m2 294.60 19.17 S/. 5,647.48
CONTRAZOCALO DE CEMENTO DISEÑO SANITARIO C. h=0.10 m m 514.65 10.95 S/. 5,635.42
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
CONTRAZOCALO DE CEDRO DE E=1", H=0.10 m m 98.20 18.75 S/. 1,841.25
COBERTURAS
CUBIERTA LADRILLO PASTELERO 0.24x0.24 m2 875.59 61.14 S/. 53,533.84
CARPINTERIA DE MADERA
PUERTA APANELADA DE MADERA CON MARCO DE CEDRO 1 1/2" x 6" m2 65.04 237.21 S/. 15,428.14
PUERTA CONTRAPLACADA 45 mm CON TRIPLAY 6 mm INCLUYE MARCO CEDRO 1 1/2"X4" m2 13.20 219.78 S/. 2,901.10
TABIQUE DE MELAMINE PARA BAÑOS Y VESTIDORES E=15 mm m2 68.60 158.06 S/. 10,842.92
CARPINTERIA METAUCA
PUERTA DE ALTO IMPACTO C/BARRA ANTIPANICO m2 15.84 1,004.04 S/. 15,903.99
PUERTA ALTO IMPACTO TIPO VAIVEN m2 30.24 895.72 S/. 27,086.57
PUERTA DE TUBO GALVANIZADO 2" Y MALLA GALVANIZADA N° 08 m2 36.77 138.18 S/. 5,080.88
PUERTA SECCIONABLE PS 2.60 x 3.0 und 8.00 4,655.90 S/. 37,247.20
SUMINISTRO E INSTALACION DE ABRIGO RETRACTIL und 8.00 4,229.02 S/. 33,832.16
BARANDA DE TUBERIA GALVANIZADA 1 1/2" Y PARANTE 1" x 1m m 82.30 131.44 S/. 10,817.51
PUERTA METALICA C/PLANCHA 1/16", MARCO 3"x3"x3mm m2 40.05 346.98 S/. 13,896.55
CARPINTERIA DE ALUMINIO
VENTANA DE ALUMINIO CON VIDRIO TEMPLADO m2 227.37 180.41 S/. 41,019.82
VENTANA DE ALUMINIO CON MALLA MOSQUITERA m2 128.86 109.00 S/. 14,045.74
VENTANA ENROLLABLE DE ALUMINIO m2 29.70 451.11 S/. 13,397.97
CERRAJERIA
CERRADURA DOS GOLPES EN PUERTA CON TIRADOR und 15.00 87.58 S/. 1,313.70
CERRADURA DE PERILLA PARA PUERTAS INTERIORES und 33.00 59.07 S/. 1,949.31
BISAGRA CAPUCHINAS ALUMINIZADA DE 3" X 3" und 235.00 2.74 S/. 643.90
PINTURAS
PINTURA EPOXICA EN MUROS m2 1,880.09 17.03 S/. 32,017.93
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
PINTURA LATEX EN MUROS INTERIORES m2 843.02 11.66 S/. 9,829.61
PINTURA EN PISOS CON EPOXICO m2 868.83 17.18 S/. 14,926.50
PINTURA LATEX EN MUROS EXTERIORES m2 3,183.98 17.52 S/. 55,783.33
PINTURA EN CIELORASO CON EPOXlCO m2 879.29 14.87 S/. 13,075.04
PINTURA LATEX EN CIELO RASO m2 880.80 13.53 S/. 11,917.22
VARIOS
CORTINA DE TRASLAPE DE PVC m2 59.52 56.78 S/. 3,379.55
PROTECCION EN MADERA DE BORDE DE PLATAFORMA m 29.40 148.95 S/. 4,379.13
MANGUERA PARA ACTIVIDADES PESQUERAS und 4.00 23.76 S/. 95.04
5.00 INSTALACIONES SANITARIAS S/. 392,937.31

RED DE AGUA
TRAZO Y REPLANTEO DE RED DE AP m 715.67 3.23 S/. 2,311.61
EXCAVACION DE ZANJA PARA TUBERIA m 664.65 32.39 S/. 21,528.02
REFINE Y NIVELACION DE ZANJA m 707.22 2.55 S/. 1,803.41
CAMA DE APOYO m 707.22 9.95 S/. 7,036.84
RELLENO COMPACTADO EN T.N. m 707.22 11.66 S/. 8,246.19
SALIDAS
SALIDA DE AGUA FRIA TUBERIA PVC C-10 Ø 1/2" pto 27.00 87.60 S/. 2,365.20
VALVULAS
CAJA NICHO PARA VALVULAS INCLUYE TAPA und 25.00 40.36 S/. 1,009.00
VALVULA Y ACCESORIOS P/CISTERNA Y TANQUE ELEVADO und 4.00 341.39 S/. 1,365.56
PRUEBAS HIDRAULICAS Y DESlNFECClON DE TUBERIAS
PRUEBA HIDRAULICA PARA AGUA FRIA m 791.28 5.95 S/. 4,708.12
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
APARATOS SANITARIOS
INODORO NACIONAL COLOR BLANCO und 16.00 284.88 S/. 4,558.08
URINARIO NACIONAL und 7.00 309.60 S/. 2,167.20
LAVATORIO NACIONAL BLANCO und 20.00 184.99 S/. 3,699.80
LAVADERO DE ACERO INOXIDABLE DOS POZAS CON ESCURRIDERO und 5.00 258.98 S/. 1,294.90
DUCHA CROMADA DE CABEZA GIRATORIA Y LLAVE MEZCLADORA und 7.00 138.14 S/. 966.98
GRIFERIA PARA LAVADERO und 20.00 60.12 S/. 1,202.40
PAPELERA LOSA BLANCO und 16.00 24.05 S/. 384.80
TOALLERO DE LOSA BLANCO und 16.00 28.67 S/. 458.72
MANILUVlOS/GRIFOS und 5.00 51.30 S/. 256.50
RED DE DESAGUE
REFINE Y NIVELACION DE ZANJA m 151.55 2.55 S/. 386.45
CAMA DE APOYO m 151.55 9.95 S/. 1,507.92
RELLENO COMPACTADO EN T.N. m 151.55 11.66 S/. 1,767.07
ELIMINACION DE MATERIAL EXCEDENTE m3 16.82 107.28 S/. 1,804.77
REGISTRO
CAJAS DE REGISTRO DE DESAGUE 12" X 24" und 3.00 57.40 S/. 172.20
CAJA DE CONCRETO REBOSE CIST - T.E. 0.40x0.40x0.35 m und 2.00 312.25 S/. 624.50
BUZONES
BUZONES DE CONCRETO H=1.50 m und 4.00 2,240.29 S/. 8,961.16
TUBERIAS
SUMINISTRO Y COLOCACION DE TUBERIA PVC SAL 2" und 144.19 6.70 S/. 966.07
SALIDAS
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALIDA DESAGUE DE PVC SAL 2" pto 25.00 15.81 S/. 395.25
SALIDA DESAGUE DE PVC SAL 4" pto 2.00 59.17 S/. 118.34
SALIDA VENTILACION DE PVC-SAL 2" pto 11.00 51.21 S/. 563.31
SALIDA PARA BAJADA DE LLUVIAS PVC-SAL 3" pto 15.00 54.29 S/. 814.35
VARIOS
ACCESORIOS PARA DESAGUE und 1.00 96.82 S/. 96.82
CAJAS DE REGISTRO
REGISlRO DE BRONCE 2" und 7.00 30.92 S/. 216.44
REGISlRO DE BRONCE 4" und 28.00 37.11 S/. 1,039.08
SUMIDERO
SUMIDERO PVC DE 2" und 34.00 79.41 S/. 2,699.94
PRUEBAS HIDRAULICAS Y DESINFECCION DE TUBERIAS
DOBLE PRUEBA HIDRAULICA DE DESAGUE m 458.33 27.64 S/. 12,668.24
RED DE AGUA SALADA
CAPTACION
ACCESORIOS PARA EQUIPO DE SUCCION und 1.00 2,915.12 S/. 2,915.12
LINEA DE IMPULSION
CAMA DE APOYO m 42.74 9.95 S/. 425.26
RELLENO COMPACTADO EN T.N. m 42.74 11.66 S/. 498.35
SUM/INST T/PRUEBA HIDRA/TUB PVC D=2 1/2" C-10 m 380.00 19.63 S/. 7,459.40
RED DE AGUA SALADA
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
CAMA DE APOYO m 220.00 9.95 S/. 2,189.00
VARIOS
CAJA NICHO PARA VALVULAS INCLUYE TAPA und 5.00 40.36 S/. 201.80
RED DE CANALETAS
CANALETAS
ENCOFRADO DE CANALETAS m2 225.00 90.85 S/. 20,441.25
TUBERIAS
SUMINISTRO Y COLOCACION DE TUBERIA PVC SAL 4" m 50.00 18.82 S/. 941.00
SUMINISTRO Y COLOCACION DE TUBERIA PVC SAL 6" m 22.00 20.97 S/. 461.34
VARIOS
TRAMPA DE SOLIDOS und 2.00 1,664.02 S/. 3,328.04
INSTALACIONES SANITARIAS (ADICIONAL 05)
RED DE AGUA
VALVULAS
VALVULA ESFERICA DE BRONCE DE UR DE 1/2" und 14.00 51.76 S/. 724.64
VALVULA ESFERICA DE BRONCE DE UR DE 1" und 7.00 116.11 S/. 812.77
TUBERIAS
SUM./INST. TUB. Ø 1/2" PVC UR C-10 m 219.16 13.82 S/. 3,028.79
SUM./INST. TUB. Ø 3/4" PVC UR C-10 m 65.36 13.57 S/. 886.94
SUM./INST. TUB. Ø 1" PVC UR C-10 m 84.42 18.04 S/. 1,522.94
SUM./INST. TUB. Ø 1 1/4" PVC UR C-10 m 3.00 20.63 S/. 61.89
SUM./INST. TUB. Ø 1 1/2" PVC UR C-10 m 102.82 18.38 S/. 1,889.83
SUM./INST. TUB. Ø 2" PVC UR C-10 m 49.00 29.44 S/. 1,442.56
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SUM./INST. TUB. Ø 2 1/2" PVC SP C-10 m 8.75 27.48 S/. 240.45
SUM./INST. TUB. Ø 1 1/4" PEAD UV SDR 17 PN 10 m 21.85 33.40 S/. 729.79
SUM./INST. TUB Ø 2" PEAD UV SDR 17 PN 10 m 27.22 32.31 S/. 879.48
EQUIPAMIENTO
SUM.//INST./02 ELECTROBOMBAS P/A.P. DE CISTERNA A T.E. glb 1.00 16,310.20 S/. 16,310.20
ACCESORIOS PARA INSTALACION DE ELECTROBOMBAS PARA A.P. (SUCCION Y DESCARGA) glb 1.00 1,657.17 S/. 1,657.17
SUM.//INST./SISTEMA DE DESINFECCION A.P. INC. ACCESORIOS (BOMBA, TANQUE Y AGITADOR) glb 1.00 4,403.46 S/. 4,403.46
VARIOS
CONEXION DE AGUA POTABLE est 1.00 1,114.57 S/. 1,114.57
RED DE DESAGUE
REGISTROS
CAJA DE REGISTRO DE DESAGUE DE 18"X24" und 3.00 236.45 S/. 709.35
CAJA DE REGISTRO DE DESAGUE DE 24"X24" und 1.00 309.71 S/. 309.71
TUBERIAS
SUMINISTRO Y COLOCACION DE TUBERIA PVC-SAP Ø 2" m 87.78 19.95 S/. 1,751.21
SUMINISTRO Y COLOCACION DE TUBERIA PVC-SAP Ø 3" m 7.52 26.60 S/. 200.03
SUM./INST. TUB Ø 4" PEAD UV SDR 17 PN 10 (REBOSE AP Y AS) m 58.50 57.60 S/. 3,369.60
SALIDA DE DESAGUE Y VENTILACION
SALIDA DE DESAGUE PVC SAP 3" pto 2.00 80.00 S/. 160.00
SALIDA DE LLUVIA TIPO GARGOLA DE CONCRETO pto 0.00 68.01 S/. 0.00
CAJA DE REGISTRO
REGISTRO DE BRONCE 3" und 1.00 40.73 S/. 40.73
CANALETAS PARA LLUVIA
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
CANALETAS DE CONCRETO PARA RECOLECCION DE AGUA DE LLUVIA EN TECHOS m 160.45 41.42 S/. 6,645.84
RED DE AGUA SALADA
EQUIPAMIENTO
SUM./INST./02 ELECTROBOMBAS P/A.S. DE CABEZO DE MUELLE A CISTERNA glb 1.00 16,310.20 S/. 16,310.20
ACCESORIOS PARA INSTALACION DE ELECTROBOMBAS PARA A.S. (SUCCION Y DESCARGA EN MUELLE) glb 1.00 12,150.42 S/. 12,150.42
SUM./INST./02 ELECTROBOMBAS P/A.S. DE CISTERNA A T.E. glb 1.00 17,551.04 S/. 17,551.04
ACCESORIOS PARA INSTALACION DE ELECTROBOMBAS (SUCCION Y DESCARGA EN CISTERNA A.S.) glb 1.00 1,569.92 S/. 1,569.92
SISTEMA DE FILTRADO Y DESINFECCION
SUM./INST./EQUIPO DE FILTRADO (FILTRO GRUESO Y FINO) und 1.00 20,407.10 S/. 20,407.10
SUM./INST./SISTEMA DE DESINFECCION (BOMBA, TANQUE Y AGITADOR) und 1.00 4,403.46 S/. 4,403.46
SUM./INST./PRE FILTRO DE MALLA DE ACERO INOXIDABLE und 1.00 718.48 S/. 718.48
LINEA DE IMPULSION
SUM./INST./PRUEBA HIDRA/TUB. PEAD Ø 2 1/2" UV NTP SDR 17 PN 10 (ADOSADA AL MUELLE) m 284.34 44.89 S/. 12,764.02
RED DE AGUA SALADA
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 1/2" UR C-10 m 1.05 19.96 S/. 20.96
SUM./INST./PRUEBA| HIDRA/TUB. PVC Ø 3/4" UR C-10 m 36.17 19.71 S/. 712.91
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 2" UR C-10 m 8.25 35.57 S/. 293.45
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 2 1/2" SP C-10 m 0.00 33.61 S/. 0.00
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 1" UR C-10 COLGADA m 13.20 26.47 S/. 349.40
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 1 1/4" UR C-10 COLGADA m 3.60 28.20 S/. 101.52
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 1 1/2" UR C-10 COLGADA m 37.50 31.94 S/. 1,197.75
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 2" UR C-10 COLGADA m 30.63 38.62 S/. 1,182.93
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 3/4" UR C-10 ADOSADAA MESA DE TRABAJO m 25.20 23.30 S/. 587.16
SUM./INST./PRUEBA HIDRA/TUB. PEAD Ø 2 1/2" UV NTP SDR 17 PN 10 (HACIA RED DE DISTRIBUCION) m 24.75 50.34 S/. 1,245.92
SALIDA DE AGUA SALADA
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALIDA DE AGUA SALADA CON TUBERIA PVC UR Ø 3/4" (INC. MANGUERAS, PISTOLAS Y VALVULAS) pto 42.00 241.97 S/. 10,162.74
SALIDA DE AGUA SALADA CON TUBERIA DE PVC UR 1 1/2" (INC. VALVULA Y ACCESORIOS) pto 7.00 138.47 S/. 969.29
GRIFO DE RIEGO DE 1/2" (INCLUYE VALVULA Y ACCESORIOS) und 3.00 70.05 S/. 210.15
VALVULAS
VALVULA ESFERICA DE BRONCE DE UR DE 2" und 1.00 259.18 S/. 259.18
VALVULA ESFERICA DE BRONCE DE UR DE 2 1/2" und 1.00 375.59 S/. 375.59
RED DE CANALETAS
CANALETAS
SUMINISTRO Y COLOCACION DE REJILLA DE FIBRA DE VIDRIO EN CANALETA m 285.06 183.39 S/. 52,277.15
CAJAS DE REGISTRO DE DESAGUE 12" x 24" und 7.00 191.95 S/. 1,343.65
TUBERIAS
SUM./INST./PRUEBA HIDRA/TUB. PVC Ø 3" SP C-10 (LINEA DE IMPULSION) m 20.47 39.43 S/. 807.13
SALIDAS
SALIDA DE DESAGUE INDUSTRIAL PVC SAL 2" (MANILUVIOS Y EMPALMES DE CANALETAS) pto 11.00 59.77 S/. 657.47
SALIDA DE DESAGUE INDUSTRIAL PVC SAL 4" (MANILUVIOS Y EMPALMES DE CANALETAS) pto 5.00 69.02 S/. 345.10
EQUIPAMIENTO
SUM./INST./02 ELECTROBOMBAS SUMERGIBLES P/D.I. EN PATIO DE MANIOBRAS INC. ACC. glb 1.00 24,767.55 S/. 24,767.55
4.00 INSTALACIONES ELECTRICAS S/. 742,288.61

BAJA TENSION
OBRAS PRELIMINARES
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
TRAZO Y REPLANTEO glb 1.50 734.41 S/. 1,101.62
TRANSPORTE DE EQUIPO Y HERRAMIENTAS glb 1.50 19,283.77 S/. 28,925.66
ELIMINACION DE MATERIAL EXCEDENTE m3 110.00 10.78 S/. 1,185.80
SALIDAS DE ILUMlNACION
SALIDA PARA CENTRO DE LUZ pto 16.00 46.22 S/. 739.52
SALIDA PARA BRAQUETE pto 0.00 46.22 S/. 0.00
SALIDAS DE INTERRUPTOR
SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE pto 19.00 28.25 S/. 536.75
SALIDA PARA INTERRUPTOR UNIPOLAR DOBLE pto 0.00 30.83 S/. 0.00
SALIDA PARA INTERRUPTOR UNIPOLAR TRIPLE pto 3.00 32.13 S/. 96.39
SALIDA PARA INTERRUPTOR UNIPOLAR DE CONMUTACION SIMPLE pto 2.00 32.56 S/. 65.12
SALIDA PARA INTERRUPTOR UNIPOLAR DE CONMUTACION DOBLE pto 5.00 32.56 S/. 162.80
SALIDAS DE TOMACORRIENTES
SALIDA DE TOMACORRIENTE BIPOLAR DOBLE CON LINEA DE TIERRA H=0.40 SNPT pto 62.00 32.56 S/. 2,018.72
SALIDA DE TOMACORRIENTE BIPOLAR DOBLE CON LINEA DE TIERRA H= 2.20 SNPT pto 13.00 47.36 S/. 615.68
SALIDA DE TOMACORRIENTE BIPOLAR DOBLE CON LINEA DE TIERRA A PRUEBA DE AGUA H=0.40 SNPT pto 1.00 65.53 S/. 65.53
SALIDAS DE FUERZA
SALIDA SENSOR DE NIVEL DE AGUA pto 2.00 103.93 S/. 207.86
SALIDA DE FUERZA TRIFASICA pto 14.00 68.65 S/. 961.10
SALIDA DE FUERZA MONOFASICA pto 0.00 61.75 S/. 0.00
SALIDAS DE DATA Y TELEFONIA
SALIDA PARA TELEFONO pto 7.00 23.76 S/. 166.32
SALIDA PARA RED DE COMPUTO pto 7.00 58.76 S/. 411.32
SALIDAS SISTEMA CONTRAINCENDIO
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALIDA CENTRAL DE ALARMA CONTRA INCENDIO pto 1.00 739.95 S/. 739.95
SALIDA PARA SENSOR DE HUMO pto 0.00 80.37 S/. 0.00
TUBERIAS DE PVC ELECTRICO
TUBERIA PVC-SAP ELECTRICA DE 20 mm m 937.38 10.79 S/. 10,114.28
TUBERIA PVC-SAP ELECTRICA DE 25 mm m 250.03 12.68 S/. 3,170.38
TUBERIA PVC-SAP ELECTRICA DE 50 mm m 13.00 18.85 S/. 245.05
TUBERIA PVC·SAP ELECTRICA DE 65 mm m 20.00 22.09 S/. 441.80
TUBERIA PVC-SAP ELECTRICA DE 100 mm m 20.00 36.12 S/. 722.40
CABLES Y CONDUCTORES
CABLE N2XOH, 4-1X50 mm2, 0.6/1kV m 25.00 158.62 S/. 3,965.50
PRUEBAS ELECTRICAS
PRUEBAS DE AISLAMIENTO Y MEDICION DE RESISTENCIA und 11.00 5,054.73 S/. 55,602.03
PUESTA EN SERVICIO DEL SISTEMA und 2.00 877.02 S/. 1,754.04
CAPACITACION TECNICA EN USO Y MANTENIMIENTO und 2.00 760.42 S/. 1,520.84
SISTEMA DE TIERRA
POZO DE TIERRA und 5.00 972.00 S/. 4,860.00
CONDUCTOR DE Cu DESNUDO 25 mm2 m 100.00 38.03 S/. 3,803.00
CAJAS DE PASE
BUZON DE CONCRETO DE 0.60 X 0.60 X 0.70 m und 18.00 130.55 S/. 2,349.90
ALUMBRADO EXTERIOR
POSTE DE F°G° 8/200/120/240 und 21.00 538.23 S/. 11,302.83
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
LUMINARIA DE VAPOR DE SODIO DE 150 W INCLUYE EQUIPO und 21.00 114.56 S/. 2,405.76
EQUIPOS DE ILUMINACION
ARTEFACTO FLUORESCENTE HERMETICO 2X36W und 36.00 117.85 S/. 4,242.60
ARTEFACTO FLUORESCENTE HERMETICO 2X18 W und 11.00 96.82 S/. 1,065.02
LUMINARIA DE EMERGENCIA COMPACTA C/BATERIA INCORPORADA und 40.00 103.56 S/. 4,142.40
MEDIA TENSION
OBRAS PRELIMINARES
CARTEL DE OBRA und 1.00 458.86 S/. 458.86
REPLANTEO TOPOGRAFICO km 0.30 336.47 S/. 100.94
INSTALACION DE PUESTA A TIERRA
PRUEBAS Y PUESTA EN SERVlCiO DE SUBESTACION ELECTRICA und 1.00 860.91 S/. 860.91
EXPEDIENTE TECNICO ELECTRICO CONFORME A OBRA und 1.00 535.20 S/. 535.20
INSTALACIONES ELECTRICAS MEDIA TENSION (ADICIONAL 03)
RED SUBTERRANEA EN 10-20 kV
APERTURA Y CIERRE DE ZANJA CON EQUIPO PROTEGIDO MT (INCLUYE AGREGADOS) m 15.00 64.64 S/. 969.60
ROTURA Y REPARACION DE CONCRETO (INCLUYE AGREEGADOS) m 3.00 66.31 S/. 198.93
SUMINISTRO E INSTALACION DE CABLE NA2XSY 18/30 kV DE 1x70mm2 m 105.00 37.29 S/. 3,915.45
SUMINISTRO E INSTALACION DE TERMINAL INTERIOR, CABLE NA2XSY 18/30 kV DE 1x70mm2 jgo 1.00 1,544.26 S/. 1,544.26
SUMINISTRO E INSTALACION DE TERMINAL EXTERIOR, CABLE NA2XSY 18/30 kV DE 1x70mm2 jgo 1.00 1,819.73 S/. 1,819.73
CELDAS
SUMINISTRO Y MONTAJE ELECTROMECANICO DE CELDA DE LLEGADA und 1.00 29,733.28 S/. 29,733.28
SUMINISTRO Y MONTAJE ELECTROMECANICO DE CELDA DE TRANSFORMACION und 1.00 11,537.48 S/. 11,537.48
SUMINISTRO Y MONTAJE ELECTROMECANICO DE TRANSFORMADOR SECO DE 315 kVA und 1.00 62,924.09 S/. 62,924.09
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
CONEXION DE CABLE BT DE 300mm2 AL TRANSFORMADOR und 1.00 598.95 S/. 598.95
PUESTA A TIERRA
INSTALACION DE POZO A TIERRA EN SUBESTACION und 2.00 1,831.87 S/. 3,663.74
COSTO DE CONEXION DE PUNTO DE MEDICION A LA INTEMPERIE (PMI)
COSTO DE CONEXION DE PUN TO DE MEDICION A LA INTEMPERIE (PMI) glb 1.00 15,289.90 S/. 15,289.90
EQUIPOS DE PROTECCION Y MANIOBRAS
PERTIGA DE MANIOBRA und 1.00 1,439.05 S/. 1,439.05
BANCO DE MANIOBRA und 1.00 584.61 S/. 584.61
GUANTES DE JEBE C/AISLAMIENTO 26.5 kV par 1.00 989.35 S/. 989.35
CASCO DE SEGURIDAD und 1.00 89.94 S/. 89.94
REVELADOR DE TENSION AUDIBLE- ALUMINIO > 36kV und 1.00 899.41 S/. 899.41
ZAPATOS DIELECTRICOS par 1.00 179.88 S/. 179.88
VARILLA EXTRACTORA DE FUSIBLE und 1.00 1,349.11 S/. 1,349.11
PLACA DE SEÑALIZACION "PELIGRO DE MUERTE" und 1.00 53.96 S/. 53.96
CARTILLA EN IDIOMA CASTELLANO DE PRIMEROS AUXILIOS par 1.00 62.96 S/. 62.96
EXTINGUIDOR und 1.00 239.00 S/. 239.00
INSTALACIONES ELECTRICAS BAJA TENSION (ADICIONAL 04)
BAJA TENSION
EXCAVACION DE ZANJA DE 0.60m x 0.70m PARA INSTALACION DE DUCTOS m3 103.24 14.04 S/. 1,449.49
EXCAVACION DE ZANJA DE 0.40m x 0.40m PARA INSTALACION DE DUCTOS m3 19.76 11.22 S/. 221.71
RELLENO CON MATERIAL PROPIO m3 101.43 28.52 S/. 2,892.78
DUCTOS DE CONCRETO
BANCO DUCTO DE CONCRETO DE 2 VIAS m 37.20 55.04 S/. 2,047.49
BANCO DUCTO DE CONCRETO DE 4 VIAS m 57.81 166.58 S/. 9,629.99
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALIDA PARA TOMACORRIENTES
SALIDA DE TOMACORRIENTE ESTABILIZADO BIPOLAR DOBLE H=0.40 SNPT pto 11.00 103.09 S/. 1,133.99
SALIDA DE TOMACORRIENTE BIPOLAR DOBLE CON LINEA DE TIERRA A PRUEBA DE AGUA H=1.20 SNPT pto 11.00 122.12 S/. 1,343.32
SALIDA DE FUERZA TRIFASICA
SALIDA PARA TERMA ELÉCTRICA pto 2.00 91.46 S/. 182.92
SALIDA PARA LAVANDERIA pto 2.00 131.24 S/. 262.48
SALIDA PARA EXTRACTOR DE COCINA pto 2.00 97.02 S/. 194.04
SALIDA DE FUERZA MONOFASICA PARA SECADORA DE MANOS pto 8.00 97.02 S/. 776.16
SALIDA DE FUERZA MONOFASICA PARA PUERTAS SECCIONALES pto 9.00 124.77 S/. 1,122.93
SALIDAS DE VIGILANCIA Y PERIFONEO
SALIDA PARA CAMARA DE VIDEO VIGILANCIA pto 14.00 101.96 S/. 1,427.44
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALIDA PARA PERIFONEO pto 7.00 103.63 S/. 725.41
SISTEMA CONTRA INCENDIO
SALIDA PARA ESTACION MANUAL pto 2.00 139.95 S/. 279.90
SALIDA PARA SIRENA ESTROBOSCOPICA pto 4.00 138.69 S/. 554.76
SUMINISTRO E INSTALACION DE EXTINTOR QUIMICO HUMEDO (Acetato de potasio CLASE "K") und 2.00 718.97 S/. 1,437.94
SUMINISTRO E INSTALACION DE EXTINTOR QUIMICO SECO (QPS) und 14.00 196.40 S/. 2,749.60
SUMINISTRO E INSTALACION DE EXTINTOR QUIMICO CO2 und 7.00 618.45 S/. 4,329.15
SUMINISTRO E INSTALACION DE SEÑALETICAS und 240.00 18.62 S/. 4,468.80
TUBERIA DE PVC
TUBERIA PVC SAP (ELECTRICA) D=35mm m 318.15 6.41 S/. 2,039.34
CONDUCTOR 2x4mm2 NH-80 + 1x4mm2 NH-80, 450/750V m 993.46 7.33 S/. 7,282.06
CONDUCTOR 1x4mm2 NH-80, 450/750V m 346.50 4.32 S/. 1,496.88
CONDUCTOR 4-1x4mm2 NH-80, 450/750V m 16.02 5.23 S/. 83.78
CONDUCTOR 1x10mm2 NH-80, 450/750V m 1,220.52 29.88 S/. 36,469.14
CONDUCTOR 1x25mm2 NH-80, 450/750V m 10.50 9.35 S/. 98.18
CONDUCTOR 1x50mm2 NH-80, 450/750V m 53.55 15.66 S/. 838.59
CABLE N2XOH, 4-1x150mm2, 0.6/1kV m 95.55 141.13 S/. 13,484.97
CABLE N2XOH, 4-1x70mm2, 0.6/1kV m 10.50 69.14 S/. 725.97
CABLE N2XOH, 4-1x16mm2, 0.6/1kV m 346.31 20.47 S/. 7,088.97
CABLE 2-1x6mm2 N2XOH+ 1x4mm2 NH-80 m 960.06 9.09 S/. 8,726.95
CABLE VULCANIZADO LSOHRF-70, 3-1x4mm2 m 286.00 18.26 S/. 5,222.36
CABLE VULCANIZADO LSOHRF-70, 3x4mm2 m 330.00 18.26 S/. 6,025.80
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
TABLEROS E INTERRUPTORES
TABLERO TGP (AUTOSOPORTADO) und 1.00 13,835.37 S/. 13,835.37
TABLERO TGE (AUTOSOPORTADO) und 1.00 14,675.46 S/. 14,675.46
TABLERO TGN (AUTOSOPORTADO) und 1.00 11,465.60 S/. 11,465.60
TABLERO DE BANCO DE CONDENSADORES TBC (AUTOSOPORTADO) und 1.00 15,618.97 S/. 15,618.97
TABLERO DE PASO TP (EMPOTRADO) und 1.00 2,329.43 S/. 2,329.43
TABLERO DE DISTRIBUCION TD-01 (EMPOTRADO) und 1.00 1,029.57 S/. 1,029.57
TABLERO DE DISTRIBUCION STD-02 (EMPOTRADO) und 1.00 1,409.80 S/. 1,409.80
TABLERO DE PASO TD-ES (EMPOTRADO) und 1.00 1,659.16 S/. 1,659.16
TABLERO DE FUERZA TF-TP (EMPOTRADO) und 1.00 2,278.14 S/. 2,278.14
TABLERO DE DISTRIBUCION TD-ES (EMPOTRADO) und 1.00 1,659.16 S/. 1,659.16
TABLERO DE DISTRIBUCION TD-CS1 (EMPOTRADO) und 1.00 1,843.09 S/. 1,843.09
TABLERO DE DISTRIBUCION TD-CS2 (EMPOTRADO) und 1.00 1,843.09 S/. 1,843.09
TABLERO DE DISTRIBUCION TD-CAS (EMPOTRADO) und 1.00 2,592.05 S/. 2,592.05
TABLERO DE FUERZA TF-CM (EMPOTRADO) und 1.00 2,048.24 S/. 2,048.24
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
TABLERO TI-01 (EMPOTRADO) und 1.00 5,381.89 S/. 5,381.89
TABLERO DE FUERZA TF-PH (EMPOTRADO) und 1.00 9,829.72 S/. 9,829.72
TABLERO PARA ELECTROBOMBAS TB-AS (ADOSADO), POLIESTER, IP66/ NEMA 4X und 1.00 9,499.36 S/. 9,499.36
TABLERO PARA ELECTROBOMBAS TB-AP (ADOSADO), POLIESTER, IP66/ NEMA 4X und 1.00 5,005.08 S/. 5,005.08
TABLERO PARA ELECTROBOMBAS TB-CAS (ADOSADO), POLIESTER, IP66/ NEMA 4X und 1.00 9,499.36 S/. 9,499.36
TABLERO PARA ELECTROBOMBAS STD-CBD (ADOSADO), POLIESTER, IP66/ NEMA 4X und 1.00 5,005.08 S/. 5,005.08
TABLERO PARA ELECTROBOMBAS STD-08 (ADOSADO), POLIESTER, IP66/ NEMA 4X und 1.00 6,569.59 S/. 6,569.59
SISTEMA PUESTA A TIERRA
SISTEMA MALLA DE PUESTA A TIERRA glb 1.00 6,849.83 S/. 6,849.83
CAJAS DE PASE
CAJA DE PASE CUADRADA DE 100 x 100 x 55mm und 54.00 23.58 S/. 1,273.32
CAJA DE PASE CUADRADA DE 300 x 300 x 100mm und 7.00 38.40 S/. 268.80
ALUMBRADO EXTERIOR
POSTE C.A.C. 8/200/120/240 und 9.00 516.03 S/. 4,644.27
SUMINISTRO E INSTALACION DE EMPALME SUBTERRANEO 3M O SIMILAR und 40.00 68.40 S/. 2,736.00
PASTORAL FABRICADO CON TUBO DE ACREO ASTM A 53 (SCH40-B), Ø 1 1/2", e=3.68mm Ø; ARENADO DE TODAS LAS SUP und 9.00 330.83 S/. 2,977.47
PASTORAL FABRICADO CON TUBO DE ACREO ASTM A 53 (SCH40-B), Ø 1 1/2", e=3.68mm Ø; ARENADO DE TODAS LAS SUP und 18.00 191.92 S/. 3,454.56
SUMINISTRO E INSTALACION DE LUZ DE BALIZAJE TIPO LED und 1.00 455.64 S/. 455.64
EQUIPOS DE ILUMINACION
ARTEFACTO REFLECTOR 100W LED IP 65 und 18.00 434.13 S/. 7,814.34
ARTEFACTO FLUORESCENTE HERMETICO DE 2x36 W EN BRAQUETE und 6.00 96.11 S/. 576.66
ARTEFACTO FLUORESCENTE HERMETICO DE 2x18 W EN BRAQUETE und 3.00 83.23 S/. 249.69
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
ARTEFACTO FLUORESCENTE HERMETICO DE 1x18 W und 21.00 74.36 S/. 1,561.56
EQUIPAMIENTO
GRUPO ELECTRÓGENO DE 80 KVA STAND BY, 380-220V+ N, 3Ø, 60 HZ, 1800 RPM ENCAPSULADO (INC. TANQUE DE COMBUund 1.00 80,184.83 S/. 80,184.83
TABLERO DE TRANSFERENCIA AUTOMATICO (TTA. AUTOSOPORTADO) 3Ø, 380/220V + N, 60Hz. (INC. INSTALACION) und 1.00 24,618.67 S/. 24,618.67
SUMINISTRO E INSTALACION DE UPS DE 3kVA MONOFASICO, 220 VAC, 60HZ. und 1.00 8,711.23 S/. 8,711.23
SUMINISTRO E INSTALACION DE UPS DE 1kVA MONOFASICO, 220 VAC, 60HZ. und 1.00 3,809.65 S/. 3,809.65
TRANSFORMADOR DE AISLAMIENTO 3KVA MONOFASICO, 220/220V und 1.00 1,867.04 S/. 1,867.04
TRANSFORMADOR DE AISLAMIENTO 1KVA MONOFASICO, 220/220V und 1.00 1,108.08 S/. 1,108.08
PORTUARIAS S/. 624,061.02

MUELLE ESPIGON
OBRAS PROVISIONALES
MOVILIZACION Y DESMOVILIZAClON DE EQUIPOS Y MAQUINARIAS glb 0.56 38,020.88 S/. 21,364.48
FLETE TERRESTRE DE MATERIALES kg 1,441,029.13 0.05 S/. 72,051.46
TRAZO Y REPLANTEO DE OBRA mes 0.00 2,415.44 S/. 0.00
AGUA PARA LA OBRA mes 0.00 251.89 S/. 0.00
ENERGIA PARA LA OBRA mes 0.00 1,242.48 S/. 0.00
LOSA PARA PREFABRICADOS m2 0.00 100.80 S/. 0.00
LIMPIEZA FINAL DE LA OBRA glb 1.00 2,757.70 S/. 2,757.70
CASETA PARA CONTRATISTA Y SUPERVISION m2 91.51 55.42 S/. 5,071.48
PUENTE DE ACCESO
NUCLEOS
CONCRETO EN NUCLEO f'c 280 kg/cm2 m3 120.79 390.19 S/. 47,131.05
ACERO DE REFUERZO fy 4200 kg/cm2 EN NUCLEO kg 10,663.21 3.79 S/. 40,413.57
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
JUNTAS LONGITUDINALES Y TRANSVERSALES
CONCRETO EN JUNTAS LONGITUDINALES Y TRANSVERSALES f'c 280 kg/cm2 m3 5.53 390.19 S/. 2,157.75
ENCOFRADO Y DESENCOFRADO EN JUNTAS LONGITUDINALES Y TRANSVERSALES m2 10.15 42.93 S/. 435.74
ACERO DE REFUERZO fy 4200 kg/cm2 EN JUNTAS LONGITUDINALES Y TRANSVERSALES kg 244.61 3.79 S/. 927.07
SARDINEL
CONCRETO EN SARDINEL f'c 280 kg/cm2 m3 21.69 390.19 S/. 8,463.22
ENCOFRADO Y DESENCOFRADO EN SARDINEL m2 192.80 38.09 S/. 7,343.75
ACERO DE REFUERZO fy 4200 kg/cm2 EN SARDINEL kg 4,873.45 3.79 S/. 18,470.38
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
LOSAS IN SITU
CONCRETO EN LOSAS IN SITU f'c 280 kg/cm2 m3 202.44 390.19 S/. 78,990.06
ENCOFRADO Y DESENCOFRADO EN LOSAS IN SITU m2 100.24 38.09 S/. 3,818.14
ACERO DE REFUERZO fy 4200 kg/cm2 EN LOSAS IN SITU kg 24,895.59 3.79 S/. 94,354.29
CABEZO
NUCLEOS
CONCRETO EN NUCLEO f'c 280 kg/cm2 m3 31.04 390.19 S/. 12,111.50
ACERO DE REFUERZO fy 4200 kg/cm2 EN NUCLEO kg 3,170.21 3.79 S/. 12,015.10
JUNTAS LONGITUDINALES Y TRANSVERSALES 0.00
CONCRETO EN JUNTAS LONGITUDINALES Y TRANSVERSALES f'c 280 kg/cm2 m3 33.82 390.19 S/. 13,196.23
ENCOFRADO Y DESENCOFRADO EN JUNTAS LONGITUDINALES Y TRANSVERSALES m2 129.00 42.93 S/. 5,537.97
ACERO DE REFUERZO fy 4200 kg/cm2 EN JUNTAS LONGITUDINALES Y TRANSVERSALES kg 2,335.86 3.79 S/. 8,852.91
LOSAS IN SITU
CONCRETO EN LOSAS IN SITU f'c 280 kg/cm2 m3 80.00 390.19 S/. 31,215.20
ENCOFRADO Y DESENCOFRADO EN LOSAS IN SITU m2 23.20 38.09 S/. 883.69
ACERO DE REFUERZO fy 4200 kg/cm2 EN LOSAS IN SITU kg 11,802.92 3.79 S/. 44,733.07
PRESUPUESTO ADICIONAL DE OBRA N° 06
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
OBRAS PORTUARIAS
PUENTES DE ACCESO POR NUEVO DISEÑO
NUCLEOS
ESTRUCTURA DE SOPORTE EN NUCLEO EN PUENTE m2 155.75 202.21 S/. 31,494.21
CONCRETO f'c=350 kg/cm2, ENCOFRADO Y DESENCOFRADO ENTRE PILOTESY VIGAS TRANSVERSALES EN PUENTE und 33.00 813.10 S/. 26,832.30
CABEZO POR NUEVO DISEÑO
NUCLEOS
ESTRUCTURA DE SOPORTE EN NUCLEO DE CABEZO m2 44.85 202.21 S/. 9,069.12
CONCRETO f'c=350 kg/cm2, ENCOFRADO ENTRE PILOTES Y VIGAS TRANSVERSALES EN CABEZO und 872.12 S/. 0.00
PLATAFORMA BAJA
FABRICACION DE LOSAS CON ALVEOLOS
CONCRETO DE LOSAS CON ALVEOLOS f'c=280 kg/cm2 m3 7.89 370.28 S/. 2,923.06
ENCOFRADO Y DESENCOFRADO CARAVISTA EN LOSAS CON ALVEOLOS m2 23.44 42.48 S/. 995.60
ACERO DE REFUERZO fy=4200 kg/mc2 EN LOSAS CON ALVEOLOS kg 2,665.77 3.79 S/. 10,103.27
LOSA MACIZA PRE FABRICADA
CONCRETO EN LOZA MACIZA f'c= 280 kg/cm2 m3 1.67 443.94 S/. 741.38
ENCOFRADO Y DESENCOFRADO EN LOSA MACIZA m2 3.85 47.77 S/. 183.91
ACERO DE REFUERZO FY= 4200 kg/cm2 EN LOSA MACIZA kg 99.27 4.08 S/. 405.02
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
CONCRETO EN JUNTAS LONGITUDINALES Y TRANSVERSALES f'c=280 kg/cm2 EN PLATAFORMA BAJA m3 8.61 386.56 S/. 3,328.28
ENCOFRADO Y DESNCOFRADO EN JUNTAS LONGITUDIALES Y TRASNVERSALES m2 9.07 42.93 S/. 389.38
ACERO DE REFUERZO fy=4200 kg/cm2 JUNTAS LONG Y TRANSV. kg 325.64 3.79 S/. 1,234.18
CONCRETO f'c=350 kg/cm2, ENCOFRADO ENTRE PILOTES Y VIGAS CABEZALES und 5.00 813.10 S/. 4,065.50
ADICIONAL N° 08 S/. 30,777.76

ESTRUCTURAS
DEMOLICIONES
DEMOLICION DE MURO DE ALBAÑILERIA C/MAQUINA m2 5.32 11.67 S/. 62.09
ACARREO INTERNO DE MATERIAL PROCEDENTE DE EXCAVACIONES m3 6.92 4.83 S/. 33.43
ELIMINACION DE MATERIAL PROCEDENTE DE LA DEMOLICION m3 9.00 48.23 S/. 434.07
OBRAS DE CONCRETO SIMPLE
CONCRETO f'c=140 kg/cm2 SOBRECIMIENTOS + 25% P.M. m3 0.10 277.31 S/. 27.73
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO m2 1.64 38.08 S/. 62.45
OBRAS DE CONCRETO ARMADO
VIGAS
CONCRETO f'c=210 kg/cm2 EN VIGAS m3 0.05 310.13 S/. 15.51
ENCOFRADO Y DESENCOFRADO DE VIGAS m2 0.54 28.59 S/. 15.44
ACERO DE REFUERZO fy=4200 Kg/cm2. kg 7.52 3.76 S/. 28.28
CONCRETO f'c=210 kg/cm2 PARA MANILUVIOS, PEDILUVIOS Y LAVABOTAS m3 1.77 266.91 S/. 472.43
ENCOFRADO Y DESENCOFRADO DE MUROS MANILUVIOS, PEDILUVIOS Y LAVABOTAS m2 19.98 28.21 S/. 563.64
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
ACERO DE REFUERZO fy=4200 Kg/cm2. kg 61.05 3.76 S/. 229.55
ARQUITECTURA Y ACABADOS
MUROS Y TABIQUES DE ALBAÑILERIA
MURO DE LADRILLO KING KONG E=0.15m. m2 9.84 69.28 S/. 681.72
TARRAJEO EN INTERIORES m2 19.68 33.03 S/. 650.03
TARRAJEO EN VIGAS m2 0.54 36.88 S/. 19.92
VESTIDURA DE DERRAMES ANCHO = 15cm m 5.30 17.14 S/. 90.84
TARRAJEO PULIDO EN MANILUVIOS Y LAVADO DE BOTAS m2 19.98 34.67 S/. 692.71
PISOS Y PAVIMENTOS
PISO DE CEMENTO PULIDO e=5cm, CONCRETO 1:10 P/ACCIONADOR DE PEDAL m2 2.93 22.36 S/. 65.52
SUM. E INST. DE PUERTAS SIMPLE ALTO IMPACTO 0.90x 2.40 (INC. ACCESORIOS) m2 2.16 1,051.85 S/. 2,272.00
CARPINTERIA DE ALUMINIO
SUM. E INST. DE VENTANA DE ALUMINIO SEMIPESADO CON VIDRIO 6mm TIPO GUILLOTINA m2 1.97 181.67 S/. 357.89
SUM. E INST. DE VENTANA ENRROLLABLE 1.80 x 1.60m (INC. PROTECCION DE FIBRA DE VIDRIO) m2 2.88 473.74 S/. 1,364.37
SUM. E INST. DE CORTINA DE TRASLAPE DE PVC m2 2.88 56.78 S/. 163.53
PINTURA
PINTURA EN MUROS INTERIORES CON EPOXICO m2 48.52 17.03 S/. 826.21
PINTURA EN MUROS EXTERIORES CON EPOXICO m2 19.98 14.90 S/. 297.70
PINTURA EN VIGAS INTERIORES CON EPOXICO m2 0.54 13.44 S/. 7.26
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
PINTURA EN DERRAMES CON EPOXICO m 5.30 3.86 S/. 20.46
APARATOS Y ACCESORIOS SANITARIOS
SISTEMA DE GRIFERIA GALVANIZADO TIPO CUELLO GANZO CON ACCIONADOR A PEDAL (INC. ACCESORIOS) und 11.00 606.74 S/. 6,674.14
ACCESORIOS CEPILLO CON PASO DE AGUA (INC. MANGUERA Y PORTAMANGUERA) und 11.00 73.86 S/. 812.46
COLGADOR DE MANDILES und 6.00 7.09 S/. 42.54
COLGADOR DE MANGUERA LAVABOTAS und 4.00 7.24 S/. 28.96
COLGADOR DE MANGUERA LAVA MANDILES und 7.00 7.24 S/. 50.68
JABONERA SEGUN EE.TT. und 7.00 31.63 S/. 221.41
OTROS
SECADORA DE MANOS und 1.00 389.43 S/. 389.43
PORTA DESINFECTANTE und 1.00 47.61 S/. 47.61
INSTALACIONES SANITARIAS
RED DE AGUA POTABLE
TRAZO Y REPLANTEO m 42.65 3.23 S/. 137.76
CORTE Y REPOSICION DE PISO m 9.21 21.94 S/. 202.07
EXCAVACION DE ZANJA P/TUBERIA m 42.65 32.39 S/. 1,381.43
REFINE Y NIVELACION DE ZANJAS m 42.65 2.55 S/. 108.76
CAMA DE APOYO E=0.10m. m 42.65 9.95 S/. 424.37
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO m 42.65 11.66 S/. 497.30
SALIDAS
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SALIDA DE AGUA FRIA TUBERIA PVC Ø 1/2" C-10 pto 15.00 88.46 S/. 1,326.90
VALVULAS
VALVULA ESFERICA DE BRONCE DE 3/4" und 3.00 67.94 S/. 203.82
TUBERIAS
PRUEBAS HIDRAULICAS Y DESINFECCION DE TUBERIAS
PRUEBA HIDRAULICA PARA TUBERIA DE AGUA FRIA m 42.65 5.95 S/. 253.77
VARIOS
PICADO Y RESANE DE PARED (Ancho=0.10m) m 11.60 14.21 S/. 164.84
RED DE DESAGUE
TRAZO Y REPLANTEO m 33.15 3.23 S/. 107.07
CORTE Y REPOSICION DE PISO m 12.90 21.94 S/. 283.03
EXCAVACION DE ZANJA P/TUBERIA m 33.15 32.39 S/. 1,073.73
REFINE Y NIVELACION DE ZANJAS m 33.15 2.55 S/. 84.53
CAMA DE APOYO E=0.10m. m 33.15 9.95 S/. 329.84
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO m 33.15 11.66 S/. 386.53
CAJA DE REGISTRO
CAJA DE REGISTRO DE 12"X24" und 3.00 57.40 S/. 172.20
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
TUBERIA DE PVC
SALIDAS DE DESAGUE Y VENTILACION
SALIDA PARA DESAGUE PVC SAL 2" pto 6.00 15.81 S/. 94.86
SALIDA PARA DESAGUE PVC SAL 4" pto 2.00 59.17 S/. 118.34
VARIOS
REGISTROS
REGISTRO ROSCADO DE BRONCE 2" und 1.00 30.92 S/. 30.92
REGISTRO ROSCADO DE BRONCE 4" und 1.00 36.97 S/. 36.97
SUMIDEROS
SUMIDERO DE BRONCE ROSCADO 2" und 4.00 79.41 S/. 317.64
SUMIDERO DE BRONCE ROSCADO 4" und 1.00 98.12 S/. 98.12
PRUEBA HIDRAULICA
PRUEBA HIDRAULICA P/DESAGUE m 33.15 9.51 S/. 315.26
RED DE CANALETAS
SUMINISTRO Y COLOCACION DE REJILLA DE FIBRA DE VIDRIO EN CANALETA m 5.00 183.39 S/. 916.95
INSTALACIONES ELECTRICAS
BAJA TENSION
TRABAJOS PRELIMINARES
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
TRAZO Y REPLANTEO PARA IIEE m 100.00 3.23 S/. 323.00
TRANSPORTE DE EQUIPOS Y HERRAMIENTAS est 1.00 1,655.80 S/. 1,655.80
SALIDA DE INTERRUPTOR
INTERRUPTOR UNIPOLAR SIMPLE pto 1.00 28.25 S/. 28.25
INTERRUPTOR UNIPOLAR DOBLE pto 2.00 30.83 S/. 61.66
INTERRUPTOR UNIPOLAR DE CONMUTACION DOBLE pto 1.00 32.56 S/. 32.56
INSTALACION DE INTERRUPTOR UNIPOLAR DOBLE und 1.00 16.02 S/. 16.02
SALIDA DE DATA Y TELEFONIA
SALIDA PARA TELEFONIA pto 1.00 23.76 S/. 23.76
SALIDA PARA RED DE COMPUTO pto 1.00 23.76 S/. 23.76
TUBERIA DE PVC
TUBERIA PVC-SAP (ELECTRICA) D= 20mm m 24.26 10.79 S/. 261.77
CONDUCTOR 2-1x4mm2 NH-80 + 1x4mm2 NH-80, 450/750V m 17.39 5.28 S/. 91.82
TOTAL PRESUPUESTO 3,463,557.63

GASTOS GENERALES 0.00% 0.00
UTILIDAD 5.00% 173,177.88
VALO

Fecha : Cliente:
CONTRATO
P.U
U.M CANT S/. S/.
SUBTOTAL 01 3,636,735.51
IGV 18.00% 654,612.39
TOTAL CON IGV 4,291,347.90
MEJORAMIENTO DE LOS SERVICIOS DEL DESEMBARCADERO PESQUERO ARTESANAL DE HUACHO, REGION LIMA, PROVINCIA DE HUAURA, DISTRITO DE HUACHO
Valorización Mensual
VALORIZACION N°06
HUACHO CONTRATO N°
PRESUPUESTO OFERTADO S/.

NOTAS DE CAMBIO S/.
PRESUPUESTO ACTUAL S/.
ACUMULADO ANTERIOR PRESENTE PERIODO ACUMULADO ACTUAL SALDO A

MONTO MONTO MONTO
CANT % CANT % CANT % CANT
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 0.00 S/. 28,346.71 S/. 28,346.71
669.77 S/. 991.26 26% 669.77 S/. 991.26 26% 1,928.87

669.77 S/. 810.42 24% 669.77 S/. 810.42 24% 2,122.37
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -

0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
35.00 S/. 713.65 9% 35.00 S/. 713.65 9% 365.00
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 651.88
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
61.42 S/. 193.47 2% 61.42 S/. 193.47 2% 3,932.65

214.77 S/. 15,682.26 14% 214.77 S/. 15,682.26 14% 1,285.23
5.54 S/. 139.20 3% 5.54 S/. 139.20 3% 181.11
0.00 S/. 0.00 0% - S/. 0.00 0% 84.97
0.00 S/. 0.00 0% - S/. 0.00 0% 3,525.00
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
8.61 S/. 2,339.53 18% 8.61 S/. 2,339.53 18% 40.53

7.07 S/. 269.30 1% 7.07 S/. 269.30 1% 831.57
1.19 S/. 322.53 6% 1.19 S/. 322.53 6% 20.36

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
16.66 S/. 634.58 9% 16.66 S/. 634.58 9% 167.32
0.00 S/. 0.00 0% - S/. 0.00 0% 100.32

0.00 S/. 0.00 0% - S/. 0.00 0% 1,123.90
0.00 S/. 0.00 0% - S/. 0.00 0% 600.00

0.00 S/. 0.00 0% - S/. 0.00 0% 61.25
0.00 S/. 0.00 0% - S/. 0.00 0% 350.00
0.00 S/. 0.00 0% - S/. 0.00 0% 203.61

0.00 S/. 0.00 0% - S/. 0.00 0% 146.86
0.00 S/. 0.00 0% - S/. 0.00 0% 11,934.83
1.76 S/. 514.01 17% 1.76 S/. 514.01 17% 8.57

0.60 S/. 16.33 0% 0.60 S/. 16.33 0% 212.40
0.00 S/. 0.00 0% - S/. 0.00 0% 933.86
0.84 S/. 252.95 13% 0.84 S/. 252.95 13% 5.87
1.82 S/. 64.01 0% 1.82 S/. 64.01 0% 391.03
116.84 S/. 463.85 5% 116.84 S/. 463.85 5% 2,232.16
0.00 S/. 0.00 0% - S/. 0.00 0% 1.35

0.00 S/. 0.00 0% - S/. 0.00 0% 21.62
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
166.82 S/. 653.95 6% 166.82 S/. 653.95 6% 2,637.01
5.09 S/. 1,820.29 11% 5.09 S/. 1,820.29 11% 39.91

53.76 S/. 1,536.94 9% 53.76 S/. 1,536.94 9% 546.24
76.09 S/. 298.29 4% 76.09 S/. 298.29 4% 1,923.91
1.01 S/. 329.79 2% 1.01 S/. 329.79 2% 55.95

7.73 S/. 220.94 0% 7.73 S/. 220.94 0% 2,025.69
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.23 S/. 79.17 0% 0.23 S/. 79.17 0% 80.67

0.00 S/. 0.00 0% - S/. 0.00 0% 400.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1,087.13
0.00 S/. 0.00 0% - S/. 0.00 0% 8,245.17
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 26.09

0.00 S/. 0.00 0% - S/. 0.00 0% 38.04
0.00 S/. 0.00 0% - S/. 0.00 0% -
0.00
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -

0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% S/. 0.00 0% 4.92
0.00 S/. 0.00 0% S/. 0.00 0% 0.09

0.00 S/. 0.00 0% S/. 0.00 0% 0.60
0.00 S/. 0.00 0% S/. 0.00 0% 0.59

0.00 S/. 0.00 0% S/. 0.00 0% 1.65
0.00 S/. 0.00 0% S/. 0.00 0% 35.40
0.00 S/. 0.00 0% S/. 0.00 0% 1.24

0.00 S/. 0.00 0% S/. 0.00 0% 16.98
0.00 S/. 0.00 0% S/. 0.00 0% 115.71
0.00 S/. 0.00 0% S/. 0.00 0% 4.96
0.00 S/. 0.00 0% S/. 0.00 0% 2.64
0.00 S/. 0.00 0% S/. 0.00 0% 0.36

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% S/. 0.00 0% 1.78
0.00 S/. 0.00 0% S/. 0.00 0% 32.12
0.00 S/. 0.00 0% S/. 0.00 0% 1.19

0.00 S/. 0.00 0% S/. 0.00 0% 15.13
0.00 S/. 0.00 0% S/. 0.00 0% 104.73
0.00 S/. 0.00 0% S/. 0.00 0% 6.91
0.00 S/. 0.00 0% S/. 0.00 0% 2.00

0.00 S/. 0.00 0% S/. 0.00 0% 5.00
0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -
0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% S/. 0.00 0% 4.50

0.00 S/. 0.00 0% S/. 0.00 0% 0.39
0.00 S/. 0.00 0% S/. 0.00 0% 27.05
0.00 S/. 0.00 0% S/. 0.00 0% 614.84
0.00 S/. 0.00 0% S/. 0.00 0% 0.24

0.00 S/. 0.00 0% S/. 0.00 0% 3.25
0.00 S/. 0.00 0% S/. 0.00 0% 44.34
0.00 S/. 0.00 0% S/. 0.00 0% 0.16

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% S/. 0.00 0% 2.40
0.00 S/. 0.00 0% S/. 0.00 0% 60.79
0.00 S/. 0.00 0% S/. 0.00 0% 45.36
0.00 S/. 0.00 0% S/. 0.00 0% 2.25
0.00 S/. 0.00 0% S/. 0.00 0% 0.56

0.00 S/. 0.00 0% S/. 0.00 0% 1.50
0.00 S/. 0.00 0% S/. 0.00 0% 40.78
0.00 S/. 0.00 0% S/. 0.00 0% 2.20

0.00 S/. 0.00 0% S/. 0.00 0% 17.50
0.00 S/. 0.00 0% S/. 0.00 0% 84.04
0.00 S/. 0.00 0% S/. 0.00 0% 6.00
0.00 S/. 0.00 0% S/. 0.00 0% 8.00
0.00 S/. 0.00 0% S/. 0.00 0% 1.04
0.00 S/. 0.00 0% S/. 0.00 0% 0.16

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% S/. 0.00 0% 0.63
0.00 S/. 0.00 0% S/. 0.00 0% 11.02
0.00 S/. 0.00 0% S/. 0.00 0% 0.57

0.00 S/. 0.00 0% S/. 0.00 0% 7.56
0.00 S/. 0.00 0% S/. 0.00 0% 23.22
0.00 S/. 0.00 0% S/. 0.00 0% 3.65
0.00 S/. 0.00 0% S/. 0.00 0% 4.03

0.00 S/. 0.00 0% S/. 0.00 0% 51.86
0.00 S/. 0.00 0% S/. 0.00 0% 271.25
0.00 S/. 0.00 0% S/. 0.00 0% 2.10

0.00 S/. 0.00 0% S/. 0.00 0% 14.00
0.00 S/. 0.00 0% S/. 0.00 0% 100.79
0.00 S/. 0.00 0% S/. 0.00 0% 51.86

0.00 S/. 0.00 0% S/. 0.00 0% 17.50
0.00 S/. 0.00 0% S/. 0.00 0% 31.00
0.00 S/. 0.00 0% S/. 0.00 0% 2.50

0.00 S/. 0.00 0% S/. 0.00 0% 1.50
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% S/. 0.00 0% 20.39

0.00 S/. 0.00 0% S/. 0.00 0% 171.87
0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% S/. 0.00 0% 1.41

0.00 S/. 0.00 0% S/. 0.00 0% 26.38
0.00 S/. 0.00 0% S/. 0.00 0% 2,310.86
0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -

0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -
0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -
0.00 S/. 0.00 #DIV/0! S/. 0.00 #DIV/0! -

0.00 S/. 0.00 0% S/. 0.00 0% 7.33
0.00 S/. 0.00 0% S/. 0.00 0% 25.26
0.00 S/. 0.00 0% S/. 0.00 0% 1,153.08
0.00 S/. 0.00 0% S/. 0.00 0% 10.14

0.00 S/. 0.00 0% S/. 0.00 0% 81.13
0.00 S/. 0.00 0% S/. 0.00 0% 1,126.47
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% S/. 0.00 0% 3.29

0.00 S/. 0.00 0% S/. 0.00 0% 14.44
0.00 S/. 0.00 0% S/. 0.00 0% 1.45

0.00 S/. 0.00 0% S/. 0.00 0% 3.56
0.00 S/. 0.00 0% S/. 0.00 0% 0.88
0.00 S/. 0.00 0% S/. 0.00 0% 1.98
0.00 S/. 0.00 0% S/. 0.00 0% 5.05
0.00 S/. 0.00 0% S/. 0.00 0% 71.18
0.00 S/. 0.00 0% S/. 0.00 0% 481.83
0.00 S/. 0.00 0% S/. 0.00 0% 36.44
0.00 S/. 0.00 0% S/. 0.00 0% 0.92

0.00 S/. 0.00 0% S/. 0.00 0% 5.80
0.00 S/. 0.00 0% S/. 0.00 0% 0.81
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 24,406.61 S/. 24,406.61
96.25 S/. 6,668.03 15% 96.25 S/. 6,668.03 15% 561.73

0.00 S/. 0.00 0% - S/. 0.00 0% 231.77
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
13.60 S/. 449.21 1% 13.60 S/. 449.21 1% 944.08

75.03 S/. 3,585.68 6% 75.03 S/. 3,585.68 6% 1,209.21
0.00 S/. 0.00 0% - S/. 0.00 0% 270.07
0.00 S/. 0.00 0% - S/. 0.00 0% 52.47
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
288.80 S/. 13,703.69 22% 288.80 S/. 13,703.69 22% 1,000.50
0.00 S/. 0.00 0% - S/. 0.00 0% 1,283.77

0.00 S/. 0.00 0% - S/. 0.00 0% 176.56
0.00 S/. 0.00 0% - S/. 0.00 0% 1,834.21
0.00 S/. 0.00 0% - S/. 0.00 0% 242.81
0.00 S/. 0.00 0% - S/. 0.00 0% 116.80
0.00 S/. 0.00 0% - S/. 0.00 0% 468.00
0.00 S/. 0.00 0% - S/. 0.00 0% 151.19

0.00 S/. 0.00 0% - S/. 0.00 0% 294.60
0.00 S/. 0.00 0% - S/. 0.00 0% 514.65
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 98.20
0.00 S/. 0.00 0% - S/. 0.00 0% 875.59
0.00 S/. 0.00 0% - S/. 0.00 0% 65.04

0.00 S/. 0.00 0% - S/. 0.00 0% 13.20
0.00 S/. 0.00 0% - S/. 0.00 0% 68.60
0.00 S/. 0.00 0% - S/. 0.00 0% 15.84

0.00 S/. 0.00 0% - S/. 0.00 0% 30.24
0.00 S/. 0.00 0% - S/. 0.00 0% 36.77
0.00 S/. 0.00 0% - S/. 0.00 0% 8.00
0.00 S/. 0.00 0% - S/. 0.00 0% 8.00
0.00 S/. 0.00 0% - S/. 0.00 0% 82.30
0.00 S/. 0.00 0% - S/. 0.00 0% 40.05
0.00 S/. 0.00 0% - S/. 0.00 0% 227.37

0.00 S/. 0.00 0% - S/. 0.00 0% 128.86
0.00 S/. 0.00 0% - S/. 0.00 0% 29.70
0.00 S/. 0.00 0% - S/. 0.00 0% 15.00

0.00 S/. 0.00 0% - S/. 0.00 0% 33.00
0.00 S/. 0.00 0% - S/. 0.00 0% 235.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1,880.09

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 843.02
0.00 S/. 0.00 0% - S/. 0.00 0% 868.83
0.00 S/. 0.00 0% - S/. 0.00 0% 3,183.98
0.00 S/. 0.00 0% - S/. 0.00 0% 879.29
0.00 S/. 0.00 0% - S/. 0.00 0% 880.80
0.00 S/. 0.00 0% - S/. 0.00 0% 59.52

0.00 S/. 0.00 0% - S/. 0.00 0% 29.40
0.00 S/. 0.00 - S/. 0.00 0% 4.00
S/. 1,262.97 S/. 1,262.97
0.00 S/. 0.00 0% - S/. 0.00 0% 715.67

0.00 S/. 0.00 0% - S/. 0.00 0% 664.65
0.00 S/. 0.00 0% - S/. 0.00 0% 707.22
0.00 S/. 0.00 0% - S/. 0.00 0% 707.22
0.00 S/. 0.00 0% - S/. 0.00 0% 707.22
0.00 S/. 0.00 0% - S/. 0.00 0% 27.00
0.00 S/. 0.00 0% - S/. 0.00 0% 25.00

0.00 S/. 0.00 0% - S/. 0.00 0% 4.00
0.00 S/. 0.00 0% - S/. 0.00 0% 791.28

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 16.00

0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 20.00
0.00 S/. 0.00 0% - S/. 0.00 0% 5.00
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 20.00
0.00 S/. 0.00 0% - S/. 0.00 0% 16.00
0.00 S/. 0.00 0% - S/. 0.00 0% 16.00
0.00 S/. 0.00 0% - S/. 0.00 0% 5.00
15.22 S/. 492.98 10% 15.22 S/. 492.98 10% 136.33

15.22 S/. 38.81 10% 15.22 S/. 38.81 10% 136.33
15.22 S/. 151.44 10% 15.22 S/. 151.44 10% 136.33
15.22 S/. 177.47 10% 15.22 S/. 177.47 10% 136.33
0.00 S/. 0.00 0% - S/. 0.00 0% 16.82
0.00 S/. 0.00 0% - S/. 0.00 0% 3.00

0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 4.00
0.00 S/. 0.00 0% - S/. 0.00 0% 144.19

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 25.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 11.00
0.00 S/. 0.00 0% - S/. 0.00 0% 15.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00

0.00 S/. 0.00 0% - S/. 0.00 0% 28.00
0.00 S/. 0.00 0% - S/. 0.00 0% 34.00
0.00 S/. 0.00 0% - S/. 0.00 0% 458.33
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 42.74

0.00 S/. 0.00 0% - S/. 0.00 0% 42.74
0.00 S/. 0.00 0% - S/. 0.00 0% 42.74
0.00 S/. 0.00 0% - S/. 0.00 0% 42.74
0.00 S/. 0.00 0% - S/. 0.00 0% 380.00
0.00 S/. 0.00 0% - S/. 0.00 0% 220.00

0.00 S/. 0.00 0% - S/. 0.00 0% 220.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 220.00
0.00 S/. 0.00 0% - S/. 0.00 0% 5.00
0.00 S/. 0.00 0% - S/. 0.00 0% 225.00
0.00 S/. 0.00 0% - S/. 0.00 0% 50.00

0.00 S/. 0.00 0% - S/. 0.00 0% 22.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 14.00

0.00 S/. 0.00 0% - S/. 0.00 0% 4.00
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 219.16

0.00 S/. 0.00 0% - S/. 0.00 0% 65.36
0.00 S/. 0.00 0% - S/. 0.00 0% 84.42
0.00 S/. 0.00 0% - S/. 0.00 0% 3.00
0.00 S/. 0.00 0% - S/. 0.00 0% 102.82
0.00 S/. 0.00 0% - S/. 0.00 0% 49.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 8.75
0.00 S/. 0.00 0% - S/. 0.00 0% 21.85
0.00 S/. 0.00 0% - S/. 0.00 0% 27.22
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 3.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 87.78

0.00 S/. 0.00 0% - S/. 0.00 0% 7.52
15.52 S/. 402.28 8% 15.52 S/. 402.28 8% 175.88
0.00 S/. 0.00 0% - S/. 0.00 0% 40.06
0.00 S/. 0.00 0% - S/. 0.00 0% 58.50
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00

0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 160.45
0.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 284.34
0.00 S/. 0.00 0% - S/. 0.00 0% 1.05

0.00 S/. 0.00 0% - S/. 0.00 0% 36.17
0.00 S/. 0.00 0% - S/. 0.00 0% 8.25
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 13.20
0.00 S/. 0.00 0% - S/. 0.00 0% 3.60
0.00 S/. 0.00 0% - S/. 0.00 0% 37.50
0.00 S/. 0.00 0% - S/. 0.00 0% 30.63
0.00 S/. 0.00 0% - S/. 0.00 0% 25.20
0.00 S/. 0.00 0% - S/. 0.00 0% 24.75
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 42.00
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 3.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 285.06

0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 18.20

0.00 S/. 0.00 0% - S/. 0.00 0% 12.57
0.00 S/. 0.00 0% - S/. 0.00 0% 20.47
0.00 S/. 0.00 0% - S/. 0.00 0% 11.00

0.00 S/. 0.00 0% - S/. 0.00 0% 5.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 14,167.28 S/. 14,167.28

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.50 S/. 367.21 33% 0.50 S/. 367.21 33% 1.00
0.50 S/. 9,641.89 33% 0.50 S/. 9,641.89 33% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 110.00
0.00 S/. 0.00 0% - S/. 0.00 0% 16.00

0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 19.00

0.00 S/. 0.00 0% - S/. 0.00 0% -
0.00 S/. 0.00 0% - S/. 0.00 0% 3.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 5.00
4.00 S/. 130.24 6% 4.00 S/. 130.24 6% 58.00

2.00 S/. 94.72 15% 2.00 S/. 94.72 15% 11.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00

0.00 S/. 0.00 0% - S/. 0.00 0% 14.00
0.00 S/. 0.00 0% - S/. 0.00 0% -
2.00 S/. 47.52 29% 2.00 S/. 47.52 29% 5.00

0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
116.76 S/. 1,259.84 12% 116.76 S/. 1,259.84 12% 820.62

22.72 S/. 288.09 9% 22.72 S/. 288.09 9% 227.31
13.00 S/. 245.05 100% 13.00 S/. 245.05 100% -
20.00 S/. 441.80 100% 20.00 S/. 441.80 100% -
0.00 S/. 0.00 0% - S/. 0.00 0% 20.00
0.00 S/. 0.00 0% - S/. 0.00 0% 25.00

0.00 S/. 0.00 0% - S/. 0.00 0% 48.00
0.00 S/. 0.00 0% - S/. 0.00 0% 32.00
0.00 S/. 0.00 0% - S/. 0.00 0% 148.00
0.00 S/. 0.00 0% - S/. 0.00 0% 248.00
0.00 S/. 0.00 0% - S/. 0.00 0% 11.00

0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 5.00

0.00 S/. 0.00 0% - S/. 0.00 0% 100.00
0.00 S/. 0.00 0% - S/. 0.00 0% 18.00
0.00 S/. 0.00 0% - S/. 0.00 0% 21.00

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 21.00
0.00 S/. 0.00 0% - S/. 0.00 0% 36.00

0.00 S/. 0.00 0% - S/. 0.00 0% 11.00
0.00 S/. 0.00 0% - S/. 0.00 0% 40.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 0.30
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 15.00

0.00 S/. 0.00 0% - S/. 0.00 0% 3.00
0.00 S/. 0.00 0% - S/. 0.00 0% 4.00
0.00 S/. 0.00 0% - S/. 0.00 0% 105.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
19.73 S/. 276.97 19% 19.73 S/. 276.97 19% 83.51

0.00 S/. 0.00 0% - S/. 0.00 0% 19.76
19.73 S/. 562.63 19% 19.73 S/. 562.63 19% 81.70
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 37.20
0.00 S/. 0.00 0% - S/. 0.00 0% 57.81
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 11.00

6.00 S/. 732.72 55% 6.00 S/. 732.72 55% 5.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00

0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 8.00
0.00 S/. 0.00 0% - S/. 0.00 0% 9.00
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 14.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00

0.00 S/. 0.00 0% - S/. 0.00 0% 4.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2.00
0.00 S/. 0.00 0% - S/. 0.00 0% 14.00
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 240.00
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% 318.15
0.00 S/. 0.00 0% - S/. 0.00 0% 993.46

0.00 S/. 0.00 0% - S/. 0.00 0% 346.50
0.00 S/. 0.00 0% - S/. 0.00 0% 16.02
0.00 S/. 0.00 0% - S/. 0.00 0% 1,220.52
0.00 S/. 0.00 0% - S/. 0.00 0% 487.20
0.00 S/. 0.00 0% - S/. 0.00 0% 10.50
0.00 S/. 0.00 0% - S/. 0.00 0% 53.55
0.00 S/. 0.00 0% - S/. 0.00 0% 42.00
0.00 S/. 0.00 0% - S/. 0.00 0% 95.55
0.00 S/. 0.00 0% - S/. 0.00 0% 10.50
0.00 S/. 0.00 0% - S/. 0.00 0% 346.31
0.00 S/. 0.00 0% - S/. 0.00 0% 960.06
0.00 S/. 0.00 0% - S/. 0.00 0% 286.00
0.00 S/. 0.00 0% - S/. 0.00 0% 330.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
2.00 S/. 47.16 4% 2.00 S/. 47.16 4% 52.00

1.00 S/. 31.45 3% 1.00 S/. 31.45 3% 39.00
0.00 S/. 0.00 0% - S/. 0.00 0% 32.00
0.00 S/. 0.00 0% - S/. 0.00 0% 7.00
0.00 S/. 0.00 0% - S/. 0.00 0% 9.00

0.00 S/. 0.00 0% - S/. 0.00 0% 40.00
0.00 S/. 0.00 0% - S/. 0.00 0% 9.00
0.00 S/. 0.00 0% - S/. 0.00 0% 18.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 18.00

0.00 S/. 0.00 0% - S/. 0.00 0% 6.00
0.00 S/. 0.00 0% - S/. 0.00 0% 3.00
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 21.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00

0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 129,276.82 S/. 129,276.82
0.15 S/. 5,871.58 27% 0.15 S/. 5,871.58 27% 0.41

44195.00 S/. 2,209.75 3% 44,195.00 S/. 2,209.75 3% 1,396,834.13
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
0.00 S/. 0.00 0% - S/. 0.00 0% -
0.00 S/. 0.00 0% - S/. 0.00 0% 1.00
54.37 S/. 3,013.19 59% 54.37 S/. 3,013.19 59% 37.14
92.17 S/. 35,965.40 76% 92.17 S/. 35,965.40 76% 28.62

10663.21 S/. 40,413.57 100% 10,663.21 S/. 40,413.57 100% -
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 5.53

0.00 S/. 0.00 0% - S/. 0.00 0% 10.15
0.00 S/. 0.00 0% - S/. 0.00 0% 244.61
0.00 S/. 0.00 0% - S/. 0.00 0% 21.69

0.00 S/. 0.00 0% - S/. 0.00 0% 192.80
0.00 S/. 0.00 0% - S/. 0.00 0% 4,873.45
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 202.44

0.00 S/. 0.00 0% - S/. 0.00 0% 100.24
0.00 S/. 0.00 0% - S/. 0.00 0% 24,895.59
0.00 S/. 0.00 0% - S/. 0.00 0% 31.04

0.00 S/. 0.00 0% - S/. 0.00 0% 3,170.21
0.00 S/. 0.00 0% - S/. 0.00 0% 33.82

0.00 S/. 0.00 0% - S/. 0.00 0% 129.00
0.00 S/. 0.00 0% - S/. 0.00 0% 2,335.86
0.00 S/. 0.00 0% - S/. 0.00 0% 80.00

0.00 S/. 0.00 0% - S/. 0.00 0% 23.20
0.00 S/. 0.00 0% - S/. 0.00 0% 11,802.92
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
130.81 S/. 26,451.09 84% 130.81 S/. 26,451.09 84% 24.94
0.00 S/. 0.00 0% - S/. 0.00 0% 33.00
0.00 S/. 0.00 0% - S/. 0.00 0% 44.85
0.00 S/. 0.00 #DIV/0! - S/. 0.00 #DIV/0! -
7.89 S/. 2,923.06 100% 7.89 S/. 2,923.06 100% -

23.44 S/. 995.60 100% 23.44 S/. 995.60 100% -
2,665.77 S/. 10,103.27 100% 2,665.77 S/. 10,103.27 100% -
1.67 S/. 741.38 100% 1.67 S/. 741.38 100% -

3.85 S/. 183.91 100% 3.85 S/. 183.91 100% -
99.27 S/. 405.02 100% 99.27 S/. 405.02 100% -
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
0.00 S/. 0.00 0% - S/. 0.00 0% 8.61
0.00 S/. 0.00 0% - S/. 0.00 0% 9.07
0.00 S/. 0.00 0% - S/. 0.00 0% 325.64
0.00 S/. 0.00 0% - S/. 0.00 0% 5.00
S/. 0.00 S/. 0.00
S/. 0.00 0% - S/. 0.00 0% 5.32

S/. 0.00 0% - S/. 0.00 0% 6.92
S/. 0.00 0% - S/. 0.00 0% 9.00
S/. 0.00 0% - S/. 0.00 0% 0.10

S/. 0.00 0% - S/. 0.00 0% 1.64
S/. 0.00 0% - S/. 0.00 0% 0.05

S/. 0.00 0% - S/. 0.00 0% 0.54
S/. 0.00 0% - S/. 0.00 0% 7.52
S/. 0.00 0% - S/. 0.00 0% 1.77

S/. 0.00 0% - S/. 0.00 0% 19.98
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 0.00 0% - S/. 0.00 0% 61.05
S/. 0.00 0% - S/. 0.00 0% 9.84
S/. 0.00 0% - S/. 0.00 0% 19.68

S/. 0.00 0% - S/. 0.00 0% 0.54
S/. 0.00 0% - S/. 0.00 0% 5.30
S/. 0.00 0% - S/. 0.00 0% 19.98
S/. 0.00 0% - S/. 0.00 0% 2.93
S/. 0.00 0% - S/. 0.00 0% 2.16
S/. 0.00 0% - S/. 0.00 0% 1.97

S/. 0.00 0% - S/. 0.00 0% 2.88
S/. 0.00 0% - S/. 0.00 0% 2.88
S/. 0.00 0% - S/. 0.00 0% 48.52

S/. 0.00 0% - S/. 0.00 0% 19.98
S/. 0.00 0% - S/. 0.00 0% 0.54
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 0.00 0% - S/. 0.00 0% 5.30
S/. 0.00 0% - S/. 0.00 0% 11.00

S/. 0.00 0% - S/. 0.00 0% 11.00
S/. 0.00 0% - S/. 0.00 0% 6.00
S/. 0.00 0% - S/. 0.00 0% 4.00
S/. 0.00 0% - S/. 0.00 0% 7.00
S/. 0.00 0% - S/. 0.00 0% 7.00
S/. 0.00 0% - S/. 0.00 0% 1.00

S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 42.65

S/. 0.00 0% - S/. 0.00 0% 9.21
S/. 0.00 0% - S/. 0.00 0% 42.65
S/. 0.00 0% - S/. 0.00 0% 42.65
S/. 0.00 0% - S/. 0.00 0% 42.65
S/. 0.00 0% - S/. 0.00 0% 42.65
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 0.00 0% - S/. 0.00 0% 15.00
S/. 0.00 0% - S/. 0.00 0% 3.00
S/. 0.00 0% - S/. 0.00 0% 18.30

S/. 0.00 0% - S/. 0.00 0% 24.35
S/. 0.00 0% - S/. 0.00 0% 42.65
S/. 0.00 0% - S/. 0.00 0% 11.60
S/. 0.00 0% - S/. 0.00 0% 33.15

S/. 0.00 0% - S/. 0.00 0% 12.90
S/. 0.00 0% - S/. 0.00 0% 33.15
S/. 0.00 0% - S/. 0.00 0% 33.15
S/. 0.00 0% - S/. 0.00 0% 33.15
S/. 0.00 0% - S/. 0.00 0% 33.15
S/. 0.00 0% - S/. 0.00 0% 1.94
S/. 0.00 0% - S/. 0.00 0% 3.00

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 0.00 0% - S/. 0.00 0% 13.15

S/. 0.00 0% - S/. 0.00 0% 20.00
S/. 0.00 0% - S/. 0.00 0% 6.00

S/. 0.00 0% - S/. 0.00 0% 2.00
S/. 0.00 0% - S/. 0.00 0% 1.20
S/. 0.00 0% - S/. 0.00 0% 1.00

S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 4.00

S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 33.15
S/. 0.00 0% - S/. 0.00 0% 5.00

VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
S/. 0.00 0% - S/. 0.00 0% 100.00
S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 1.00

S/. 0.00 0% - S/. 0.00 0% 2.00
S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 1.00

S/. 0.00 0% - S/. 0.00 0% 1.00
S/. 0.00 0% - S/. 0.00 0% 24.26
S/. 0.00 0% - S/. 0.00 0% 17.39
197,460.39 5.70% 197,460.39 5.70%
0.00 0.00
9,873.02 9,873.02
VALORIZACION N°06
HUACHO CONTRATO N°

NOTAS DE CAMBIO S/.

MONTO MONTO MONTO
S/. S/. S/.
S/. 0.00 S/. 197,460.39 S/. 197,460.39
207,333.41 207,333.41
37,320.01 37,320.01
244,653.42 244,653.42
- -
- -
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 821,886.10
S/. 2,854.72 74%

S/. 2,568.07 76%
S/. 0.00 #DIV/0!

S/. 0.00 #DIV/0!
S/. 7,442.35 91%
S/. 0.00 #DIV/0!
S/. 2,327.21 100%
S/. 0.00 #DIV/0!
S/. 12,387.85 98%

S/. 93,847.74 86%
S/. 4,547.58 97%
S/. 617.73 100%
S/. 99,863.25 100%
S/. 0.00 #DIV/0!
S/. 11,016.28 82%

S/. 31,674.50 99%
S/. 5,535.76 94%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 6,373.26 91%
S/. 29,501.52 100%

S/. 16,363.98 100%
S/. 45,918.00 100%

S/. 2,333.01 100%
S/. 5,096.00 100%
S/. 60,763.33 100%

S/. 5,593.90 100%
S/. 47,619.97 100%
S/. 2,496.05 83%

S/. 5,779.40 100%
S/. 3,707.42 100%
S/. 1,766.16 87%
S/. 13,752.53 100%
S/. 8,861.68 95%
S/. 408.64 100%

S/. 823.64 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 10,337.07 94%
S/. 14,269.46 89%

S/. 15,617.06 91%
S/. 7,541.71 96%
S/. 18,192.58 98%

S/. 57,914.47 100%
S/. 0.00 #DIV/0!
S/. 27,695.71 100%

S/. 21,724.00 100%
S/. 4,196.31 100%
S/. 22,921.58 100%
S/. 0.00 #DIV/0!
S/. 8,767.81 100%

S/. 2,772.74 100%
S/. 0.00 0%
S/. 0.00 #DIV/0!

S/. 0.00 #DIV/0!
S/. 0.00 #DIV/0!
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 1,269.81 100%
S/. 2.16 100%

S/. 14.51 100%
S/. 216.29 100%

S/. 52.22 100%
S/. 133.46 100%
S/. 404.79 100%

S/. 486.31 100%
S/. 436.23 100%
S/. 157.63 100%
S/. 63.89 100%
S/. 131.97 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 56.34 100%
S/. 121.09 100%
S/. 388.46 100%

S/. 433.32 100%
S/. 394.83 100%
S/. 219.60 100%
S/. 652.88 100%

S/. 143.20 100%
S/. 0.00 #DIV/0!
S/. 0.00 #DIV/0!
S/. 1,716.75 100%

S/. 125.82 100%
S/. 1,480.72 100%
S/. 2,317.95 100%
S/. 85.81 100%

S/. 92.92 100%
S/. 167.16 100%
S/. 49.62 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 68.62 100%
S/. 229.18 100%
S/. 1,441.54 100%
S/. 54.45 100%
S/. 205.29 100%

S/. 47.48 100%
S/. 153.74 100%
S/. 718.17 100%

S/. 501.20 100%
S/. 316.83 100%
S/. 95.76 100%
S/. 254.24 100%
S/. 25.17 100%
S/. 58.65 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 19.94 100%
S/. 41.55 100%
S/. 186.07 100%

S/. 216.52 100%
S/. 87.54 100%
S/. 115.96 100%
S/. 1,315.55 100%

S/. 1,485.27 100%
S/. 1,022.61 100%
S/. 801.15 100%

S/. 766.36 100%
S/. 379.98 100%
S/. 1,648.11 100%

S/. 291.03 100%
S/. 1,513.73 100%
S/. 797.10 100%

S/. 336.17 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 7,290.44 100%

S/. 4,913.76 100%
S/. 0.00 #DIV/0!
S/. 437.28 100%

S/. 754.20 100%
S/. 8,711.94 100%
S/. 0.00 #DIV/0!

S/. 0.00 #DIV/0!
S/. 0.00 #DIV/0!
S/. 0.00 #DIV/0!

S/. 2,796.40 100%
S/. 1,382.46 100%
S/. 4,347.11 100%
S/. 3,310.10 100%

S/. 2,323.56 100%
S/. 4,246.79 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 929.43 100%

S/. 346.13 100%
S/. 409.64 100%

S/. 941.62 100%
S/. 248.61 100%
S/. 516.56 100%
S/. 159.83 100%
S/. 2,038.60 100%
S/. 1,816.50 100%
S/. 1,137.66 100%
S/. 254.33 100%

S/. 1,559.16 100%
S/. 211.29 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 798,853.51
S/. 38,916.83 85%

S/. 26,338.34 100%
S/. 0.00 #DIV/0!
S/. 31,182.96 99%

S/. 57,788.15 94%
S/. 8,582.82 100%
S/. 1,237.28 100%
S/. 0.00 #DIV/0!
S/. 47,473.60 78%
S/. 29,077.39 100%

S/. 4,406.91 100%
S/. 41,013.00 100%
S/. 13,507.52 100%
S/. 3,428.08 100%
S/. 26,947.44 100%
S/. 11,484.39 100%

S/. 5,647.48 100%
S/. 5,635.42 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 1,841.25 100%
S/. 53,533.84 100%
S/. 15,428.14 100%

S/. 2,901.10 100%
S/. 10,842.92 100%
S/. 15,903.99 100%

S/. 27,086.57 100%
S/. 5,080.88 100%
S/. 37,247.20 100%
S/. 33,832.16 100%
S/. 10,817.51 100%
S/. 13,896.55 100%
S/. 41,019.82 100%

S/. 14,045.74 100%
S/. 13,397.97 100%
S/. 1,313.70 100%

S/. 1,949.31 100%
S/. 643.90 100%
S/. 32,017.93 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 9,829.61 100%
S/. 14,926.50 100%
S/. 55,783.33 100%
S/. 13,075.04 100%
S/. 11,917.22 100%
S/. 3,379.55 100%

S/. 4,379.13 100%
S/. 95.04 100%
S/. 391,674.34
S/. 2,311.61 100%

S/. 21,528.02 100%
S/. 1,803.41 100%
S/. 7,036.84 100%
S/. 8,246.19 100%
S/. 2,365.20 100%
S/. 1,009.00 100%

S/. 1,365.56 100%
S/. 4,708.12 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 4,558.08 100%

S/. 2,167.20 100%
S/. 3,699.80 100%
S/. 1,294.90 100%
S/. 966.98 100%
S/. 1,202.40 100%
S/. 384.80 100%
S/. 458.72 100%
S/. 256.50 100%
S/. 4,415.70 90%

S/. 347.64 90%
S/. 1,356.48 90%
S/. 1,589.61 90%
S/. 1,804.77 100%
S/. 172.20 100%

S/. 624.50 100%
S/. 8,961.16 100%
S/. 966.07 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 395.25 100%
S/. 118.34 100%
S/. 563.31 100%
S/. 814.35 100%
S/. 96.82 100%
S/. 216.44 100%

S/. 1,039.08 100%
S/. 2,699.94 100%
S/. 12,668.24 100%
S/. 2,915.12 100%
S/. 1,384.35 100%

S/. 108.99 100%
S/. 425.26 100%
S/. 498.35 100%
S/. 7,459.40 100%
S/. 7,125.80 100%

S/. 561.00 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 2,189.00 100%
S/. 201.80 100%
S/. 20,441.25 100%
S/. 941.00 100%

S/. 461.34 100%
S/. 3,328.04 100%
S/. 724.64 100%

S/. 238.32 100%
S/. 812.77 100%
S/. 3,028.79 100%

S/. 886.94 100%
S/. 1,522.94 100%
S/. 61.89 100%
S/. 1,889.83 100%
S/. 1,442.56 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 240.45 100%
S/. 729.79 100%
S/. 879.48 100%
S/. 16,310.20 100%

S/. 1,657.17 100%
S/. 4,403.46 100%
S/. 1,114.57 100%
S/. 709.35 100%

S/. 309.71 100%
S/. 1,751.21 100%

S/. 200.03 100%
S/. 4,558.81 92%
S/. 1,230.64 100%
S/. 3,369.60 100%
S/. 160.00 100%

S/. 0.00 #DIV/0!
S/. 40.73 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 6,645.84 100%
S/. 16,310.20 100%

S/. 12,150.42 100%
S/. 17,551.04 100%
S/. 1,569.92 100%
S/. 20,407.10 100%

S/. 4,403.46 100%
S/. 718.48 100%
S/. 12,764.02 100%
S/. 20.96 100%

S/. 712.91 100%
S/. 293.45 100%
S/. 0.00 #DIV/0!
S/. 349.40 100%
S/. 101.52 100%
S/. 1,197.75 100%
S/. 1,182.93 100%
S/. 587.16 100%
S/. 1,245.92 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 10,162.74 100%
S/. 969.29 100%
S/. 210.15 100%
S/. 59.58 100%

S/. 259.18 100%
S/. 375.59 100%
S/. 52,277.15 100%

S/. 1,343.65 100%
S/. 365.09 100%

S/. 334.36 100%
S/. 807.13 100%
S/. 657.47 100%

S/. 345.10 100%
S/. 24,767.55 100%
S/. 728,121.33
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 734.41 67%
S/. 19,283.77 67%
S/. 1,185.80 100%
S/. 739.52 100%

S/. 0.00 #DIV/0!
S/. 536.75 100%

S/. 0.00 0%
S/. 96.39 100%
S/. 65.12 100%
S/. 162.80 100%
S/. 1,888.48 94%

S/. 520.96 85%
S/. 65.53 100%
S/. 207.86 100%

S/. 961.10 100%
S/. 0.00 0%
S/. 118.80 71%

S/. 411.32 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 739.95 100%
S/. 0.00 #DIV/0!
S/. 8,854.44 88%

S/. 2,882.29 91%
S/. 0.00 0%
S/. 0.00 0%
S/. 722.40 100%
S/. 3,965.50 100%

S/. 5,120.16 100%
S/. 2,305.92 100%
S/. 5,026.08 100%
S/. 4,987.28 100%
S/. 55,602.03 100%

S/. 1,754.04 100%
S/. 1,520.84 100%
S/. 4,860.00 100%

S/. 3,803.00 100%
S/. 2,349.90 100%
S/. 11,302.83 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 2,405.76 100%
S/. 4,242.60 100%

S/. 1,065.02 100%
S/. 4,142.40 100%
S/. 458.86 100%

S/. 100.94 100%
S/. 860.91 100%

S/. 535.20 100%
S/. 969.60 100%

S/. 198.93 100%
S/. 136.60 100%
S/. 3,915.45 100%
S/. 1,544.26 100%
S/. 1,819.73 100%
S/. 29,733.28 100%

S/. 11,537.48 100%
S/. 62,924.09 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 598.95 100%
S/. 3,663.74 100%
S/. 15,289.90 100%
S/. 1,439.05 100%

S/. 584.61 100%
S/. 989.35 100%
S/. 89.94 100%
S/. 899.41 100%
S/. 179.88 100%
S/. 1,349.11 100%
S/. 53.96 100%
S/. 62.96 100%
S/. 239.00 100%
S/. 1,172.52 81%

S/. 221.71 100%
S/. 2,330.16 81%
S/. 0.00 #DIV/0!
S/. 2,047.49 100%
S/. 9,629.99 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 1,133.99 100%

S/. 610.60 45%
S/. 182.92 100%

S/. 262.48 100%
S/. 194.04 100%
S/. 776.16 100%
S/. 1,122.93 100%
S/. 0.00 #DIV/0!
S/. 1,427.44 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 725.41 100%
S/. 279.90 100%

S/. 554.76 100%
S/. 1,437.94 100%
S/. 2,749.60 100%
S/. 4,329.15 100%
S/. 4,468.80 100%
S/. 0.00 #DIV/0!
S/. 2,039.34 100%
S/. 7,282.06 100%

S/. 1,496.88 100%
S/. 83.78 100%
S/. 36,469.14 100%
S/. 3,502.97 100%
S/. 98.18 100%
S/. 838.59 100%
S/. 1,097.04 100%
S/. 13,484.97 100%
S/. 725.97 100%
S/. 7,088.97 100%
S/. 8,726.95 100%
S/. 5,222.36 100%
S/. 6,025.80 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 13,835.37 100%

S/. 14,675.46 100%
S/. 11,465.60 100%
S/. 15,618.97 100%
S/. 2,329.43 100%
S/. 1,029.57 100%
S/. 1,765.27 100%
S/. 1,409.80 100%
S/. 1,279.06 100%
S/. 1,659.16 100%
S/. 1,796.22 100%
S/. 2,278.14 100%
S/. 1,409.80 100%
S/. 2,539.00 100%
S/. 2,596.48 100%
S/. 2,791.01 100%
S/. 1,659.16 100%
S/. 1,884.65 100%
S/. 1,146.29 100%
S/. 1,843.09 100%
S/. 1,843.09 100%
S/. 1,862.54 100%
S/. 2,592.05 100%
S/. 2,048.24 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 5,381.89 100%
S/. 9,829.72 100%
S/. 3,915.79 100%
S/. 9,499.36 100%
S/. 5,005.08 100%
S/. 9,499.36 100%
S/. 5,005.08 100%
S/. 6,569.59 100%
S/. 6,849.83 100%
S/. 1,226.16 96%

S/. 1,226.55 98%
S/. 1,069.76 100%
S/. 268.80 100%
S/. 4,644.27 100%

S/. 2,736.00 100%
S/. 2,977.47 100%
S/. 3,454.56 100%
S/. 455.64 100%
S/. 7,814.34 100%

S/. 576.66 100%
S/. 249.69 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 1,561.56 100%
S/. 80,184.83 100%

S/. 24,618.67 100%
S/. 8,711.23 100%
S/. 3,809.65 100%
S/. 1,867.04 100%
S/. 1,108.08 100%
S/. 494,784.19
S/. 15,492.90 73%

S/. 69,841.71 97%
S/. 0.00 #DIV/0!
S/. 0.00 #DIV/0!
S/. 0.00 #DIV/0!
S/. 0.00 0%
S/. 2,757.70 100%
S/. 2,058.30 41%
S/. 11,165.65 24%

S/. 0.00 0%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 2,157.75 100%

S/. 435.74 100%
S/. 927.07 100%
S/. 8,463.22 100%

S/. 7,343.75 100%
S/. 18,470.38 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 78,990.06 100%

S/. 3,818.14 100%
S/. 94,354.29 100%
S/. 12,111.50 100%

S/. 12,015.10 100%
S/. 13,196.23 100%

S/. 5,537.97 100%
S/. 8,852.91 100%
S/. 31,215.20 100%

S/. 883.69 100%
S/. 44,733.07 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 5,043.12 16%
S/. 26,832.30 100%
S/. 9,069.12 100%
S/. 0.00 #DIV/0!
S/. 0.00 0%
S/. 0.00 0%
S/. 0.00 0%
S/. 0.00 0%
S/. 0.00 0%
S/. 0.00 0%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 3,328.28 100%
S/. 389.38 100%
S/. 1,234.18 100%
S/. 4,065.50 100%
S/. 30,777.76
S/. 62.09 100%

S/. 33.43 100%
S/. 434.07 100%
S/. 27.73 100%

S/. 62.45 100%
S/. 15.51 100%

S/. 15.44 100%
S/. 28.28 100%
S/. 472.43 100%

S/. 563.64 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 229.55 100%
S/. 681.72 100%
S/. 650.03 100%

S/. 19.92 100%
S/. 90.84 100%
S/. 692.71 100%
S/. 65.52 100%
S/. 2,272.00 100%
S/. 357.89 100%

S/. 1,364.37 100%
S/. 163.53 100%
S/. 826.21 100%

S/. 297.70 100%
S/. 7.26 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 20.46 100%
S/. 6,674.14 100%

S/. 812.46 100%
S/. 42.54 100%
S/. 28.96 100%
S/. 50.68 100%
S/. 221.41 100%
S/. 389.43 100%

S/. 47.61 100%
S/. 137.76 100%

S/. 202.07 100%
S/. 1,381.43 100%
S/. 108.76 100%
S/. 424.37 100%
S/. 497.30 100%
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 1,326.90 100%
S/. 203.82 100%
S/. 253.09 100%

S/. 330.43 100%
S/. 253.77 100%
S/. 164.84 100%
S/. 107.07 100%

S/. 283.03 100%
S/. 1,073.73 100%
S/. 84.53 100%
S/. 329.84 100%
S/. 386.53 100%
S/. 74.85 100%
S/. 172.20 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 262.34 100%

S/. 518.40 100%
S/. 94.86 100%

S/. 118.34 100%
S/. 17.05 100%
S/. 30.92 100%

S/. 36.97 100%
S/. 317.64 100%

S/. 98.12 100%
S/. 315.26 100%
S/. 916.95 100%

3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
S/. 323.00 100%
S/. 1,655.80 100%
S/. 14.21 100%
S/. 28.25 100%

S/. 61.66 100%
S/. 32.56 100%
S/. 16.02 100%
S/. 23.76 100%

S/. 23.76 100%
S/. 261.77 100%
S/. 91.82 100%
3,266,097.24 94.30%
0.00
163,304.86
3,463,557.63
0.00
3,463,557.63
SALDO ACTUAL
MONTO
%
S/.
S/. 3,266,097.24
3,429,402.10
617,292.38
4,046,694.48

Tanque Elevado

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Tanque Elevado

Enviado por

Direitos autorais:

Formatos disponíveis

RESUMEN DE VALORIZACION

CONTRAT: CONSORCIO MARITIMO DEL NORTE

1 MONTO VAL. SUBCONTRATO JPA

- SUB. TOTAL VAL. SUBCONTRATO (1)

2 RETENCION POR FONDO DE GARANTIA (ANTERIOR)

- SUB TOTAL RETENCIONES (2)

3.4 ENTREGA DE EPPS, MATERIALES Y HERRAMIENTAS VARIOS

- SUB TOTAL TOTAL DEDUCCIONES (3)

- SUB TOTAL REINTEGRO (4)

5 SUB TOTAL (5) = ((1)-(2)-(3)+(4))

6 RETENCION POR FONDO DE GARANTIA (EN ADELANTE)

- SUB TOTAL RETENCIONES (6)

7 IGV 18% (7) = (5-6)

8 LIQUIDO A PAGAR AL SUB CONTRATISTA (8) = (5-6+7)

A FAVOR DEL SUB CONTRATISTA

POR CONCEPTO DE I.G.V

207,333.41 1,526,614.26 1,733,947.66

207,333.41 1,526,614.26 1,733,947.66

110,497.70 875,120.50 985,618.20

96,835.71 647,304.94 744,140.64

7,262.68 35,584.06 42,846.73

7,262.68 35,584.06 42,846.73

16,123.15 110,109.76 126,232.90

105,696.18 721,830.64 827,526.80

89,573.03 611,720.88 701,293.90

16,123.15 110,109.76 126,232.90

SEGUROS Y/U OTRO DETALLE, ENTREGADOS POR LIMA.

Paquete de Trabajo N°:

2.00 ESTRUCTURAS S/. 850,232.81

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

5.00 INSTALACIONES SANITARIAS S/. 392,937.31

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

4.00 INSTALACIONES ELECTRICAS S/. 742,288.61

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

PORTUARIAS S/. 624,061.02

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

Paquete de Trabajo N°:

ADICIONAL N° 08 S/. 30,777.76

Paquete de Trabajo N°: