Adelanto 1 Ot 51

VALOR ORIGINAL
VALORIZACION N 01
Subcontratista:
YMSA CONTRATISTAS GENERALES S.A.C.
N de Contrato: OC
Subcontrato:
EDIFICIO VISTA AZUL LOTE 2
R.U.C.:
ITEM
DESCRIPCION
20547647824
UNIDAD
VALOR ACTUAL
AL 25 DE MAYO 2013
CONTRATO
Metrado
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
533,996.81
ADICIONAL
Periodo:
Parcial S/.
METRADO
533,996.81
ULTIMO ADICIONAL
PRESENTE VALORIZACION
IMPORTE S/.
S/.
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
01.01.00 OBRAS PRELIMINARES
01.01.02 Movilizacion y desmovilizacion de equipos
01.02.00 OBRAS PROVISIONALES
mes
1.00 S/.
6,250.00
6,250.00
0.00%
0.50
3,125.00
50.00%
0.50
3,125.00
50.00%
0.50
3,125.00
50.00%
01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)

01.05.00 MOVIMIENTO DE TIERRAS
glb
1.00 S/.
9,800.00
9,800.00
0.00%
0.50
4,900.00
50.00%
0.50
4,900.00
50.00%
0.50
4,900.00
50.00%
01.05.02 Excavacion manual de zanjas para cimientos y otros

01.05.03 Desquinchado manual p/muro de contencion
m3
288.76 S/.
32.00
m3
m3
18.00 S/.
561.45 S/.
32.50
34.80
9,240.32
585.00
0.00%
0.00%
288.76
18.00
9,240.32
585.00
100.00%
100.00%
288.76
18.00
9,240.32
585.00
100.00%
100.00%
313.20 S/.
18.25
0.00%
0.00%
192.66
m2
19,538.46
5,715.90
6,704.39
-
34.31%
0.00%
192.66
-
6,704.39
-
34.31%
0.00%
m3
34.63 S/.
196.46
6,803.41
0.00%
34.63
6,803.41
100.00%
34.63
6,803.41
100.00%
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
0.00%
108.00
351.00
100.00%
108.00
351.00
100.00%
0.00%
2,302.58
0.00%
153.71
2,302.58
100.00%
153.71
2,302.58
100.00%
0.00%
01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)

01.08.02 Acero de refuerzo fy=4,200 kg/cm2
m3
2.72 S/.
297.00
0.00%
0.00%
2.72
90.51
807.84
283.30
100.00%
100.00%
2.72
90.51
807.84
283.30
100.00%
100.00%
0.00%
0.00%
M2
3.13
30.00
01.08.03 Encofrado de sobrecimiento h=0.30 m

01.09.00 CONCRETO ARMADO
90.51 S/.
38.23 S/.
807.84
283.30
1,146.90
0.00%
38.23
1,146.90
100.00%
38.23
1,146.90
100.00%
0.00%
M3
m2
52.04 S/.
50.28 S/.
297.00
28.00
15,455.88
0.00%
52.04
15,455.88
100.00%
52.04
15,455.88
100.00%
0.00%
Kg
m2
3,189.75 S/.
150.90 S/.
3.13
0.95
1,407.84
9,983.92
0.00%
0.00%
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
143.36
0.00%
150.90
143.36
100.00%
150.90
143.36
100.00%
0.00%
M3
28.64 S/.
297.00
m2
Kg
56.00 S/.
648.03 S/.
28.00
3.13
8,506.08
1,568.00
0.00%
0.00%
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
m2
94.98 S/.
0.95
2,028.33
90.23
0.00%
0.00%
648.03
94.98
2,028.33
90.23
100.00%
100.00%
648.03
94.98
2,028.33
90.23
100.00%
100.00%
M3
m2
3.43 S/.
22.03 S/.
297.00
28.00
1,018.71
0.00%
2.92
865.90
85.00%
2.92
865.90
85.00%
0.51
152.81
15.00%
Kg
m2
1,092.05 S/.
22.03 S/.
3.13
0.95
616.84
3,418.12
0.00%
0.00%
18.73
928.24
524.31
2,905.40
85.00%
85.00%
18.73
928.24
524.31
2,905.40
85.00%
85.00%
3.30
163.81
92.53
512.72
15.00%
15.00%
20.93
0.00%
18.73
17.79
85.00%
18.73
17.79
85.00%
3.30
3.14
15.00%
M3
11.12 S/.
274.51
M3
m2
3.64 S/.
191.27 S/.
297.00
35.00
3,052.55
1,081.08
0.00%
0.00%
3.64
1,081.08
0.00%
100.00%
3.64
1,081.08
0.00%
100.00%
11.12
-
3,052.55
-
100.00%
0.00%
Kg
m2
3,682.76 S/.
191.27 S/.
3.13
0.95
6,694.45
11,527.04
0.00%
0.00%
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
153.02
2,946.21
5,355.56
9,221.63
80.00%
80.00%
181.71
0.00%
38.25
36.34
20.00%
38.25
36.34
20.00%
153.02
145.37
80.00%
01.14.01 Concreto premezclado placas f'c=210 kg/cm2 TIPO I

01.14.01 Concreto premezclado placas f'c=210 kg/cm2 TIPO V
01.14.02 Encofrado de placas
M3
110.42 S/.
274.51
M3
m2
42.77 S/.
1,479.14 S/.
297.00
35.00
30,311.39
12,702.69
51,769.90
0.00%
0.00%
0.00%
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
110.42
1,183.31
30,311.39
41,415.92
100.00%
0.00%
80.00%

01.14.04 Curado con aditivo quimico en concreto
Kg
m2
15,255.86 S/.
1,479.14 S/.
3.13
0.95
47,750.84
1,405.18
0.00%
0.00%
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
12,204.69
1,183.31
38,200.67
1,124.15
80.00%
80.00%
M3
m2
33.36 S/.
560.90 S/.
297.00
40.00
9,907.92
0.00%
25.02
7,430.94
75.00%
25.02
7,430.94
75.00%
8.34
2,476.98
25.00%
Kg
m2
1,870.76 S/.
560.90 S/.
3.13
0.95
22,436.00
5,855.48
0.00%
0.00%
316.45
1,403.07
12,658.00
4,391.61
56.42%
75.00%
316.45
1,403.07
12,658.00
4,391.61
56.42%
75.00%
244.45
467.69
9,778.00
1,463.87
43.58%
25.00%
532.86
0.00%
280.45
266.43
50.00%
280.45
266.43
50.00%
280.45
266.43
50.00%
M3
8.89 S/.
274.51
M3
m2
1.71 S/.
68.59 S/.
297.00
48.74
2,440.39
507.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
2,440.39
507.87
100.00%
100.00%
kg
m2
820.73 S/.
68.59 S/.
3.13
0.95
3,343.08
2,568.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
68.59
820.73
3,343.08
2,568.88
100.00%
100.00%
65.16
0.00%
0.00%
0.00%
68.59
65.16
100.00%
M3
72.93 S/.
273.77
M2
Kg
559.48 S/.
10,533.94 S/.
42.80
3.13
19,965.80
23,945.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
72.93
559.48
19,965.80
23,945.74
100.00%
100.00%
M2
559.48 S/.
0.95
32,971.23
531.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10,533.94
559.48
32,971.23
531.51
100.00%
100.00%
M3
M2
31.45 S/.
157.27 S/.
272.77
33.50
8,579.71
0.00%
0.00%
0.00%
31.45
8,579.71
100.00%
Kg
m2
1,499.17 S/.
157.27 S/.
3.13
0.95
5,268.55
4,692.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
157.27
1,499.17
5,268.55
4,692.40
100.00%
100.00%
149.41
0.00%
0.00%
0.00%
157.27
149.41
100.00%
M3
69.53 S/.
272.77
M2
Kg
794.61 S/.
4,419.80 S/.
33.50
3.13
18,965.25
26,619.44
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
69.53
794.61
18,965.25
26,619.44
100.00%
100.00%
Und
m2
7,228.53 S/.
794.61 S/.
2.95
0.95
13,833.97
21,324.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,419.80
7,228.53
13,833.97
21,324.16
100.00%
100.00%
754.88
0.00%
0.00%
0.00%
794.61
754.88
100.00%
M3
6.73 S/.
297.00
M2
Kg
M2
46.04 S/.
635.36 S/.
46.04 S/.
42.50
3.13
0.95
1,998.81
1,956.70
1,988.68
0.00%
0.00%
0.00%
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
43.74
0.00%
46.04
43.74
100.00%
46.04
43.74
100.00%
M3
5.30 S/.
297.00
M2
Kg
49.56 S/.
784.62 S/.
42.50
3.13
1,574.10
2,106.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
1,574.10
2,106.30
100.00%
100.00%
M2
49.56 S/.
0.95
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
784.62
49.56
2,455.86
47.08
100.00%
100.00%
m3
kg
46.95 S/.
990.92 S/.
271.58
3.13
12,750.68
0.00%
0.00%
0.00%
46.95
12,750.68
100.00%
m
m2
106.47 S/.
313.00 S/.
18.00
0.95
3,101.58
1,916.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
990.92
106.47
3,101.58
1,916.46
100.00%
100.00%
m2
m
313.00 S/.
106.47 S/.
7.80
12.25
297.35
2,441.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
313.00
313.00
297.35
2,441.40
100.00%
100.00%
153.12 S/.
7.80
1,304.26
1,194.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
106.47
153.12
1,304.26
1,194.34
100.00%
100.00%
533,996.81
0.00%
385,865.51
72.26%
96,119.43
26,663.63
26,663.63
69,455.79
630,116.24
174,794.92
174,794.92
455,321.30
01.05.04 Relleno compactado con material propio

01.05.05 Relleno con material de prestamo e=0.25 m
368.80
313.20
12,834.07
5,715.90
0.00%
0.00%
65.69%
100.00%
01.06.00 CONCRETO SIMPLE

01.06.01 CIMIENTOS
01.06.01.01 Concreto ciclopeo para cimentaciones mezcla 1:10 + 30% p.g.
01.07.00 SOLADOS
01.07.01 Paeteo de muros con mortero 1:5 (a:c) en muros y calzaduras
01.07.02 Solado mezcla 1:12 cemento-hormigon e=0.05 m.
01.08.00 SOBRECIMIENTOS
01.10.00 ZAPATAS
01.10.01 Concreto premezclado zapatas f'c=210 kg/cm2 (Cemento Tipo V)
01.10.02 Encofrado de zapatas
01.11.00 CIMIENTOS DE MUROS
01.11.01 Concreto premezclado cimientos de muros f'c=210 kg/cm2 TIPO V
01.11.02 Encofrado de cimientos de los muros
01.12.00 VIGA DE CIMENTACION
01.12.01 Concreto premezclado vigas de ciment. f'c=210 kg/cm2 TIPO V
01.12.02 Encofrado de vigas de cimentacion
01.13.00 COLUMNAS
01.13.01 Concreto premezclado columnas f'c=210 kg/cm2 TIPO I
01.13.01 Concreto premezclado columnas f'c=210 kg/cm2 TIPO V
01.13.02 Encofrado de columnas
01.14.00 PLACAS
01.15.00 MUROS DE CONTENCION

01.15.01 Concreto premezclado muro de cont. f'c=210 kg/cm2 TIPO V
01.15.02 Encofrado muros dos caras
01.16.00 ESCALERAS
01.16.01 Concreto premezclado escalera f'c=210 kg/cm2 tipo I
01.16.01 Concreto premezclado escalera f'c=210 kg/cm2 tipo V
01.16.02 Encofrado de escaleras
01.17.00 VIGAS
01.17.01 Concreto premezclado en vigas y cortes f'c=210 kg/cm2
01.17.02 Encofrado de vigas y cortes
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.04 Ladrillo para techo de h=0.15 m
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.00 TANQUE ELEVADO
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.05 Acabado frotachado con maquina
01.21.06 Jc con sikaflex
01.21.07 Jd con tecknopor de 1/2" y sello asfaltico
COSTO DIRECTO
IGV 18%
18.00%
TOTAL
FONDO DE GARANTIA
TOTAL A PAGAR
5.00%
148,131.29
27.74%
148,131.29
27.74%
-26,699.84
-7,406.56
-7,406.56
-19,293.28
603,416.40
167,388.36
167,388.36
436,028.02
S/.
S/.
10,682.69
2.28
24,356.53
123,774.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
VALOR ORIGINAL
VALORIZACION N 01
N de Contrato: OC
Periodo:
Subcontrato:
R.U.C.:
AL 25 DE MAYO 2013
ITEM
DESCRIPCION
20547647824
UNIDAD
CONTRATO
Metrado
VALOR ACTUAL
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
525,594.91
ADICIONAL
Subcontratista:
Parcial S/.
METRADO
IMPORTE S/.
S/.
525,594.91
ULTIMO ADICIONAL
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
01.02.09 Limpieza permanente en obra
mes
1.00 S/.
6,250.00
6,250.00
0.00%
0.50
3,125.00
50.00%
0.50
3,125.00
50.00%
0.50
3,125.00
50.00%
glb
mes
1.00 S/.
4.00 S/.
9,800.00
1,920.00
9,800.00
0.00%
0.50
4,900.00
50.00%
0.50
4,900.00
50.00%
0.50
4,900.00
50.00%
7,680.00
0.00%
2.00
3,840.00
50.00%
2.00
3,840.00
50.00%
2.00
3,840.00
50.00%
m3
72.06 S/.
32.00
0.00%
0.00%
72.06
21.75
2,305.92
706.88
100.00%
100.00%
72.06
21.75
2,305.92
706.88
100.00%
100.00%
164.70
5,731.56
40.00%
164.70
5,731.56
40.00%
247.05
8,597.34
60.00%
0.00%
300.83
5,490.15
100.00%
12.00
2,357.52
29.01%
21.75 S/.
32.50
2,305.92
706.88
01.05.04 Relleno compactado con material propio incluye acarreo distancia promedio = 30 m.
m3
411.75 S/.
34.80
14,328.90
0.00%
m2
300.83 S/.
18.25
5,490.15
0.00%
m3
41.36 S/.
196.46
8,125.59
0.00%
29.36
5,768.07
70.99%
29.36
5,768.07
70.99%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
2,302.58
0.00%
0.00%
108.00
153.71
351.00
2,302.58
100.00%
100.00%
108.00
153.71
351.00
2,302.58
100.00%
100.00%
m3
2.72 S/.
90.51 S/.
38.23 S/.
297.00
3.13
30.00
807.84
283.30
1,146.90
0.00%
0.00%
0.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
Acero de refuerzo fy=4,200 kg/cm2
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS
01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2 tipo V
01.21.08 Aplicacin de pintura bituminosa en superficies en contacto con terreno (solo mano de obra)
m3
M2
TOTAL A PAGAR
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2.72
90.51
38.23
807.84
283.30
1,146.90
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
52.04
50.28
3,189.75
150.90
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
15,455.88
1,407.84
9,983.92
143.36
0.00%
0.00%
0.00%
0.00%
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
28.64
56.00
648.03
94.98
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
8,506.08
1,568.00
2,028.33
90.23
0.00%
0.00%
0.00%
0.00%
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
3.43
22.03
1,092.05
22.03
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
1,018.71
616.84
3,418.12
20.93
0.00%
0.00%
0.00%
0.00%
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
Kg
m2
11.12
3.36
179.84
3,570.16
179.84
S/.
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
3,052.55
997.92
6,294.40
11,174.60
170.85
0.00%
0.00%
0.00%
0.00%
0.00%
4.17
3.36
89.92
1,785.08
89.92
1,144.71
997.92
3,147.20
5,587.30
85.42
37.50%
100.00%
50.00%
50.00%
50.00%
4.17
3.36
89.92
1,785.08
89.92
1,144.71
997.92
3,147.20
5,587.30
85.42
37.50%
100.00%
50.00%
50.00%
50.00%
6.95
89.92
1,785.08
89.92
1,907.84
3,147.20
5,587.30
85.42
62.50%
0.00%
50.00%
50.00%
50.00%
110.42 S/.
38.71
1,454.61
15,109.86
1,454.61
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
30,311.39
11,496.87
50,911.35
47,293.86
1,381.88
0.00%
0.00%
0.00%
0.00%
0.00%
52.78
18.50
695.30
7,222.51
695.30
14,488.85
5,495.50
24,335.63
22,606.47
660.54
47.80%
47.80%
47.80%
47.80%
47.80%
52.78
18.50
695.30
7,222.51
695.30
14,488.85
5,495.50
24,335.63
22,606.47
660.54
47.80%
47.80%
47.80%
47.80%
47.80%
57.64
20.21
759.31
7,887.35
759.31
15,822.55
6,001.37
26,575.72
24,687.40
721.34
52.20%
52.20%
52.20%
52.20%
52.20%
M3
m2
Kg
m2
30.89
516.41
1,748.40
516.41
S/.
S/.
S/.
S/.
297.00
40.00
3.13
0.95
9,174.33
20,656.40
5,472.49
490.59
0.00%
0.00%
0.00%
0.00%
30.89
438.95
1,486.14
438.95
9,174.33
17,557.94
4,651.62
417.00
100.00%
85.00%
85.00%
85.00%
30.89
438.95
1,486.14
438.95
9,174.33
17,557.94
4,651.62
417.00
100.00%
85.00%
85.00%
85.00%
77.46
262.26
77.46
3,098.46
820.87
73.59
0.00%
15.00%
15.00%
15.00%
M3
M3
m2
kg
m2
8.89
1.71
68.59
820.73
68.59
S/.
S/.
S/.
S/.
S/.
274.51
290.00
48.74
3.13
0.95
2,440.39
495.90
3,343.08
2,568.88
65.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
68.59
820.73
68.59
2,440.39
495.90
3,343.08
2,568.88
65.16
100.00%
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
72.93
559.48
10,533.94
559.48
S/.
S/.
S/.
S/.
273.77
42.80
3.13
0.95
19,965.80
23,945.74
32,971.23
531.51
0.00%
0.00%
0.00%
0.00%
29.15
222.35
4,215.00
222.35
7,980.30
9,516.58
13,192.95
211.23
39.97%
39.74%
40.01%
39.74%
29.15
222.35
4,215.00
222.35
7,980.30
9,516.58
13,192.95
211.23
39.97%
39.74%
40.01%
39.74%
43.78
337.13
6,318.94
337.13
11,985.50
14,429.16
19,778.28
320.27
60.03%
60.26%
59.99%
60.26%
M3
M2
Kg
m2
31.45
157.27
1,499.17
157.27
S/.
S/.
S/.
S/.
272.77
33.50
3.13
0.95
8,579.71
5,268.55
4,692.40
149.41
0.00%
0.00%
0.00%
0.00%
12.62
62.00
597.00
62.00
3,442.36
2,077.00
1,868.61
58.90
40.12%
39.42%
39.82%
39.42%
12.62
62.00
597.00
62.00
3,442.36
2,077.00
1,868.61
58.90
40.12%
39.42%
39.82%
39.42%
18.83
95.27
902.17
95.27
5,137.35
3,191.55
2,823.79
90.51
59.88%
60.58%
60.18%
60.58%
M3
M2
Kg
Und
m2
69.53
794.61
4,419.80
7,228.53
794.61
S/.
S/.
S/.
S/.
S/.
272.77
33.50
3.13
2.95
0.95
18,965.25
26,619.44
13,833.97
21,324.16
754.88
0.00%
0.00%
0.00%
0.00%
0.00%
21.00
349.63
1,944.71
2,912.40
317.84
5,727.51
11,712.55
6,086.95
8,591.59
301.95
30.20%
44.00%
44.00%
40.29%
40.00%
21.00
349.63
1,944.71
2,912.40
317.84
5,727.51
11,712.55
6,086.95
8,591.59
301.95
30.20%
44.00%
44.00%
40.29%
40.00%
48.53
444.98
2,475.09
4,316.13
476.77
13,237.75
14,906.88
7,747.03
12,732.57
452.93
69.80%
56.00%
56.00%
59.71%
60.00%
M3
M2
Kg
M2
6.73
46.04
635.36
46.04
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,998.81
1,956.70
1,988.68
43.74
0.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
5.30
49.56
784.62
49.56
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,574.10
2,106.30
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
784.62
49.56
1,574.10
2,106.30
2,455.86
47.08
100.00%
100.00%
100.00%
100.00%
m3
kg
m
m2
m2
m
m
m2
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
271.58
3.13
18.00
0.95
7.80
12.25
7.80
2.40
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
525,594.91
0.00%
265,198.81
50.46%
M3
M3
m2
Kg
m2
18.00%
TOTAL
FONDO DE GARANTIA
0.00%
M3
m2
Kg
m2
COSTO DIRECTO
IGV 18%
5.00%
260,396.09
0.00%
0.00%
0.00%
0.00%
0.00%
49.54%
260,396.09
49.54%
94,607.08
46,871.30
46,871.30
47,735.79
620,201.99
307,267.39
307,267.39
312,934.60
-26,279.75
-13,019.80
-13,019.80
-13,259.94
593,922.24
294,247.59
294,247.59
299,674.66
S/.
S/.
22,815.64
2.28
52,019.65
208,376.44
0.00%
0.00%
0.00%
0.00%
VALOR ORIGINAL
VALORIZACION N 01
Subcontratista:
N de Contrato: OC
Subcontrato:
R.U.C.:
ITEM
DESCRIPCION
20547647824
UNIDAD
VALOR ACTUAL
AL 25 DE MAYO 2013
CONTRATO
Metrado
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
533,996.81
ADICIONAL
Periodo:
Parcial S/.
METRADO
533,996.81
ULTIMO ADICIONAL
IMPORTE S/.
S/.
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.50
3,125.00
50.00%
0.00%
0.50
3,125.00
50.00%
0.50
3,125.00
50.00%

glb
1.00 S/.
9,800.00
9,800.00
0.50
4,900.00
50.00%
0.00%
0.50
4,900.00
50.00%
0.50
4,900.00
50.00%

m3
288.76 S/.
32.00
m3
m3
18.00 S/.
561.45 S/.
32.50
34.80
9,240.32
585.00
288.76
18.00
9,240.32
585.00
100.00%
100.00%
0.00%
0.00%
288.76
18.00
9,240.32
585.00
100.00%
100.00%
m2
313.20 S/.
18.25
19,538.46
5,715.90
192.66
-
6,704.39
-
34.31%
0.00%
0.00%
0.00%
192.66
-
6,704.39
-
34.31%
0.00%
m3
34.63 S/.
196.46
6,803.41
34.63
6,803.41
100.00%
0.00%
34.63
6,803.41
100.00%
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
108.00
351.00
100.00%
0.00%
108.00
351.00
100.00%
0.00%
2,302.58
153.71
2,302.58
100.00%
0.00%
153.71
2,302.58
100.00%
0.00%

m3
2.72 S/.
297.00
807.84
283.30
100.00%
100.00%
0.00%
0.00%
2.72
90.51
807.84
283.30
100.00%
100.00%
0.00%
0.00%
M2
3.13
30.00
2.72
90.51

90.51 S/.
38.23 S/.
807.84
283.30
1,146.90
38.23
1,146.90
100.00%
0.00%
38.23
1,146.90
100.00%
0.00%
M3
m2
52.04 S/.
50.28 S/.
297.00
28.00
15,455.88
52.04
15,455.88
100.00%
0.00%
52.04
15,455.88
100.00%
0.00%
Kg
m2
3,189.75 S/.
150.90 S/.
3.13
0.95
1,407.84
9,983.92
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
143.36
150.90
143.36
100.00%
0.00%
150.90
143.36
100.00%
0.00%
M3
28.64 S/.
297.00
m2
Kg
56.00 S/.
648.03 S/.
28.00
3.13
8,506.08
1,568.00
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
m2
94.98 S/.
0.95
2,028.33
90.23
648.03
94.98
2,028.33
90.23
100.00%
100.00%
0.00%
0.00%
648.03
94.98
2,028.33
90.23
100.00%
100.00%
M3
m2
3.43 S/.
22.03 S/.
297.00
28.00
1,018.71
2.92
865.90
85.00%
0.00%
2.92
865.90
85.00%
0.51
152.81
15.00%
Kg
m2
1,092.05 S/.
22.03 S/.
3.13
0.95
616.84
3,418.12
18.73
928.24
524.31
2,905.40
85.00%
85.00%
0.00%
0.00%
18.73
928.24
524.31
2,905.40
85.00%
85.00%
3.30
163.81
92.53
512.72
15.00%
15.00%
20.93
18.73
17.79
85.00%
0.00%
18.73
17.79
85.00%
3.30
3.14
15.00%
M3
11.12 S/.
274.51
M3
m2
3.64 S/.
191.27 S/.
297.00
35.00
3,052.55
1,081.08
3.64
1,081.08
0.00%
100.00%
0.00%
0.00%
3.64
1,081.08
0.00%
100.00%
11.12
-
3,052.55
-
100.00%
0.00%
Kg
m2
3,682.76 S/.
191.27 S/.
3.13
0.95
6,694.45
11,527.04
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
0.00%
0.00%
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
153.02
2,946.21
5,355.56
9,221.63
80.00%
80.00%
181.71
38.25
36.34
20.00%
0.00%
38.25
36.34
20.00%
153.02
145.37
80.00%

M3
110.42 S/.
274.51
M3
m2
42.77 S/.
1,479.14 S/.
297.00
35.00
30,311.39
12,702.69
51,769.90
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
0.00%
0.00%
0.00%
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
110.42
1,183.31
30,311.39
41,415.92
100.00%
0.00%
80.00%

Kg
m2
15,255.86 S/.
1,479.14 S/.
3.13
0.95
47,750.84
1,405.18
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
0.00%
0.00%
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
12,204.69
1,183.31
38,200.67
1,124.15
80.00%
80.00%
M3
m2
33.36 S/.
560.90 S/.
297.00
40.00
9,907.92
25.02
7,430.94
75.00%
0.00%
25.02
7,430.94
75.00%
8.34
2,476.98
25.00%
1,870.76 S/.
560.90 S/.
3.13
0.95
22,436.00
5,855.48
316.45
1,403.07
12,658.00
4,391.61
56.42%
75.00%
38.25
Kg
m2
1,530.00
-
6.82%
0.00%
354.70
1,403.07
14,188.00
4,391.61
63.24%
75.00%
206.20
467.69
8,248.00
1,463.87
36.76%
25.00%
532.86
280.45
266.43
50.00%
38.25
36.34
6.82%
318.70
302.77
56.82%
242.20
230.09
43.18%
M3
8.89 S/.
274.51
M3
m2
1.71 S/.
68.59 S/.
297.00
48.74
kg
m2
820.73 S/.
68.59 S/.
3.13
0.95
M3
72.93 S/.
273.77
M2
Kg
559.48 S/.
10,533.94 S/.
42.80
3.13
M2
559.48 S/.
0.95
M3
M2
31.45 S/.
157.27 S/.
272.77
33.50
Kg
m2
1,499.17 S/.
157.27 S/.
3.13
0.95
M3
69.53 S/.
272.77
M2
Kg
794.61 S/.
4,419.80 S/.
33.50
3.13
Und
m2
7,228.53 S/.
794.61 S/.
2.95
0.95
M3
6.73 S/.
297.00
M2
Kg
M2
46.04 S/.
635.36 S/.
46.04 S/.
42.50
3.13
0.95
M3
5.30 S/.
297.00
M2
Kg
49.56 S/.
784.62 S/.
42.50
3.13
M2
49.56 S/.
0.95
m3
kg
46.95 S/.
990.92 S/.
271.58
3.13
m
m2
106.47 S/.
313.00 S/.
18.00
0.95
m2
m
313.00 S/.
106.47 S/.
7.80
12.25
153.12 S/.
7.80

368.80
313.20
12,834.07
5,715.90
0.00%
0.00%
65.69%
100.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS

01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
COSTO DIRECTO
IGV 18%
FONDO DE GARANTIA
TOTAL A PAGAR
2,440.39
507.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
2,440.39
507.87
100.00%
100.00%
3,343.08
2,568.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
68.59
820.73
3,343.08
2,568.88
100.00%
100.00%
65.16
0.00%
0.00%
0.00%
68.59
65.16
100.00%
19,965.80
23,945.74
0.00%
0.00%
0.00%
3.00%
72.93
542.70
19,965.80
23,227.37
100.00%
97.00%
32,971.23
531.51
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
10,533.94
559.48
32,971.23
531.51
100.00%
100.00%
8,579.71
0.00%
0.00%
0.00%
31.45
8,579.71
100.00%
5,268.55
4,692.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
157.27
1,499.17
5,268.55
4,692.40
100.00%
100.00%
149.41
0.00%
0.00%
0.00%
157.27
149.41
100.00%
18,965.25
26,619.44
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
69.53
794.61
18,965.25
26,619.44
100.00%
100.00%
13,833.97
21,324.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4,419.80
7,228.53
13,833.97
21,324.16
100.00%
100.00%
754.88
0.00%
0.00%
0.00%
794.61
754.88
100.00%
5.00%
718.37
16.78
0.00%
3.00%
16.78
718.37
1,998.81
1,956.70
1,988.68
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
43.74
46.04
43.74
100.00%
0.00%
46.04
43.74
100.00%
0.00%
0.00%
0.00%
0.00%
1,574.10
2,106.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
1,574.10
2,106.30
100.00%
100.00%
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
784.62
49.56
2,455.86
47.08
100.00%
100.00%
12,750.68
0.00%
0.00%
0.00%
46.95
12,750.68
100.00%
3,101.58
1,916.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
990.92
106.47
3,101.58
1,916.46
100.00%
100.00%
297.35
2,441.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
313.00
313.00
297.35
2,441.40
100.00%
100.00%
1,304.26
1,194.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
106.47
153.12
1,304.26
1,194.34
100.00%
100.00%
383,580.80
71.83%
533,996.81
18.00%
TOTAL
0.00%
0.00%
148,131.29
27.74%
2,284.71
0.43%
150,416.00
28.17%
96,119.43
26,663.63
411.25
27,074.88
69,044.54
630,116.24
174,794.92
2,695.96
177,490.88
452,625.34
-26,699.84
-7,406.56
-114.24
-7,520.80
-19,179.04
603,416.40
167,388.36
2,581.72
169,970.08
433,446.30
S/.
S/.
2.28
2,284.71
VALOR ORIGINAL
VALORIZACION N 01
N de Contrato: OC
Periodo:
Subcontrato:
R.U.C.:
AL 25 DE MAYO 2013
ITEM
DESCRIPCION
20547647824
UNIDAD
CONTRATO
Metrado
VALOR ACTUAL
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
525,594.91
ADICIONAL
Subcontratista:
Parcial S/.
METRADO
IMPORTE S/.
S/.
525,594.91
ULTIMO ADICIONAL
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.50
3,125.00
50.00%
0.00%
0.50
3,125.00
50.00%
0.50
3,125.00
50.00%
glb
mes
1.00 S/.
4.00 S/.
9,800.00
1,920.00
9,800.00
0.50
4,900.00
50.00%
0.00%
0.50
4,900.00
50.00%
0.50
4,900.00
50.00%
7,680.00
2.00
3,840.00
50.00%
0.00%
2.00
3,840.00
50.00%
2.00
3,840.00
50.00%
m3
72.06 S/.
32.00
72.06
21.75
2,305.92
706.88
100.00%
100.00%
0.00%
0.00%
72.06
21.75
2,305.92
706.88
100.00%
100.00%
164.70
5,731.56
40.00%
0.00%
164.70
5,731.56
40.00%
247.05
8,597.34
60.00%
0.00%
0.00%
0.00%
300.83
5,490.15
100.00%
1,797.61
22.12%
21.75 S/.
32.50
2,305.92
706.88
m3
411.75 S/.
34.80
14,328.90
m2
300.83 S/.
18.25
5,490.15
m3
41.36 S/.
196.46
8,125.59
29.36
5,768.07
70.99%
6.89%
32.21
6,327.98
77.88%
9.15
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
2,302.58
108.00
153.71
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
108.00
153.71
351.00
2,302.58
100.00%
100.00%
m3
2.72 S/.
90.51 S/.
38.23 S/.
297.00
3.13
30.00
807.84
283.30
1,146.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS
01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
m3
M2
TOTAL A PAGAR
2.85
559.91
0.00%
0.00%
0.00%
2.72
90.51
38.23
807.84
283.30
1,146.90
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
52.04
50.28
3,189.75
150.90
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
15,455.88
1,407.84
9,983.92
143.36
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
28.64
56.00
648.03
94.98
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
8,506.08
1,568.00
2,028.33
90.23
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
3.43
22.03
1,092.05
22.03
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
1,018.71
616.84
3,418.12
20.93
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
Kg
m2
11.12
3.36
179.84
3,570.16
179.84
S/.
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
3,052.55
997.92
6,294.40
11,174.60
170.85
4.17
3.36
89.92
1,785.08
89.92
1,144.71
997.92
3,147.20
5,587.30
85.42
37.50%
100.00%
50.00%
50.00%
50.00%
20.68
1,053.20
20.68
351.04
723.86
3,296.51
19.65
11.50%
0.00%
11.50%
29.50%
11.50%
5.45
3.36
110.60
2,838.28
110.60
1,495.75
997.92
3,871.06
8,883.81
105.07
49.00%
100.00%
61.50%
79.50%
61.50%
5.67
69.24
731.88
69.24
1,556.80
2,423.34
2,290.79
65.78
51.00%
0.00%
38.50%
20.50%
38.50%
110.42 S/.
167.28
4,457.41
167.28
1,667.13
5,854.81
13,951.69
158.92
5.50%
0.00%
11.50%
29.50%
11.50%
58.85
18.50
862.58
11,679.92
862.58
16,155.97
5,495.50
30,190.43
36,558.16
819.45
53.30%
47.80%
59.30%
77.30%
59.30%
51.57
20.21
592.03
3,429.94
592.03
14,155.42
6,001.37
20,720.92
10,735.71
562.42
46.70%
52.20%
40.70%
22.70%
40.70%
30.89
438.95
1,486.14
438.95
9,174.33
17,557.94
4,651.62
417.00
100.00%
85.00%
85.00%
85.00%
77.46
262.26
77.46
3,098.46
820.87
73.59
0.00%
15.00%
15.00%
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
68.59
820.73
68.59
2,440.39
495.90
3,343.08
2,568.88
65.16
100.00%
100.00%
100.00%
100.00%
100.00%
1.28
38.71
1,454.61
15,109.86
1,454.61
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
30,311.39
11,496.87
50,911.35
47,293.86
1,381.88
52.78
18.50
695.30
7,222.51
695.30
14,488.85
5,495.50
24,335.63
22,606.47
660.54
47.80%
47.80%
47.80%
47.80%
47.80%
M3
m2
Kg
m2
30.89
516.41
1,748.40
516.41
S/.
S/.
S/.
S/.
297.00
40.00
3.13
0.95
9,174.33
20,656.40
5,472.49
490.59
30.89
438.95
1,486.14
438.95
9,174.33
17,557.94
4,651.62
417.00
100.00%
85.00%
85.00%
85.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
kg
m2
8.89
1.71
68.59
820.73
68.59
S/.
S/.
S/.
S/.
S/.
274.51
290.00
48.74
3.13
0.95
2,440.39
495.90
3,343.08
2,568.88
65.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
M3
M2
Kg
M2
72.93
559.48
10,533.94
559.48
S/.
S/.
S/.
S/.
273.77
42.80
3.13
0.95
19,965.80
23,945.74
32,971.23
531.51
29.15
222.35
4,215.00
222.35
7,980.30
9,516.58
13,192.95
211.23
39.97%
39.74%
40.01%
39.74%
M3
M2
Kg
m2
31.45
157.27
1,499.17
157.27
S/.
S/.
S/.
S/.
272.77
33.50
3.13
0.95
8,579.71
5,268.55
4,692.40
149.41
12.62
62.00
597.00
62.00
3,442.36
2,077.00
1,868.61
58.90
40.12%
39.42%
39.82%
39.42%
M3
M2
Kg
Und
m2
69.53
794.61
4,419.80
7,228.53
794.61
S/.
S/.
S/.
S/.
S/.
272.77
33.50
3.13
2.95
0.95
18,965.25
26,619.44
13,833.97
21,324.16
754.88
21.00
349.63
1,944.71
2,912.40
317.84
5,727.51
11,712.55
6,086.95
8,591.59
301.95
30.20%
44.00%
44.00%
40.29%
40.00%
M3
M2
Kg
M2
6.73
46.04
635.36
46.04
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,998.81
1,956.70
1,988.68
43.74
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
5.30
49.56
784.62
49.56
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,574.10
2,106.30
2,455.86
47.08
m3
kg
m
m2
m2
m
m
m2
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
271.58
3.13
18.00
0.95
7.80
12.25
7.80
2.40
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
M3
M3
m2
Kg
m2
525,594.91
18.00%
TOTAL
FONDO DE GARANTIA
M3
m2
Kg
m2
COSTO DIRECTO
IGV 18%
5.00%
260,396.09
6.07
1,915.66
2,637.70
-
0.00%
8.00%
8.00%
0.00%
29.15
267.11
5,057.72
222.35
7,980.30
11,432.24
15,830.65
211.23
39.97%
47.74%
48.01%
39.74%
43.78
292.37
5,476.22
337.13
11,985.50
12,513.50
17,140.58
320.27
60.03%
52.26%
51.99%
60.26%
0.00%
0.00%
0.00%
0.00%
12.62
62.00
597.00
62.00
3,442.36
2,077.00
1,868.61
58.90
40.12%
39.42%
39.82%
39.42%
18.83
95.27
902.17
95.27
5,137.35
3,191.55
2,823.79
90.51
59.88%
60.58%
60.18%
60.58%
0.00%
8.00%
8.00%
8.00%
0.00%
21.00
413.20
2,298.30
3,490.69
317.84
5,727.51
13,842.11
7,193.67
10,297.53
301.95
30.20%
52.00%
52.00%
48.29%
40.00%
48.53
381.41
2,121.50
3,737.84
476.77
13,237.75
12,777.33
6,640.31
11,026.64
452.93
69.80%
48.00%
48.00%
51.71%
60.00%
0.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
784.62
49.56
1,574.10
2,106.30
2,455.86
47.08
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
229,119.75
43.59%
44.76
842.72
2,129.55
1,106.72
1,705.93
-
63.57
353.58
578.28
49.54%
36,079.08
6.86%
296,475.16
56.41%
94,607.08
46,871.30
6,494.23
53,365.53
41,241.56
620,201.99
307,267.39
42,573.31
349,840.69
270,361.31
-26,279.75
-13,019.80
-1,803.95
-14,823.76
-11,455.99
593,922.24
294,247.59
40,769.36
335,016.93
258,905.32
S/.
6706.9051
2.28
15291.743628
20,787.34
0.00%
0.00%
0.00%
0.00%
VALOR ORIGINAL
VALORIZACION N 01
Subcontratista:
N de Contrato: OC
Subcontrato:
R.U.C.:
ITEM
DESCRIPCION
20547647824
UNIDAD
VALOR ACTUAL
AL 25 DE MAYO 2013
CONTRATO
Metrado
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
533,996.81
ADICIONAL
Periodo:
Parcial S/.
METRADO
533,996.81
ULTIMO ADICIONAL
IMPORTE S/.
S/.
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.50
3,125.00
50.00%
0.25
1,562.50
25.00%
0.75
4,687.50
75.00%
0.25
1,562.50
25.00%

glb
1.00 S/.
9,800.00
9,800.00
0.50
4,900.00
50.00%
0.25
2,450.00
25.00%
0.75
7,350.00
75.00%
0.25
2,450.00
25.00%

m3
288.76 S/.
32.00
m3
m3
18.00 S/.
561.45 S/.
32.50
34.80
9,240.32
585.00
288.76
18.00
9,240.32
585.00
100.00%
100.00%
0.00%
0.00%
288.76
18.00
9,240.32
585.00
100.00%
100.00%
m2
313.20 S/.
18.25
19,538.46
5,715.90
192.66
-
6,704.39
-
34.31%
0.00%
2.94%
0.00%
209.16
-
7,278.59
-
37.25%
0.00%
m3
34.63 S/.
196.46
6,803.41
34.63
6,803.41
100.00%
0.00%
34.63
6,803.41
100.00%
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
108.00
351.00
100.00%
0.00%
108.00
351.00
100.00%
0.00%
2,302.58
153.71
2,302.58
100.00%
0.00%
153.71
2,302.58
100.00%
0.00%

m3
2.72 S/.
297.00
807.84
283.30
100.00%
100.00%
0.00%
0.00%
2.72
90.51
807.84
283.30
100.00%
100.00%
0.00%
0.00%
M2
3.13
30.00
2.72
90.51

90.51 S/.
38.23 S/.
807.84
283.30
1,146.90
38.23
1,146.90
100.00%
0.00%
38.23
1,146.90
100.00%
0.00%
M3
m2
52.04 S/.
50.28 S/.
297.00
28.00
15,455.88
52.04
15,455.88
100.00%
0.00%
52.04
15,455.88
100.00%
0.00%
Kg
m2
3,189.75 S/.
150.90 S/.
3.13
0.95
1,407.84
9,983.92
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
143.36
150.90
143.36
100.00%
0.00%
150.90
143.36
100.00%
0.00%
M3
28.64 S/.
297.00
m2
Kg
56.00 S/.
648.03 S/.
28.00
3.13
8,506.08
1,568.00
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
m2
94.98 S/.
0.95
2,028.33
90.23
648.03
94.98
2,028.33
90.23
100.00%
100.00%
0.00%
0.00%
648.03
94.98
2,028.33
90.23
100.00%
100.00%
M3
m2
3.43 S/.
22.03 S/.
297.00
28.00
1,018.71
2.92
865.90
85.00%
0.00%
2.92
865.90
85.00%
0.51
152.81
15.00%
Kg
m2
1,092.05 S/.
22.03 S/.
3.13
0.95
616.84
3,418.12
18.73
928.24
524.31
2,905.40
85.00%
85.00%
0.00%
11.45%
18.73
1,053.24
524.31
3,296.65
85.00%
96.45%
3.30
38.81
92.53
121.47
15.00%
3.55%
20.93
18.73
17.79
85.00%
0.00%
18.73
17.79
85.00%
3.30
3.14
15.00%
M3
11.12 S/.
274.51
M3
m2
3.64 S/.
191.27 S/.
297.00
35.00
3,052.55
1,081.08
3.64
1,081.08
0.00%
100.00%
0.00%
0.00%
3.64
1,081.08
0.00%
100.00%
11.12
-
3,052.55
-
100.00%
0.00%
Kg
m2
3,682.76 S/.
191.27 S/.
3.13
0.95
6,694.45
11,527.04
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
0.00%
0.00%
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
153.02
2,946.21
5,355.56
9,221.63
80.00%
80.00%
181.71
38.25
36.34
20.00%
0.00%
38.25
36.34
20.00%
153.02
145.37
80.00%

M3
110.42 S/.
274.51
M3
m2
42.77 S/.
1,479.14 S/.
297.00
35.00
30,311.39
12,702.69
51,769.90
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
0.00%
0.00%
0.00%
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
110.42
1,183.31
30,311.39
41,415.92
100.00%
0.00%
80.00%

Kg
m2
15,255.86 S/.
1,479.14 S/.
3.13
0.95
47,750.84
1,405.18
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
0.00%
0.00%
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
12,204.69
1,183.31
38,200.67
1,124.15
80.00%
80.00%
M3
m2
33.36 S/.
560.90 S/.
297.00
40.00
9,907.92
25.02
7,430.94
75.00%
0.00%
25.02
7,430.94
75.00%
8.34
2,476.98
25.00%
Kg
m2
1,870.76 S/.
560.90 S/.
3.13
0.95
22,436.00
5,855.48
354.70
1,403.07
14,188.00
4,391.61
63.24%
75.00%
11.59%
0.00%
419.70
1,403.07
16,788.00
4,391.61
74.83%
75.00%
141.20
467.69
5,648.00
1,463.87
25.17%
25.00%
532.86
318.70
302.77
56.82%
0.00%
318.70
302.77
56.82%
242.20
230.09
43.18%
M3
8.89 S/.
274.51
M3
m2
1.71 S/.
68.59 S/.
297.00
48.74
kg
m2
820.73 S/.
68.59 S/.
3.13
0.95
M3
72.93 S/.
273.77
M2
Kg
559.48 S/.
10,533.94 S/.
42.80
3.13
M2
559.48 S/.
0.95
M3
M2
31.45 S/.
157.27 S/.
272.77
33.50
Kg
m2
1,499.17 S/.
157.27 S/.
3.13
0.95
M3
69.53 S/.
272.77
M2
Kg
794.61 S/.
4,419.80 S/.
33.50
3.13
Und
m2
7,228.53 S/.
794.61 S/.
2.95
0.95
M3
6.73 S/.
297.00
M2
Kg
M2
46.04 S/.
635.36 S/.
46.04 S/.
42.50
3.13
0.95
M3
5.30 S/.
297.00
M2
Kg
49.56 S/.
784.62 S/.
42.50
3.13
M2
49.56 S/.
0.95
m3
kg
46.95 S/.
990.92 S/.
271.58
3.13
m
m2
106.47 S/.
313.00 S/.
18.00
0.95
m2
m
313.00 S/.
106.47 S/.
7.80
12.25
153.12 S/.
7.80

16.50
574.20
-
352.30
313.20
12,259.87
5,715.90
0.00%
0.00%
62.75%
100.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS

01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
COSTO DIRECTO
IGV 18%
FONDO DE GARANTIA
TOTAL A PAGAR
5.00%
65.00
2,600.00
-
2,440.39
507.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
2,440.39
507.87
100.00%
100.00%
3,343.08
2,568.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
68.59
820.73
3,343.08
2,568.88
100.00%
100.00%
65.16
0.00%
0.00%
0.00%
68.59
65.16
100.00%
19,965.80
23,945.74
16.78
718.37
0.00%
3.00%
9.41
55.39
2,575.59
2,370.63
12.90%
9.90%
9.41
72.17
2,575.59
3,089.00
12.90%
12.90%
63.52
487.31
17,390.21
20,856.74
87.10%
87.10%
1,358.88
72.17
4,253.29
68.56
12.90%
12.90%
1,358.88
72.17
4,253.29
68.56
12.90%
12.90%
9,175.06
487.31
28,717.94
462.94
87.10%
87.10%
32,971.23
531.51
0.00%
0.00%
8,579.71
0.00%
4.06
1,106.78
12.90%
4.06
1,106.78
12.90%
27.40
7,472.93
87.10%
5,268.55
4,692.40
0.00%
0.00%
20.29
193.39
679.64
605.32
12.90%
12.90%
20.29
193.39
679.64
605.32
12.90%
12.90%
136.98
1,305.78
4,588.90
4,087.08
87.10%
87.10%
149.41
0.00%
20.29
19.27
12.90%
20.29
19.27
12.90%
136.98
130.13
87.10%
18,965.25
26,619.44
0.00%
0.00%
8.97
118.40
2,446.52
3,966.30
12.90%
14.90%
8.97
118.40
2,446.52
3,966.30
12.90%
14.90%
60.56
676.21
16,518.74
22,653.14
87.10%
85.10%
13,833.97
21,324.16
0.00%
0.00%
570.15
932.48
1,784.58
2,750.82
12.90%
12.90%
570.15
932.48
1,784.58
2,750.82
12.90%
12.90%
3,849.65
6,296.05
12,049.39
18,573.35
87.10%
87.10%
754.88
0.00%
102.50
97.38
12.90%
102.50
97.38
12.90%
692.11
657.50
87.10%
1,998.81
1,956.70
1,988.68
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
43.74
46.04
43.74
100.00%
0.00%
46.04
43.74
100.00%
0.00%
0.00%
0.00%
0.00%
1,574.10
2,106.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
1,574.10
2,106.30
100.00%
100.00%
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
784.62
49.56
2,455.86
47.08
100.00%
100.00%
12,750.68
0.00%
0.00%
0.00%
46.95
12,750.68
100.00%
3,101.58
1,916.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
990.92
106.47
3,101.58
1,916.46
100.00%
100.00%
297.35
2,441.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
313.00
313.00
297.35
2,441.40
100.00%
100.00%
1,304.26
1,194.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
106.47
153.12
1,304.26
1,194.34
100.00%
100.00%
353,278.16
66.16%
533,996.81
18.00%
TOTAL
391.25
125.00
0.00%
0.00%
150,416.00
28.17%
30,302.63
5.67%
180,718.63
33.84%
96,119.43
27,074.88
5,454.47
32,529.35
63,590.07
630,116.24
177,490.88
35,757.10
213,247.98
416,868.23
-26,699.84
-7,520.80
-1,515.13
-9,035.93
-17,663.91
603,416.40
169,970.08
34,241.97
204,212.05
399,204.32
S/.
S/.
2,247.43
2.28
5,124.13
25,178.50
VALOR ORIGINAL
VALORIZACION N 01
N de Contrato: OC
Periodo:
Subcontrato:
R.U.C.:
AL 25 DE MAYO 2013
ITEM
DESCRIPCION
20547647824
UNIDAD
CONTRATO
Metrado
VALOR ACTUAL
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
525,594.91
ADICIONAL
Subcontratista:
Parcial S/.
METRADO
IMPORTE S/.
S/.
525,594.91
ULTIMO ADICIONAL
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.50
3,125.00
50.00%
0.25
1,562.50
25.00%
0.75
4,687.50
75.00%
0.25
1,562.50
25.00%
glb
mes
1.00 S/.
4.00 S/.
9,800.00
1,920.00
9,800.00
0.50
4,900.00
50.00%
0.25
2,450.00
25.00%
0.75
7,350.00
75.00%
0.25
2,450.00
25.00%
7,680.00
2.00
3,840.00
50.00%
0.40
768.00
10.00%
2.40
4,608.00
60.00%
1.60
3,072.00
40.00%
m3
72.06 S/.
32.00
72.06
21.75
2,305.92
706.88
100.00%
100.00%
0.00%
0.00%
72.06
21.75
2,305.92
706.88
100.00%
100.00%
164.70
5,731.56
40.00%
0.00%
164.70
5,731.56
40.00%
247.05
8,597.34
60.00%
0.00%
0.00%
0.00%
300.83
5,490.15
100.00%
21.75 S/.
32.50
2,305.92
706.88
m3
411.75 S/.
34.80
14,328.90
m2
300.83 S/.
18.25
5,490.15
m3
41.36 S/.
196.46
8,125.59
32.21
6,327.98
77.88%
22.12%
41.36
8,125.36
100.00%
0.00
0.23
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
2,302.58
108.00
153.71
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
108.00
153.71
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
m3
2.72 S/.
90.51 S/.
38.23 S/.
297.00
3.13
30.00
807.84
283.30
1,146.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS
01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
m3
M2
TOTAL A PAGAR
9.15
1,797.38
0.00%
0.00%
0.00%
2.72
90.51
38.23
807.84
283.30
1,146.90
0.00%
0.00%
100.00%
100.00%
100.00%
52.04
50.28
3,189.75
150.90
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
15,455.88
1,407.84
9,983.92
143.36
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
28.64
56.00
648.03
94.98
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
8,506.08
1,568.00
2,028.33
90.23
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
3.43
22.03
1,092.05
22.03
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
1,018.71
616.84
3,418.12
20.93
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
Kg
m2
11.12
3.36
179.84
3,570.16
179.84
S/.
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
3,052.55
997.92
6,294.40
11,174.60
170.85
5.45
3.36
110.60
2,838.28
110.60
1,495.75
997.92
3,871.06
8,883.81
105.07
49.00%
100.00%
61.50%
79.50%
61.50%
32.59
325.60
32.59
1,140.55
1,019.12
30.96
0.00%
0.00%
18.12%
9.12%
18.12%
5.45
3.36
143.19
3,163.88
143.19
1,495.75
997.92
5,011.60
9,902.93
136.03
49.00%
100.00%
79.62%
88.62%
79.62%
5.67
36.65
406.28
36.65
1,556.80
1,282.80
1,271.67
34.82
51.00%
0.00%
20.38%
11.38%
20.38%
110.42 S/.
234.48
924.72
234.48
5,492.42
8,206.91
2,894.38
222.76
18.12%
0.00%
16.12%
6.12%
16.12%
78.86
18.50
1,097.07
12,604.65
1,097.07
21,648.40
5,495.50
38,397.34
39,452.54
1,042.21
71.42%
47.80%
75.42%
83.42%
75.42%
31.56
20.21
357.54
2,505.21
357.54
8,663.00
6,001.37
12,514.01
7,841.32
339.67
28.58%
52.20%
24.58%
16.58%
24.58%
480.00
-
0.00%
2.32%
0.00%
0.00%
30.89
450.95
1,486.14
438.95
9,174.33
18,037.94
4,651.62
417.00
100.00%
87.32%
85.00%
85.00%
65.46
262.26
77.46
2,618.46
820.87
73.59
0.00%
12.68%
15.00%
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
68.59
820.73
68.59
2,440.39
495.90
3,343.08
2,568.88
65.16
100.00%
100.00%
100.00%
100.00%
100.00%
38.71
1,454.61
15,109.86
1,454.61
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
30,311.39
11,496.87
50,911.35
47,293.86
1,381.88
58.85
18.50
862.58
11,679.92
862.58
16,155.97
5,495.50
30,190.43
36,558.16
819.45
53.30%
47.80%
59.30%
77.30%
59.30%
M3
m2
Kg
m2
30.89
516.41
1,748.40
516.41
S/.
S/.
S/.
S/.
297.00
40.00
3.13
0.95
9,174.33
20,656.40
5,472.49
490.59
30.89
438.95
1,486.14
438.95
9,174.33
17,557.94
4,651.62
417.00
100.00%
85.00%
85.00%
85.00%
M3
M3
m2
kg
m2
8.89
1.71
68.59
820.73
68.59
S/.
S/.
S/.
S/.
S/.
274.51
290.00
48.74
3.13
0.95
2,440.39
495.90
3,343.08
2,568.88
65.16
M3
M2
Kg
M2
72.93
559.48
10,533.94
559.48
S/.
S/.
S/.
S/.
273.77
42.80
3.13
0.95
19,965.80
23,945.74
32,971.23
531.51
29.15
267.11
5,057.72
222.35
7,980.30
11,432.24
15,830.65
211.23
39.97%
47.74%
48.01%
39.74%
11.76
90.19
1,698.07
90.19
3,218.49
3,860.05
5,314.96
85.68
16.12%
16.12%
16.12%
16.12%
40.91
357.30
6,755.79
312.54
11,198.78
15,292.29
21,145.61
296.91
56.09%
63.86%
64.13%
55.86%
32.02
202.18
3,778.15
246.94
8,767.02
8,653.45
11,825.62
234.59
43.91%
36.14%
35.87%
44.14%
M3
M2
Kg
m2
31.45
157.27
1,499.17
157.27
S/.
S/.
S/.
S/.
272.77
33.50
3.13
0.95
8,579.71
5,268.55
4,692.40
149.41
12.62
62.00
597.00
62.00
3,442.36
2,077.00
1,868.61
58.90
40.12%
39.42%
39.82%
39.42%
5.07
25.35
241.67
25.35
1,383.05
849.29
756.42
24.08
16.12%
16.12%
16.12%
16.12%
17.69
87.35
838.67
87.35
4,825.41
2,926.29
2,625.03
82.98
56.24%
55.54%
55.94%
55.54%
13.76
69.92
660.50
69.92
3,754.30
2,342.26
2,067.38
66.42
43.76%
44.46%
44.06%
44.45%
M3
M2
Kg
Und
m2
69.53
794.61
4,419.80
7,228.53
794.61
S/.
S/.
S/.
S/.
S/.
272.77
33.50
3.13
2.95
0.95
18,965.25
26,619.44
13,833.97
21,324.16
754.88
21.00
413.20
2,298.30
3,490.69
317.84
5,727.51
13,842.11
7,193.67
10,297.53
301.95
30.20%
52.00%
52.00%
48.29%
40.00%
18.16
88.36
491.48
803.81
88.36
4,953.72
2,960.08
1,538.34
2,371.25
83.94
26.12%
11.12%
11.12%
11.12%
11.12%
39.16
501.56
2,789.78
4,294.50
406.20
10,681.23
16,802.19
8,732.00
12,668.77
385.89
56.32%
63.12%
63.12%
59.41%
51.12%
30.37
293.05
1,630.02
2,934.03
388.41
8,284.02
9,817.25
5,101.97
8,655.39
368.99
43.68%
36.88%
36.88%
40.59%
48.88%
M3
M2
Kg
M2
6.73
46.04
635.36
46.04
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,998.81
1,956.70
1,988.68
43.74
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
5.30
49.56
784.62
49.56
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,574.10
2,106.30
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
784.62
49.56
1,574.10
2,106.30
2,455.86
47.08
100.00%
100.00%
100.00%
100.00%
m3
kg
m
m2
m2
m
m
m2
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
271.58
3.13
18.00
0.95
7.80
12.25
7.80
2.40
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
175,655.43
33.42%
M3
M3
m2
Kg
m2
525,594.91
18.00%
TOTAL
FONDO DE GARANTIA
M3
m2
Kg
m2
COSTO DIRECTO
IGV 18%
5.00%
296,475.16
20.01
12.00
0.00%
0.00%
0.00%
0.00%
0.00%
56.41%
53,464.33
0.00%
0.00%
0.00%
0.00%
0.00%
10.17%
349,939.46
66.58%
94,607.08
53,365.53
9,623.58
62,989.10
31,617.98
620,201.99
349,840.69
63,087.91
412,928.56
207,273.41
-26,279.75
-14,823.76
-2,673.22
-17,496.97
-8,782.77
593,922.24
335,016.93
60,414.69
395,431.59
198,490.64
S/.
3,681.54
2.28
8393.91374448
45,070.42
0.00%
0.00%
0.00%
0.00%
VALOR ORIGINAL
VALORIZACION N 01
Subcontratista:
N de Contrato: OC
Subcontrato:
R.U.C.:
ITEM
DESCRIPCION
20547647824
UNIDAD
VALOR ACTUAL
AL 25 DE MAYO 2013
CONTRATO
Metrado
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
533,996.81
ADICIONAL
Periodo:
Parcial S/.
METRADO
533,996.81
ULTIMO ADICIONAL
IMPORTE S/.
S/.
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.75
4,687.50
75.00%
0.00%
0.75
4,687.50
75.00%
0.25
1,562.50
25.00%

glb
1.00 S/.
9,800.00
9,800.00
0.75
7,350.00
75.00%
0.00%
0.75
7,350.00
75.00%
0.25
2,450.00
25.00%

m3
288.76 S/.
32.00
m3
m3
18.00 S/.
561.45 S/.
32.50
34.80
9,240.32
585.00
288.76
18.00
9,240.32
585.00
100.00%
100.00%
0.00%
0.00%
288.76
18.00
9,240.32
585.00
100.00%
100.00%
m2
313.20 S/.
18.25
19,538.46
5,715.90
209.16
-
7,278.59
-
37.25%
0.00%
6.00%
0.00%
242.84
-
8,450.90
-
43.25%
0.00%
m3
34.63 S/.
196.46
6,803.41
34.63
6,803.41
100.00%
0.00%
34.63
6,803.41
100.00%
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
108.00
351.00
100.00%
0.00%
108.00
351.00
100.00%
0.00%
2,302.58
153.71
2,302.58
100.00%
0.00%
153.71
2,302.58
100.00%
0.00%

m3
2.72 S/.
297.00
807.84
283.30
100.00%
100.00%
0.00%
0.00%
2.72
90.51
807.84
283.30
100.00%
100.00%
0.00%
0.00%
M2
3.13
30.00
2.72
90.51

90.51 S/.
38.23 S/.
807.84
283.30
1,146.90
38.23
1,146.90
100.00%
0.00%
38.23
1,146.90
100.00%
0.00%
M3
m2
52.04 S/.
50.28 S/.
297.00
28.00
15,455.88
52.04
15,455.88
100.00%
0.00%
52.04
15,455.88
100.00%
0.00%
Kg
m2
3,189.75 S/.
150.90 S/.
3.13
0.95
1,407.84
9,983.92
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
143.36
150.90
143.36
100.00%
0.00%
150.90
143.36
100.00%
0.00%
M3
28.64 S/.
297.00
m2
Kg
56.00 S/.
648.03 S/.
28.00
3.13
8,506.08
1,568.00
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
m2
94.98 S/.
0.95
2,028.33
90.23
648.03
94.98
2,028.33
90.23
100.00%
100.00%
0.00%
0.00%
648.03
94.98
2,028.33
90.23
100.00%
100.00%
M3
m2
3.43 S/.
22.03 S/.
297.00
28.00
1,018.71
2.92
865.90
85.00%
0.00%
2.92
865.90
85.00%
0.51
152.81
15.00%
Kg
m2
1,092.05 S/.
22.03 S/.
3.13
0.95
616.84
3,418.12
18.73
1,053.24
524.31
3,296.65
85.00%
96.45%
0.00%
0.00%
18.73
1,053.24
524.31
3,296.65
85.00%
96.45%
3.30
38.81
92.53
121.47
15.00%
3.55%
20.93
18.73
17.79
85.00%
0.00%
18.73
17.79
85.00%
3.30
3.14
15.00%
M3
11.12 S/.
274.51
3.64 S/.
191.27 S/.
297.00
35.00
3.64
1,081.08
0.00%
100.00%
1.65
M3
m2
3,052.55
1,081.08
452.94
-
14.84%
0.00%
1.65
3.64
452.94
1,081.08
14.84%
100.00%
9.47
-
2,599.61
-
85.16%
0.00%
Kg
m2
3,682.76 S/.
191.27 S/.
3.13
0.95
6,694.45
11,527.04
38.25
736.55
1,338.89
2,305.41
20.00%
20.00%
17.21
736.55
602.50
2,305.41
9.00%
20.00%
55.47
1,473.10
1,941.39
4,610.82
29.00%
40.00%
135.80
2,209.66
4,753.06
6,916.22
71.00%
60.00%
181.71
38.25
36.34
20.00%
17.21
16.35
9.00%
55.47
52.69
29.00%
135.80
129.01
71.00%

M3
110.42 S/.
274.51
42.77 S/.
1,479.14 S/.
297.00
35.00
42.77
295.83
12,702.69
10,353.98
0.00%
100.00%
20.00%
7.73
M3
m2
30,311.39
12,702.69
51,769.90
96.88
2,121.80
3,390.93
7.00%
0.00%
6.55%
7.73
42.77
392.71
2,121.80
12,702.69
13,744.91
7.00%
100.00%
26.55%
102.69
1,086.43
28,189.60
38,024.99
93.00%
0.00%
73.45%

Kg
m2
15,255.86 S/.
1,479.14 S/.
3.13
0.95
47,750.84
1,405.18
3,051.17
295.83
9,550.17
281.04
20.00%
20.00%
3,051.17
96.88
9,550.17
92.04
20.00%
6.55%
6,102.34
392.71
19,100.34
373.08
40.00%
26.55%
9,153.52
1,086.43
28,650.51
1,032.11
60.00%
73.45%
M3
m2
33.36 S/.
560.90 S/.
297.00
40.00
9,907.92
25.02
7,430.94
75.00%
5.25
1,559.25
15.74%
30.27
8,990.19
90.74%
3.09
917.73
9.26%
Kg
m2
1,870.76 S/.
560.90 S/.
3.13
0.95
22,436.00
5,855.48
419.70
1,403.07
16,788.00
4,391.61
74.83%
75.00%
78.53
261.91
3,141.04
819.77
14.00%
14.00%
498.23
1,664.98
19,929.04
5,211.38
88.83%
89.00%
62.67
205.78
2,506.96
644.10
11.17%
11.00%
532.86
318.70
302.77
56.82%
173.88
165.19
31.00%
492.58
467.95
M3
8.89 S/.
274.51
M3
m2
1.71 S/.
68.59 S/.
297.00
48.74
kg
m2
820.73 S/.
68.59 S/.
3.13
0.95
M3
72.93 S/.
273.77
M2
Kg
559.48 S/.
10,533.94 S/.
42.80
3.13
M2
559.48 S/.
0.95
M3
M2
31.45 S/.
157.27 S/.
272.77
33.50
Kg
m2
1,499.17 S/.
157.27 S/.
3.13
0.95
M3
69.53 S/.
272.77
M2
Kg
794.61 S/.
4,419.80 S/.
33.50
3.13
Und
m2
7,228.53 S/.
794.61 S/.
2.95
0.95
M3
6.73 S/.
297.00
M2
Kg
M2
46.04 S/.
635.36 S/.
46.04 S/.
42.50
3.13
0.95
M3
5.30 S/.
297.00
M2
Kg
49.56 S/.
784.62 S/.
42.50
3.13
M2
49.56 S/.
0.95
m3
kg
46.95 S/.
990.92 S/.
271.58
3.13
m
m2
106.47 S/.
313.00 S/.
18.00
0.95
m2
m
313.00 S/.
106.47 S/.
7.80
12.25
153.12 S/.
7.80

33.69
1,172.31
-
318.61
313.20
11,087.56
5,715.90
0.00%
0.00%
56.75%
100.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS

01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
COSTO DIRECTO
IGV 18%
FONDO DE GARANTIA
TOTAL A PAGAR
87.82%
68.32
64.90
12.18%
2,440.39
507.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
2,440.39
507.87
100.00%
100.00%
3,343.08
2,568.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
68.59
820.73
3,343.08
2,568.88
100.00%
100.00%
65.16
0.00%
0.00%
0.00%
68.59
65.16
100.00%
19,965.80
23,945.74
9.41
72.17
2,575.59
3,089.00
12.90%
12.90%
8.20
62.94
2,246.15
2,693.90
11.25%
11.25%
17.61
135.11
4,821.74
5,782.90
24.15%
24.15%
55.32
424.37
15,144.06
18,162.85
75.85%
75.85%
32,971.23
531.51
1,358.88
72.17
4,253.29
68.56
12.90%
12.90%
2,027.78
62.94
6,346.96
59.79
19.25%
11.25%
3,386.66
135.11
10,600.25
128.36
32.15%
24.15%
7,147.28
424.37
22,370.98
403.15
67.85%
75.85%
8,579.71
4.06
1,106.78
12.90%
3.54
965.22
11.25%
7.60
2,072.00
24.15%
23.86
6,507.71
75.85%
5,268.55
4,692.40
20.29
193.39
679.64
605.32
12.90%
12.90%
17.69
359.80
592.71
1,126.18
11.25%
24.00%
37.98
553.19
1,272.35
1,731.50
24.15%
36.90%
119.29
945.98
3,996.19
2,960.91
75.85%
63.10%
149.41
20.29
19.27
12.90%
17.69
16.81
11.25%
37.98
36.08
24.15%
119.29
113.32
75.84%
18,965.25
26,619.44
8.97
118.40
2,446.52
3,966.30
12.90%
14.90%
4.35
49.66
1,185.33
1,663.71
6.25%
6.25%
13.31
168.06
3,631.85
5,630.01
19.15%
21.15%
56.21
626.55
15,333.41
20,989.42
80.85%
78.85%
13,833.97
21,324.16
570.15
932.48
1,784.58
2,750.82
12.90%
12.90%
276.24
451.78
864.62
1,332.76
6.25%
6.25%
846.39
1,384.26
2,649.21
4,083.58
19.15%
19.15%
3,573.41
5,844.27
11,184.77
17,240.59
80.85%
80.85%
754.88
102.50
97.38
12.90%
49.66
47.18
6.25%
152.17
144.56
19.15%
642.44
610.32
80.85%
1,998.81
1,956.70
1,988.68
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
43.74
46.04
43.74
100.00%
0.00%
46.04
43.74
100.00%
5.00%
0.00%
0.00%
0.00%
0.00%
1,574.10
2,106.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
1,574.10
2,106.30
100.00%
100.00%
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
784.62
49.56
2,455.86
47.08
100.00%
100.00%
12,750.68
0.00%
0.00%
0.00%
46.95
12,750.68
100.00%
3,101.58
1,916.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
990.92
106.47
3,101.58
1,916.46
100.00%
100.00%
297.35
2,441.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
313.00
313.00
297.35
2,441.40
100.00%
100.00%
1,304.26
1,194.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
106.47
153.12
1,304.26
1,194.34
100.00%
100.00%
308,747.16
57.82%
533,996.81
18.00%
TOTAL
0.00%
0.00%
180,718.63
33.84%
44,531.02
8.34%
225,249.66
42.18%
96,119.43
32,529.35
8,015.58
40,544.94
55,574.49
630,116.24
213,247.98
52,546.60
265,794.60
364,321.65
-26,699.84
-9,035.93
-2,226.55
-11,262.48
-15,437.36
603,416.40
204,212.05
50,320.05
254,532.12
348,884.29
S/.
S/.
6,713.45
2.28
15,306.67
29,224.35
VALOR ORIGINAL
VALORIZACION N 01
N de Contrato: OC
Periodo:
Subcontrato:
R.U.C.:
AL 25 DE MAYO 2013
ITEM
DESCRIPCION
20547647824
UNIDAD
CONTRATO
Metrado
VALOR ACTUAL
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
525,594.91
ADICIONAL
Subcontratista:
Parcial S/.
METRADO
IMPORTE S/.
S/.
525,594.91
ULTIMO ADICIONAL
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
SALDO POR VALORIZAR
IMPORTE S/.
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.75
4,687.50
75.00%
0.00%
0.75
4,687.50
75.00%
0.25
1,562.50
25.00%
glb
mes
1.00 S/.
4.00 S/.
9,800.00
1,920.00
9,800.00
0.75
7,350.00
75.00%
0.00%
0.75
7,350.00
75.00%
0.25
2,450.00
25.00%
7,680.00
2.40
4,608.00
60.00%
0.00%
2.40
4,608.00
60.00%
1.60
3,072.00
40.00%
m3
72.06 S/.
32.00
72.06
21.75
2,305.92
706.88
100.00%
100.00%
0.00%
0.00%
72.06
21.75
2,305.92
706.88
100.00%
100.00%
164.70
5,731.56
40.00%
5.00%
185.29
6,448.01
45.00%
226.46
7,880.90
55.00%
0.00%
300.83
5,490.15
100.00%
21.75 S/.
32.50
2,305.92
706.88
m3
411.75 S/.
34.80
14,328.90
m2
300.83 S/.
18.25
5,490.15
m3
41.36 S/.
196.46
8,125.59
41.36
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
2,302.58
108.00
153.71
m3
2.72 S/.
90.51 S/.
38.23 S/.
297.00
3.13
30.00
807.84
283.30
1,146.90

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS
01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
m3
M2
TOTAL A PAGAR
20.59
716.45
-
0.00%
8,125.36
100.00%
0.00%
41.36
8,125.36
100.00%
0.00
0.23
0.00%
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
108.00
153.71
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2.72
90.51
38.23
807.84
283.30
1,146.90
100.00%
100.00%
100.00%
52.04
50.28
3,189.75
150.90
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
15,455.88
1,407.84
9,983.92
143.36
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
28.64
56.00
648.03
94.98
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
8,506.08
1,568.00
2,028.33
90.23
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
3.43
22.03
1,092.05
22.03
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
1,018.71
616.84
3,418.12
20.93
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
Kg
m2
11.12
3.36
179.84
3,570.16
179.84
S/.
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
3,052.55
997.92
6,294.40
11,174.60
170.85
5.45
3.36
143.19
3,163.88
143.19
1,495.75
997.92
5,011.60
9,902.93
136.03
49.00%
100.00%
79.62%
88.62%
79.62%
3.45
946.29
-
31.00%
0.00%
0.00%
0.00%
0.00%
8.90
3.36
143.19
3,163.88
143.19
2,442.04
997.92
5,011.60
9,902.93
136.03
80.00%
100.00%
79.62%
88.62%
79.62%
2.22
36.65
406.28
36.65
610.51
1,282.80
1,271.67
34.82
20.00%
0.00%
20.38%
11.38%
20.38%
110.42 S/.
12.15
9.68
105.46
1,208.79
105.46
3,334.25
2,874.22
3,691.07
3,783.51
100.19
11.00%
25.00%
7.25%
8.00%
7.25%
91.01
28.18
1,202.53
13,813.43
1,202.53
24,982.65
8,369.72
42,088.41
43,236.05
1,142.40
82.42%
72.80%
82.67%
91.42%
82.67%
19.41
10.53
252.08
1,296.43
252.08
5,328.74
3,127.15
8,822.94
4,057.81
239.48
17.58%
27.20%
17.33%
8.58%
17.33%
30.89
450.95
1,486.14
438.95
9,174.33
18,037.94
4,651.62
417.00
100.00%
87.32%
85.00%
85.00%
65.46
262.26
77.46
2,618.46
820.87
73.59
0.00%
12.68%
15.00%
15.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
68.59
820.73
68.59
2,440.39
495.90
3,343.08
2,568.88
65.16
100.00%
100.00%
100.00%
100.00%
100.00%
38.71
1,454.61
15,109.86
1,454.61
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
30,311.39
11,496.87
50,911.35
47,293.86
1,381.88
78.86
18.50
1,097.07
12,604.65
1,097.07
21,648.40
5,495.50
38,397.34
39,452.54
1,042.21
71.42%
47.80%
75.42%
83.42%
75.42%
M3
m2
Kg
m2
30.89
516.41
1,748.40
516.41
S/.
S/.
S/.
S/.
297.00
40.00
3.13
0.95
9,174.33
20,656.40
5,472.49
490.59
30.89
450.95
1,486.14
438.95
9,174.33
18,037.94
4,651.62
417.00
100.00%
87.32%
85.00%
85.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
kg
m2
8.89
1.71
68.59
820.73
68.59
S/.
S/.
S/.
S/.
S/.
274.51
290.00
48.74
3.13
0.95
2,440.39
495.90
3,343.08
2,568.88
65.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
M3
M2
Kg
M2
72.93
559.48
10,533.94
559.48
S/.
S/.
S/.
S/.
273.77
42.80
3.13
0.95
19,965.80
23,945.74
32,971.23
531.51
40.91
357.30
6,755.79
312.54
11,198.78
15,292.29
21,145.61
296.91
56.09%
63.86%
64.13%
55.86%
67.14
1,158.73
67.14
2,873.49
3,626.84
63.78
0.00%
12.00%
11.00%
12.00%
40.91
424.43
7,914.52
379.68
11,198.78
18,165.78
24,772.45
360.69
56.09%
75.86%
75.13%
67.86%
32.02
135.05
2,619.42
179.80
8,767.02
5,779.96
8,198.79
170.81
43.91%
24.14%
24.87%
32.14%
M3
M2
Kg
m2
31.45
157.27
1,499.17
157.27
S/.
S/.
S/.
S/.
272.77
33.50
3.13
0.95
8,579.71
5,268.55
4,692.40
149.41
17.69
87.35
838.67
87.35
4,825.41
2,926.29
2,625.03
82.98
56.24%
55.54%
55.94%
55.54%
3.77
18.87
179.90
18.87
1,029.56
632.23
563.09
17.93
12.00%
12.00%
12.00%
12.00%
21.46
106.22
1,018.57
106.22
5,854.97
3,558.51
3,188.11
100.91
68.24%
67.54%
67.94%
67.54%
9.99
51.05
480.60
51.05
2,724.74
1,710.03
1,504.29
48.49
31.76%
32.46%
32.06%
32.45%
M3
M2
Kg
Und
m2
69.53
794.61
4,419.80
7,228.53
794.61
S/.
S/.
S/.
S/.
S/.
272.77
33.50
3.13
2.95
0.95
18,965.25
26,619.44
13,833.97
21,324.16
754.88
39.16
501.56
2,789.78
4,294.50
406.20
10,681.23
16,802.19
8,732.00
12,668.77
385.89
56.32%
63.12%
63.12%
59.41%
51.12%
9.73
95.35
707.17
1,156.56
143.03
2,655.14
3,194.33
2,213.44
3,411.87
135.88
14.00%
12.00%
16.00%
16.00%
18.00%
48.89
596.91
3,496.95
5,451.06
549.23
13,336.37
19,996.52
10,945.44
16,080.64
521.77
70.32%
75.12%
79.12%
75.41%
69.12%
20.64
197.70
922.85
1,777.47
245.38
5,628.89
6,622.92
2,888.53
5,243.52
233.11
29.68%
24.88%
20.88%
24.59%
30.88%
M3
M2
Kg
M2
6.73
46.04
635.36
46.04
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,998.81
1,956.70
1,988.68
43.74
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
5.30
49.56
784.62
49.56
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,574.10
2,106.30
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
m3
kg
m
m2
m2
m
m
m2
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
271.58
3.13
18.00
0.95
7.80
12.25
7.80
2.40
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
Kg
m2
525,594.91
18.00%
TOTAL
FONDO DE GARANTIA
M3
m2
Kg
m2
COSTO DIRECTO
IGV 18%
5.00%
349,939.46
705.38
66.58%
1,692.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
75.00%
37,556.48
7.15%
705.38
0.00%
0.00%
0.00%
0.00%
5.30
49.56
784.62
49.56
1,574.10
2,106.30
2,455.86
47.08
100.00%
100.00%
100.00%
100.00%
1,692.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
75.00%
43.70
990.92
106.47
291.37
291.37
106.47
153.12
235.13
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
564.31
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
25.00%
387,495.92
73.73%
138,098.98
26.27%
94,607.08
62,989.10
6,760.17
69,749.27
24,857.82
620,201.99
412,928.56
44,316.65
457,245.19
162,956.80
-26,279.75
-17,496.97
-1,877.82
-19,374.80
-6,904.95
593,922.24
395,431.59
42,438.83
437,870.39
156,051.85
S/.
3,254.59
2.28
7420.466568
30,136.01
0.00%
0.00%
0.00%
0.00%
VALOR ORIGINAL
VALORIZACION N 01
Subcontratista:
N de Contrato: OC
Subcontrato:
R.U.C.:
ITEM
DESCRIPCION
20547647824
UNIDAD
VALOR ACTUAL
AL 25 DE MAYO 2013
CONTRATO
Metrado
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
533,996.81
ADICIONAL
Periodo:
Parcial S/.
METRADO
533,996.81
ULTIMO ADICIONAL
IMPORTE S/.
S/.
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
IMPORTE S/.
SALDO POR VALORIZAR

%
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.75
4,687.50
75.00%
0.00%
0.75
4,687.50
75.00%
0.25
1,562.50
25.00%

glb
1.00 S/.
9,800.00
9,800.00
0.75
7,350.00
75.00%
0.00%
0.75
7,350.00
75.00%
0.25
2,450.00
25.00%

m3
288.76 S/.
32.00
m3
m3
18.00 S/.
561.45 S/.
32.50
34.80
9,240.32
585.00
288.76
18.00
9,240.32
585.00
100.00%
100.00%
0.00%
0.00%
288.76
18.00
9,240.32
585.00
100.00%
100.00%
m2
313.20 S/.
18.25
19,538.46
5,715.90
242.84
-
8,450.90
-
43.25%
0.00%
0.00%
0.00%
242.84
-
8,450.90
-
43.25%
0.00%
m3
34.63 S/.
196.46
6,803.41
34.63
6,803.41
100.00%
0.00%
34.63
6,803.41
100.00%
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
108.00
351.00
100.00%
0.00%
108.00
351.00
100.00%
0.00%
2,302.58
153.71
2,302.58
100.00%
0.00%
153.71
2,302.58
100.00%
0.00%

m3
2.72 S/.
297.00
807.84
283.30
100.00%
100.00%
0.00%
0.00%
2.72
90.51
807.84
283.30
100.00%
100.00%
0.00%
0.00%
M2
3.13
30.00
2.72
90.51

90.51 S/.
38.23 S/.
807.84
283.30
1,146.90
38.23
1,146.90
100.00%
0.00%
38.23
1,146.90
100.00%
0.00%
M3
m2
52.04 S/.
50.28 S/.
297.00
28.00
15,455.88
52.04
15,455.88
100.00%
0.00%
52.04
15,455.88
100.00%
0.00%
Kg
m2
3,189.75 S/.
150.90 S/.
3.13
0.95
1,407.84
9,983.92
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
50.28
3,189.75
1,407.84
9,983.92
100.00%
100.00%
0.00%
0.00%
143.36
150.90
143.36
100.00%
0.00%
150.90
143.36
100.00%
0.00%
M3
28.64 S/.
297.00
m2
Kg
56.00 S/.
648.03 S/.
28.00
3.13
8,506.08
1,568.00
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
28.64
56.00
8,506.08
1,568.00
100.00%
100.00%
0.00%
0.00%
m2
94.98 S/.
0.95
2,028.33
90.23
648.03
94.98
2,028.33
90.23
100.00%
100.00%
0.00%
0.00%
648.03
94.98
2,028.33
90.23
100.00%
100.00%
M3
m2
3.43 S/.
22.03 S/.
297.00
28.00
1,018.71
2.92
865.90
85.00%
0.00%
2.92
865.90
85.00%
0.51
152.81
15.00%
Kg
m2
1,092.05 S/.
22.03 S/.
3.13
0.95
616.84
3,418.12
18.73
1,053.24
524.31
3,296.65
85.00%
96.45%
0.00%
0.00%
18.73
1,053.24
524.31
3,296.65
85.00%
96.45%
3.30
38.81
92.53
121.47
15.00%
3.55%
20.93
18.73
17.79
85.00%
0.00%
18.73
17.79
85.00%
3.30
3.14
15.00%
M3
11.12 S/.
274.51
3.64 S/.
191.27 S/.
297.00
35.00
1.65
3.64
452.94
1,081.08
14.84%
100.00%
1.33
M3
m2
3,052.55
1,081.08
366.31
-
12.00%
0.00%
2.98
3.64
819.25
1,081.08
26.84%
100.00%
8.14
-
2,233.30
-
73.16%
0.00%
Kg
m2
3,682.76 S/.
191.27 S/.
3.13
0.95
6,694.45
11,527.04
55.47
1,473.10
1,941.39
4,610.82
29.00%
40.00%
9.56
552.41
334.72
1,729.06
5.00%
15.00%
65.03
2,025.52
2,276.11
6,339.87
34.00%
55.00%
126.24
1,657.24
4,418.34
5,187.17
66.00%
45.00%
181.71
55.47
52.69
29.00%
9.56
9.09
5.00%
65.03
61.78
34.00%
126.24
119.93
66.00%

M3
110.42 S/.
274.51
42.77 S/.
1,479.14 S/.
297.00
35.00
7.73
42.77
392.71
2,121.80
12,702.69
13,744.91
7.00%
100.00%
26.55%
7.73
M3
m2
30,311.39
12,702.69
51,769.90
2,121.80
1,553.10
7.00%
0.00%
3.00%
15.46
42.77
437.09
4,243.60
12,702.69
15,298.01
14.00%
100.00%
29.55%
94.96
1,042.05
26,067.80
36,471.89
86.00%
0.00%
70.45%

Kg
m2
15,255.86 S/.
1,479.14 S/.
3.13
0.95
47,750.84
1,405.18
6,102.34
392.71
19,100.34
373.08
40.00%
26.55%
1,830.70
5,730.10
-
12.00%
0.00%
7,933.05
392.71
24,830.44
373.08
52.00%
26.55%
7,322.81
1,086.43
22,920.40
1,032.11
48.00%
73.45%
M3
m2
33.36 S/.
560.90 S/.
297.00
40.00
9,907.92
30.27
8,990.19
90.74%
1.67
495.40
5.00%
31.94
9,485.59
95.74%
1.42
422.33
4.26%
Kg
m2
1,870.76 S/.
560.90 S/.
3.13
0.95
22,436.00
5,855.48
498.23
1,664.98
19,929.04
5,211.38
88.83%
89.00%
28.05
93.54
1,121.80
292.77
5.00%
5.00%
526.27
1,758.51
21,050.84
5,504.15
93.83%
94.00%
34.63
112.25
1,385.16
351.33
6.17%
6.00%
532.86
492.58
467.95
87.82%
28.05
26.64
5.00%
520.62
494.59
92.82%
40.28
38.26
7.18%
M3
8.89 S/.
274.51
M3
m2
1.71 S/.
68.59 S/.
297.00
48.74
kg
m2
820.73 S/.
68.59 S/.
3.13
0.95
M3
72.93 S/.
273.77
M2
Kg
559.48 S/.
10,533.94 S/.
42.80
3.13
M2
559.48 S/.
0.95
M3
M2
31.45 S/.
157.27 S/.
272.77
33.50
Kg
m2
1,499.17 S/.
157.27 S/.
3.13
0.95
M3
69.53 S/.
272.77
M2
Kg
794.61 S/.
4,419.80 S/.
33.50
3.13
Und
m2
7,228.53 S/.
794.61 S/.
2.95
0.95
M3
6.73 S/.
297.00
M2
Kg
M2
46.04 S/.
635.36 S/.
46.04 S/.
42.50
3.13
0.95
M3
5.30 S/.
297.00
M2
Kg
49.56 S/.
784.62 S/.
42.50
3.13
M2
49.56 S/.
0.95
m3
kg
46.95 S/.
990.92 S/.
271.58
3.13
m
m2
106.47 S/.
313.00 S/.
18.00
0.95
m2
m
313.00 S/.
106.47 S/.
7.80
12.25
153.12 S/.
7.80

318.61
313.20
11,087.56
5,715.90
0.00%
0.00%
56.75%
100.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS

01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
COSTO DIRECTO
IGV 18%
FONDO DE GARANTIA
TOTAL A PAGAR
2,440.39
507.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
2,440.39
507.87
100.00%
100.00%
3,343.08
2,568.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
68.59
820.73
3,343.08
2,568.88
100.00%
100.00%
65.16
0.00%
0.00%
0.00%
68.59
65.16
100.00%
19,965.80
23,945.74
17.61
135.11
4,821.74
5,782.90
24.15%
24.15%
3.65
27.97
998.29
1,197.29
5.00%
5.00%
21.26
163.09
5,820.03
6,980.18
29.15%
29.15%
51.67
396.39
14,145.77
16,965.56
70.85%
70.85%
32,971.23
531.51
3,386.66
135.11
10,600.25
128.36
32.15%
24.15%
526.70
27.97
1,648.56
26.58
5.00%
5.00%
3,913.36
163.09
12,248.81
154.93
37.15%
29.15%
6,620.58
396.39
20,722.42
376.57
62.85%
70.85%
8,579.71
7.60
2,072.00
24.15%
1.57
428.99
5.00%
9.17
2,500.98
29.15%
22.29
6,078.72
70.85%
5,268.55
4,692.40
37.98
553.19
1,272.35
1,731.50
24.15%
36.90%
7.86
263.43
-
5.00%
0.00%
45.84
553.19
1,535.78
1,731.50
29.15%
36.90%
111.43
945.98
3,732.76
2,960.91
70.85%
63.10%
149.41
37.98
36.08
24.15%
7.86
7.47
5.00%
45.84
43.55
29.15%
111.43
105.85
70.85%
18,965.25
26,619.44
13.31
168.06
3,631.85
5,630.01
19.15%
21.15%
8.34
95.35
2,275.83
3,194.33
12.00%
12.00%
21.66
263.41
5,907.68
8,824.34
31.15%
33.15%
47.87
531.20
13,057.58
17,795.09
68.85%
66.85%
13,833.97
21,324.16
846.39
1,384.26
2,649.21
4,083.58
19.15%
19.15%
530.38
867.42
1,660.08
2,558.90
12.00%
12.00%
1,376.77
2,251.69
4,309.28
6,642.48
31.15%
31.15%
3,043.03
4,976.84
9,524.69
14,681.69
68.85%
68.85%
754.88
152.17
144.56
19.15%
95.35
90.59
12.00%
247.52
235.14
31.15%
547.09
519.73
68.85%
1,998.81
1,956.70
1,988.68
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
1,998.81
1,956.70
1,988.68
100.00%
100.00%
100.00%
43.74
46.04
43.74
100.00%
0.00%
46.04
43.74
100.00%
5.00%
0.00%
0.00%
0.00%
0.00%
1,574.10
2,106.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.30
49.56
1,574.10
2,106.30
100.00%
100.00%
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
784.62
49.56
2,455.86
47.08
100.00%
100.00%
12,750.68
0.00%
0.00%
0.00%
46.95
12,750.68
100.00%
3,101.58
1,916.46
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
990.92
106.47
3,101.58
1,916.46
100.00%
100.00%
297.35
2,441.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
313.00
313.00
297.35
2,441.40
100.00%
100.00%
1,304.26
1,194.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
106.47
153.12
1,304.26
1,194.34
100.00%
100.00%
280,616.04
52.55%
533,996.81
18.00%
TOTAL
44.37
0.00%
0.00%
225,249.66
42.18%
28,131.13
5.27%
253,380.73
47.45%
96,119.43
40,544.94
5,063.60
45,608.53
50,510.89
630,116.24
265,794.60
33,194.73
298,989.26
331,126.93
-26,699.84
-11,262.48
-1,406.56
-12,669.04
-14,030.80
603,416.40
254,532.12
31,788.17
286,320.22
317,096.13
S/.
S/.
3,533.73
2.28
8,056.90
20,074.23
VALOR ORIGINAL
VALORIZACION N 01
N de Contrato: OC
Periodo:
Subcontrato:
R.U.C.:
AL 25 DE MAYO 2013
ITEM
DESCRIPCION
20547647824
UNIDAD
CONTRATO
Metrado
VALOR ACTUAL
ACUMULADO ANTERIOR
P.Unitario S/.
S/.
525,594.91
ADICIONAL
Subcontratista:
Parcial S/.
METRADO
IMPORTE S/.
S/.
525,594.91
ULTIMO ADICIONAL
METRADO
ACUMULADO ACTUAL
IMPORTE S/.
METRADO
SALDO POR VALORIZAR
IMPORTE S/.
METRADO
IMPORTE S/.
01.00.00 ESTRUCTURA
mes
1.00 S/.
6,250.00
6,250.00
0.75
4,687.50
75.00%
0.00%
0.75
4,687.50
75.00%
0.25
1,562.50
25.00%
glb
mes
1.00 S/.
4.00 S/.
9,800.00
1,920.00
9,800.00
0.75
7,350.00
75.00%
0.00%
0.75
7,350.00
75.00%
0.25
2,450.00
25.00%
7,680.00
2.40
4,608.00
60.00%
0.00%
2.40
4,608.00
60.00%
1.60
3,072.00
40.00%
m3
72.06 S/.
32.00
72.06
21.75
2,305.92
706.88
100.00%
100.00%
0.00%
0.00%
72.06
21.75
2,305.92
706.88
100.00%
100.00%
185.29
6,448.01
45.00%
0.00%
185.29
6,448.01
45.00%
226.46
7,880.90
55.00%
0.00%
0.00%
0.00%
300.83
5,490.15
100.00%
21.75 S/.
32.50
2,305.92
706.88
m3
411.75 S/.
34.80
14,328.90
m2
300.83 S/.
18.25
5,490.15
m3
41.36 S/.
196.46
8,125.59
41.36
8,125.36
100.00%
0.00%
41.36
8,125.36
100.00%
0.00
0.23
0.00%
m2
M2
108.00 S/.
153.71 S/.
3.25
14.98
351.00
2,302.58
108.00
153.71
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
108.00
153.71
351.00
2,302.58
100.00%
100.00%
0.00%
0.00%
m3
2.72 S/.
90.51 S/.
38.23 S/.
297.00
3.13
30.00
807.84
283.30
1,146.90
30.00%
30.00%
30.00%
0.82
27.15
11.47
242.35
84.99
344.07
30.00%
30.00%
30.00%

01.06.01 CIMIENTOS
01.07.00 SOLADOS
01.10.00 ZAPATAS
01.13.00 COLUMNAS
01.14.00 PLACAS
01.16.00 ESCALERAS
01.17.00 VIGAS
01.20.00 CISTERNA
m3
M2
TOTAL A PAGAR
0.00%
0.00%
0.00%
0.82
27.15
11.47
242.35
84.99
344.07
1.90
63.36
26.76
565.49
198.31
802.83
0.00%
0.00%
70.00%
70.00%
70.00%
52.04
50.28
3,189.75
150.90
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
15,455.88
1,407.84
9,983.92
143.36
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
52.04
50.28
3,189.75
150.90
15,455.88
1,407.84
9,983.92
143.36
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
28.64
56.00
648.03
94.98
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
8,506.08
1,568.00
2,028.33
90.23
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
28.64
56.00
648.03
94.98
8,506.08
1,568.00
2,028.33
90.23
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
m2
Kg
m2
3.43
22.03
1,092.05
22.03
S/.
S/.
S/.
S/.
297.00
28.00
3.13
0.95
1,018.71
616.84
3,418.12
20.93
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
3.43
22.03
1,092.05
22.03
1,018.71
616.84
3,418.12
20.93
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
M3
M3
m2
Kg
m2
11.12
3.36
179.84
3,570.16
179.84
S/.
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
3,052.55
997.92
6,294.40
11,174.60
170.85
8.90
3.36
143.19
3,163.88
143.19
2,442.04
997.92
5,011.60
9,902.93
136.03
80.00%
100.00%
79.62%
88.62%
79.62%
0.00%
0.00%
0.00%
0.00%
0.00%
8.90
3.36
143.19
3,163.88
143.19
2,442.04
997.92
5,011.60
9,902.93
136.03
80.00%
100.00%
79.62%
88.62%
79.62%
2.22
36.65
406.28
36.65
610.51
1,282.80
1,271.67
34.82
20.00%
0.00%
20.38%
11.38%
20.38%
110.42 S/.
38.71
1,454.61
15,109.86
1,454.61
S/.
S/.
S/.
S/.
274.51
297.00
35.00
3.13
0.95
30,311.39
11,496.87
50,911.35
47,293.86
1,381.88
91.01
28.18
1,202.53
13,813.43
1,202.53
24,982.65
8,369.72
42,088.41
43,236.05
1,142.40
82.42%
72.80%
82.67%
91.42%
82.67%
0.00%
0.00%
0.00%
0.00%
0.00%
91.01
28.18
1,202.53
13,813.43
1,202.53
24,982.65
8,369.72
42,088.41
43,236.05
1,142.40
82.42%
72.80%
82.67%
91.42%
82.67%
19.41
10.53
252.08
1,296.43
252.08
5,328.74
3,127.15
8,822.94
4,057.81
239.48
17.58%
27.20%
17.33%
8.58%
17.33%
M3
m2
Kg
m2
30.89
516.41
1,748.40
516.41
S/.
S/.
S/.
S/.
297.00
40.00
3.13
0.95
9,174.33
20,656.40
5,472.49
490.59
30.89
450.95
1,486.14
438.95
9,174.33
18,037.94
4,651.62
417.00
100.00%
87.32%
85.00%
85.00%
0.00%
0.00%
0.00%
0.00%
30.89
450.95
1,486.14
438.95
9,174.33
18,037.94
4,651.62
417.00
100.00%
87.32%
85.00%
85.00%
65.46
262.26
77.46
2,618.46
820.87
73.59
0.00%
12.68%
15.00%
15.00%
M3
M3
m2
kg
m2
8.89
1.71
68.59
820.73
68.59
S/.
S/.
S/.
S/.
S/.
274.51
290.00
48.74
3.13
0.95
2,440.39
495.90
3,343.08
2,568.88
65.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.89
1.71
68.59
820.73
68.59
2,440.39
495.90
3,343.08
2,568.88
65.16
100.00%
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
72.93
559.48
10,533.94
559.48
S/.
S/.
S/.
S/.
273.77
42.80
3.13
0.95
19,965.80
23,945.74
32,971.23
531.51
40.91
424.43
7,914.52
379.68
11,198.78
18,165.78
24,772.45
360.69
56.09%
75.86%
75.13%
67.86%
18.23
39.16
737.38
39.16
4,991.45
1,676.20
2,307.99
37.21
25.00%
7.00%
7.00%
7.00%
59.14
463.60
8,651.90
418.84
16,190.23
19,841.98
27,080.43
397.90
81.09%
82.86%
82.13%
74.86%
13.79
95.88
1,882.04
140.64
3,775.57
4,103.76
5,890.80
133.61
18.91%
17.14%
17.87%
25.14%
M3
M2
Kg
m2
31.45
157.27
1,499.17
157.27
S/.
S/.
S/.
S/.
272.77
33.50
3.13
0.95
8,579.71
5,268.55
4,692.40
149.41
21.46
106.22
1,018.57
106.22
5,854.97
3,558.51
3,188.11
100.91
68.24%
67.54%
67.94%
67.54%
3.77
18.87
179.90
18.87
1,029.56
632.23
563.09
17.93
12.00%
12.00%
12.00%
12.00%
25.24
125.10
1,198.47
125.10
6,884.54
4,190.74
3,751.20
118.84
80.24%
79.54%
79.94%
79.54%
6.21
32.17
300.70
32.17
1,695.17
1,077.80
941.20
30.56
19.76%
20.46%
20.06%
20.45%
M3
M2
Kg
Und
m2
69.53
794.61
4,419.80
7,228.53
794.61
S/.
S/.
S/.
S/.
S/.
272.77
33.50
3.13
2.95
0.95
18,965.25
26,619.44
13,833.97
21,324.16
754.88
48.89
596.91
3,496.95
5,451.06
549.23
13,336.37
19,996.52
10,945.44
16,080.64
521.77
70.32%
75.12%
79.12%
75.41%
69.12%
8.34
71.51
265.19
650.57
71.51
2,275.83
2,395.75
830.04
1,919.17
67.94
12.00%
9.00%
6.00%
9.00%
9.00%
57.24
668.43
3,762.13
6,101.63
620.75
15,612.20
22,392.27
11,775.48
17,999.81
589.71
82.32%
84.12%
85.12%
84.41%
78.12%
12.29
126.18
657.67
1,126.90
173.86
3,353.06
4,227.17
2,058.50
3,324.35
165.17
17.68%
15.88%
14.88%
15.59%
21.88%
M3
M2
Kg
M2
6.73
46.04
635.36
46.04
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,998.81
1,956.70
1,988.68
43.74
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
6.73
46.04
635.36
46.04
1,998.81
1,956.70
1,988.68
43.74
100.00%
100.00%
100.00%
100.00%
M3
M2
Kg
M2
5.30
49.56
784.62
49.56
S/.
S/.
S/.
S/.
297.00
42.50
3.13
0.95
1,574.10
2,106.30
2,455.86
47.08
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
m3
kg
m
m2
m2
m
m
m2
43.70
990.92
106.47
291.37
291.37
106.47
153.12
940.51
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
271.58
3.13
18.00
0.95
7.80
12.25
7.80
2.40
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
2,257.22
1,692.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
75.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
387,495.92
73.73%
M3
M3
m2
Kg
m2
525,594.91
18.00%
TOTAL
FONDO DE GARANTIA
M3
m2
Kg
m2
COSTO DIRECTO
IGV 18%
5.00%
705.38
19,415.80
3.69%
705.38
0.00%
0.00%
0.00%
0.00%
5.30
49.56
784.62
49.56
1,574.10
2,106.30
2,455.86
47.08
100.00%
100.00%
100.00%
100.00%
1,692.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
75.00%
43.70
990.92
106.47
291.37
291.37
106.47
153.12
235.13
11,868.05
3,101.58
1,916.46
276.80
2,272.69
1,304.26
1,194.34
564.31
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
25.00%
406,911.72
77.42%
118,683.19
22.58%
94,607.08
69,749.27
3,494.84
73,244.11
21,362.97
620,201.99
457,245.19
22,910.64
480,155.83
140,046.16
-26,279.75
-19,374.80
-970.79
-20,345.59
-5,934.16
593,922.24
437,870.39
21,939.85
459,810.24
134,112.00
S/.
1,182.46
2.28
2696.018376
16,719.78
0.00%
0.00%
0.00%
0.00%
RESUMEN DE ADELANTO N 01
Obra
EDIFICIO COLEGIO ALEPH
Contratista
J.E. CONSTRUCCIONES GENERALES S.A.
Item
Construye A. ANTEZANA EIRL
Descripcion
EDIFICIO COLEGIO ALEPH
PRESUPUESTO
ADELANTO
AMORTIZACIN DE ADELANTO
PRESUPUESTO DE OBRA
70176.65
17544.16
25%
TOTAL PRESUPUESTO
TOTAL DE DEDUCTIVOS :
COSTO DIRECTO
I.G.V.
TOTAL A FACTURAR
FONDO DE GARANTIA
TOTAL A PAGAR
VALORIZACION ANTERIOR
ADELANTO ACT
52632.49
S/.
52632.49 S/.
0 S/.
S/.
9473.85
62106.34
3105.32
59001.02 S/.
0
0
0
0 S/.
0.18
0.05
ING. JOSE LECAROS E.

JEFE DE PROYECTOS
ING. ADA MARTIN R.

RESIDENTE DE OBRA
ING. HAROLD LOZADA

JEFE DE PRODUCCION
ING. YAN
JEFE DE
EN DE ADELANTO N 01
FECHA:
OT N :
ADELANTO ACTUAL
TOTAL ACUMULADO
15-Oct
13-010-51
SALDO
17544.163
-
17544.1625
-
17,544.16
17,544.16
0
52,632.49
1
17544.16 S/.
17544.16 S/.
52632.49
3157.95
20702.11
1035.11
19667.01 S/.
3157.95
20702.11
1035.11
19667.01 S/.
6315.90
58948.39
2947.42
56000.97
ING. YANETT RAMOS

JEFE DE COSTOS
CHRISTIAN GUERRERO PEA

ADMINISTRACION DE OBRA
VALOR ORIGINAL
ADELANTO N 01
Subcontratista
A. ANTEZANA EIRL
Subcontrato
: ESTRUCTURA COLEGIO ALEPH
DESCRIPCION
UNIDAD
Metrado
P.Unitario S/.
ACUMULADO ANTERIOR
Parcial S/.
Metrado
P.Unitario S/.
PINTURA LATEX MAS EMPASTE
M2
2,957.27
8.80
26,023.94
PINTURA EN ESTACIONAMIENTO
ML
140.00
7.00
980.00
PINTURA LATEX MAS EMPASTE EN VIGAS COLUYMNAS Y PLACAS
M2
2,833.40
8.80
24,933.92
PINTURA LATEX MAS EMPASTE EN FONDO DE ESCALERA
M2
17.16
8.80
151.01
PINTURA OLEO MAS EMPASTE EN CIELO RASO SSHH
M2
107.99
8.80
950.31
PINTURA OLEO MAS EMPASTE EN MUROS SSHH
M2
478.97
8.80
4,214.94
PINTURA LATEX MAS EMPASTE EN FALSOS CIELOS DE DRYWALL
M2
616.76
8.80
5,427.49
PINTURA LATEX MAS EMPASTE EN CIELOS RASO
M2
503.26
8.80
4,428.69
PINTURA LATEX MAS EMPASTE EN TABIQUES SUPERBOARD ESTERIOR
M2
77.80
8.80
684.64
PINTURA LATEX MAS EMPASTE EN TABIQUES
M2
270.65
8.80
2,381.72
COSTO DIRECTO
ING. JOSE LECAROS E.

JEFE DE PROYECTOS
70,176.65
13-010-51
15-Oct
CONTRATO
ITEM
S/.
OT
Periodo:
ING. ADA MARTIN R.

RESIDENTE DE OBRA
Metrado
P. ParcialS/.
ACUMULADO ACTUAL
%
Metrado
70,176.65
Parcial S/.
P. Parcial S/.
ING. HAROLD LOZADA

JEFE DE PRODUCCION
180.00
1,584.00
35.77%
P.Parcial S/.
0.00%
2,957.27
26,023.94
100.00%
35.77%
323.26
2,844.69
64.23%
0.00%
77.80
684.64
100.00%
0.00%
270.65
2,381.72
100.00%
0.00%
0.00%
ING. YANETT RAMOS

JEFE DE COSTOS
1,584.00
Metrado
1,584.00
180.00
SALDO POR VALORIZAR

%
1,584.00
100.00%
100.00%
31,934.97
CRHISTIAN GUERRERO
ADMINISTRADOR
94
246
310.2
93.3333333
102.666667
280
3900

Adelanto 1 Ot 51

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

Adelanto 1 Ot 51

Uploaded by

Copyright:

Available Formats

VALOR ORIGINAL

YMSA CONTRATISTAS GENERALES S.A.C.

EDIFICIO VISTA AZUL LOTE 2

SALDO POR VALORIZAR

01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)

01.05.02 Excavacion manual de zanjas para cimientos y otros

01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)

01.08.03 Encofrado de sobrecimiento h=0.30 m

01.14.01 Concreto premezclado placas f'c=210 kg/cm2 TIPO I

01.14.03 Acero de refuerzo fy=4,200 kg/cm2

01.05.04 Relleno compactado con material propio

01.06.00 CONCRETO SIMPLE

01.15.00 MUROS DE CONTENCION

EDIFICIO VISTA AZUL LOTE 3

SALDO POR VALORIZAR

01.05.05 Relleno con material de prestamo e=0.15 m

01.06.00 CONCRETO SIMPLE

YMSA CONTRATISTAS GENERALES S.A.C.

EDIFICIO VISTA AZUL LOTE 2

SALDO POR VALORIZAR

01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)

01.05.02 Excavacion manual de zanjas para cimientos y otros

01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)

01.08.03 Encofrado de sobrecimiento h=0.30 m

01.14.01 Concreto premezclado placas f'c=210 kg/cm2 TIPO I

01.14.03 Acero de refuerzo fy=4,200 kg/cm2

01.05.04 Relleno compactado con material propio

01.06.00 CONCRETO SIMPLE

01.15.00 MUROS DE CONTENCION

EDIFICIO VISTA AZUL LOTE 3

SALDO POR VALORIZAR

01.05.05 Relleno con material de prestamo e=0.15 m

01.06.00 CONCRETO SIMPLE

YMSA CONTRATISTAS GENERALES S.A.C.

EDIFICIO VISTA AZUL LOTE 2

SALDO POR VALORIZAR

01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)

01.05.02 Excavacion manual de zanjas para cimientos y otros

01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)

01.08.03 Encofrado de sobrecimiento h=0.30 m

01.14.01 Concreto premezclado placas f'c=210 kg/cm2 TIPO I

01.14.03 Acero de refuerzo fy=4,200 kg/cm2

01.05.04 Relleno compactado con material propio

01.06.00 CONCRETO SIMPLE

01.15.00 MUROS DE CONTENCION

EDIFICIO VISTA AZUL LOTE 3

SALDO POR VALORIZAR

01.05.05 Relleno con material de prestamo e=0.15 m

01.06.00 CONCRETO SIMPLE

YMSA CONTRATISTAS GENERALES S.A.C.

EDIFICIO VISTA AZUL LOTE 2

SALDO POR VALORIZAR

01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)

01.05.02 Excavacion manual de zanjas para cimientos y otros

01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)

01.08.03 Encofrado de sobrecimiento h=0.30 m

01.14.01 Concreto premezclado placas f'c=210 kg/cm2 TIPO I

01.14.03 Acero de refuerzo fy=4,200 kg/cm2

01.05.04 Relleno compactado con material propio

01.06.00 CONCRETO SIMPLE

01.15.00 MUROS DE CONTENCION

EDIFICIO VISTA AZUL LOTE 3

SALDO POR VALORIZAR