Valorizacion de Obra #2 Presupuesto Original

VALORIZACION N 01
(Del 08 al 23 de Julio)
RESDIDENTE:
PLAZO:
OBRA:
REPARACION DE VIVIENDAS OBREROS BLOCK H-31 - SAN JUAN
CONTRATISTA: CONSORCIO MARCONA
CLIENTE:
SHOUGANG HIERRO PERU S.A.A.
Lugar
ICA - NASCA - MARCONA
Item
01
01.01
01.01.01
01.01.02
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.02.07
01.02.08
01.02.09
01.02.10
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
03
03.01
03.02
03.03
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
06
06.01
07
07.01
Descripcin
PARTIDAS COMUNES
OBRAS PROVISIONALES
CONSTRUCCION DE OFICINAS
CONSTRUCCION DE ALMACEN Y COMEDORES
TRABAJOS PRELIMINARES
GUARDIANIAS DE AREAS DE TRABAJO
TRASLADO DE MAQUINARIAS, EQUIPOS, HERRAMIENTAS Y MATERIALES A/D OBRA
TRAZO, NIVELES Y REPLANTEO DURANTE LA EJECUCION DE LA OBRA ( PLANOS AS BULLD)
REPLANTEO DE METRADOS
RETIRO DE VENTANAS METALICAS EXISTENTES
RETIRO DE COBERTURAS DE ETERNIT
DEMOLICION MUROS DE BLOQUETAS ( INC. ACARREO)
DEMOLICION DE CONCRETO
DEMOLICION DE PISO DE CONCRETO EXISTENTE INC.FALSO PISO (CON EQUIPO)
PICADO DE PISO (C/EQUIPO)
MOVIMIENTO DE TIERRAS
EXCAVACION DE TERRENO SUELTO (INC. ACARREO0
EXCAVACION DE TERRENO SUELTO (INC. MAQUINARIA)
EXCAVACION DE TERRENO DURO (C/MAQ)
EXCAVACION DE ROCA FRAGMENTADA C/ EQUIPO (INC. ACARREO)
RELLENO Y COMPACTADO C/PLANCHA COMPACTORA 4HP
REFINE, NIVELACION Y COMPACTACION DE TERRENO NORMAL (C/COMPACTADORA)
ELIMINACION DE MATERIAL EXCEDENTE CARG MANUAL/VOLQUETE 6M3 V=30, D=10Km
PRODUCTO DE LAS DEMOLICIONES Y EXCAVACIONES
DINTEL DE CONCRETO ARMADO (INGRESO)
ACERO DE REFUERZO Fy=4200 Kgm/Cm2
ENCOFRADO Y DESENCOFRADO CARAVISTA
CONCRETO f'c=210Kg/Cm2 CEMENTO TIPO V CON ADITIVO IMPERBEBILIZANTE
REPARACION EN MUROS DE ALBANILERIA
PICADO Y RESANE DE GRIETAS HORIZONTALES CON MORTERO EMACO S88 CI
PICADO Y RESANE DE GRIETAS VERTICALES CON MORTERO EMACO S88 CI
PICADO Y RESANE DE GRIETAS ESCALONADAS CON MORTERO EMACO S88 CI
PICADO DE MUROS Y COLOCACION DE GRAPAS DE FIERRO CORRUGADO (H=0.60M)
CONCRETO Fc= 210 Kg/Cm2 (inc. resane y masillado)
RESANE DE ENCUENTROS DE MURO CON TECHO
TRATAMIENTO DE MUROS SALITRADOS CON ADITIVO MUROX CIAL
CONFORMACION DE MUROS (INC. ACARREO, ENCOFRADO, Y CONCRETO f'c=210 kg/cm2)
VESTIDURA DE DERRAMES
REPARACION EN PISO
CONTRAPISO DE 40mm BASE 3Cm, MEXCL. 1:5 ACAB, 1Cm PASTA 1:2
TECHO CON PLANCHAS ETERNIT
PROVISION Y MONTAJE PLANCHAS GRAN ONDA 5mmx1.10x2.44m, INC. SOPORTERIA EN ANCLAJE
SERVICIOS HIGIENICOS NUEVOS
SARDINELES
Und.
Metrado
Precio S/.
Parcial S/.
Metrado
AVANCE ANTERIOR
Parcial
Metrado
AVANCE ACTUAL
Parcial
HUMBERTO PARIONA ROBLES

75 DIAS CALENDARIOS
Metrado
AVANCE ACUMULADO
Parcial
m2
m2
25.00
30.00
154.25
154.25
3,856.25
4,627.50
0.00
0.00
0.00
0.00
0%
0%
25.00
30.00
3,856.25
4,627.50
100%
100%
25.00
30.00
3,856.25
4,627.50
100%
100%
d
glb
glb
glb
u
m2
m2
m3
m2
m2
75.00
1.00
1.00
1.00
38.00
165.00
125.00
2.50
350.00
650.00
87.60
7,854.44
3,867.63
1,720.97
52.04
16.28
32.58
168.58
29.54
9.80
6,570.00
7,854.44
3,867.63
1,720.97
1,977.52
2,686.20
4,072.50
421.45
10,339.00
6,370.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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%
14.00
0.50
0.50
1.00
19.00
164.16
264.58
23.36
10.96
0.00
1,226.40
3,927.22
1,933.82
1,720.97
988.76
2,672.52
8,620.02
3,938.03
323.76
0.00
19%
50%
50%
100%
50%
99%
212%
934%
3%
0%
14.00
0.50
0.50
1.00
19.00
164.16
264.58
23.36
10.96
0.00
1,226.40
3,927.22
1,933.82
1,720.97
988.76
2,672.52
8,620.02
3,938.03
323.76
0.00
19%
50%
50%
100%
50%
99%
212%
934%
3%
0%
m3
m3
m3
m3
m3
m2
m3
80.00
300.00
180.00
10.00
65.00
170.00
405.00
30.32
10.59
78.23
42.09
28.16
24.21
25.14
2,425.60
3,177.00
14,081.40
420.90
1,830.40
4,115.70
10,181.70
0.00
0.00
0.00
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%
1.82
28.60
34.17
0.00
0.00
0.00
120.00
55.18
302.87
2,673.12
0.00
0.00
0.00
3,016.80
2%
10%
19%
0%
0%
0%
30%
1.82
28.60
34.17
0.00
0.00
0.00
120.00
55.18
302.87
2,673.12
0.00
0.00
0.00
3,016.80
2%
10%
19%
0%
0%
0%
30%
kg
m2
m3
300.00
60.00
6.00
5.05
54.56
429.34
1,515.00
3,273.60
2,576.04
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
m
m
m
u
310.00
250.00
380.00
155.00
9.81
12.82
12.83
45.12
3,041.10
3,205.00
4,875.40
6,993.60
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
m
m2
m2
m
450.00
400.00
45.00
480.00
29.69
17.10
151.05
17.85
13,360.50
6,840.00
6,797.25
8,568.00
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
m2
645.00
33.94
21,891.30
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
m2
100.00
76.20
7,620.00
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
Pgina 1
VALORIZACION N 01
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
Descripcin
07.01.01
CONCRETO EN SARDINELES f'c=175 kg/cm2 (LLRNADO MANUAL)
07.02
PISOS
07.02.01
CONCRETO f'c=175 kg/cm2 PARA PISO E=0.10 INC. MALLA DE ACERO 1/4"@ 0.20 C/ADITIVO IMPERMEABILIZANTE
07.03
VIGAS DE AMARRE 0.20X0.20
07.03.01
07.03.02
07.03.03
CONCRETO Fc=175Kg/Cm2 CEMENTO TIPO V C/ADITIVO IMPERMEABILIZANTE
07.04
MUROS DE BLOQUETAS
07.04.01
MURO DE BLOQUE DE CONCRETO E=20 cm INC. BRUNADO DE BLOQUETAS
07.04.02
07.04.03
ACERO DE REFUERZO Fy=4200 Kgm/Cm2 ( ALVEOLOS TIPO DOWELLS CON RESINA EPOXICA)
07.04.04
07.04.05
TARRAJEO EN MUROS INTERIORES ACABADO CON CEMENTO-ARENA 1:3 (H=1.50)
07.05
07.05.01
07.05.02
PROVISION Y COLOCACION VIGAS DE MADERA TORNILLO PARA TECHO 1.90ML, 2"X8" APROX
07.06
COLOCACION DE CERAMICAS
07.06.01
PROVISION Y COLOCACION DE CERAMICAS 0.30X0.30 EN PISO (DE COLOR)
07.06.02
PROVISION Y COLOCACION DE CERAMICAS 0.20X0.30 EN PARED H=1.60M (DE COLOR)
08
INGRESO
08.01
ESCALERA DE INGRESO
08.01.01
OBRAS PRELIMINARES
08.01.01.01
DEMOLICION DE MURO EXISTENTE (CON EQUIPO)
08.01.01.02
EXCAVACION DE TERRENO SUELTO CON MAQUINARIA (INC. ACARREO)
08.01.01.03
EXCAVACION DE TERRENO DURO (INC. ACARREO)
08.01.01.04
08.01.01.05
ELIMINACION DE MATERIAL EXCEDENTE CARG MANUAL/VOLQUETE 6M3 V=30, V=10Km
08.01.02
PISOS
08.01.02.01
CONCRETO VEREDA f'c=140 kg/cm2 (INC BRUNAS)E=3" 9VEREDA Y ESCALERA DE INGRESO)
08.01.02.02
ENCOFRADO Y DESENCOFRADO NRMAL PARA VEREDA Y ESCALERA DE INGRESO
08.01.02.03
PROVISION Y COLOCACION DE GRAVA CONFITILLO
08.01.03
MUROS DE BLOQUETAS
08.01.03.01
CONCRETO CICLOPEO 1:10 (C:H) + 30% PG CIMIENTO CORRIDO
08.01.03.02
08.01.03.03
ACERO DE REFUERZO Fy=4200 Kgm/Cm2 ( ALVEOLOS)
08.01.03.04
SOLAQUEO DE MURO DE BLOQUETA (MURO DE CONTENSION)
09
LAVANDERIA
09.01
PISOS
09.01.01
PISO DE CEMENTO PULIDO E=0.10 cmINC. ACABADO DE PISO TERMINADO
09.01.02
ENCOFRADO Y DESENCOFRADO DE PISO
09.02
MUROS DE BLOQUETAS
09.02.01
09.02.02
Und.
Metrado
Precio S/.
Parcial S/.
AVANCE ANTERIOR
Metrado
Parcial
0.00
0.00
%
0%
AVANCE ACUMULADO
Metrado
Parcial
0.00
0.00
m3
1.00
414.23
414.23
m3
30.00
541.15
16,234.50
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
kg
m2
m3
450.00
5.00
5.00
5.05
54.56
418.71
2,272.50
272.80
2,093.55
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
m2
m2
kg
m
m2
175.00
38.00
450.00
40.00
240.00
63.16
53.05
5.05
17.85
19.95
11,053.00
2,015.90
2,272.50
714.00
4,788.00
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%
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%
m2
u
140.00
60.00
76.20
100.74
10,668.00
6,044.40
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m2
m2
80.00
260.00
83.51
83.51
6,680.80
21,712.60
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m3
m3
m3
m2
m3
2.00
2.00
6.00
12.00
11.00
145.45
29.96
83.85
24.21
28.59
290.90
59.92
503.10
290.52
314.49
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%
12.46
0.00
0.00
0.00
0.00
1,812.31
0.00
0.00
0.00
0.00
623%
0%
0%
0%
0%
12.46
0.00
0.00
0.00
0.00
1,812.31
0.00
0.00
0.00
0.00
623%
0%
0%
0%
0%
m3
m2
m3
30.00
26.00
30.00
319.49
45.88
86.74
9,584.70
1,192.88
2,602.20
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
m3
m2
kg
m2
2.00
8.00
80.00
70.00
167.92
63.16
5.05
10.54
335.84
505.28
404.00
737.80
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
m2
m2
16.00
2.50
74.10
39.69
1,185.60
99.23
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m2
kg
32.00
140.00
63.16
5.05
2,021.12
707.00
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
Pgina 2
0%
AVANCE ACTUAL
Metrado
Parcial
0.00
0.00

75 DIAS CALENDARIOS
0%
VALORIZACION N 01
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
09.03
09.03.01
09.03.02
10
10.01
10.02
10.03
10.04
11
11.01
11.02
11.03
12
12.01
12.02
13
13.01
13.02
13.03
13.04
13.05
14
14.01
14.01.01
14.01.02
14.01.03
14.01.04
14.01.05
14.01.06
14.01.07
14.02
14.02.01
14.02.02
14.03
14.03.01
14.03.02
14.03.03
14.03.04
14.03.05
14.03.06
14.04
14.04.01
14.04.02
14.04.03
Descripcin
PINTURA
PINTURA MUROS EXTERIORES CPP SATINADO SO MANOS C/IMPRIMANTE P/GL
PINTURA EN MUROS INTERIORES CPP SATINADO 2 MANOS C/IMPRIMANTE P/GL
CARPINTERIA DE MADERA
PROVISION E INSTALACION DE PUERTA CONTRAPLACADA DE E=45MM C/TRIPLAY LUPUNA DE 4MM (1.00X2.10)
PROVISION E INSTALACION DE PUERTA CONTRAPLACADA DE E=45MM C/TRIPLAY LUPUNA DE
4MM (0.40X1.00)
PROVISION E INSTALACION DE VENTANAS DE MADERA TORNILLO (1.00X1.20)INC. COLOCACION MARCO, RIELES,
PROVISION E INSTALACION DE VENTANAS DE MADERA TORNILLO (0.40X1.00) INC. COLOCACION MARCO, RIELES,
CERRAJERIA
BISAGRA ALUMINIZADA CAPUCHINA DE 3"
CERRADURA TIPO PICAPORTE DE SUPERFICIE DE BRONCE DE 6"
CERRADURA PARA PUERTA PRINCIPAL PESADA (FORTE)
VIDRIOS, CRISTALES Y SIMILARES
PROVISION E INSTALACION DE VIDRIOS INCOLORO CRUDO DE 4mm PARA VENTANA FIJADA CON JUNQUILLOS
PROVISION DE VIDRIO CATEDRAL DURUX TEMPLEX INCOLORO 8mm FIJADO CON JUNQUILLOS
PINTURA
PINTURA CIELO RASO Y VIGAS CPP SATINADO DOS MANOS C/IMPRIMANTE
PINTURA EN MUROS EXTERIORES CPP SATINADO SOS MANOS C/IMPRIMANTE P/GL
PINTURA EN MUROS INTERIORES CPP SATINADO DOS MANOS C/IMPRIMANTE P/GL
PINTURA EN PUERTAS, MARCOS Y VENTANAS DE MADERA DOS MANOS CON BARNIZ MARINO
PINTURA PARA NUMERACION DE VIVIENDAS
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRIA
SALIDA DE AGUA FRIA CON TUBERIA 1/2" PVC-SAP (TUB EXPUESTA EN MUROS INC TUBERIA Y ACCESORIOS)
PROVISION E INSTALACION DE TUBERIA PVC ROSCADA DE 1" PARA AGUA FRIA SAP (INC ACC)
Provision e intalacion Tuberia PVC roscada Clase 10 SAP para agua fria 3/4
PROVISION E INSTALACION TUBERIA PVC-SAP C-10 D=1/2"PARA AGUA FRIA (INC. ACCESORIOS)
PROVISION E INSTALACION DE VALVULAS DE PASO PVC 1/2"
PROVISION E INSTALACION DE VALVULA ESFERICA DE BRONCE 1"
PROVISION E INSTALACION DE CAJA DE REGISTRO 24"X24" TAPA DE CONCRETO PARA VALVULAS
SISTEMA DE AGUA CALIENTE
SALIDA DE AGUA CALIENTE CON TUBERIA DE 1/2 FG (TUBERIA EXPUESTA EN MUROS, INC TUBERIA Y ACCESORIOS
PROVISION E INSTALACION DE TUBERIA DE FG ROSCADA 1/2" (INC. ACCESORIOS)
SISTEMA DE AGUA SALADA
SALIDA DE AGUA SALADA TUB 1/2"PVC-10SAP(tub expuesta en muros)
PROVISION E INSTALACION DE TUBERIA PVC ROSCADA DE 1" PARA AGUA SALADA SAP (INC ACC)
PROVISION E INSTALACION TUBERIA PVC ROSCADA D=3/4" PARA AGUA SALADA SAP (INC ACCESORIOS)
PROVISION E INSTALACION TUBERIA PVC-SAP C-10 D=1/2"PARA AGUA SALADA (INC. ACCESORIOS)
SISTEMA DE DESAGUE
SALIDA DE DESAGUE EN PVC-SAL 2"
SALIDA DE DESAGUE DE PVC SAL 4"
PROVISION E INSTALACION TUBERIA PVC-SAL D=4" SAP (INC. ACCESORIOS)
Und.
Metrado
Precio S/.
Parcial S/.
Metrado
AVANCE ANTERIOR
Parcial
Metrado
AVANCE ACTUAL
Parcial

75 DIAS CALENDARIOS
Metrado
AVANCE ACUMULADO
Parcial
m2
m2
25.00
25.00
10.27
10.27
256.75
256.75
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
u
u
u
u
38.00
19.00
38.00
19.00
395.97
245.97
498.10
298.10
15,046.86
4,673.43
18,927.80
5,663.90
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
u
u
u
95.00
57.00
57.00
10.40
20.59
76.46
988.00
1,173.63
4,358.22
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
p2
p2
500.00
85.00
9.47
7.92
4,735.00
673.20
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m2
m2
m2
m2
u
700.00
570.00
2,600.00
200.00
20.00
10.27
10.27
10.27
12.84
40.00
7,189.00
5,853.90
26,702.00
2,568.00
800.00
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%
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%
pto
m
m
m
u
u
u
63.00
70.00
50.00
8.00
20.00
2.00
1.00
110.28
24.43
10.18
9.30
58.76
54.83
135.87
6,947.64
1,710.10
509.00
74.40
1,175.20
109.66
135.87
0.00
0.00
0.00
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%
0.00
0.00
0.00
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%
0.00
0.00
0.00
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%
pto
m
57.00
50.00
104.77
36.36
5,971.89
1,818.00
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
pto
m
m
m
u
u
19.00
70.00
62.00
20.00
19.00
1.00
79.18
24.43
7.94
9.48
58.76
54.83
1,504.42
1,710.10
492.28
189.60
1,116.44
54.83
0.00
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%
0.00
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%
0.00
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%
pto
pto
m
64.00
19.00
65.00
65.36
68.31
27.93
4,183.04
1,297.89
1,815.45
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
Pgina 3
VALORIZACION N 01
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
14.04.04
14.04.05
14.04.06
14.04.07
14.04.08
14.04.09
14.05
14.05.01
14.05.02
14.05.03
14.05.04
14.05.05
14.05.06
14.05.07
14.06
14.06.01
15
15.01
15.01.01
15.01.02
15.01.03
15.01.04
15.01.05
15.01.06
15.01.07
15.01.08
15.01.09
15.01.10
15.01.11
15.01.12
15.01.13
15.01.14
15.01.15
15.01.16
15.02
15.02.01
15.02.02
15.02.03
15.02.04
15.02.05
15.02.06
Metrado
Precio S/.
AVANCE ANTERIOR
Metrado
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
AVANCE ACTUAL
Metrado
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
AVANCE ACUMULADO
Metrado
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Descripcin
Und.
PROVISION E INSTALACION TUBERIA PVC-SAL D=2" -SAP (INC ACCESORIOS)

PROVISION E INSTALACION TUBERIA PVC-SAL D=6" (INC. ACCESORIOS)
PROVISION E INSTALACION DE REGISTRO DE BRONCE ROSCADO DE PISO D=2"
PROVISION E INSTALACION DE SUMIDERO ROSCADO DE BRONCE DE 2"
PROVISION E INSTALACION CAJA DE REGISTRO DE DESAGUE 12" X 24" TAPA DE CONCRETO
PROVISION E INSTALACION DE APARATOS SANIARIOS Y ACCESORIOS
MEXCLADORA VERTICAL P/DUCHA C/SALIDA (VAINSA PESADO
THERMA ELECTRICA 80LTS (INC. CONEXIONADA CON NIPLERIA Y COLOCACION LLAVE TERMICA)
LLAVE DE BOLA
LAVATORIOS DE PEDESTAL TREBOL (INC. ACCESORIOS-MEZCLADORA 4" VAINSA,TRAMPA 11/2",
DESAGUE 11/2" Y TUBO DE ABASTO)
INODORO NACINAL SIFON JET BLANCO (INC. ACCESORIOS DE SUJECION)
PROVISION E INSTALACION DE ESPEJOS 0.40X0.60 (INC. ACCESORIOS DE SUJECION)
KIT (PAPELERA, TOALLERO Y JABONERA) DE OSA PARA EMPOTRAR
PRUEBAS
PRUEBA HIDRAULICA EN TUBERIA DE AGUA Y DESAGUE
OBRAS ELECTRICAS
INSTALACIONES ELECTRICAS
SALIDA DE TECHO C/TUBERIA CABLE 12 AWG, CAJAS LIVIANAS (INC RETIRO DE TUBERIA EXISTENTE, CONEXION A
SALIDA PARA TOMACORRIENTES BIPOLARES DOBLES INC. CABLES C/CANALETA 3/4" + PUESTA A TIERRA
SALIDA PARA BRAQUETE INC.CABLE CAJA RECTANGULAR PESADA + INTERRUPTOR
PROVISION E INSTALACION INTERRUPTOR SIMPLE SOBREPONER 6A-250VAC TICINO
INC. CAJA RECTANGULAR PESADA + INTERRUPTOR
PROVISION E INSTALACION CABLE 3 X N4 AWG TIPO CAL (INC. FERRETERIA ELECTRICA)
PROVISION E INSTALACION POZO A TIERRA (INC. ACCESORIOS)
PROVISION E INSTALACION POSTE DE CONCRETO 8 MTS (INC. PLANTADO Y PORTAFUSIBLES)
PROVISION E INSTALACION DE FUSIBLES COMPLETO PARA POSTE
PROVISION E INSTALACION DE CABLE 2X12 AWG TIPO NPT (ACOMETIDA A LUMINARIAS)
PROVISION E INSTALACION CABLE TIPO NYY 4 X 4 AWG CHAQUETA NEGRA 600VAC (MONTAJE SUBTERRANEO)
PROVISION E INSTALACION DE CABLE UNIPOLAR THW N10 AWG TRONCAL 220 VAC
PROVISION E INSTALACION DE CABLE UNIPOLAR THW N 8 AWG TRONCAL 220 VAC
PROVISION E INSTALACION DE INTERRUPTOR TERMOMAGNETICO 40Amp MONOFASICA
CON CAJA MOLDEADA 200A EN LA SSEE DE LA ZONA H
PROVISION E INSTALACION DE INTERRUPTOR TERMOMAGNETICO 40Amp MONOFASICO CON CAJA PROTECTORA
PROVISION E INSTALACION DE CABLE AUTOSOPORTADO 3X10AWG, 600VAC
PROVISION E INSTALACION DE SOPORTERIA METALICA ANCLAJE DE CABLE AUTOPORTANTE
ARTEFACTOS ELECTRICOS
FLUORESCENTE RECTO 2X40W DE 32W (INC. PANTALLA, JOSELL O PHILLIPS)
PROVISION E INSTALACION DE PASTORAL DE FIERRO GALVANIZADO PS/1.50/1.90/1.5mm
PROVISION E INSTALACION DE LUMINARIA DE VAPOR DE SODIO DE 150W INC. EQUIPO
PROVISION E INSTALACION DE FOCOS AHORRADORES DE 16 VATIOS
PROVISION E INSTALACION DE TABLERO DE DISTRIBUCION TRIFASICO (INC. LLAVE TERMOMAGNETICA, BARRA D
PROVISION E INSTALACION DE FOTOCELDA 20A, 250 VAC
m
m
u
u
u
u
5.00
65.00
19.00
36.00
20.00
1.00
18.02
21.48
42.25
40.68
135.87
135.87
90.10
1,396.20
802.75
1,464.48
2,717.40
135.87
u
u
u
u
19.00
10.00
6.00
19.00
396.13
1,192.45
31.83
420.13
7,526.47
11,924.50
190.98
7,982.47
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
u
u
u
19.00
19.00
19.00
341.94
70.65
86.86
6,496.86
1,342.35
1,650.34
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
glb
1.00
326.85
326.85
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
pto
pto
pto
pza
76.00
76.00
22.00
77.00
75.65
59.50
119.90
43.76
5,749.40
4,522.00
2,637.80
3,369.52
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
m
u
u
u
m
m
m
m
u
200.00
5.00
3.00
6.00
60.00
200.00
300.00
200.00
1.00
14.47
2,056.28
874.39
79.33
5.14
3.09
1.74
2.87
184.19
2,894.00
10,281.40
2,623.17
475.98
308.40
618.00
522.00
574.00
184.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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%
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%
0%
0%
0%
0%
0%
0%
0%
0%
u
m
u
12.00
100.00
5.00
192.73
4.55
214.45
2,312.76
455.00
1,072.25
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
u
u
u
u
u
u
57.00
4.00
4.00
41.00
2.00
1.00
42.54
119.90
205.49
13.64
458.47
132.25
2,424.78
479.60
821.96
559.24
916.94
132.25
0.00
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%
0.00
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%
0.00
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%
Pgina 4
Parcial S/.

75 DIAS CALENDARIOS
%
0%
0%
0%
0%
0%
0%
%
0%
0%
0%
0%
0%
0%
%
0%
0%
0%
0%
0%
0%
VALORIZACION N 01
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
15.02.07
15.02.08
15.03
15.03.01
16
16.01
16.02
16.03
16.04
Descripcin
Und.
PINTADO DE ELEMNTOS SEGUN CODIGO DE COLORES

ETIQUETADO Y CODIFICACION DE NOMBRES, NUMEROS, LEYENDAS, AVISOS SEGUN LOS PLANOS
PRUEBAS
PRUEBA DE FUNCIONAMIENTO DEL SISTEMA (COMISIONAMIENTO Y PRUEBAS GENERALES, PARCIALES)
VARIOS
LAVADRO DE ROPA 2.25 X 0.40 (ALBANILERIA, ENCHAPADO CON CERAMICO)
PROVISION E INSTALACION DE TUBO DE FIERRO GALVANIZADO 1/2"
PROVISION E INSTALACION DE ANGULO DE 11/2" X 11/2" X 1/4"
PROVISION E INSTALACION DE BUZON DE CONCRETO H=1.50 MAX, MURO E=0.20, INC TAPA
Metrado
Precio S/.
Parcial S/.
AVANCE ANTERIOR
Metrado
Parcial
0.00
0.00
0.00
0.00
%
0%
0%
AVANCE ACTUAL
Metrado
Parcial
0.00
0.00
0.00
0.00

75 DIAS CALENDARIOS
%
0%
0%
AVANCE ACUMULADO
Metrado
Parcial
0.00
0.00
0.00
0.00
10.00
12.00
20.50
39.24
205.00
470.88
glb
1.00
500.96
500.96
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
u
u
u
u
1.00
19.00
4.00
1.00
258.03
51.77
19.01
1,400.00
258.03
983.63
76.04
1,400.00
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
8.15%
COSTO DIRECTO
511,783.36
0.00
41,695.53
GASTOS GENERALES 21.247348%
108,740.39
0.00
8,859.19
54,370.19
0.00
4,429.60
4,429.60
-----------------
-----------------
UTILIDADES 10.623673%
-----------------
41,695.53
8,859.19
SUB TOTAL SIN I.G.V.
674,893.94
0.00
54,984.32
54,984.32
IGV 19%
128,229.85
0.00
10,447.02
10,447.02
COSTO TOTAL
803,123.79
0.00
65,431.34
65,431.34
33,744.70
0.00
2,749.22
2,749.22
769,379.09
0.00
62,682.12
62,682.12
RETENCION DEL 5% DE FONDO DE GARANTIA

TOTAL NETO A PAGAR
_________________________
SR. XU FU CHUN
GERENTE DE INGENIERIA
ING. JULIO ALVAREZ

SUBGERENTE DE INGENIERIA
SHOUGANG HI
GMI
ING. JORGE GARAVITO

JEFE DE DEPARTAMENTO DE CONSTRUCCION
________________________
DENIS CHAVEZ
COORDINADOR SHP
m2
m2
ING. GUILLERMO RUFASTO

JEFE DE SUPERVISION
GMI
Pgina 5
ING. HUMBERTO PARIONA R.

RESIDENTE DE OBRA
CONSORCIO MARCONA
0%
0%
Metrado
SALDO A COBRAR
Parcial
0.00
0.00
0.00
0.00
0%
0%
61.00
0.50
0.50
0.00
19.00
0.84
-139.58
-20.86
339.04
650.00
5,343.60
3,927.22
1,933.82
0.00
988.76
13.68
-4,547.52
-3,516.58
10,015.24
6,370.00
81%
50%
50%
0%
50%
1%
-112%
-834%
97%
100%
78.18
271.40
145.83
10.00
65.00
170.00
285.00
2,370.42
2,874.13
11,408.28
420.90
1,830.40
4,115.70
7,164.90
98%
90%
81%
100%
100%
100%
70%
300.00
60.00
6.00
1,515.00
3,273.60
2,576.04
100%
100%
100%
310.00
250.00
380.00
155.00
3,041.10
3,205.00
4,875.40
6,993.60
100%
100%
100%
100%
450.00
400.00
45.00
480.00
13,360.50
6,840.00
6,797.25
8,568.00
100%
100%
100%
100%
645.00
21,891.30
100%
100.00
7,620.00
100%
Pgina 6
SALDO A COBRAR
Metrado
Parcial
1.00
414.23
%
100%
30.00
16,234.50
100%
450.00
5.00
5.00
2,272.50
272.80
2,093.55
100%
100%
100%
175.00
38.00
450.00
40.00
240.00
11,053.00
2,015.90
2,272.50
714.00
4,788.00
100%
100%
100%
100%
100%
140.00
60.00
10,668.00
6,044.40
100%
100%
80.00
260.00
6,680.80
21,712.60
100%
100%
-10.46
2.00
6.00
12.00
11.00
-1,521.41
59.92
503.10
290.52
314.49
-523%
100%
100%
100%
100%
30.00
26.00
30.00
9,584.70
1,192.88
2,602.20
100%
100%
100%
2.00
8.00
80.00
70.00
335.84
505.28
404.00
737.80
100%
100%
100%
100%
16.00
2.50
1,185.60
99.23
32.00
140.00
2,021.12
707.00
100%
100%
100%
100%
100%
Pgina 7
Metrado
SALDO A COBRAR
Parcial
25.00
25.00
256.75
256.75
100%
100%
38.00
19.00
38.00
19.00
15,046.86
4,673.43
18,927.80
5,663.90
100%
100%
100%
100%
95.00
57.00
57.00
988.00
1,173.63
4,358.22
100%
100%
100%
500.00
85.00
4,735.00
673.20
100%
100%
700.00
570.00
2,600.00
200.00
20.00
7,189.00
5,853.90
26,702.00
2,568.00
800.00
100%
100%
100%
100%
100%
63.00
70.00
50.00
8.00
20.00
2.00
1.00
6,947.64
1,710.10
509.00
74.40
1,175.20
109.66
135.87
100%
100%
100%
100%
100%
100%
100%
57.00
50.00
5,971.89
1,818.00
100%
100%
19.00
70.00
62.00
20.00
19.00
1.00
1,504.42
1,710.10
492.28
189.60
1,116.44
54.83
100%
100%
100%
100%
100%
100%
64.00
19.00
65.00
4,183.04
1,297.89
1,815.45
100%
100%
100%
Pgina 8
SALDO A COBRAR
Metrado
Parcial
5.00
90.10
65.00
1,396.20
19.00
802.75
36.00
1,464.48
20.00
2,717.40
1.00
135.87
%
100%
100%
100%
100%
100%
100%
19.00
10.00
6.00
19.00
7,526.47
11,924.50
190.98
7,982.47
100%
100%
100%
100%
19.00
19.00
19.00
6,496.86
1,342.35
1,650.34
100%
100%
100%
1.00
326.85
100%
76.00
76.00
22.00
77.00
5,749.40
4,522.00
2,637.80
3,369.52
100%
100%
100%
100%
200.00
5.00
3.00
6.00
60.00
200.00
300.00
200.00
1.00
2,894.00
10,281.40
2,623.17
475.98
308.40
618.00
522.00
574.00
184.19
100%
100%
100%
100%
100%
100%
100%
100%
100%
12.00
100.00
5.00
2,312.76
455.00
1,072.25
100%
100%
100%
57.00
4.00
4.00
41.00
2.00
1.00
2,424.78
479.60
821.96
559.24
916.94
132.25
100%
100%
100%
100%
100%
100%
Pgina 9
SALDO A COBRAR
Metrado
Parcial
10.00
205.00
12.00
470.88
%
100%
100%
1.00
500.96
100%
1.00
19.00
4.00
1.00
258.03
983.63
76.04
1,400.00
100%
100%
100%
100%
470,087.84
99,881.20
49,940.59
----------------619,909.62
117,782.83
737,692.45
30,995.48
706,696.97
Pgina 10
VALORIZACION N 02
(Del 16 al 31 de Agosto)
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
01
01.01
01.01.01
01.01.02
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.02.07
01.02.08
01.02.09
01.02.10
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
03
03.01
03.02
03.03
04
04.01
04.02
04.03
04.04
04.05
04.06
04.07
04.08
05
05.01
06
06.01
07
07.01
Descripcin
PARTIDAS COMUNES
OBRAS PROVISIONALES
CONSTRUCCION DE OFICINAS
CONSTRUCCION DE ALMACEN Y COMEDORES
TRABAJOS PRELIMINARES
GUARDIANIAS DE AREAS DE TRABAJO
TRASLADO DE MAQUINARIAS, EQUIPOS, HERRAMIENTAS Y MATERIALES A/D OBRA
TRAZO, NIVELES Y REPLANTEO DURANTE LA EJECUCION DE LA OBRA ( PLANOS AS BULLD)
REPLANTEO DE METRADOS
RETIRO DE VENTANAS METALICAS EXISTENTES
RETIRO DE COBERTURAS DE ETERNIT
DEMOLICION MUROS DE BLOQUETAS ( INC. ACARREO)
DEMOLICION DE CONCRETO
DEMOLICION DE PISO DE CONCRETO EXISTENTE INC.FALSO PISO (CON EQUIPO)
PICADO DE PISO (C/EQUIPO)
MOVIMIENTO DE TIERRAS
EXCAVACION DE TERRENO SUELTO (INC. ACARREO0
EXCAVACION DE TERRENO SUELTO (INC. MAQUINARIA)
EXCAVACION DE TERRENO DURO (C/MAQ)
EXCAVACION DE ROCA FRAGMENTADA C/ EQUIPO (INC. ACARREO)
RELLENO Y COMPACTADO C/PLANCHA COMPACTORA 4HP
ELIMINACION DE MATERIAL EXCEDENTE CARG MANUAL/VOLQUETE 6M3 V=30, D=10Km
DINTEL DE CONCRETO ARMADO (INGRESO)
CONCRETO f'c=210Kg/Cm2 CEMENTO TIPO V CON ADITIVO IMPERBEBILIZANTE
REPARACION EN MUROS DE ALBANILERIA
PICADO Y RESANE DE GRIETAS HORIZONTALES CON MORTERO EMACO S88 CI
PICADO Y RESANE DE GRIETAS VERTICALES CON MORTERO EMACO S88 CI
PICADO Y RESANE DE GRIETAS ESCALONADAS CON MORTERO EMACO S88 CI
PICADO DE MUROS Y COLOCACION DE GRAPAS DE FIERRO CORRUGADO (H=0.60M)
CONCRETO Fc= 210 Kg/Cm2 (inc. resane y masillado)
RESANE DE ENCUENTROS DE MURO CON TECHO
TRATAMIENTO DE MUROS SALITRADOS CON ADITIVO MUROX CIAL
CONFORMACION DE MUROS (INC. ACARREO, ENCOFRADO, Y CONCRETO f'c=210 kg/cm2)
REPARACION EN PISO
CONTRAPISO DE 40mm BASE 3Cm, MEXCL. 1:5 ACAB, 1Cm PASTA 1:2
SERVICIOS HIGIENICOS NUEVOS
SARDINELES
Und.
Metrado
Precio S/.
Parcial S/.
Metrado
AVANCE ANTERIOR
Parcial
Metrado
AVANCE ACTUAL
Parcial

75 DIAS CALENDARIOS
Metrado
AVANCE ACUMULADO
Parcial
m2
m2
25.00
30.00
154.25
154.25
3,856.25
4,627.50
25.00
30.00
3,856.25
4,627.50
100%
100%
0.00
0.00
0.00
0.00
0%
0%
25.00
30.00
3,856.25
4,627.50
100%
100%
d
glb
glb
glb
u
m2
m2
m3
m2
m2
75.00
1.00
1.00
1.00
38.00
165.00
125.00
2.50
350.00
650.00
87.60
7,854.44
3,867.63
1,720.97
52.04
16.28
32.58
168.58
29.54
9.80
6,570.00
7,854.44
3,867.63
1,720.97
1,977.52
2,686.20
4,072.50
421.45
10,339.00
6,370.00
14.00
0.50
0.50
1.00
19.00
164.16
264.58
23.36
10.96
0.00
1,226.40
3,927.22
1,933.82
1,720.97
988.76
2,672.52
8,620.02
3,938.03
323.76
0.00
19%
50%
50%
100%
50%
99%
212%
934%
3%
0%
16.00
0.10
0.16
0.00
0.00
537.68
0.00
0.00
426.54
0.00
1,401.60
785.44
618.82
0.00
0.00
8,753.43
0.00
0.00
12,599.99
0.00
21%
10%
16%
0%
0%
326%
0%
0%
122%
0%
30.00
0.60
0.66
1.00
19.00
701.84
264.58
23.36
437.50
0.00
2,628.00
4,712.66
2,552.64
1,720.97
988.76
11,425.96
8,620.02
3,938.03
12,923.75
0.00
40%
60%
66%
100%
50%
425%
212%
934%
125%
0%
m3
m3
m3
m3
m3
m2
m3
80.00
300.00
180.00
10.00
65.00
170.00
405.00
30.32
10.59
78.23
42.09
28.16
24.21
25.14
2,425.60
3,177.00
14,081.40
420.90
1,830.40
4,115.70
10,181.70
1.82
28.60
34.17
0.00
0.00
0.00
120.00
55.18
302.87
2,673.12
0.00
0.00
0.00
3,016.80
2%
10%
19%
0%
0%
0%
30%
46.12
0.00
51.45
1.94
49.61
597.22
251.97
1,398.36
0.00
4,024.93
81.65
1,397.02
14,458.70
6,334.53
58%
0%
29%
19%
76%
351%
62%
47.94
28.60
85.62
1.94
49.61
597.22
371.97
1,453.54
302.87
6,698.05
81.65
1,397.02
14,458.70
9,351.33
60%
10%
48%
19%
76%
351%
92%
kg
m2
m3
300.00
60.00
6.00
5.05
54.56
429.34
1,515.00
3,273.60
2,576.04
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
807.41
48.16
88.07
4,077.42
2,627.61
37,811.97
269%
80%
1468%
807.41
48.16
88.07
4,077.42
2,627.61
37,811.97
269%
80%
1468%
m
m
m
u
310.00
250.00
380.00
155.00
9.81
12.82
12.83
45.12
3,041.10
3,205.00
4,875.40
6,993.60
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
m
m2
m2
m
450.00
400.00
45.00
480.00
29.69
17.10
151.05
17.85
13,360.50
6,840.00
6,797.25
8,568.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
0.00
625.16
0.00
0.00
0.00
10,690.24
0.00
0.00
0%
156%
0%
0%
0.00
625.16
0.00
0.00
0.00
10,690.24
0.00
0.00
0%
156%
0%
0%
m2
645.00
33.94
21,891.30
0.00
0.00
0%
0.00
0%
0.00
0.00
0%
m2
100.00
76.20
7,620.00
0.00
0.00
0%
0.00
0.00
0.00
0.00
0%
0.00
0.00
0%
Pgina 11 de 20
VALORIZACION N 02
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
07.01.01
07.02
07.02.01
07.03
07.03.01
07.03.02
07.03.03
07.04
07.04.01
07.04.02
07.04.03
07.04.04
07.04.05
07.05
07.05.01
07.05.02
07.06
07.06.01
07.06.02
08
08.01
08.01.01
08.01.01.01
08.01.01.02
08.01.01.03
08.01.01.04
08.01.01.05
08.01.02
08.01.02.01
08.01.02.02
08.01.02.03
08.01.03
08.01.03.01
08.01.03.02
08.01.03.03
08.01.03.04
09
09.01
09.01.01
09.01.02
09.02
09.02.01
09.02.02
Metrado
Precio S/.
Parcial S/.
AVANCE ANTERIOR
Metrado
Parcial
0.00
0.00
Descripcin
Und.
CONCRETO EN SARDINELES f'c=175 kg/cm2 (LLRNADO MANUAL)

PISOS
CONCRETO f'c=175 kg/cm2 PARA PISO E=0.10 INC. MALLA DE ACERO 1/4"@ 0.20 C/ADITIVO IMPERMEABILI
VIGAS DE AMARRE 0.20X0.20
CONCRETO Fc=175Kg/Cm2 CEMENTO TIPO V C/ADITIVO IMPERMEABILIZANTE
MUROS DE BLOQUETAS
ACERO DE REFUERZO Fy=4200 Kgm/Cm2 ( ALVEOLOS TIPO DOWELLS CON RESINA EPOXICA)
TARRAJEO EN MUROS INTERIORES ACABADO CON CEMENTO-ARENA 1:3 (H=1.50)
PROVISION Y COLOCACION VIGAS DE MADERA TORNILLO PARA TECHO 1.90ML, 2"X8" APROX
COLOCACION DE CERAMICAS
PROVISION Y COLOCACION DE CERAMICAS 0.30X0.30 EN PISO (DE COLOR)
PROVISION Y COLOCACION DE CERAMICAS 0.20X0.30 EN PARED H=1.60M (DE COLOR)
INGRESO
ESCALERA DE INGRESO
OBRAS PRELIMINARES
DEMOLICION DE MURO EXISTENTE (CON EQUIPO)
EXCAVACION DE TERRENO SUELTO CON MAQUINARIA (INC. ACARREO)
EXCAVACION DE TERRENO DURO (INC. ACARREO)
ELIMINACION DE MATERIAL EXCEDENTE CARG MANUAL/VOLQUETE 6M3 V=30, V=10Km
PISOS
CONCRETO VEREDA f'c=140 kg/cm2 (INC BRUNAS)E=3" 9VEREDA Y ESCALERA DE INGRESO)
ENCOFRADO Y DESENCOFRADO NRMAL PARA VEREDA Y ESCALERA DE INGRESO
PROVISION Y COLOCACION DE GRAVA CONFITILLO
MUROS DE BLOQUETAS
CONCRETO CICLOPEO 1:10 (C:H) + 30% PG CIMIENTO CORRIDO
SOLAQUEO DE MURO DE BLOQUETA (MURO DE CONTENSION)
LAVANDERIA
PISOS
PISO DE CEMENTO PULIDO E=0.10 cmINC. ACABADO DE PISO TERMINADO
ENCOFRADO Y DESENCOFRADO DE PISO
MUROS DE BLOQUETAS
m3
1.00
414.23
414.23
m3
30.00
541.15
16,234.50
0.00
kg
m2
m3
450.00
5.00
5.00
5.05
54.56
418.71
2,272.50
272.80
2,093.55
m2
m2
kg
m
m2
175.00
38.00
450.00
40.00
240.00
63.16
53.05
5.05
17.85
19.95
m2
u
140.00
60.00
m2
m2
AVANCE ACTUAL
Parcial
0.00
AVANCE ACUMULADO
Metrado
Parcial
0.00
0.00
0%
Metrado
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
3,866.54
0.00
0.00
19,526.03
0.00
0.00
859%
0%
0%
3,866.54
0.00
0.00
19,526.03
0.00
0.00
859%
0%
0%
11,053.00
2,015.90
2,272.50
714.00
4,788.00
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%
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%
76.20
100.74
10,668.00
6,044.40
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
80.00
260.00
83.51
83.51
6,680.80
21,712.60
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m3
m3
m3
m2
m3
2.00
2.00
6.00
12.00
11.00
145.45
29.96
83.85
24.21
28.59
290.90
59.92
503.10
290.52
314.49
12.46
0.00
0.00
0.00
0.00
1,812.31
0.00
0.00
0.00
0.00
623%
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%
12.46
0.00
0.00
0.00
0.00
1,812.31
0.00
0.00
0.00
0.00
623%
0%
0%
0%
0%
m3
m2
m3
30.00
26.00
30.00
319.49
45.88
86.74
9,584.70
1,192.88
2,602.20
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
m3
m2
kg
m2
2.00
8.00
80.00
70.00
167.92
63.16
5.05
10.54
335.84
505.28
404.00
737.80
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
m2
m2
16.00
2.50
74.10
39.69
1,185.60
99.23
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m2
kg
32.00
140.00
63.16
5.05
2,021.12
707.00
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
Pgina 12 de 20

75 DIAS CALENDARIOS
0%
%
0%
VALORIZACION N 02
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
09.03
09.03.01
09.03.02
10
10.01
10.02
10.03
10.04
11
11.01
11.02
11.03
12
12.01
12.02
13
13.01
13.02
13.03
13.04
13.05
14
14.01
14.01.01
14.01.02
14.01.03
14.01.04
14.01.05
14.01.06
14.01.07
14.02
14.02.01
14.02.02
14.03
14.03.01
14.03.02
14.03.03
14.03.04
14.03.05
14.03.06
14.04
14.04.01
14.04.02
14.04.03
Descripcin
PINTURA
PINTURA MUROS EXTERIORES CPP SATINADO SO MANOS C/IMPRIMANTE P/GL
PINTURA EN MUROS INTERIORES CPP SATINADO 2 MANOS C/IMPRIMANTE P/GL
CARPINTERIA DE MADERA
PROVISION E INSTALACION DE PUERTA CONTRAPLACADA DE E=45MM C/TRIPLAY LUPUNA DE 4MM (1.00X2.1
PROVISION E INSTALACION DE PUERTA CONTRAPLACADA DE E=45MM C/TRIPLAY LUPUNA DE
4MM (0.40
PROVISION E INSTALACION DE VENTANAS DE MADERA TORNILLO (1.00X1.20)INC. COLOCACION MARCO, R
PROVISION E INSTALACION DE VENTANAS DE MADERA TORNILLO (0.40X1.00) INC. COLOCACION MARCO,
CERRAJERIA
BISAGRA ALUMINIZADA CAPUCHINA DE 3"
CERRADURA TIPO PICAPORTE DE SUPERFICIE DE BRONCE DE 6"
CERRADURA PARA PUERTA PRINCIPAL PESADA (FORTE)
VIDRIOS, CRISTALES Y SIMILARES
PROVISION E INSTALACION DE VIDRIOS INCOLORO CRUDO DE 4mm PARA VENTANA FIJADA CON JUNQUILL
PROVISION DE VIDRIO CATEDRAL DURUX TEMPLEX INCOLORO 8mm FIJADO CON JUNQUILLOS
PINTURA
PINTURA CIELO RASO Y VIGAS CPP SATINADO DOS MANOS C/IMPRIMANTE
PINTURA EN MUROS EXTERIORES CPP SATINADO SOS MANOS C/IMPRIMANTE P/GL
PINTURA EN MUROS INTERIORES CPP SATINADO DOS MANOS C/IMPRIMANTE P/GL
PINTURA EN PUERTAS, MARCOS Y VENTANAS DE MADERA DOS MANOS CON BARNIZ MARINO
PINTURA PARA NUMERACION DE VIVIENDAS
INSTALACIONES SANITARIAS
SISTEMA DE AGUA FRIA
SALIDA DE AGUA FRIA CON TUBERIA 1/2" PVC-SAP (TUB EXPUESTA EN MUROS INC TUBERIA Y ACCESORIO
PROVISION E INSTALACION DE TUBERIA PVC ROSCADA DE 1" PARA AGUA FRIA SAP (INC ACC)
Provision e intalacion Tuberia PVC roscada Clase 10 SAP para agua fria 3/4
PROVISION E INSTALACION TUBERIA PVC-SAP C-10 D=1/2"PARA AGUA FRIA (INC. ACCESORIOS)
SISTEMA DE AGUA CALIENTE
SALIDA DE AGUA CALIENTE CON TUBERIA DE 1/2 FG (TUBERIA EXPUESTA EN MUROS, INC TUBERIA Y ACC
PROVISION E INSTALACION DE TUBERIA DE FG ROSCADA 1/2" (INC. ACCESORIOS)
SISTEMA DE AGUA SALADA
SALIDA DE AGUA SALADA TUB 1/2"PVC-10SAP(tub expuesta en muros)
PROVISION E INSTALACION DE TUBERIA PVC ROSCADA DE 1" PARA AGUA SALADA SAP (INC ACC)
PROVISION E INSTALACION TUBERIA PVC ROSCADA D=3/4" PARA AGUA SALADA SAP (INC ACCESORIOS)
PROVISION E INSTALACION TUBERIA PVC-SAP C-10 D=1/2"PARA AGUA SALADA (INC. ACCESORIOS)
SISTEMA DE DESAGUE
SALIDA DE DESAGUE EN PVC-SAL 2"
SALIDA DE DESAGUE DE PVC SAL 4"
PROVISION E INSTALACION TUBERIA PVC-SAL D=4" SAP (INC. ACCESORIOS)
Und.
Metrado
Precio S/.
Parcial S/.
Metrado
AVANCE ANTERIOR
Parcial
Metrado
AVANCE ACTUAL
Parcial

75 DIAS CALENDARIOS
Metrado
AVANCE ACUMULADO
Parcial
m2
m2
25.00
25.00
10.27
10.27
256.75
256.75
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
u
u
u
u
38.00
19.00
38.00
19.00
395.97
245.97
498.10
298.10
15,046.86
4,673.43
18,927.80
5,663.90
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
u
u
u
95.00
57.00
57.00
10.40
20.59
76.46
988.00
1,173.63
4,358.22
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
p2
p2
500.00
85.00
9.47
7.92
4,735.00
673.20
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
m2
m2
m2
m2
u
700.00
570.00
2,600.00
200.00
20.00
10.27
10.27
10.27
12.84
40.00
7,189.00
5,853.90
26,702.00
2,568.00
800.00
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%
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%
pto
m
m
m
u
u
u
63.00
70.00
50.00
8.00
20.00
2.00
1.00
110.28
24.43
10.18
9.30
58.76
54.83
135.87
6,947.64
1,710.10
509.00
74.40
1,175.20
109.66
135.87
0.00
0.00
0.00
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%
0.00
0.00
0.00
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%
0.00
0.00
0.00
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%
pto
m
57.00
50.00
104.77
36.36
5,971.89
1,818.00
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
0.00
0.00
0.00
0.00
0%
0%
pto
m
m
m
u
u
19.00
70.00
62.00
20.00
19.00
1.00
79.18
24.43
7.94
9.48
58.76
54.83
1,504.42
1,710.10
492.28
189.60
1,116.44
54.83
0.00
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%
0.00
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%
0.00
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%
pto
pto
m
64.00
19.00
65.00
65.36
68.31
27.93
4,183.04
1,297.89
1,815.45
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
67.62
32.00
88.00
4,419.64
2,185.92
2,457.84
106%
168%
135%
67.62
32.00
88.00
4,419.64
2,185.92
2,457.84
106%
168%
135%
Pgina 13 de 20
VALORIZACION N 02
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
14.04.04
14.04.05
14.04.06
14.04.07
14.04.08
14.04.09
14.05
14.05.01
14.05.02
14.05.03
14.05.04
14.05.05
14.05.06
14.05.07
14.06
14.06.01
15
15.01
15.01.01
15.01.02
15.01.03
15.01.04
15.01.05
15.01.06
15.01.07
15.01.08
15.01.09
15.01.10
15.01.11
15.01.12
15.01.13
15.01.14
15.01.15
15.01.16
15.02
15.02.01
15.02.02
15.02.03
15.02.04
15.02.05
15.02.06
Metrado
Precio S/.
Parcial S/.
AVANCE ANTERIOR
Metrado
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Descripcin
Und.
PROVISION E INSTALACION TUBERIA PVC-SAL D=2" -SAP (INC ACCESORIOS)

PROVISION E INSTALACION TUBERIA PVC-SAL D=6" (INC. ACCESORIOS)
PROVISION E INSTALACION DE REGISTRO DE BRONCE ROSCADO DE PISO D=2"
PROVISION E INSTALACION DE SUMIDERO ROSCADO DE BRONCE DE 2"
PROVISION E INSTALACION CAJA DE REGISTRO DE DESAGUE 12" X 24" TAPA DE CONCRETO
PROVISION E INSTALACION DE APARATOS SANIARIOS Y ACCESORIOS
MEXCLADORA VERTICAL P/DUCHA C/SALIDA (VAINSA PESADO
THERMA ELECTRICA 80LTS (INC. CONEXIONADA CON NIPLERIA Y COLOCACION LLAVE TERMICA)
LLAVE DE BOLA
LAVATORIOS DE PEDESTAL TREBOL (INC. ACCESORIOS-MEZCLADORA 4" VAINSA,TRAMPA 11/2",
DESAGUE 11/2" Y TUBO DE ABASTO)
INODORO NACINAL SIFON JET BLANCO (INC. ACCESORIOS DE SUJECION)
PROVISION E INSTALACION DE ESPEJOS 0.40X0.60 (INC. ACCESORIOS DE SUJECION)
KIT (PAPELERA, TOALLERO Y JABONERA) DE OSA PARA EMPOTRAR
PRUEBAS
PRUEBA HIDRAULICA EN TUBERIA DE AGUA Y DESAGUE
OBRAS ELECTRICAS
INSTALACIONES ELECTRICAS
SALIDA DE TECHO C/TUBERIA CABLE 12 AWG, CAJAS LIVIANAS (INC RETIRO DE TUBERIA EXISTENTE, CON
SALIDA PARA TOMACORRIENTES BIPOLARES DOBLES INC. CABLES C/CANALETA 3/4" + PUESTA A TIERRA
SALIDA PARA BRAQUETE INC.CABLE CAJA RECTANGULAR PESADA + INTERRUPTOR
PROVISION E INSTALACION INTERRUPTOR SIMPLE SOBREPONER 6A-250VAC TICINO
INC. CAJA RECTANGULAR PESADA + INTERRUPTOR
PROVISION E INSTALACION CABLE 3 X N4 AWG TIPO CAL (INC. FERRETERIA ELECTRICA)
PROVISION E INSTALACION POZO A TIERRA (INC. ACCESORIOS)
PROVISION E INSTALACION POSTE DE CONCRETO 8 MTS (INC. PLANTADO Y PORTAFUSIBLES)
PROVISION E INSTALACION DE FUSIBLES COMPLETO PARA POSTE
PROVISION E INSTALACION DE CABLE 2X12 AWG TIPO NPT (ACOMETIDA A LUMINARIAS)
PROVISION E INSTALACION CABLE TIPO NYY 4 X 4 AWG CHAQUETA NEGRA 600VAC (MONTAJE SUBTERR
PROVISION E INSTALACION DE CABLE UNIPOLAR THW N10 AWG TRONCAL 220 VAC
PROVISION E INSTALACION DE CABLE UNIPOLAR THW N 8 AWG TRONCAL 220 VAC
PROVISION E INSTALACION DE INTERRUPTOR TERMOMAGNETICO 40Amp MONOFASICA
CON CAJA MOLDEADA 200A EN LA SSEE DE LA ZONA H
PROVISION E INSTALACION DE INTERRUPTOR TERMOMAGNETICO 40Amp MONOFASICO CON CAJA PRO
PROVISION E INSTALACION DE CABLE AUTOSOPORTADO 3X10AWG, 600VAC
PROVISION E INSTALACION DE SOPORTERIA METALICA ANCLAJE DE CABLE AUTOPORTANTE
ARTEFACTOS ELECTRICOS
FLUORESCENTE RECTO 2X40W DE 32W (INC. PANTALLA, JOSELL O PHILLIPS)
PROVISION E INSTALACION DE PASTORAL DE FIERRO GALVANIZADO PS/1.50/1.90/1.5mm
PROVISION E INSTALACION DE LUMINARIA DE VAPOR DE SODIO DE 150W INC. EQUIPO
PROVISION E INSTALACION DE FOCOS AHORRADORES DE 16 VATIOS
PROVISION E INSTALACION DE TABLERO DE DISTRIBUCION TRIFASICO (INC. LLAVE TERMOMAGNETICA,
PROVISION E INSTALACION DE FOTOCELDA 20A, 250 VAC
m
m
u
u
u
u
5.00
65.00
19.00
36.00
20.00
1.00
18.02
21.48
42.25
40.68
135.87
135.87
90.10
1,396.20
802.75
1,464.48
2,717.40
135.87
u
u
u
u
19.00
10.00
6.00
19.00
396.13
1,192.45
31.83
420.13
7,526.47
11,924.50
190.98
7,982.47
0.00
0.00
0.00
0.00
u
u
u
19.00
19.00
19.00
341.94
70.65
86.86
6,496.86
1,342.35
1,650.34
glb
1.00
326.85
pto
pto
pto
pza
76.00
76.00
22.00
77.00
m
u
u
u
m
m
m
m
u
AVANCE ACTUAL
Parcial
1,367.54
0.00
0.00
0.00
0.00
0.00
%
1518%
0%
0%
0%
0%
0%
AVANCE ACUMULADO
Metrado
Parcial
75.89
1,367.54
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%
Metrado
75.89
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%
0%
0%
0%
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%
0%
0%
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%
0%
0%
326.85
0.00
0.00
0%
0.30
98.06
30%
0.30
98.06
30%
75.65
59.50
119.90
43.76
5,749.40
4,522.00
2,637.80
3,369.52
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
200.00
5.00
3.00
6.00
60.00
200.00
300.00
200.00
1.00
14.47
2,056.28
874.39
79.33
5.14
3.09
1.74
2.87
184.19
2,894.00
10,281.40
2,623.17
475.98
308.40
618.00
522.00
574.00
184.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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%
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%
0%
0%
0%
0%
0%
0%
0%
0%
u
m
u
12.00
100.00
5.00
192.73
4.55
214.45
2,312.76
455.00
1,072.25
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%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
u
u
u
u
u
u
57.00
4.00
4.00
41.00
2.00
1.00
42.54
119.90
205.49
13.64
458.47
132.25
2,424.78
479.60
821.96
559.24
916.94
132.25
0.00
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%
0.00
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%
0.00
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%
Pgina 14 de 20

75 DIAS CALENDARIOS
%
1518%
0%
0%
0%
0%
0%
VALORIZACION N 02
RESDIDENTE:
PLAZO:
OBRA:
CLIENTE:
Lugar
Item
15.02.07
15.02.08
15.03
15.03.01
16
16.01
16.02
16.03
16.04
Metrado
Precio S/.
Parcial S/.
AVANCE ANTERIOR
Metrado
Parcial
0.00
0.00
0.00
0.00
Descripcin
Und.
PINTADO DE ELEMNTOS SEGUN CODIGO DE COLORES

ETIQUETADO Y CODIFICACION DE NOMBRES, NUMEROS, LEYENDAS, AVISOS SEGUN LOS PLANOS
PRUEBAS
PRUEBA DE FUNCIONAMIENTO DEL SISTEMA (COMISIONAMIENTO Y PRUEBAS GENERALES, PARCIALES)
VARIOS
LAVADRO DE ROPA 2.25 X 0.40 (ALBANILERIA, ENCHAPADO CON CERAMICO)
PROVISION E INSTALACION DE TUBO DE FIERRO GALVANIZADO 1/2"
PROVISION E INSTALACION DE ANGULO DE 11/2" X 11/2" X 1/4"
PROVISION E INSTALACION DE BUZON DE CONCRETO H=1.50 MAX, MURO E=0.20, INC TAPA
m2
m2
10.00
12.00
20.50
39.24
205.00
470.88
glb
1.00
500.96
500.96
0.00
u
u
u
u
1.00
19.00
4.00
1.00
258.03
51.77
19.01
1,400.00
258.03
983.63
76.04
1,400.00
0.00
0.00
0.00
0.00
0.00
0%
0.00
0.00
0%
0.00
0.00
0%
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%
0%
0%
0%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0%
0%
0%
0%
8.15%
137,116.74
26.79%
178,812.27
34.94%
511,783.36
41,695.53
108,740.39
8,859.19
54,370.19
4,429.60
-----------------
AVANCE ACUMULADO
Metrado
Parcial
0.00
0.00
0.00
0.00
0%
0%
GASTOS GENERALES 21.247348%

UTILIDADES 10.623673%
AVANCE ACTUAL
Parcial
0.00
0.00
Metrado
0.00
0.00
COSTO DIRECTO

75 DIAS CALENDARIOS
0%
0%
29,133.67
37,992.86
14,566.83
18,996.43
-----------------
----------------235,801.56
SUB TOTAL SIN I.G.V.
674,893.94
54,984.32
180,817.24
IGV 19%
128,229.85
10,447.02
34,355.28
44,802.30
COSTO TOTAL
803,123.79
65,431.34
215,172.52
280,603.86
RETENCION DEL 5% DE FONDO DE GARANTIA

TOTAL NETO A PAGAR
33,744.70
2,749.22
9,040.86
11,790.08
769,379.09
62,682.12
206,131.66
268,813.78
_________________________
SR. XU FU CHUN
GERENTE DE INGENIERIA
ING. JULIO ALVAREZ

SUBGERENTE DE INGENIERIA
ING. JORGE GARAVITO

JEFE DE DEPARTAMENTO DE CONSTRUCCION
________________________
NABIL MOHARAM
COORDINADOR SHP
ING. GUILLERMO RUFASTO

JEFE DE SUPERVISION
GMI
Pgina 15 de 20
ING. HUMBERTO PARIONA R.

RESIDENTE DE OBRA
CONSORCIO MARCONA
%
0%
0%
Metrado
SALDO A COBRAR
Parcial
0.00
0.00
0.00
0.00
0%
0%
45.00
0.40
0.34
0.00
19.00
-536.84
-139.58
-20.86
-87.50
650.00
3,942.00
3,141.78
1,314.99
0.00
988.76
-8,739.76
-4,547.52
-3,516.58
-2,584.75
6,370.00
60%
40%
34%
0%
50%
-325%
-112%
-834%
-25%
100%
32.06
271.40
94.38
8.06
15.39
-427.22
33.03
972.06
2,874.13
7,383.35
339.25
433.38
-10,343.00
830.37
40%
90%
52%
81%
24%
-251%
8%
-507.41
11.84
-82.07
-2,562.42
645.99
-35,235.93
-169%
20%
-1368%
310.00
250.00
380.00
155.00
3,041.10
3,205.00
4,875.40
6,993.60
100%
100%
100%
100%
450.00
-225.16
45.00
480.00
13,360.50
-3,850.24
6,797.25
8,568.00
100%
-56%
100%
100%
645.00
21,891.30
100%
100.00
7,620.00
100%
Pgina 16 de 20
Metrado
1.00
SALDO A COBRAR
Parcial
414.23
%
100%
30.00
16,234.50
100%
-3,416.54
5.00
5.00
-17,253.53
272.80
2,093.55
-759%
100%
100%
175.00
38.00
450.00
40.00
240.00
11,053.00
2,015.90
2,272.50
714.00
4,788.00
100%
100%
100%
100%
100%
140.00
60.00
10,668.00
6,044.40
100%
100%
80.00
260.00
6,680.80
21,712.60
100%
100%
-10.46
2.00
6.00
12.00
11.00
-1,521.41
59.92
503.10
290.52
314.49
-523%
100%
100%
100%
100%
30.00
26.00
30.00
9,584.70
1,192.88
2,602.20
100%
100%
100%
2.00
8.00
80.00
70.00
335.84
505.28
404.00
737.80
100%
100%
100%
100%
16.00
2.50
1,185.60
99.23
32.00
140.00
2,021.12
707.00
100%
100%
100%
100%
100%
Pgina 17 de 20
Metrado
SALDO A COBRAR
Parcial
25.00
25.00
256.75
256.75
100%
100%
38.00
19.00
38.00
19.00
15,046.86
4,673.43
18,927.80
5,663.90
100%
100%
100%
100%
95.00
57.00
57.00
988.00
1,173.63
4,358.22
100%
100%
100%
500.00
85.00
4,735.00
673.20
100%
100%
700.00
570.00
2,600.00
200.00
20.00
7,189.00
5,853.90
26,702.00
2,568.00
800.00
100%
100%
100%
100%
100%
63.00
70.00
50.00
8.00
20.00
2.00
1.00
6,947.64
1,710.10
509.00
74.40
1,175.20
109.66
135.87
100%
100%
100%
100%
100%
100%
100%
57.00
50.00
5,971.89
1,818.00
100%
100%
19.00
70.00
62.00
20.00
19.00
1.00
1,504.42
1,710.10
492.28
189.60
1,116.44
54.83
100%
100%
100%
100%
100%
100%
-3.62
-13.00
-23.00
-236.60
-888.03
-642.39
-6%
-68%
-35%
Pgina 18 de 20
Metrado
-70.89
65.00
19.00
36.00
20.00
1.00
SALDO A COBRAR
Parcial
-1,277.44
1,396.20
802.75
1,464.48
2,717.40
135.87
%
-1418%
100%
100%
100%
100%
100%
19.00
10.00
6.00
19.00
7,526.47
11,924.50
190.98
7,982.47
100%
100%
100%
100%
19.00
19.00
19.00
6,496.86
1,342.35
1,650.34
100%
100%
100%
0.70
228.80
70%
76.00
76.00
22.00
77.00
5,749.40
4,522.00
2,637.80
3,369.52
100%
100%
100%
100%
200.00
5.00
3.00
6.00
60.00
200.00
300.00
200.00
1.00
2,894.00
10,281.40
2,623.17
475.98
308.40
618.00
522.00
574.00
184.19
100%
100%
100%
100%
100%
100%
100%
100%
100%
12.00
100.00
5.00
2,312.76
455.00
1,072.25
100%
100%
100%
57.00
4.00
4.00
41.00
2.00
1.00
2,424.78
479.60
821.96
559.24
916.94
132.25
100%
100%
100%
100%
100%
100%
Pgina 19 de 20
Metrado
10.00
12.00
SALDO A COBRAR
Parcial
205.00
470.88
%
100%
100%
1.00
500.96
100%
1.00
19.00
4.00
1.00
258.03
983.63
76.04
1,400.00
100%
100%
100%
100%
332,971.09
70,747.53
35,373.76
----------------439,092.38
83,427.55
522,519.93
21,954.62
500,565.31
Pgina 20 de 20

Valorizacion de Obra #2 Presupuesto Original

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Valorizacion de Obra #2 Presupuesto Original

Uploaded by

Copyright:

Available Formats

VALORIZACION N 01

HUMBERTO PARIONA ROBLES

HUMBERTO PARIONA ROBLES

HUMBERTO PARIONA ROBLES

PROVISION E INSTALACION TUBERIA PVC-SAL D=2" -SAP (INC ACCESORIOS)

HUMBERTO PARIONA ROBLES

PINTADO DE ELEMNTOS SEGUN CODIGO DE COLORES

HUMBERTO PARIONA ROBLES

GASTOS GENERALES 21.247348%

SUB TOTAL SIN I.G.V.

RETENCION DEL 5% DE FONDO DE GARANTIA

ING. JULIO ALVAREZ

ING. JORGE GARAVITO

ING. GUILLERMO RUFASTO

ING. HUMBERTO PARIONA R.

HUMBERTO PARIONA ROBLES

CONCRETO EN SARDINELES f'c=175 kg/cm2 (LLRNADO MANUAL)

HUMBERTO PARIONA ROBLES

HUMBERTO PARIONA ROBLES

PROVISION E INSTALACION TUBERIA PVC-SAL D=2" -SAP (INC ACCESORIOS)

HUMBERTO PARIONA ROBLES

PINTADO DE ELEMNTOS SEGUN CODIGO DE COLORES

GASTOS GENERALES 21.247348%

HUMBERTO PARIONA ROBLES

SUB TOTAL SIN I.G.V.

RETENCION DEL 5% DE FONDO DE GARANTIA

ING. JULIO ALVAREZ

ING. JORGE GARAVITO

ING. GUILLERMO RUFASTO

ING. HUMBERTO PARIONA R.

You might also like