Formato De Valorización N° Mes 2019_empresa
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Formato De Valorización N° Mes 2019_empresa as PDF for free.
More details
- Words: 5,733
- Pages: 39
VALORIZACIÓN DE SUB CONTRATISTAS N° Periodo del al de Febrero RESUMEN VALORIZADO PROYECTOPOLIDEPORTIVO VILLA EL SALVADOR AREA: Subcontrat.: Contrato N°: Fecha: DESCRIPCION PARTIDA
Ítem 1.00 1.01 1.02 1.03 1.04
PRESUPUESTO DE OBRA
UA
UND
METRADO
P.U. S/.
kg kg kg kg
-20.0%
S/.
AMORTIZACIÓN DE ADELANTO
20.0%
S/.
NETO A FACTURAR 18.00%
TOTAL A FACTURAR
TOTAL A PAGAR EN ESTA VALORIZACION % DE AVANCE
TOTAL A PAGAR EN ESTA VALORIZACION
Metrado
-
ADELANTO
RETENCION DE FONDO DE GARANTIA
PARCIAL S/.
0.00 0.00 0.00 0.00
COSTO DIRECTO S/.
IMPUESTO GENERAL A LAS VENTAS
ACUMU
0.00%
S/.
-
S/.
-
S/.
-
S/.
#DIV/0!
0.00 0.00 0.00 0.00
VALORIZACIÓN DE SUB CONTRATISTAS N° Periodo del al de Febrero RESUMEN VALORIZADO PROYECTOPOLIDEPORTIVO VILLA EL SALVADOR AREA: Subcontrat.: Contrato N°: Fecha: Ítem
DESCRIPCION PARTIDA
PRESUPUESTO DE OBRA
UA
UND
METRADO
P.U. S/.
PARCIAL S/.
ACUMU Metrado
1.00
#REF!
TISTAS N° o
Código: PVES-CO-F06 Revisión: 00 Fecha:26/01/2019
Supervisor:
ACUMULADO ANTERIOR Parcial S/.
%
-
AVANCE ACTUAL Metrado Parcial S/.
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
-
ACUMULADO ACTUAL
%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Metrado
Parcial S/.
0.00 0.00 0.00 0.00
%
-
-
SALDO POR EJECUTAR
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Metrado
0.00 0.00 0.00 0.00
Parcial S/.
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00
0.00 -
0.00 -
0.00
0.00 #DIV/0!
#DIV/0!
-
-
0.00 #DIV/0!
#DIV/0!
%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
TISTAS N° o
Código: PVES-CO-F06 Revisión: 00 Fecha:26/01/2019
Supervisor:
ACUMULADO ANTERIOR Parcial S/.
%
AVANCE ACTUAL Metrado Parcial S/.
ACUMULADO ACTUAL
%
Metrado
Parcial S/.
SALDO POR EJECUTAR %
Metrado
Parcial S/.
%
ELEMENTO ESTRUCTURAL
CODIGO
Nº UND
Columna CM1-A Columna CM1-B
1 1
Columna CM1-C-1 Columna CM1-D-6
1 1
Columna CM1-C-2 Columna CM1-D-5
1 1
Columna CM1-C-3 Columna CM1-D-4
1 1
Columna CM1-C-4 Columna CM1-D-1
1 1
Columna CM1-C-5 Columna CM1-D-2
1 1
Columna CM1-C-6 Columna CM1-D-3
1 1
Columna CM1-A-1 Columna CM1-B-1
1 1
9-CT1 9-CT2 9-CT3 9-CT4
1 1 1 1
9-CT5 9-CT6 9-CT7 9-CT8
1 1 1 1
9-VP-1 9-VP-2 9-VP-3
1 1 1
VIGA VP-1C-1 9-VP-5 9-VP-6
1 1 1
ZONA DE CALENTAMIENTO
COLUMNAS COLUMNAS DEL EJE D1
Columna CM1-A Columna CM1-B COLUMNAS DEL EJE D2
Columna CM1-C-1 Columna CM1-D-6 COLUMNAS DEL EJE D3
Columna CM1-C-2 Columna CM1-D-5 COLUMNAS DEL EJE D4
Columna CM1-C-3 Columna CM1-D-4 COLUMNAS DEL EJE D5
Columna CM1-C-4 Columna CM1-D-1 COLUMNAS DEL EJE D6
Columna CM1-C-5 Columna CM1-D-2 COLUMNAS DEL EJE D7
Columna CM1-C-6 Columna CM1-D-3 COLUMNAS DEL EJE D8
Columna CM1-A-1 Columna CM1-B-1
COLUMNAS SECUNDARIAS COLUMNAS DEL EJE D1
Columneta 9-CT1 Columneta 9-CT2 Columneta 9-CT3 Columneta 9-CT4 COLUMNAS DEL EJE D8
Columneta 9-CT5 Columneta 9-CT6 Columneta 9-CT7 Columneta 9-CT8
VIGAS DEL PORTICO PORTICO DEL EJE D1
VIGA 9-VP-1 VIGA 9-VP-2 VIGA 9-VP-3 PORTICO DEL EJE D2
VIGA VP-1C-1 VIGA 9-VP-5 VIGA 9-VP-6 PORTICO DEL EJE D3
VIGA VP-1C-2 VIGA 9-VP-8 VIGA 9-VP-9
VIGA VP-1C-2 9-VP-8 9-VP-9
1 1 1
VIGA VP-1C-3 9-VP-11 9-VP-12
1 1 1
VIGA VP-1C-4 9-VP-9 9-VP-13
1 1 1
9-VP-10 9-VP-12 9-VP-14
1 1 1
9-VP-15 9-VP-16 9-VP-17
1 1 1
9-VP-18 9-VP-19 9-VP-20
1 1
9-VS1 9-VS2 9-VS3 9-VS4 9-VS5 9-VS6 9-VS7 9-VS8 9-VS9 9-VS10
4 4 2 10 6 1 4 1 2 1
9-DT1 9-DT2 9-DT3 9-DT4 9-DT5 9-DT6 9-DT7 9-DT8 9-DT9 9-DT10 9-DT11 9-DT12 9-DT13 9-DT14 9-DT15
8 10 10 2 8 8 2 16 11 20 5 2 3 3 2
PORTICO DEL EJE D4
VIGA VP-1C-3 VIGA 9-VP-11 VIGA 9-VP-12 PORTICO DEL EJE D5
VIGA VP-1C-4 VIGA 9-VP-9 VIGA 9-VP-13 PORTICO DEL EJE D6
VIGA 9-VP-10 VIGA 9-VP-12 VIGA 9-VP-14 PORTICO DEL EJE D7
VIGA 9-VP-15 VIGA 9-VP-16 VIGA 9-VP-17 PORTICO DEL EJE D8
VIGA 9-VP-18 VIGA 9-VP-19 VIGA 9-VP-20
1
VIGAS SECUNDARIAS DE TECHO VIGA 9-VS1 VIGA 9-VS2 VIGA 9-VS3 VIGA 9-VS4 VIGA 9-VS5 VIGA 9-VS6 VIGA 9-VS7 VIGA 9-VS8 VIGA 9-VS9 VIGA 9-VS10
ARRIOSTRES TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO
DT1 DT2 DT3 DT4 DT5 DT6 DT7 DT8 DT9 DT10 DT11 DT12 DT13 DT14 DT15
TUBO DT16 TUBO DT17
9-DT16 9-DT17
2 3
9-VA1 9-VA2 9-VA3
28 7 7
9-V1 9-V2 9-V3 9-V4 9-V4A 9-V5
4 4 2 4 4 6
PL1 PL2 PL3 PL4
64 32 32 56
9-D1 9-D2 9-D3
16 8 8
9-N1 9-N2 9-N3 9-N4 9-N5 9-N6 9-N7 9-N8 9-N9 9-N10 9-N11 9-N12 9-N13 9-N14 9-N15 9-N16 9-N17 9-N18 9-N19
1 1 12 2 2 2 12 4 59 4 10 8 10 4 4 1 2 1 1
9-L1 9-L2 9-LT3 9-L4
1 3 1 1
VIGAS DE AMARRE VIGA VA1 - EN TECHO METALICO VIGA VA2 VIGA VA3
VIGAS DE AMARRE ENTRE COLUMNAS VIGA VIGA VIGA VIGA VIGA VIGA
V1 V2 V3 V4 V4A V5
PLATABANDAS PL.19 mm PL.12.5 mm PL.19 mm PL.19 mm
ARRIOSTRES VERTICALES TUBO 100x100x4.50mm D1 TUBO 100x100x4.50mm D2 TUBO 100x100x4.50mm D3
VIGUETAS DE TECHO CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL
C C C C C C C C C C C C C C C C C C C
10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm
CORREAS LATERALES CANAL CANAL CANAL CANAL
C C C C
12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm
CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL
C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C
12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm
9-L5 9-L6 9-LT7 9-L8 9-LT9 9-L10 9-L11 9-L12 9-L14 9-L15 9-L16 9-L17 9-LT18 9-L19 9-L20 9-L21 9-L22 9-LT23 9-L24 9-LT25 9-LT26 9-L27 9-L28 9-L30 9-L31 9-L31A 9-L31B 9-L32 9-LT33 9-L34 9-L35 9-L35A 9-L35B 9-L36 9-LT37 9-L38 9-L38A 9-L39 9-L39A 9-LT40 9-LT41 9-L42 9-L43 9-L43A 9-L43B 9-L44 9-LT45 9-LT45A 9-L46 9-L46A
1 6 2 1 1 4 2 1 1 2 1 3 1 2 1 2 2 2 1 2 4 1 1 1 2 1 1 2 1 1 2 1 1 1 1 1 1 1 1 1 1 5 10 5 5 10 5 5 5 5
CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL
C C C C C C C C C C C C C C C C C C C C C C C C C C C C C
12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm
9-LT47 9-LT47A 9-L48 9-L48A 9-L49 9-LT50 9-LT51 9-L52 9-L52A 9-L53 9-L53A 9-L54 9-L55 9-LT56 9-L57 9-LT58 9-L59 9-L62 9-LT63 9-L64 9-LT65 9-L66 9-LT67-69 9-L68 9-L70 9-L71 9-L72 9-LT73 9-L74
5 5 5 5 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1
9-CN1 9-CN2 9-CN3
130 108 12
9-GT1 9-GT2 9-GT3 9-GT4 9-GT4A
14 14 28 152 28
9-L1 9-L2 9-LT3 9-L4 9-L5 9-L6 9-LT7 9-L8 9-LT9
2 16 76 48 28 4 6 6 4
CONECTORES PL.DOBLADA e=4.5mm PL.DOBLADA e=3.0mm PL.DOBLADA e=3.0mm
TEMPLADOR DE TECHO FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2"
TEMPLADORES LATERALES FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2"
FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2"
9-L10 9-L11 9-L12 9-L14 9-L15 9-L16 9-L17 9-LT18 9-L19 9-L20 9-L21 9-L22 9-LT23 9-L24 9-LT25 9-LT26 9-L27 9-L28 9-L30
2 2 2 4 2 4 2 2 28 14 28 14 14 28 28 4 4 4 4
9-GT1 SPIL PERNOS
14 12 1
OTROS
PESO TOTAL PESO DEL AVANCE PORCENTAJE DEL AVANCE
SUMINISTRO Y HABILITACIÓN ESTRUCTURA METÁLICA DE PORTICOS, Y COLUMNAS, INCLUYE PLANCHA DE BASE Y PERNOS DE ANCLAJE,PLANCHAS CONEXIÓN, PERNOS, PINTURA
SUMINISTRO Y HABILITACIÓN ESTRUCTURAS METÁLICAS MENORES: CORRE TENSORES, ARRIOSTRAMIENTOS, ESTRUC PARA EXUTORIO, PLANCHAS DE CONEXIÓN, PERNOS, PINTURA
TRANSPORTE Y MONTAJE ESTRUCTURA PORTICOS Y COLUMNAS (ÍTEM 2.1)
TRANSPORTE Y MONTAJE ESTRUCTURA PORTICOS Y COLUMNAS (ÍTEM
PESO UNIT. (kg)
PESO TOTAL (kg)
SUMINISTRO DE MATERIALES CANT
TOTAL (KG)
0.20
4,231.65 4,219.38
4231.65 4219.38
0.00 0.00
0.00% 0.00%
4,363.58 4,357.88
4363.58 4357.88
0.00 0.00
0.00% 0.00%
4,366.68 4,360.98
4366.68 4360.98
0.00 0.00
0.00% 0.00%
4,363.92 4,363.92
4363.92 4363.92
0.00 0.00
0.00% 0.00%
4,366.68 4,360.98
4366.68 4360.98
0.00 0.00
0.00% 0.00%
4,363.92 4,363.92
4363.92 4363.92
0.00 0.00
0.00% 0.00%
4,366.18 4,360.79
4366.18 4360.79
0.00 0.00
0.00% 0.00%
4,265.92 4,265.92
4265.92 4265.92
0.00 0.00
0.00% 0.00%
481.38 521.89 518.92 478.42
481.38 521.89 518.92 478.42
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
481.38 521.89 521.89 478.42
481.38 521.89 521.89 478.42
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
3,340.17 2,501.78 3,342.14
3,340.17 2,501.78 3,342.14
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,258.73 2,481.55 3,261.40
3,258.73 2,481.55 3,261.40
0.00 0.00 0.00
0.00% 0.00% 0.00%
FABRICACION CANT
3,256.16 2,384.81 3,255.88
3,256.16 2,384.81 3,255.88
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,257.19 2,348.61 3,256.80
3,257.19 2,348.61 3,256.80
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,256.16 3,255.88 2,368.81
3,256.16 3,255.88 2,368.81
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,257.19 3,256.80 2,370.13
3,257.19 3,256.80 2,370.13
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,260.49 2,359.48 3,258.73
3,260.49 2,359.48 3,258.73
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,340.02 2,498.27 3,341.99
3,340.02 2,498.27 3,341.99
0.00 0.00 0.00
0.00% 0.00% 0.00%
504.62 501.25 581.80 496.51 432.05 581.80 493.14 570.44 573.08 579.11
2,018.49 2,004.99 1,163.60 4,965.12 2,592.31 581.80 1,972.55 570.44 1,146.16 579.11
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
145.92 145.73 145.61 144.78 153.54 153.50 144.87 145.39 145.48 145.10 146.24 144.63 153.22 153.24 229.83
1167.37 1457.35 1456.11 289.57 1228.31 1227.98 289.73 2326.28 1600.23 2902.06 731.21 289.25 459.65 459.71 459.65
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00
0.00% 0.00%
4.0
3157.17 0.00 0.00
14.29% 0.00% 0.00%
4.0
1094.06 1121.42 660.73 1819.35 1858.60 2325.09
4.0 4.0 2.0 4.0 4.0 6.0
1094.06 1121.42 660.73 1819.35 1858.60 2325.09
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
2.0 2.0 1.0 2.0 2.0 3.0
17.90 8.24 46.53 12.95
1145.47 263.76 1489.11 725.34
64.0 32.0 32.0 56.0
1145.47 263.76 1489.11 725.34
100.00% 100.00% 100.00% 100.00%
64.0 32.0 32.0 56.0
99.93 135.07 136.10
1598.83 1080.52 1088.80
16.0 8.0 8.0
1598.83 1080.52 1088.80
100.00% 100.00% 100.00%
16.0 8.0 8.0
116.60 116.60 116.60 116.60 116.60 116.60 116.60 116.60 115.26 115.26 115.26 115.26 115.26 115.26 115.26 115.26 116.60 116.60 116.60
116.60 116.60 1399.15 233.19 233.19 233.19 1399.15 466.38 6800.16 461.03 1152.57 922.06 1152.57 461.03 461.03 115.26 233.19 116.60 116.60
0.5 0.5 6.6 1.1 1.1 1.1 6.6 2.2 31.9 2.2 5.4 4.3 5.4 2.2 2.2 0.5 1.1 0.5 0.5
63.75 63.75 765.04 127.51 127.51 127.51 765.04 255.01 3682.44 249.66 624.14 499.31 624.14 249.66 249.66 62.41 127.51 63.75 63.75
54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.15% 54.15% 54.15% 54.15% 54.15% 54.15% 54.15% 54.15% 54.68% 54.68% 54.68%
141.66 141.66 415.49 150.19
141.66 424.97 415.49 150.19
0.5 0.5 6.6 1.1
77.46 54.68% 77.46 18.23% 2726.23 656.15% 164.24 109.36%
153.22 153.24
306.43 459.71
789.29 641.97 641.97
22100.19 4493.76 4493.76
273.52 280.36 330.36 454.84 464.65 387.52
135.12 135.03 395.89 158.27 463.95 158.69 158.69 171.11 136.55 136.72 143.19 141.66 415.49 141.66 142.33 137.18 137.18 275.02 142.50 275.02 279.31 158.69 158.69 197.58 197.58 197.58 197.58 197.58 570.54 197.58 197.58 197.58 197.58 197.58 570.54 192.42 192.42 192.42 192.42 408.57 408.57 189.11 189.11 189.11 189.11 189.11 546.29 398.30 189.11 189.11
135.12 810.19 791.78 158.27 463.95 634.76 317.38 171.11 136.55 273.44 143.19 424.97 415.49 283.31 142.33 274.35 274.35 550.03 142.50 550.03 1117.24 158.69 158.69 197.58 395.16 197.58 197.58 395.16 570.54 197.58 395.16 197.58 197.58 197.58 570.54 192.42 192.42 192.42 192.42 408.57 408.57 945.56 1891.11 945.56 945.56 1891.11 2731.45 1991.50 945.56 945.56
1.1 1.1 6.6 2.2 31.9 2.2 5.4 4.3 5.4 2.2 2.2 0.5 1.1 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
147.76 147.67 2597.62 346.16 14823.18 343.74 859.35 741.29 739.46 296.15 310.17 76.71 454.37 77.46 77.83 75.01 75.01 150.38 77.92 150.38 152.72 86.77 86.77 108.03 108.03 108.03 108.03 108.03 311.97 108.03 108.03 108.03 108.03 108.03 311.97 105.21 105.21 105.21 105.21 223.40 223.40 103.40 103.40 103.40 103.40 103.40 298.71 217.79 103.40 103.40
109.36% 18.23% 328.07% 218.72% 3194.98% 54.15% 270.76% 433.22% 541.52% 108.30% 216.61% 18.05% 109.36% 27.34% 54.68% 27.34% 27.34% 27.34% 54.68% 27.34% 13.67% 54.68% 54.68% 54.68% 27.34% 54.68% 54.68% 27.34% 54.68% 54.68% 27.34% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 10.94% 5.47% 10.94% 10.94% 5.47% 10.94% 10.94% 10.94% 10.94%
546.29 398.30 189.11 189.11 189.11 408.57 403.97 192.42 192.42 198.40 192.42 197.58 197.58 569.45 197.58 569.45 133.54 142.50 415.07 150.19 395.89 158.27 464.23 171.11 136.55 136.72 143.19 416.86 139.97
2731.45 1991.50 945.56 945.56 945.56 408.57 403.97 192.42 192.42 198.40 192.42 197.58 197.58 569.45 197.58 569.45 133.54 142.50 415.07 150.19 791.78 158.27 464.23 171.11 136.55 136.72 143.19 416.86 139.97
0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
298.71 217.79 103.40 103.40 103.40 223.40 220.89 105.21 105.21 108.48 105.21 108.03 108.03 311.37 108.03 311.37 73.02 77.92 226.95 82.12 216.47 86.54 253.84 93.56 74.66 74.76 78.30 227.93 76.53
10.94% 10.94% 10.94% 10.94% 10.94% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 27.34% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68%
13.61 8.41 8.41
1769.29 908.60 100.96
16.0 8.0 8.0
217.76 67.30 67.30
12.31% 7.41% 66.67%
3.28 3.29 1.73 2.31 2.48
45.92 46.06 48.57 350.52 69.44
0.5 0.5 6.6 1.1 1.1
1.79 1.80 11.38 2.52 2.71
3.91% 3.91% 23.43% 0.72% 3.91%
3.41 2.42 2.31 2.01 1.53 1.14 3.19 3.19 0.79
6.82 38.65 175.26 96.38 42.72 4.57 19.16 19.16 3.14
0.5 0.5 6.6 1.1 1.1 1.1 6.6 2.2 31.9
1.87 27.34% 1.32 3.42% 15.13 8.63% 2.20 2.28% 1.67 3.91% 1.25 27.34% 20.95 109.36% 6.98 36.45% 25.09 798.75%
16.0 8.0 8.0
3.54 0.43 3.54 2.06 3.41 8.19 8.42 8.42 3.61 3.81 4.03 1.66 1.81 11.34 0.46 1.63 1.36 0.83 0.57
7.08 0.85 7.08 8.23 6.82 32.75 16.84 16.85 101.03 53.34 112.78 23.24 25.33 317.59 12.80 6.50 5.45 3.32 2.27
2.2 5.4 4.3 5.4 2.2 2.2 0.5 1.1 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
3.45 11.41 3,903.57
48.36 136.87 3903.57
0.5 0.5 6.6
7.67 2.31 15.34 11.14 7.39 17.73 4.56 9.21 1.97 2.08 2.20 0.91 0.99 6.20 0.25 0.89 0.74 0.45 0.31
108.30% 270.76% 216.61% 135.38% 108.30% 54.15% 27.08% 54.68% 1.95% 3.91% 1.95% 3.91% 3.91% 1.95% 1.95% 13.67% 13.67% 13.67% 13.67%
1.89 3.91% 6.24 4.56% 25613.09 656.15%
88,418.47
294,432.20
30.03%
0.00 0.00%
CUADRO DE VALORIZAC UND
CANT.
ICA DE PORTICOS, Y DE ANCLAJE,PLANCHAS DE KG
141,
KG
153,
KG
141,
KG
153,
LICAS MENORES: CORREAS, UTORIO, PLANCHAS DE
Y COLUMNAS (ÍTEM 2.1)
OS Y COLUMNAS (ÍTEM 2.2)
FABRICACION TOTAL (KG)
PINTURA INTUMESCENTE
PINTURA 0.65
CANT
TOTAL (KG)
0.05
CANT
TOTAL (KG)
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
0.00 0.00 0.00 0.00
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00
0.00% 0.00%
3,157.17 0.00 0.00
14.29% 0.00% 0.00%
547.03 560.71 330.36 909.67 929.30 1,162.55
50.00% 50.00% 50.00% 50.00% 50.00% 50.00%
1,145.47 263.76 1,489.11 725.34
100.00% 100.00% 100.00% 100.00%
1,598.83 1,080.52 1,088.80
100.00% 100.00% 100.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
64.0 32.0 32.0 56.0
0% 0%
3,157.17 0.00 0.00
14% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0%
1,145.47 263.76 1,489.11 725.34
100% 100% 100% 100%
A
4.0
0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
NO APLICA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
217.76 67.30 67.30
12.31% 7.41% 66.67%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
15,341.00
5.21%
6,780.86
2.30%
0.00
0.00%
E VALORIZACION - POLIDEPORTIVO VES CANT.
141,111.42
153,320.78
141,111.42
153,320.78
NTURA MESCENTE 0.10
AVANCE SUMINISTRO Y HABILITACION kg
TRANSPORTE
%
CANT
TOTAL (KG)
MONTAJE
0.30
CANT
#DIV/0! #DIV/0!
-
0% 0%
1.0 1.0
4,231.65 4,219.38
100% 100%
0.0 1.0
#DIV/0! #DIV/0!
-
0% 0%
1.0 1.0
4,363.58 4,357.88
100% 100%
1.0 1.0
#DIV/0! #DIV/0!
-
0% 0%
1.0 1.0
4,366.68 4,360.98
100% 100%
1.0 1.0
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0%
#DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
1.0 1.0 1.0 1.0
481.38 521.89 521.89 478.42
100% 100% 100% 100%
1.0 1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,256.16 3,255.88 2,368.81
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,257.19 3,256.80 2,370.13
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,260.49 2,359.48 3,258.73
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,340.02 2,498.27 3,341.99
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
#DIV/0! #DIV/0!
-
0% 0% 4.0
0.00 0.00
0% 0%
3,157.17 0.00 0.00
14% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0%
572.74 131.88 744.56 362.67
50% 50% 50% 50%
0% #DIV/0! #DIV/0!
3,157.17 -
14% 0% 0%
#DIV/0! 0% 0% 0% 0% 0% 0%
574.38 588.75 346.88 955.16 975.76 1,220.67
53% 53% 53% 53% 53% 53%
0% 0% 0% 0%
1,145.47 263.76 1,489.11 725.34
100% 100% 100% 100%
0% 0% 0%
1,359.01 918.44 925.48
85% 85% 85%
0.00 0.00 0.00
0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
12.75 12.75 153.01 25.50 25.50 25.50 153.01 51.00 736.49 49.93 124.83 99.86 124.83 49.93 49.93 12.48 25.50 12.75 12.75
11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0%
15.49 15.49 545.25 32.85
11% 4% 131% 22%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
32.0 16.0 16.0 28.0
4.0 3.0 3.0
32.0 16.0 16.0 28.0
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
29.55 29.53 519.52 69.23 2,964.64 68.75 171.87 148.26 147.89 59.23 62.03 15.34 90.87 15.49 15.57 15.00 15.00 30.08 15.58 30.08 30.54 17.35 17.35 21.61 21.61 21.61 21.61 21.61 62.39 21.61 21.61 21.61 21.61 21.61 62.39 21.04 21.04 21.04 21.04 44.68 44.68 20.68 20.68 20.68 20.68 20.68 59.74 43.56 20.68 20.68
22% 4% 66% 44% 639% 11% 54% 87% 108% 22% 43% 4% 22% 5% 11% 5% 5% 5% 11% 5% 3% 11% 11% 11% 5% 11% 11% 5% 11% 11% 5% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 2% 1% 2% 2% 1% 2% 2% 2% 2%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
59.74 43.56 20.68 20.68 20.68 44.68 44.18 21.04 21.04 21.70 21.04 21.61 21.61 62.27 21.61 62.27 14.60 15.58 45.39 16.42 43.29 17.31 50.77 18.71 14.93 14.95 15.66 45.59 15.31
2% 2% 2% 2% 2% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 5% 11% 11% 11% 11% 11% 11% 11% 11%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0%
185.10 57.21 57.21
10% 6% 57%
0.00 0.00 0.00
0% 0% 0%
0% 0% 0% 0% 0%
0.36 0.36 2.28 0.50 0.54
1% 1% 5% 0% 1%
0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0%
0.37 0.26 3.03 0.44 0.33 0.25 4.19 1.40 5.02
5% 1% 2% 0% 1% 5% 22% 7% 160%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
1.53 0.46 3.07 2.23 1.48 3.55 0.91 1.84 0.39 0.42 0.44 0.18 0.20 1.24 0.05 0.18 0.15 0.09 0.06
22% 54% 43% 27% 22% 11% 5% 11% 0% 1% 0% 1% 1% 0% 0% 3% 3% 3% 3%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0%
0.38 1.25 5,122.62
1% 1% 131%
0.00 0.00 0.00
0% 0% 0%
O VES
28,672.47
9.74%
68,696.66
23.3%
AVANCE TRANSPORTE Y MONTAJE
MONTAJE TOTAL (KG)
0.70
kg
%
0.00 4,219.38
0% 100%
1,269.50 4,219.38
30% 100%
4,363.58 4,357.88
100% 100%
4,363.58 4,357.88
100% 100%
4,366.68 4,360.98
100% 100%
4,366.68 4,360.98
100% 100%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
-
0% 0% 0% 0%
481.38 521.89 521.89 478.42
100% 100% 100% 100%
481.38 521.89 521.89 478.42
100% 100% 100% 100%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
3,256.16 3,255.88 2,368.81
100% 100% 100%
3,256.16 3,255.88 2,368.81
100% 100% 100%
3,257.19 3,256.80 2,370.13
100% 100% 100%
3,257.19 3,256.80 2,370.13
100% 100% 100%
3,260.49 2,359.48 3,258.73
100% 100% 100%
3,260.49 2,359.48 3,258.73
100% 100% 100%
3,340.02 2,498.27 3,341.99
100% 100% 100%
3,340.02 2,498.27 3,341.99
100% 100% 100%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00
0% 0%
-
3,157.17 1,925.90 1,925.90
14% 43% 43%
0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0%
572.74 131.88 744.56 362.67
50% 50% 50% 50%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
-
0% 0% 0% 0%
3,157.17 1,348.13 1,348.13 572.74 131.88 744.56 362.67
0% 0% 14% 30% 30% 0% 0% 0% 0% 0% 0% 50% 50% 50% 50%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
68,316.80
23.2%
68,430.76
23.24%
VAL
0%
0.00
9.2853521
19%
28,672.47
9.2853521
42% 58,761.91
0.19
6% 9,668.84
0.19
Ítem 1.00 1.01 1.02 1.03 1.04
PRESUPUESTO DE OBRA
UA
UND
METRADO
P.U. S/.
kg kg kg kg
-20.0%
S/.
AMORTIZACIÓN DE ADELANTO
20.0%
S/.
NETO A FACTURAR 18.00%
TOTAL A FACTURAR
TOTAL A PAGAR EN ESTA VALORIZACION % DE AVANCE
TOTAL A PAGAR EN ESTA VALORIZACION
Metrado
-
ADELANTO
RETENCION DE FONDO DE GARANTIA
PARCIAL S/.
0.00 0.00 0.00 0.00
COSTO DIRECTO S/.
IMPUESTO GENERAL A LAS VENTAS
ACUMU
0.00%
S/.
-
S/.
-
S/.
-
S/.
#DIV/0!
0.00 0.00 0.00 0.00
VALORIZACIÓN DE SUB CONTRATISTAS N° Periodo del al de Febrero RESUMEN VALORIZADO PROYECTOPOLIDEPORTIVO VILLA EL SALVADOR AREA: Subcontrat.: Contrato N°: Fecha: Ítem
DESCRIPCION PARTIDA
PRESUPUESTO DE OBRA
UA
UND
METRADO
P.U. S/.
PARCIAL S/.
ACUMU Metrado
1.00
#REF!
TISTAS N° o
Código: PVES-CO-F06 Revisión: 00 Fecha:26/01/2019
Supervisor:
ACUMULADO ANTERIOR Parcial S/.
%
-
AVANCE ACTUAL Metrado Parcial S/.
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
-
ACUMULADO ACTUAL
%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Metrado
Parcial S/.
0.00 0.00 0.00 0.00
%
-
-
SALDO POR EJECUTAR
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Metrado
0.00 0.00 0.00 0.00
Parcial S/.
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0.00
0.00 -
0.00 -
0.00
0.00 #DIV/0!
#DIV/0!
-
-
0.00 #DIV/0!
#DIV/0!
%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
TISTAS N° o
Código: PVES-CO-F06 Revisión: 00 Fecha:26/01/2019
Supervisor:
ACUMULADO ANTERIOR Parcial S/.
%
AVANCE ACTUAL Metrado Parcial S/.
ACUMULADO ACTUAL
%
Metrado
Parcial S/.
SALDO POR EJECUTAR %
Metrado
Parcial S/.
%
ELEMENTO ESTRUCTURAL
CODIGO
Nº UND
Columna CM1-A Columna CM1-B
1 1
Columna CM1-C-1 Columna CM1-D-6
1 1
Columna CM1-C-2 Columna CM1-D-5
1 1
Columna CM1-C-3 Columna CM1-D-4
1 1
Columna CM1-C-4 Columna CM1-D-1
1 1
Columna CM1-C-5 Columna CM1-D-2
1 1
Columna CM1-C-6 Columna CM1-D-3
1 1
Columna CM1-A-1 Columna CM1-B-1
1 1
9-CT1 9-CT2 9-CT3 9-CT4
1 1 1 1
9-CT5 9-CT6 9-CT7 9-CT8
1 1 1 1
9-VP-1 9-VP-2 9-VP-3
1 1 1
VIGA VP-1C-1 9-VP-5 9-VP-6
1 1 1
ZONA DE CALENTAMIENTO
COLUMNAS COLUMNAS DEL EJE D1
Columna CM1-A Columna CM1-B COLUMNAS DEL EJE D2
Columna CM1-C-1 Columna CM1-D-6 COLUMNAS DEL EJE D3
Columna CM1-C-2 Columna CM1-D-5 COLUMNAS DEL EJE D4
Columna CM1-C-3 Columna CM1-D-4 COLUMNAS DEL EJE D5
Columna CM1-C-4 Columna CM1-D-1 COLUMNAS DEL EJE D6
Columna CM1-C-5 Columna CM1-D-2 COLUMNAS DEL EJE D7
Columna CM1-C-6 Columna CM1-D-3 COLUMNAS DEL EJE D8
Columna CM1-A-1 Columna CM1-B-1
COLUMNAS SECUNDARIAS COLUMNAS DEL EJE D1
Columneta 9-CT1 Columneta 9-CT2 Columneta 9-CT3 Columneta 9-CT4 COLUMNAS DEL EJE D8
Columneta 9-CT5 Columneta 9-CT6 Columneta 9-CT7 Columneta 9-CT8
VIGAS DEL PORTICO PORTICO DEL EJE D1
VIGA 9-VP-1 VIGA 9-VP-2 VIGA 9-VP-3 PORTICO DEL EJE D2
VIGA VP-1C-1 VIGA 9-VP-5 VIGA 9-VP-6 PORTICO DEL EJE D3
VIGA VP-1C-2 VIGA 9-VP-8 VIGA 9-VP-9
VIGA VP-1C-2 9-VP-8 9-VP-9
1 1 1
VIGA VP-1C-3 9-VP-11 9-VP-12
1 1 1
VIGA VP-1C-4 9-VP-9 9-VP-13
1 1 1
9-VP-10 9-VP-12 9-VP-14
1 1 1
9-VP-15 9-VP-16 9-VP-17
1 1 1
9-VP-18 9-VP-19 9-VP-20
1 1
9-VS1 9-VS2 9-VS3 9-VS4 9-VS5 9-VS6 9-VS7 9-VS8 9-VS9 9-VS10
4 4 2 10 6 1 4 1 2 1
9-DT1 9-DT2 9-DT3 9-DT4 9-DT5 9-DT6 9-DT7 9-DT8 9-DT9 9-DT10 9-DT11 9-DT12 9-DT13 9-DT14 9-DT15
8 10 10 2 8 8 2 16 11 20 5 2 3 3 2
PORTICO DEL EJE D4
VIGA VP-1C-3 VIGA 9-VP-11 VIGA 9-VP-12 PORTICO DEL EJE D5
VIGA VP-1C-4 VIGA 9-VP-9 VIGA 9-VP-13 PORTICO DEL EJE D6
VIGA 9-VP-10 VIGA 9-VP-12 VIGA 9-VP-14 PORTICO DEL EJE D7
VIGA 9-VP-15 VIGA 9-VP-16 VIGA 9-VP-17 PORTICO DEL EJE D8
VIGA 9-VP-18 VIGA 9-VP-19 VIGA 9-VP-20
1
VIGAS SECUNDARIAS DE TECHO VIGA 9-VS1 VIGA 9-VS2 VIGA 9-VS3 VIGA 9-VS4 VIGA 9-VS5 VIGA 9-VS6 VIGA 9-VS7 VIGA 9-VS8 VIGA 9-VS9 VIGA 9-VS10
ARRIOSTRES TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO TUBO
DT1 DT2 DT3 DT4 DT5 DT6 DT7 DT8 DT9 DT10 DT11 DT12 DT13 DT14 DT15
TUBO DT16 TUBO DT17
9-DT16 9-DT17
2 3
9-VA1 9-VA2 9-VA3
28 7 7
9-V1 9-V2 9-V3 9-V4 9-V4A 9-V5
4 4 2 4 4 6
PL1 PL2 PL3 PL4
64 32 32 56
9-D1 9-D2 9-D3
16 8 8
9-N1 9-N2 9-N3 9-N4 9-N5 9-N6 9-N7 9-N8 9-N9 9-N10 9-N11 9-N12 9-N13 9-N14 9-N15 9-N16 9-N17 9-N18 9-N19
1 1 12 2 2 2 12 4 59 4 10 8 10 4 4 1 2 1 1
9-L1 9-L2 9-LT3 9-L4
1 3 1 1
VIGAS DE AMARRE VIGA VA1 - EN TECHO METALICO VIGA VA2 VIGA VA3
VIGAS DE AMARRE ENTRE COLUMNAS VIGA VIGA VIGA VIGA VIGA VIGA
V1 V2 V3 V4 V4A V5
PLATABANDAS PL.19 mm PL.12.5 mm PL.19 mm PL.19 mm
ARRIOSTRES VERTICALES TUBO 100x100x4.50mm D1 TUBO 100x100x4.50mm D2 TUBO 100x100x4.50mm D3
VIGUETAS DE TECHO CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL
C C C C C C C C C C C C C C C C C C C
10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm 10"X3"X3 mm
CORREAS LATERALES CANAL CANAL CANAL CANAL
C C C C
12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm
CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL
C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C C
12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm
9-L5 9-L6 9-LT7 9-L8 9-LT9 9-L10 9-L11 9-L12 9-L14 9-L15 9-L16 9-L17 9-LT18 9-L19 9-L20 9-L21 9-L22 9-LT23 9-L24 9-LT25 9-LT26 9-L27 9-L28 9-L30 9-L31 9-L31A 9-L31B 9-L32 9-LT33 9-L34 9-L35 9-L35A 9-L35B 9-L36 9-LT37 9-L38 9-L38A 9-L39 9-L39A 9-LT40 9-LT41 9-L42 9-L43 9-L43A 9-L43B 9-L44 9-LT45 9-LT45A 9-L46 9-L46A
1 6 2 1 1 4 2 1 1 2 1 3 1 2 1 2 2 2 1 2 4 1 1 1 2 1 1 2 1 1 2 1 1 1 1 1 1 1 1 1 1 5 10 5 5 10 5 5 5 5
CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL CANAL
C C C C C C C C C C C C C C C C C C C C C C C C C C C C C
12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm 12"X3"X4.5 mm
9-LT47 9-LT47A 9-L48 9-L48A 9-L49 9-LT50 9-LT51 9-L52 9-L52A 9-L53 9-L53A 9-L54 9-L55 9-LT56 9-L57 9-LT58 9-L59 9-L62 9-LT63 9-L64 9-LT65 9-L66 9-LT67-69 9-L68 9-L70 9-L71 9-L72 9-LT73 9-L74
5 5 5 5 5 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 1 1 1 1 1 1 1 1
9-CN1 9-CN2 9-CN3
130 108 12
9-GT1 9-GT2 9-GT3 9-GT4 9-GT4A
14 14 28 152 28
9-L1 9-L2 9-LT3 9-L4 9-L5 9-L6 9-LT7 9-L8 9-LT9
2 16 76 48 28 4 6 6 4
CONECTORES PL.DOBLADA e=4.5mm PL.DOBLADA e=3.0mm PL.DOBLADA e=3.0mm
TEMPLADOR DE TECHO FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2"
TEMPLADORES LATERALES FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2"
FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2" FIERRO LISO Ø1/2"
9-L10 9-L11 9-L12 9-L14 9-L15 9-L16 9-L17 9-LT18 9-L19 9-L20 9-L21 9-L22 9-LT23 9-L24 9-LT25 9-LT26 9-L27 9-L28 9-L30
2 2 2 4 2 4 2 2 28 14 28 14 14 28 28 4 4 4 4
9-GT1 SPIL PERNOS
14 12 1
OTROS
PESO TOTAL PESO DEL AVANCE PORCENTAJE DEL AVANCE
SUMINISTRO Y HABILITACIÓN ESTRUCTURA METÁLICA DE PORTICOS, Y COLUMNAS, INCLUYE PLANCHA DE BASE Y PERNOS DE ANCLAJE,PLANCHAS CONEXIÓN, PERNOS, PINTURA
SUMINISTRO Y HABILITACIÓN ESTRUCTURAS METÁLICAS MENORES: CORRE TENSORES, ARRIOSTRAMIENTOS, ESTRUC PARA EXUTORIO, PLANCHAS DE CONEXIÓN, PERNOS, PINTURA
TRANSPORTE Y MONTAJE ESTRUCTURA PORTICOS Y COLUMNAS (ÍTEM 2.1)
TRANSPORTE Y MONTAJE ESTRUCTURA PORTICOS Y COLUMNAS (ÍTEM
PESO UNIT. (kg)
PESO TOTAL (kg)
SUMINISTRO DE MATERIALES CANT
TOTAL (KG)
0.20
4,231.65 4,219.38
4231.65 4219.38
0.00 0.00
0.00% 0.00%
4,363.58 4,357.88
4363.58 4357.88
0.00 0.00
0.00% 0.00%
4,366.68 4,360.98
4366.68 4360.98
0.00 0.00
0.00% 0.00%
4,363.92 4,363.92
4363.92 4363.92
0.00 0.00
0.00% 0.00%
4,366.68 4,360.98
4366.68 4360.98
0.00 0.00
0.00% 0.00%
4,363.92 4,363.92
4363.92 4363.92
0.00 0.00
0.00% 0.00%
4,366.18 4,360.79
4366.18 4360.79
0.00 0.00
0.00% 0.00%
4,265.92 4,265.92
4265.92 4265.92
0.00 0.00
0.00% 0.00%
481.38 521.89 518.92 478.42
481.38 521.89 518.92 478.42
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
481.38 521.89 521.89 478.42
481.38 521.89 521.89 478.42
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
3,340.17 2,501.78 3,342.14
3,340.17 2,501.78 3,342.14
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,258.73 2,481.55 3,261.40
3,258.73 2,481.55 3,261.40
0.00 0.00 0.00
0.00% 0.00% 0.00%
FABRICACION CANT
3,256.16 2,384.81 3,255.88
3,256.16 2,384.81 3,255.88
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,257.19 2,348.61 3,256.80
3,257.19 2,348.61 3,256.80
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,256.16 3,255.88 2,368.81
3,256.16 3,255.88 2,368.81
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,257.19 3,256.80 2,370.13
3,257.19 3,256.80 2,370.13
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,260.49 2,359.48 3,258.73
3,260.49 2,359.48 3,258.73
0.00 0.00 0.00
0.00% 0.00% 0.00%
3,340.02 2,498.27 3,341.99
3,340.02 2,498.27 3,341.99
0.00 0.00 0.00
0.00% 0.00% 0.00%
504.62 501.25 581.80 496.51 432.05 581.80 493.14 570.44 573.08 579.11
2,018.49 2,004.99 1,163.60 4,965.12 2,592.31 581.80 1,972.55 570.44 1,146.16 579.11
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
145.92 145.73 145.61 144.78 153.54 153.50 144.87 145.39 145.48 145.10 146.24 144.63 153.22 153.24 229.83
1167.37 1457.35 1456.11 289.57 1228.31 1227.98 289.73 2326.28 1600.23 2902.06 731.21 289.25 459.65 459.71 459.65
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00
0.00% 0.00%
4.0
3157.17 0.00 0.00
14.29% 0.00% 0.00%
4.0
1094.06 1121.42 660.73 1819.35 1858.60 2325.09
4.0 4.0 2.0 4.0 4.0 6.0
1094.06 1121.42 660.73 1819.35 1858.60 2325.09
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
2.0 2.0 1.0 2.0 2.0 3.0
17.90 8.24 46.53 12.95
1145.47 263.76 1489.11 725.34
64.0 32.0 32.0 56.0
1145.47 263.76 1489.11 725.34
100.00% 100.00% 100.00% 100.00%
64.0 32.0 32.0 56.0
99.93 135.07 136.10
1598.83 1080.52 1088.80
16.0 8.0 8.0
1598.83 1080.52 1088.80
100.00% 100.00% 100.00%
16.0 8.0 8.0
116.60 116.60 116.60 116.60 116.60 116.60 116.60 116.60 115.26 115.26 115.26 115.26 115.26 115.26 115.26 115.26 116.60 116.60 116.60
116.60 116.60 1399.15 233.19 233.19 233.19 1399.15 466.38 6800.16 461.03 1152.57 922.06 1152.57 461.03 461.03 115.26 233.19 116.60 116.60
0.5 0.5 6.6 1.1 1.1 1.1 6.6 2.2 31.9 2.2 5.4 4.3 5.4 2.2 2.2 0.5 1.1 0.5 0.5
63.75 63.75 765.04 127.51 127.51 127.51 765.04 255.01 3682.44 249.66 624.14 499.31 624.14 249.66 249.66 62.41 127.51 63.75 63.75
54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.15% 54.15% 54.15% 54.15% 54.15% 54.15% 54.15% 54.15% 54.68% 54.68% 54.68%
141.66 141.66 415.49 150.19
141.66 424.97 415.49 150.19
0.5 0.5 6.6 1.1
77.46 54.68% 77.46 18.23% 2726.23 656.15% 164.24 109.36%
153.22 153.24
306.43 459.71
789.29 641.97 641.97
22100.19 4493.76 4493.76
273.52 280.36 330.36 454.84 464.65 387.52
135.12 135.03 395.89 158.27 463.95 158.69 158.69 171.11 136.55 136.72 143.19 141.66 415.49 141.66 142.33 137.18 137.18 275.02 142.50 275.02 279.31 158.69 158.69 197.58 197.58 197.58 197.58 197.58 570.54 197.58 197.58 197.58 197.58 197.58 570.54 192.42 192.42 192.42 192.42 408.57 408.57 189.11 189.11 189.11 189.11 189.11 546.29 398.30 189.11 189.11
135.12 810.19 791.78 158.27 463.95 634.76 317.38 171.11 136.55 273.44 143.19 424.97 415.49 283.31 142.33 274.35 274.35 550.03 142.50 550.03 1117.24 158.69 158.69 197.58 395.16 197.58 197.58 395.16 570.54 197.58 395.16 197.58 197.58 197.58 570.54 192.42 192.42 192.42 192.42 408.57 408.57 945.56 1891.11 945.56 945.56 1891.11 2731.45 1991.50 945.56 945.56
1.1 1.1 6.6 2.2 31.9 2.2 5.4 4.3 5.4 2.2 2.2 0.5 1.1 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
147.76 147.67 2597.62 346.16 14823.18 343.74 859.35 741.29 739.46 296.15 310.17 76.71 454.37 77.46 77.83 75.01 75.01 150.38 77.92 150.38 152.72 86.77 86.77 108.03 108.03 108.03 108.03 108.03 311.97 108.03 108.03 108.03 108.03 108.03 311.97 105.21 105.21 105.21 105.21 223.40 223.40 103.40 103.40 103.40 103.40 103.40 298.71 217.79 103.40 103.40
109.36% 18.23% 328.07% 218.72% 3194.98% 54.15% 270.76% 433.22% 541.52% 108.30% 216.61% 18.05% 109.36% 27.34% 54.68% 27.34% 27.34% 27.34% 54.68% 27.34% 13.67% 54.68% 54.68% 54.68% 27.34% 54.68% 54.68% 27.34% 54.68% 54.68% 27.34% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 10.94% 5.47% 10.94% 10.94% 5.47% 10.94% 10.94% 10.94% 10.94%
546.29 398.30 189.11 189.11 189.11 408.57 403.97 192.42 192.42 198.40 192.42 197.58 197.58 569.45 197.58 569.45 133.54 142.50 415.07 150.19 395.89 158.27 464.23 171.11 136.55 136.72 143.19 416.86 139.97
2731.45 1991.50 945.56 945.56 945.56 408.57 403.97 192.42 192.42 198.40 192.42 197.58 197.58 569.45 197.58 569.45 133.54 142.50 415.07 150.19 791.78 158.27 464.23 171.11 136.55 136.72 143.19 416.86 139.97
0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
298.71 217.79 103.40 103.40 103.40 223.40 220.89 105.21 105.21 108.48 105.21 108.03 108.03 311.37 108.03 311.37 73.02 77.92 226.95 82.12 216.47 86.54 253.84 93.56 74.66 74.76 78.30 227.93 76.53
10.94% 10.94% 10.94% 10.94% 10.94% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 27.34% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68% 54.68%
13.61 8.41 8.41
1769.29 908.60 100.96
16.0 8.0 8.0
217.76 67.30 67.30
12.31% 7.41% 66.67%
3.28 3.29 1.73 2.31 2.48
45.92 46.06 48.57 350.52 69.44
0.5 0.5 6.6 1.1 1.1
1.79 1.80 11.38 2.52 2.71
3.91% 3.91% 23.43% 0.72% 3.91%
3.41 2.42 2.31 2.01 1.53 1.14 3.19 3.19 0.79
6.82 38.65 175.26 96.38 42.72 4.57 19.16 19.16 3.14
0.5 0.5 6.6 1.1 1.1 1.1 6.6 2.2 31.9
1.87 27.34% 1.32 3.42% 15.13 8.63% 2.20 2.28% 1.67 3.91% 1.25 27.34% 20.95 109.36% 6.98 36.45% 25.09 798.75%
16.0 8.0 8.0
3.54 0.43 3.54 2.06 3.41 8.19 8.42 8.42 3.61 3.81 4.03 1.66 1.81 11.34 0.46 1.63 1.36 0.83 0.57
7.08 0.85 7.08 8.23 6.82 32.75 16.84 16.85 101.03 53.34 112.78 23.24 25.33 317.59 12.80 6.50 5.45 3.32 2.27
2.2 5.4 4.3 5.4 2.2 2.2 0.5 1.1 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
3.45 11.41 3,903.57
48.36 136.87 3903.57
0.5 0.5 6.6
7.67 2.31 15.34 11.14 7.39 17.73 4.56 9.21 1.97 2.08 2.20 0.91 0.99 6.20 0.25 0.89 0.74 0.45 0.31
108.30% 270.76% 216.61% 135.38% 108.30% 54.15% 27.08% 54.68% 1.95% 3.91% 1.95% 3.91% 3.91% 1.95% 1.95% 13.67% 13.67% 13.67% 13.67%
1.89 3.91% 6.24 4.56% 25613.09 656.15%
88,418.47
294,432.20
30.03%
0.00 0.00%
CUADRO DE VALORIZAC UND
CANT.
ICA DE PORTICOS, Y DE ANCLAJE,PLANCHAS DE KG
141,
KG
153,
KG
141,
KG
153,
LICAS MENORES: CORREAS, UTORIO, PLANCHAS DE
Y COLUMNAS (ÍTEM 2.1)
OS Y COLUMNAS (ÍTEM 2.2)
FABRICACION TOTAL (KG)
PINTURA INTUMESCENTE
PINTURA 0.65
CANT
TOTAL (KG)
0.05
CANT
TOTAL (KG)
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00
0.00% 0.00%
0.00 0.00
0% 0%
0.00 0.00
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
0.00 0.00 0.00 0.00
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00
0.00% 0.00%
3,157.17 0.00 0.00
14.29% 0.00% 0.00%
547.03 560.71 330.36 909.67 929.30 1,162.55
50.00% 50.00% 50.00% 50.00% 50.00% 50.00%
1,145.47 263.76 1,489.11 725.34
100.00% 100.00% 100.00% 100.00%
1,598.83 1,080.52 1,088.80
100.00% 100.00% 100.00%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
64.0 32.0 32.0 56.0
0% 0%
3,157.17 0.00 0.00
14% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0%
1,145.47 263.76 1,489.11 725.34
100% 100% 100% 100%
A
4.0
0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
NO APLICA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
217.76 67.30 67.30
12.31% 7.41% 66.67%
0.00 0.00 0.00
0% 0% 0%
0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00
0.00% 0.00% 0.00%
0.00 0.00 0.00
0% 0% 0%
15,341.00
5.21%
6,780.86
2.30%
0.00
0.00%
E VALORIZACION - POLIDEPORTIVO VES CANT.
141,111.42
153,320.78
141,111.42
153,320.78
NTURA MESCENTE 0.10
AVANCE SUMINISTRO Y HABILITACION kg
TRANSPORTE
%
CANT
TOTAL (KG)
MONTAJE
0.30
CANT
#DIV/0! #DIV/0!
-
0% 0%
1.0 1.0
4,231.65 4,219.38
100% 100%
0.0 1.0
#DIV/0! #DIV/0!
-
0% 0%
1.0 1.0
4,363.58 4,357.88
100% 100%
1.0 1.0
#DIV/0! #DIV/0!
-
0% 0%
1.0 1.0
4,366.68 4,360.98
100% 100%
1.0 1.0
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0!
-
0% 0%
0.00 0.00
0% 0%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0%
#DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
1.0 1.0 1.0 1.0
481.38 521.89 521.89 478.42
100% 100% 100% 100%
1.0 1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,256.16 3,255.88 2,368.81
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,257.19 3,256.80 2,370.13
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,260.49 2,359.48 3,258.73
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0%
1.0 1.0 1.0
3,340.02 2,498.27 3,341.99
100% 100% 100%
1.0 1.0 1.0
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
#DIV/0! #DIV/0!
-
0% 0% 4.0
0.00 0.00
0% 0%
3,157.17 0.00 0.00
14% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0%
572.74 131.88 744.56 362.67
50% 50% 50% 50%
0% #DIV/0! #DIV/0!
3,157.17 -
14% 0% 0%
#DIV/0! 0% 0% 0% 0% 0% 0%
574.38 588.75 346.88 955.16 975.76 1,220.67
53% 53% 53% 53% 53% 53%
0% 0% 0% 0%
1,145.47 263.76 1,489.11 725.34
100% 100% 100% 100%
0% 0% 0%
1,359.01 918.44 925.48
85% 85% 85%
0.00 0.00 0.00
0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
12.75 12.75 153.01 25.50 25.50 25.50 153.01 51.00 736.49 49.93 124.83 99.86 124.83 49.93 49.93 12.48 25.50 12.75 12.75
11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0%
15.49 15.49 545.25 32.85
11% 4% 131% 22%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
32.0 16.0 16.0 28.0
4.0 3.0 3.0
32.0 16.0 16.0 28.0
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
29.55 29.53 519.52 69.23 2,964.64 68.75 171.87 148.26 147.89 59.23 62.03 15.34 90.87 15.49 15.57 15.00 15.00 30.08 15.58 30.08 30.54 17.35 17.35 21.61 21.61 21.61 21.61 21.61 62.39 21.61 21.61 21.61 21.61 21.61 62.39 21.04 21.04 21.04 21.04 44.68 44.68 20.68 20.68 20.68 20.68 20.68 59.74 43.56 20.68 20.68
22% 4% 66% 44% 639% 11% 54% 87% 108% 22% 43% 4% 22% 5% 11% 5% 5% 5% 11% 5% 3% 11% 11% 11% 5% 11% 11% 5% 11% 11% 5% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 2% 1% 2% 2% 1% 2% 2% 2% 2%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
59.74 43.56 20.68 20.68 20.68 44.68 44.18 21.04 21.04 21.70 21.04 21.61 21.61 62.27 21.61 62.27 14.60 15.58 45.39 16.42 43.29 17.31 50.77 18.71 14.93 14.95 15.66 45.59 15.31
2% 2% 2% 2% 2% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 11% 5% 11% 11% 11% 11% 11% 11% 11% 11%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0%
185.10 57.21 57.21
10% 6% 57%
0.00 0.00 0.00
0% 0% 0%
0% 0% 0% 0% 0%
0.36 0.36 2.28 0.50 0.54
1% 1% 5% 0% 1%
0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0%
0.37 0.26 3.03 0.44 0.33 0.25 4.19 1.40 5.02
5% 1% 2% 0% 1% 5% 22% 7% 160%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
1.53 0.46 3.07 2.23 1.48 3.55 0.91 1.84 0.39 0.42 0.44 0.18 0.20 1.24 0.05 0.18 0.15 0.09 0.06
22% 54% 43% 27% 22% 11% 5% 11% 0% 1% 0% 1% 1% 0% 0% 3% 3% 3% 3%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0% 0% 0%
0.38 1.25 5,122.62
1% 1% 131%
0.00 0.00 0.00
0% 0% 0%
O VES
28,672.47
9.74%
68,696.66
23.3%
AVANCE TRANSPORTE Y MONTAJE
MONTAJE TOTAL (KG)
0.70
kg
%
0.00 4,219.38
0% 100%
1,269.50 4,219.38
30% 100%
4,363.58 4,357.88
100% 100%
4,363.58 4,357.88
100% 100%
4,366.68 4,360.98
100% 100%
4,366.68 4,360.98
100% 100%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00
0% 0%
-
0% 0%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
-
0% 0% 0% 0%
481.38 521.89 521.89 478.42
100% 100% 100% 100%
481.38 521.89 521.89 478.42
100% 100% 100% 100%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
3,256.16 3,255.88 2,368.81
100% 100% 100%
3,256.16 3,255.88 2,368.81
100% 100% 100%
3,257.19 3,256.80 2,370.13
100% 100% 100%
3,257.19 3,256.80 2,370.13
100% 100% 100%
3,260.49 2,359.48 3,258.73
100% 100% 100%
3,260.49 2,359.48 3,258.73
100% 100% 100%
3,340.02 2,498.27 3,341.99
100% 100% 100%
3,340.02 2,498.27 3,341.99
100% 100% 100%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00
0% 0%
-
3,157.17 1,925.90 1,925.90
14% 43% 43%
0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0%
572.74 131.88 744.56 362.67
50% 50% 50% 50%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00
0% 0% 0% 0%
-
0% 0% 0% 0%
3,157.17 1,348.13 1,348.13 572.74 131.88 744.56 362.67
0% 0% 14% 30% 30% 0% 0% 0% 0% 0% 0% 50% 50% 50% 50%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
0.00 0.00 0.00
0% 0% 0%
-
0% 0% 0%
68,316.80
23.2%
68,430.76
23.24%
VAL
0%
0.00
9.2853521
19%
28,672.47
9.2853521
42% 58,761.91
0.19
6% 9,668.84
0.19
Related Documents
Formato N 2.docx
June 2020 13
Formato De Un Formato
June 2020 48
Mes A Mes Desweb
July 2020 29
Mes A Mes Novembre1
November 2019 43
Mes A Mes Desembre2008web
December 2019 47
