You are on page 1of 17

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%

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


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
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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
YMSA CONTRATISTAS GENERALES S.A.C.

N de Contrato: OC

Periodo:

Subcontrato:

EDIFICIO VISTA AZUL LOTE 3

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

PRESENTE VALORIZACION

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
01.01.00 OBRAS PRELIMINARES
01.01.02 Movilizacion y desmovilizacion de equipos
01.02.00 OBRAS PROVISIONALES
01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)
01.02.09 Limpieza permanente en obra
01.05.00 MOVIMIENTO DE TIERRAS
01.05.02 Excavacion manual de zanjas para cimientos y otros
01.05.03 Desquinchado manual p/muro de contencion

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%

01.05.05 Relleno con material de prestamo e=0.15 m

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%

01.06.00 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
01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)
Acero de refuerzo fy=4,200 kg/cm2
01.08.02 Encofrado de sobrecimiento h=0.30 m
01.09.00 CONCRETO ARMADO
01.10.00 ZAPATAS
01.10.01 Concreto premezclado zapatas f'c=210 kg/cm2 (Cemento Tipo V)
01.10.02 Encofrado de zapatas
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
01.14.00 PLACAS
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
01.14.03 Acero de refuerzo fy=4,200 kg/cm2
01.14.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2 tipo V
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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
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:

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

0.50

3,125.00

50.00%

0.00%

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

0.50

4,900.00

50.00%

0.00%

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

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%

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

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

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

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%

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

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%

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


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

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

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
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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%
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
YMSA CONTRATISTAS GENERALES S.A.C.

N de Contrato: OC

Periodo:

Subcontrato:

EDIFICIO VISTA AZUL LOTE 3

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

PRESENTE VALORIZACION

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
01.01.00 OBRAS PRELIMINARES
01.01.02 Movilizacion y desmovilizacion de equipos
01.02.00 OBRAS PROVISIONALES
01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)
01.02.09 Limpieza permanente en obra
01.05.00 MOVIMIENTO DE TIERRAS
01.05.02 Excavacion manual de zanjas para cimientos y otros
01.05.03 Desquinchado manual p/muro de contencion

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

01.05.04 Relleno compactado con material propio incluye acarreo distancia promedio = 30 m.

m3

411.75 S/.

34.80

14,328.90

01.05.05 Relleno con material de prestamo e=0.15 m

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%

01.06.00 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
01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)
Acero de refuerzo fy=4,200 kg/cm2
01.08.02 Encofrado de sobrecimiento h=0.30 m
01.09.00 CONCRETO ARMADO
01.10.00 ZAPATAS
01.10.01 Concreto premezclado zapatas f'c=210 kg/cm2 (Cemento Tipo V)
01.10.02 Encofrado de zapatas
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
01.14.00 PLACAS
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
01.14.03 Acero de refuerzo fy=4,200 kg/cm2
01.14.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2 tipo V
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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
01.21.08 Aplicacin de pintura bituminosa en superficies en contacto con terreno (solo mano de obra)

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:

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

0.50

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%

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

0.50

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%

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

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%

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

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

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

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%

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

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%

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


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

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

01.05.04 Relleno compactado con material propio


01.05.05 Relleno con material de prestamo e=0.25 m

16.50

574.20
-

352.30
313.20

12,259.87
5,715.90

0.00%
0.00%
62.75%
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
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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%
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
YMSA CONTRATISTAS GENERALES S.A.C.

N de Contrato: OC

Periodo:

Subcontrato:

EDIFICIO VISTA AZUL LOTE 3

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

PRESENTE VALORIZACION

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
01.01.00 OBRAS PRELIMINARES
01.01.02 Movilizacion y desmovilizacion de equipos
01.02.00 OBRAS PROVISIONALES
01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)
01.02.09 Limpieza permanente en obra
01.05.00 MOVIMIENTO DE TIERRAS
01.05.02 Excavacion manual de zanjas para cimientos y otros
01.05.03 Desquinchado manual p/muro de contencion

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

01.05.04 Relleno compactado con material propio incluye acarreo distancia promedio = 30 m.

m3

411.75 S/.

34.80

14,328.90

01.05.05 Relleno con material de prestamo e=0.15 m

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%

01.06.00 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
01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)
Acero de refuerzo fy=4,200 kg/cm2
01.08.02 Encofrado de sobrecimiento h=0.30 m
01.09.00 CONCRETO ARMADO
01.10.00 ZAPATAS
01.10.01 Concreto premezclado zapatas f'c=210 kg/cm2 (Cemento Tipo V)
01.10.02 Encofrado de zapatas
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
01.14.00 PLACAS
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
01.14.03 Acero de refuerzo fy=4,200 kg/cm2
01.14.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2 tipo V
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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
01.21.08 Aplicacin de pintura bituminosa en superficies en contacto con terreno (solo mano de obra)

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:

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

0.75

4,687.50

75.00%

0.00%

0.75

4,687.50

75.00%

0.25

1,562.50

25.00%

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

0.75

7,350.00

75.00%

0.00%

0.75

7,350.00

75.00%

0.25

2,450.00

25.00%

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

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%

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

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

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

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%

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

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%

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


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

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

01.05.04 Relleno compactado con material propio


01.05.05 Relleno con material de prestamo e=0.25 m

33.69

1,172.31
-

318.61
313.20

11,087.56
5,715.90

0.00%
0.00%
56.75%
100.00%

01.06.00 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
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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%
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
YMSA CONTRATISTAS GENERALES S.A.C.

N de Contrato: OC

Periodo:

Subcontrato:

EDIFICIO VISTA AZUL LOTE 3

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

PRESENTE VALORIZACION

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
01.01.00 OBRAS PRELIMINARES
01.01.02 Movilizacion y desmovilizacion de equipos
01.02.00 OBRAS PROVISIONALES
01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)
01.02.09 Limpieza permanente en obra
01.05.00 MOVIMIENTO DE TIERRAS
01.05.02 Excavacion manual de zanjas para cimientos y otros
01.05.03 Desquinchado manual p/muro de contencion

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

01.05.04 Relleno compactado con material propio incluye acarreo distancia promedio = 30 m.

m3

411.75 S/.

34.80

14,328.90

01.05.05 Relleno con material de prestamo e=0.15 m

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

01.06.00 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
01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)
Acero de refuerzo fy=4,200 kg/cm2
01.08.02 Encofrado de sobrecimiento h=0.30 m
01.09.00 CONCRETO ARMADO
01.10.00 ZAPATAS
01.10.01 Concreto premezclado zapatas f'c=210 kg/cm2 (Cemento Tipo V)
01.10.02 Encofrado de zapatas
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
01.14.00 PLACAS
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
01.14.03 Acero de refuerzo fy=4,200 kg/cm2
01.14.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2 tipo V
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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
01.21.08 Aplicacin de pintura bituminosa en superficies en contacto con terreno (solo mano de obra)

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:

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

0.75

4,687.50

75.00%

0.00%

0.75

4,687.50

75.00%

0.25

1,562.50

25.00%

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

0.75

7,350.00

75.00%

0.00%

0.75

7,350.00

75.00%

0.25

2,450.00

25.00%

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

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%

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

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

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

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%

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

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%

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


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

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

01.05.04 Relleno compactado con material propio


01.05.05 Relleno con material de prestamo e=0.25 m

318.61
313.20

11,087.56
5,715.90

0.00%
0.00%
56.75%
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
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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%
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
YMSA CONTRATISTAS GENERALES S.A.C.

N de Contrato: OC

Periodo:

Subcontrato:

EDIFICIO VISTA AZUL LOTE 3

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

PRESENTE VALORIZACION

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
01.01.00 OBRAS PRELIMINARES
01.01.02 Movilizacion y desmovilizacion de equipos
01.02.00 OBRAS PROVISIONALES
01.02.07 Implementos de seguridad (juegos de uniformes en 2 oprtunidades)
01.02.09 Limpieza permanente en obra
01.05.00 MOVIMIENTO DE TIERRAS
01.05.02 Excavacion manual de zanjas para cimientos y otros
01.05.03 Desquinchado manual p/muro de contencion

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

01.05.04 Relleno compactado con material propio incluye acarreo distancia promedio = 30 m.

m3

411.75 S/.

34.80

14,328.90

01.05.05 Relleno con material de prestamo e=0.15 m

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%

01.06.00 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
01.08.01 Concreto premezclado SOBEC f'c=210 kg/cm2 (Cemento Tipo V)
Acero de refuerzo fy=4,200 kg/cm2
01.08.02 Encofrado de sobrecimiento h=0.30 m
01.09.00 CONCRETO ARMADO
01.10.00 ZAPATAS
01.10.01 Concreto premezclado zapatas f'c=210 kg/cm2 (Cemento Tipo V)
01.10.02 Encofrado de zapatas
01.10.03 Acero de refuerzo fy=4,200 kg/cm2
01.10.04 Curado con aditivo quimico en concreto
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
01.11.03 Acero de refuerzo fy=4,200 kg/cm2
01.11.04 Curado con aditivo quimico en concreto
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
01.12.03 Acero de refuerzo fy=4,200 kg/cm2
01.12.04 Curado con aditivo quimico en concreto
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
01.13.03 Acero de refuerzo fy=4,200 kg/cm2
01.13.04 Curado con aditivo quimico en concreto
01.14.00 PLACAS
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
01.14.03 Acero de refuerzo fy=4,200 kg/cm2
01.14.04 Curado con aditivo quimico en concreto
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
01.15.03 Acero de refuerzo fy=4,200 kg/cm2
01.15.04 Curado con aditivo quimico en concreto
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
01.16.03 Acero de refuerzo fy=4,200 kg/cm2
01.16.04 Curado con aditivo quimico en concreto
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
01.17.03 Acero de refuerzo fy=4,200 kg/cm2
01.17.04 Curado con aditivo quimico en concreto
01.18.00 LOSA MACIZA
01.18.01 Concreto premezclado losas macizas f'c=210 kg/cm2
01.18.02 Encofrado losas macizas
01.18.03 Acero de refuerzo fy=4,200 kg/cm2
01.18.04 Curado con aditivo quimico en concreto
01.19.00 LOSAS ALIGERADAS
01.19.01 Concreto premezclado losas aligeradas f'c=210 kg/cm2
01.19.02 Encofrado losa aligerada
01.19.03 Acero de refuerzo fy=4,200 kg/cm2
01.19.04 Ladrillo para techo de h=0.15 m
01.19.05 Curado con aditivo quimico en concreto
01.20.00 CISTERNA
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2 tipo V
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.20.00 TANQUE ELEVADO
01.20.01 Concreto premezclado cisterna f'c=210 kg/cm2
01.20.02 Encofrado de cisternas
01.20.03 Acero de refuerzo fy=4,200 kg/cm2
01.20.04 Curado con aditivo quimico en concreto
01.21.00 PAVIMENTOS ( SOTANO )
01.21.01 Concreto premezclado losa de piso h=15 cm f'c=210 kg/cm2
01.21.02 Acero de refuerzo fy=4,200 kg/cm2
01.21.03 Encofrado de borde en losa h=0.15 m.
01.21.04 Curado con aditivo quimico en concreto
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
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%

0.82
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

PRESENTE VALORIZACION
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