PN - Valorización 05

PROYECTO
: RESIDENCIAL "NORTH PARK" (2 STANOS, SEMISTANO, 7 PISOS Y AZOTEA
UBICACIN
: AV. DEL PARQUE NORTE N 869, MZ. A-5 LOTE 4, URB. CRPAC, DISTRITO DE SAN ISIDRO
PROMOTOR
: INMOBILIARIA CONSTRUCTORA INVERSIONES IMPERIO SAC.
CONSTRUCTOR
: GRANCO SAC. CONSTRUCTORA E INMOBILIARIA
RESPONSABLE DE OB : ING. VCTOR MANUEL ARCE YPEZ - CIP 30826

SUPERVISOR DE OBRA: ARQ. JORGE ANTONIO PADILLA AVALOS - CAP 7075
PRESUPUESTO DE OBRA
ITEM
PARTIDA
UND
.
CANT.
PRECIO
UNITARIO
(S/.)
PRECIO PARCIAL
S/.
(Sin IGV)
CASCO TARRAJEADO CABLEADO

ESTRUCTURAS
S/.
1.00
1.01
1.02
Trabajos Preliminares
Limpieza de terreno manual
Transporte de equipos y herramientas
m2.
Glb.
1.03
Oficina tcnica y almacn
1.04
Trazo niveles y replanteo durante obra
1.05
989,412.00
455.82
1.00
2.10
3,250.00
30,888.54
957.22
3,250.00
m2.
80.00
121.25
9,700.00
m2.
4,469.40
1.54
6,882.88
Trazo niveles y replanteo preliminar
m2.
1,366.00
1.84
2,513.44
1.06
Demolicin de cimentacin y cisterna existente
Glb.
1.00
7,585.00
2.00
Movimiento de Tierras
2.01
Excavacin masiva con maquinaria h=10.00 m
m3.
4,620.00
11.24
51,928.80
2.02
Eliminacin de material excedente de corte
m3.
6,006.00
19.86
119,279.16
2.03
Excavacin de zanjas y zapatas
m3.
211.00
43.85
9,252.35
2.04
Excavacin de zanjas para tuberas de desage
m3.
64.00
32.20
2,060.80
2.05
Excavacin zanjas p/ tuberas de monxido de carbo m3.
71.00
34.25
2,431.75
2.06
Excavacin masiva p/ cisternas domstica y ACI
m3.
156.00
11.50
1,794.00
2.07
Acarreo y eliminacin de desmonte de obra
m3.
425.00
25.00
10,625.00
2.08
Relleno y compactado con afirmado e=0.20m falsopi m2.
475.00
8.85
3.00
Obras de Concreto Simple
3.01
Cimiento corrido - mezcla 1:10 cemento - hormign
m3.
28.60
77.00
2,202.20
3.02
Sobrecimiento - Concreto 1:8 + 25 % PM
m3.
15.54
89.00
1,383.06
3.03
Sobrecimiento - Encofrado y desencofrado normal
m2.
185.00
40.87
7,560.95
3.04
Falso piso de 4"
m2.
475.00
20.00
9,500.00
3.05
Preparacin y reposicin de vereda pblica exterior
m2.
21.80
49.60
4.00
Obras de Concreto Armado
4.01
Zapatas
7,585.00
201,575.61
4,203.75
21,727.49
1,081.28
735,220.36
7,875.60
4.01.01
Acero corrugado Fy=4,200 Kg/cm2 grado 60
Kg.
1,015.00
1.60
1,624.00
4.01.02
Concreto F'C=210 Kg/cm2
m3.
28.00
105.00
2,940.00
4.01.03
Encofrado y desencofrado normal
m2.
68.00
48.70
4.02
Muros de Contencin
3,311.60
242,879.98
4.02.01
Kg.
1.40
15,223.60
4.02.02
m3.
230.12
105.00
24,162.60
4.02.03
m2.
861.56
54.22
46,713.78
4.02.04
Anclajes para muros pantalla
Und.
36.00
4,355.00
156,780.00
1,327.00
1.20
1,592.40
4.03
###
Columnas
6,007.36
4.03.01
Kg.
4.03.02
m3.
9.84
105.00
1,033.20
4.03.03
m2.
64.00
52.84
3,381.76
4.04
Escaleras
12,758.31
4.04.01
Kg.
718.00
1.20
861.60
4.04.02
m3.
17.20
105.00
1,806.00
4.04.03
m2.
171.00
59.01
10,090.71
2,938.00
1.20
3,525.60
4.05
Cisternas, Cuarto de Bombas y Ascensor
35,508.50
4.05.01
Kg.
4.05.02
m3.
52.34
105.00
5,495.70
4.05.03
m2.
452.00
58.60
26,487.20
ITEM
4.06
PARTIDA
UND
.
CANT.
PRECIO
UNITARIO
(S/.)
PRECIO PARCIAL
S/.
(Sin IGV)
Losas Aligeradas
185,682.92
4.06.01
Kg.
4.06.02
m3.
253.82
105.00
26,651.10
4.06.03
m2.
2,672.40
49.96
133,513.10
4.06.04
Ladrillo hueco 15 x 30 x 30 m
Und.
0.42
8,977.92
8,325.00
1.20
9,990.00
4.07
###
###
1.20
16,540.80
Placas
76,496.91
4.07.01
Kg.
4.07.02
m3.
112.35
105.00
11,796.75
4.07.03
m2.
1,028.00
53.22
54,710.16
4.08
Losas Macizas
48,669.00
4.08.01
Kg.
8,865.00
1.20
10,638.00
4.08.02
m3.
112.00
105.00
11,760.00
4.08.03
m2.
556.00
47.25
26,271.00
1.20
15,280.80
4.09
Vigas
102,566.15
4.09.01
Kg.
4.09.02
m3.
148.95
105.00
15,639.75
4.09.03
m2.
1,328.00
53.95
71,645.60
1,231.00
1.20
1,477.20
4.10
###
Tanque Elevado
16,775.62
4.10.01
Kg.
4.10.02
m3.
36.40
105.00
3,822.00
4.10.03
m2.
241.00
47.62
11,476.42
ARQUITECTURA
5.00
Albailera
5.01
Muros de Albailera ladrillo KK aparejo de soga
S/.
316,951.50
50,962.50
m2.
2,265.00
22.50
50,962.50
6.00
Enlucidos y Tarrajeos
6.01
Tarrajeo cieloraso en Stanos C:A; 1:5 e=0.5 cm.
m2.
1,192.00
18.00
238,929.00
6.02
Tarrajeo de escaleras en Stano C:A; 1:4 e=1"
ml.
36.00
20.00
720.00
6.03
Tarrajeo de muros de concreto en Stanos
m2.
670.00
17.00
11,390.00
6.04
Tarrajeo de columnas y vigas de Stanos
m2.
425.00
18.00
7,650.00
6.05
Tarrajeo de muros de albailera en Depsitos
m2.
348.00
17.00
5,916.00
6.06
Enlucido de cieloraso C:A; 1:5 e=1.5 cm.
m2.
2,520.00
19.00
47,880.00
6.07
Tarrajeo de escalera C:A; 1:4 e=1"
ml.
326.00
18.50
6,031.00
6.08
Tarrajeo en exteriores
m2.
1,436.00
19.00
27,284.00
6.09
Tarrajeo en interiores / acabado cemento - arena
m2.
5,496.00
18.00
98,928.00
6.10
Vestidura de derrames a=0.15m. C:A; 1:5 e=1.5 cm. ml.
775.00
8.50
6,587.50
6.11
Tarrajeo frotachado en Cuarto de Bombas C:A; 1:5
m2.
54.00
18.00
972.00
6.12
Tarrajeo impermeabilizado cisternas y tanque elevad m2.
211.00
19.50
4,114.50
24,436.00
7.00
Pisos
7.01
Contrapisos de 40 mm. semipulido
m2.
1,192.00
20.50
7.02
Poyos de concreto p/ cocinas y closets
ml.
82.00
32.00
21,456.00
27,060.00
INSTALACIONES SANITARIAS
2,624.00
S/.
46,455.60
8.00
Sistema de Desage
8.01
Salida de Desage de 4"
Pto.
140.00
22.00
21,168.00
8.02
Pto.
21.00
22.00
462.00
8.03
Pto.
248.00
22.00
5,456.00
8.04
Salida de Desage de 3/4"p/ drenaje de aire acondic. Pto.
24.00
22.00
528.00
8.05
Tubera de PVC Montantes de Desage 4"
ml.
463.00
6.00
2,778.00
8.06
ml.
185.00
6.00
1,110.00
8.07
ml.
42.00
6.00
252.00
8.08
Ventilacin PVC de 2"
Pto.
115.00
22.00
2,530.00
8.09
Pto.
36.00
22.00
792.00
8.10
Pto.
22.00
22.00
484.00
8.11
Registro PVC de 4"
Pto.
64.00
22.00
1,408.00
8.12
Registro PVC de 2"
Pto.
86.00
22.00
1,892.00
8.13
Sumidero PVC de 2"
Pto.
18.00
22.00
9.00
Sistema de Agua Fra
9.01
Salida de Agua Fra de 1 1/4"
Pto.
12.00
22.00
264.00
9.02
Salida de Agua Fra de 1"
Pto.
8.00
22.00
176.00
9.03
Salida de Agua Fra de 3/4"
Pto.
32.00
22.00
704.00
9.04
Pto.
264.00
22.00
5,808.00
3,080.00
396.00
17,214.30
ITEM
PARTIDA
UND
.
CANT.
PRECIO
UNITARIO
(S/.)
PRECIO PARCIAL
S/.
(Sin IGV)
9.05
Tubera PVC de 1/2"
ml.
561.00
5.00
2,805.00
9.06
Tubera PVC de 3/4"
ml.
475.00
5.00
2,375.00
9.07
Tubera PVC de 1"
ml.
81.00
5.00
405.00
9.08
Tubera PVC de 1 1/4"
ml.
234.00
5.00
1,170.00
9.09
88.00
6.00
528.00
9.10
Codo PVC de 1/2"
Und.
342.00
1.10
376.20
9.11
Codo PVC de 3/4"
Und.
85.00
1.10
93.50
9.12
Codo PVC de 1 1/2"
Und.
184.00
1.50
276.00
9.13
Codo PVC de 2"
Und.
6.00
2.00
12.00
9.14
Tee PVC de 1/2"
Und.
36.00
1.10
39.60
9.15
Tee PVC de 3/4"
Und.
36.00
1.50
54.00
9.16
Tee PVC de 1 1/2"
Und.
36.00
3.50
126.00
9.17
Vlvula compuerta pesada de bronce de 1/2"
Und.
73.00
22.00
1,606.00
9.18
Und.
6.00
22.00
132.00
9.19
Vlvula compuerta pesada de bronce de 1"
Und.
12.00
22.00
10.00
Sistema de Agua Caliente
10.01
Salida de Agua Caliente de 1/2"
Pto.
174.00
22.00
3,828.00
10.02
Pto.
53.00
22.00
1,166.00
10.03
Tubera CPVC de 1/2"
ml.
210.00
6.00
1,260.00
10.04
Tubera CPVC de 3/4"
ml.
187.00
6.00
1,122.00
10.05
Codo CPVC de 1/2"
Und.
341.00
1.10
375.10
10.06
Codo CPVC de 3/4"
Und.
62.00
1.10
68.20
10.07
Tee CPVC de 1/2"
Und.
34.00
2.50
85.00
10.08
Tee CPVC de 3/4"
Und.
40.00
2.20
88.00
10.09
Reduccin CPVC de 3/4" a 1/2"
Und.
54.00
1.50
ml.
264.00
8,073.30
81.00
INSTALACIONES ELCTRICAS
76,156.95
11.00
Alumbrado
11.01
Caja de pase FG pesada de 200x150x75 mm
Und.
48.00
12.00
11.02
Salida luz de pared c/ interruptor de conmutacin
Pto.
39.00
22.00
858.00
11.03
Salida centro de luz c/ interruptor de conmutacin
Pto.
146.00
22.00
3,212.00
11.04
Salida spot light c/ interruptor de conmutacin
Pto.
281.00
22.00
12.00
Tomacorrientes
12.01
Tomacorriente bipolar doble c/ toma a tierra
Und.
594.00
22.00
13,068.00
12.02
Tomacorriente bipolar doble a prueba de humedad
Pto.
210.00
22.00
4,620.00
12.03
Salida de fuerza
Pto.
124.00
22.00
2,728.00
12.04
Tomacorriente trifsico c/ toma a tierra p/ cocina
Pto.
18.00
22.00
396.00
12.05
Salida p/ luz de emergencia a batera c/ 2 reflectores Pto.
15.00
22.00
13.00
Comunicaciones
13.01
Salida p/ pulsador de Alarma Contra Incendio
Pto.
35.00
22.00
770.00
13.02
Salida para Central de Alarma Contra Incendio
Pto.
9.00
22.00
198.00
13.03
Salida p/ Intercomunicadores
Pto.
36.00
22.00
792.00
13.04
Construccin de Pozo de Tierra
Und.
2.00
485.50
971.00
13.05
Salida p/ control remoto de puerta levadiza
Pto.
35.00
22.00
770.00
13.06
Salida para antena Tv - Cable
Pto.
42.00
22.00
924.00
13.07
Salida para telfono externo
Pto.
32.00
22.00
704.00
13.08
Salida para detectores de humo
Pto.
44.00
22.00
968.00
13.09
Salida para detectores de temperatura
Pto.
28.00
22.00
616.00
13.10
Salida para pulsador de timbre
Pto.
14.00
22.00
308.00
13.11
Caja de distribucin de telfonos externos
Und.
20.00
22.00
440.00
13.12
Caja de distribucin de telfonos internos
Und.
12.00
22.00
264.00
13.13
Caja de distribucin de Tv - Cable
Und.
32.00
22.00
704.00
13.14
Caja de distribucin de Alarma Contra Incendio
Und.
14.00
22.00
308.00
13.15
Cableado cajas de pase y montantes en general
Glb.
1.00
13,000.00
13,000.00
13.16
Cableado Stano 2 y Cuarto de Mquinas (incl. bomb Glb.
1.00
4,200.00
4,200.00
13.17
Cableado Stano 1
Glb.
1.00
850.00
850.00
13.18
Cableado Semistano
Glb.
1.00
2,050.00
2,050.00
13.19
Cableado 1 Piso
Glb.
1.00
2,200.00
2,200.00
13.20
Cableado 2 a 6 Piso
Glb.
1.00
10,500.00
10,500.00
13.21
Cableado 7 Piso y Azotea
Glb.
1.00
2,649.95
OTROS SERVICIOS
10,828.00
576.00
6,182.00
21,142.00
330.00
44,186.95
2,649.95
S/.
30,200.00
PRECIO
UNITARIO
(S/.)
PARTIDA
UND
.
14.00
Varios
14.01
Seguridad laboral durante obra(charlas, EPP y EPC)
mes
9.00
3,000.00
14.02
Pruebas de control del concreto, IIEE e IISS
Glb.
1.00
3,200.00
ITEM
CANT.
30,200.00
COSTO DIRECTO
10.00%
UTILIDAD
10.00%
SUB-TOTAL
PRESUPUESTO TOTAL
27,000.00
3,200.00
S/.
GASTOS GENERALES
IGV
PRECIO PARCIAL
S/.
(Sin IGV)
1,459,176.05
145,917.60
145,917.60
S/.
1,751,011.25
S/.
2,066,193.28
18.00%
315,182.03
626,119.18
PROYECTO
: RESIDENCIAL "NORTH PARK" (2 STANOS, SEMISTANO, 7 PISOS Y AZOTEA)
MONTO VALORIZADO
UBICACIN
% AVANCE VALORIZADO
PROMOTOR
% AVANCE VALORIZADO ACUMULADO
S/.95,348.42
CONSTRUCTOR
FECHA
4.61%
28.15%
9/15/2016
VALORIZACIN DE OBRA N 5 (del 01 al 15/09/16)
ITEM
PARTIDA
UND
.
CANT.
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL S/.
(Sin IGV)
VALORIZACION
ANTERIOR
CANT.
MONTO
S/.
VALORIZACION
ACUMULADA
VALORIZACION N 05
%
CANT.
MONTO
S/.
CANT.
MONTO
S/.
SALDO POR VALORIZAR

%
CANT.
MONTO
S/.

ESTRUCTURAS
337,154.05 34.08%
989,412.00
65,676.46
6.64%
2,173.75
7.04%
0.00
0.00%
455.82
0.05
162.50
5.00%
62.50%
15.00
1,818.75
1,864.34
27.09%
125.00
2,513.44
###
0.00
7,585.00
###
0.00
21,257.50 68.82%
1.00
1.01
m2.
455.82
2.10
30,888.54
957.22
455.82
957.22
###
0.00
1.02
Glb.
1.00
3,250.00
3,250.00
0.70
2,275.00
70.00%
1.03
m2.
80.00
121.25
9,700.00
50.00
6,062.50
1.04
m2.
4,469.40
1.54
6,882.88
###
1.05
m2.
1,366.00
1.84
2,513.44
###
1.06
Glb.
1.00
7,585.00
7,585.00
1.00
2.00
2.01
m3.
4,620.00
11.24
51,928.80
2.02
m3.
6,006.00
19.86
2.03
m3.
211.00
43.85
2.04
m3.
64.00
2.05
Excavacin zanjas p/ tuberas de monxido de carbo m3.
2.06
m3.
2.07
m3.
2.08
Relleno y compactado con afirmado e=0.20m falsopi m2.
3.00
3.01
m3.
28.60
77.00
2,202.20
3.02
m3.
15.54
89.00
3.03
m2.
185.00
3.04
Falso piso de 4"
m2.
3.05
m2.
4.00
4.01
Zapatas
156,751.94 77.76%
201,575.61
402,830.51 40.71%
957.22
0.00
0.00
0.00%
0.75
2,437.50 75.00%
0.25
812.50
25.00%
18.75%
65.00
7,881.25 81.25%
15.00
1,818.75
18.75%
192.50
2.80%
###
2,056.84 29.88% 3,133.79
4,826.04
70.12%
0.00
0.00%
###
2,513.44
###
0.00
0.00
0.00%
0.00
0.00%
1.00
7,585.00
###
0.00
0.00
0.00%
11,798.72
5.85%
5.00%
168,550.66 83.62%
46,669.38
89.87%
231.00
2,596.44
119,279.16
###
107,346.32
90.00%
300.30
5,963.96
9,252.35
62.40
2,736.24
29.57%
73.85
3,238.32
32.20
2,060.80
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
71.00
34.25
2,431.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
156.00
11.50
1,794.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
425.00
25.00
10,625.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
475.00
8.85
4,203.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1,383.06
0.00
0.00
0.00%
0.00
0.00
40.87
7,560.95
0.00
0.00
0.00%
0.00
475.00
20.00
9,500.00
0.00
0.00
0.00%
21.80
49.60
1,081.28
0.00
0.00
0.00%
7,875.60
0.00
0.00%
33,024.95 16.38%
###
49,265.82 94.87%
236.92
2,662.98
5.00%
###
113,310.28 95.00%
300.55
5,968.88
5.00%
35.00%
136.25
5,974.56 64.57%
74.75
3,277.79
35.43%
64.00
2,060.80
###
0.00%
71.00
2,431.75
###
0.00%
156.00
1,794.00
###
0.00
0.00%
425.00
10,625.00
###
0.00
0.00%
475.00
4,203.75
###
0.00
0.00%
21,727.49
###
0.00
0.00
0.00%
28.60
2,202.20
###
0.00%
0.00
0.00
0.00%
15.54
1,383.06
###
0.00
0.00%
0.00
0.00
0.00%
185.00
7,560.95
###
0.00
0.00
0.00%
0.00
0.00
0.00%
475.00
9,500.00
###
0.00
0.00
0.00%
0.00
0.00
0.00%
21.80
1,081.28
###
51,703.99
7.03%
210,848.60 28.68%
524,371.76 71.32%
1,628.26 20.67%
1,628.26 20.67%
6,247.34 79.33%
159,144.61 21.65%
735,220.36
7,457.29 24.14%
###
###
21,727.49
586,581.49 59.29%
23,431.25 75.86%
5.13%
4.01.01 Acero corrugado Fy=4,200 Kg/cm2 grado 60
Kg.
1,015.00
1.60
1,624.00
0.00
0.00
0.00%
203.00
324.80
20.00%
203.00
324.80 20.00%
812.00
1,299.20
80.00%
4.01.02 Concreto F'C=210 Kg/cm2
m3.
28.00
105.00
2,940.00
0.00
0.00
0.00%
6.44
676.20
23.00%
6.44
676.20 23.00%
21.56
2,263.80
77.00%
4.01.03 Encofrado y desencofrado normal
m2.
68.00
48.70
3,311.60
0.00
0.00
0.00%
12.88
627.26
18.94%
12.88
627.26 18.94%
55.12
2,684.34
81.06%
4.02
Muros de Contencin
Kg.
m3.
m2.
4.02.04 Anclajes para muros pantalla
Und.
4.03
159,144.61 65.52%
242,879.98
###
1.40
15,223.60
230.12
105.00
24,162.60
861.56
54.22
46,713.78
36.00
4,355.00
156,780.00
27.00
Columnas
###
50,075.73 20.62%
209,220.34 86.14%
33,659.64 13.86%
11,555.17 75.90% 2,620.31
3,668.43
24.10%
9,271.63
60.90%
###
2,283.54
15.00%
###
93.00
9,765.00
40.41%
33.08
3,473.40
14.38%
126.08
13,238.40 54.79%
104.04
10,924.20
45.21%
415.40
22,522.99
48.21%
94.50
5,123.79
10.97%
509.90
27,646.78 59.18%
351.66
19,067.01
40.82%
117,585.00
75.00%
9.00
39,195.00
25.00%
36.00
0.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
6,007.36
###
6,007.36
156,780.00
###
0.00
0.00%
Kg.
1,327.00
1.20
1,592.40
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,327.00
1,592.40
###
m3.
9.84
105.00
1,033.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
9.84
1,033.20
###
m2.
64.00
52.84
3,381.76
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
64.00
3,381.76
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
12,758.31
###
4.04
Escaleras
12,758.31
Kg.
718.00
1.20
861.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
718.00
861.60
###
m3.
17.20
105.00
1,806.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
17.20
1,806.00
###
m2.
171.00
59.01
10,090.71
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
171.00
10,090.71
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
35,508.50
###
4.05
35,508.50
Kg.
2,938.00
1.20
3,525.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 2,938.00
3,525.60
###
m3.
52.34
105.00
5,495.70
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
52.34
5,495.70
###
m2.
452.00
58.60
26,487.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
452.00
26,487.20
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
185,682.92
###
16,540.80
###
4.06
Losas Aligeradas
185,682.92
Kg.
m3.
m2.
4.06.04 Ladrillo hueco 15 x 30 x 30 m
Und.
4.07
###
1.20
16,540.80
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
253.82
105.00
26,651.10
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
253.82
26,651.10
###
2,672.40
49.96
133,513.10
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 2,672.40
133,513.10
###
0.42
8,977.92
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8,977.92
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
76,496.91
###
9,990.00
###
###
Placas
76,496.91
###
###
Kg.
8,325.00
1.20
9,990.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 8,325.00
m3.
112.35
105.00
11,796.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
112.35
11,796.75
###
m2.
1,028.00
53.22
54,710.16
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,028.00
54,710.16
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
48,669.00
###
4.08
Losas Macizas
48,669.00
Kg.
8,865.00
1.20
10,638.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 8,865.00
10,638.00
###
m3.
112.00
105.00
11,760.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
112.00
11,760.00
###
m2.
556.00
47.25
26,271.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
556.00
26,271.00
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
102,566.15
###
15,280.80
###
4.09
Vigas
102,566.15
Kg.
m3.
m2.
4.10
###
1.20
15,280.80
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
148.95
105.00
15,639.75
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
148.95
15,639.75
###
1,328.00
53.95
71,645.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,328.00
71,645.60
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
16,775.62
###
Tanque Elevado
16,775.62
###
Kg.
1,231.00
1.20
1,477.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,231.00
1,477.20
###
m3.
36.40
105.00
3,822.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.40
3,822.00
###
m2.
241.00
47.62
11,476.42
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
241.00
11,476.42
###
316,951.50
0.00
0.00%
0.00
0.00%
0.00
0.00%
316,951.50
###
50,962.50
0.00
0.00%
0.00
0.00%
0.00
0.00%
50,962.50
###
0.00
0.00%
0.00
0.00%
0.00
0.00% 2,265.00
50,962.50
###
0.00
0.00%
0.00
0.00%
0.00
0.00%
238,929.00
###
21,456.00
###
ARQUITECTURA
5.00
Albailera
5.01
6.00
6.01
m2.
1,192.00
18.00
21,456.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,192.00
6.02
ml.
36.00
20.00
720.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.00
720.00
###
6.03
m2.
670.00
17.00
11,390.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
670.00
11,390.00
###
6.04
m2.
425.00
18.00
7,650.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
425.00
7,650.00
###
6.05
m2.
348.00
17.00
5,916.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
348.00
5,916.00
###
6.06
m2.
2,520.00
19.00
47,880.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 2,520.00
47,880.00
###
6.07
ml.
326.00
18.50
6,031.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
326.00
6,031.00
###
6.08
m2.
1,436.00
19.00
27,284.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,436.00
27,284.00
###
6.09
m2.
5,496.00
18.00
98,928.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 5,496.00
98,928.00
###
6.10
Vestidura de derrames a=0.15m. C:A; 1:5 e=1.5 cm. ml.
775.00
8.50
6,587.50
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
775.00
6,587.50
###
6.11
m2.
54.00
18.00
972.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
54.00
972.00
###
6.12
Tarrajeo impermeabilizado cisternas y tanque elevad m2.
211.00
19.50
4,114.50
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
211.00
4,114.50
###
7.00
Pisos
0.00
0.00%
0.00
0.00%
0.00
0.00%
27,060.00
###
7.01
m2.
1,192.00
20.50
24,436.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00% 1,192.00
24,436.00
###
7.02
ml.
82.00
32.00
2,624.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2,624.00
###
m2.
2,265.00
22.50
50,962.50
0.00
238,929.00
27,060.00
0.00
0.00
82.00
46,455.60
0.00
0.00%
0.00
0.00%
0.00
0.00%
46,455.60
###
8.00
Sistema de Desage
21,168.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
21,168.00
###
8.01
Pto.
140.00
22.00
3,080.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
140.00
3,080.00
###
8.02
Pto.
21.00
22.00
462.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
21.00
462.00
###
8.03
Pto.
248.00
22.00
5,456.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
248.00
5,456.00
###
8.04
Salida de Desage de 3/4"p/ drenaje de aire acondic Pto.
24.00
22.00
528.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
24.00
528.00
###
8.05
ml.
463.00
6.00
2,778.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
463.00
2,778.00
###
8.06
ml.
185.00
6.00
1,110.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
185.00
1,110.00
###
8.07
ml.
42.00
6.00
252.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
42.00
252.00
###
8.08
Pto.
115.00
22.00
2,530.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
115.00
2,530.00
###
8.09
Pto.
36.00
22.00
792.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.00
792.00
###
8.10
Pto.
22.00
22.00
484.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
22.00
484.00
###
8.11
Registro PVC de 4"
Pto.
64.00
22.00
1,408.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
64.00
1,408.00
###
8.12
Registro PVC de 2"
Pto.
86.00
22.00
1,892.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
86.00
1,892.00
###
8.13
Sumidero PVC de 2"
Pto.
18.00
22.00
396.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
18.00
396.00
###
9.00
Sistema de Agua Fra
0.00
0.00%
0.00
0.00%
0.00
0.00%
17,214.30
###
9.01
Pto.
12.00
22.00
264.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
12.00
264.00
###
9.02
Pto.
8.00
22.00
176.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
8.00
176.00
###
9.03
Pto.
32.00
22.00
704.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
32.00
704.00
###
9.04
Pto.
264.00
22.00
5,808.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
264.00
5,808.00
###
9.05
Tubera PVC de 1/2"
ml.
561.00
5.00
2,805.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
561.00
2,805.00
###
9.06
Tubera PVC de 3/4"
ml.
475.00
5.00
2,375.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
475.00
2,375.00
###
9.07
Tubera PVC de 1"
ml.
81.00
5.00
405.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
81.00
405.00
###
9.08
ml.
234.00
5.00
1,170.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
234.00
1,170.00
###
9.09
ml.
88.00
6.00
528.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
88.00
528.00
###
9.10
Codo PVC de 1/2"
Und.
342.00
1.10
376.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
342.00
376.20
###
9.11
Codo PVC de 3/4"
Und.
85.00
1.10
93.50
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
85.00
93.50
###
17,214.30
ITEM
PARTIDA
UND
.
CANT.
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL S/.
(Sin IGV)
VALORIZACION
ANTERIOR
CANT.
MONTO
S/.
VALORIZACION
ACUMULADA
VALORIZACION N 05
%
CANT.
MONTO
S/.
CANT.
MONTO
S/.
SALDO POR VALORIZAR

%
MONTO
S/.
CANT.
9.12
Codo PVC de 1 1/2"
Und.
184.00
1.50
276.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
184.00
276.00
###
9.13
Codo PVC de 2"
Und.
6.00
2.00
12.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
12.00
###
9.14
Tee PVC de 1/2"
Und.
36.00
1.10
39.60
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.00
39.60
###
9.15
Tee PVC de 3/4"
Und.
36.00
1.50
54.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.00
54.00
###
9.16
Tee PVC de 1 1/2"
Und.
36.00
3.50
126.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.00
126.00
###
9.17
Und.
73.00
22.00
1,606.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
73.00
1,606.00
###
9.18
Und.
6.00
22.00
132.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
6.00
132.00
###
9.19
Und.
12.00
22.00
264.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
12.00
264.00
###
10.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
8,073.30
###
10.01
Pto.
174.00
22.00
3,828.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
174.00
3,828.00
###
10.02
Pto.
53.00
22.00
1,166.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
53.00
1,166.00
###
10.03
Tubera CPVC de 1/2"
ml.
210.00
6.00
1,260.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
210.00
1,260.00
###
10.04
Tubera CPVC de 3/4"
ml.
187.00
6.00
1,122.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
187.00
1,122.00
###
10.05
Codo CPVC de 1/2"
Und.
341.00
1.10
375.10
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
341.00
375.10
###
10.06
Codo CPVC de 3/4"
Und.
62.00
1.10
68.20
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
62.00
68.20
###
10.07
Tee CPVC de 1/2"
Und.
34.00
2.50
85.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
34.00
85.00
###
10.08
Tee CPVC de 3/4"
Und.
40.00
2.20
88.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
40.00
88.00
###
10.09
Und.
54.00
1.50
81.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
54.00
81.00
###
8,073.30
76,156.95
0.00
0.00%
0.00
0.00%
0.00
0.00%
76,156.95
###
11.00
Alumbrado
10,828.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
10,828.00
###
11.01
Und.
48.00
12.00
576.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
48.00
576.00
###
11.02
Pto.
39.00
22.00
858.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
39.00
858.00
###
11.03
Pto.
146.00
22.00
3,212.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
146.00
3,212.00
###
11.04
Pto.
281.00
22.00
6,182.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
281.00
6,182.00
###
12.00
Tomacorrientes
0.00
0.00%
0.00
0.00%
0.00
0.00%
21,142.00
###
12.01
Und.
594.00
22.00
13,068.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
594.00
13,068.00
###
12.02
Pto.
210.00
22.00
4,620.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
210.00
4,620.00
###
12.03
Salida de fuerza
Pto.
124.00
22.00
2,728.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
124.00
2,728.00
###
12.04
Pto.
18.00
22.00
396.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
18.00
396.00
###
12.05
Salida p/ luz de emergencia a batera c/ 2 reflectores Pto.
15.00
22.00
330.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
15.00
330.00
###
13.00
Comunicaciones
0.00
0.00%
0.00
0.00%
0.00
0.00%
44,186.95
###
13.01
Pto.
35.00
22.00
770.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
35.00
770.00
###
13.02
Pto.
9.00
22.00
198.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
9.00
198.00
###
13.03
Pto.
36.00
22.00
792.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
36.00
792.00
###
13.04
Und.
2.00
485.50
971.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
2.00
971.00
###
13.05
Pto.
35.00
22.00
770.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
35.00
770.00
###
13.06
Pto.
42.00
22.00
924.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
42.00
924.00
###
13.07
Pto.
32.00
22.00
704.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
32.00
704.00
###
13.08
Pto.
44.00
22.00
968.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
44.00
968.00
###
13.09
Pto.
28.00
22.00
616.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
28.00
616.00
###
13.10
Pto.
14.00
22.00
308.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
14.00
308.00
###
13.11
Und.
20.00
22.00
440.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
20.00
440.00
###
13.12
Und.
12.00
22.00
264.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
12.00
264.00
###
13.13
Und.
32.00
22.00
704.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
32.00
704.00
###
13.14
Und.
14.00
22.00
308.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
14.00
308.00
###
13.15
Glb.
1.00
13,000.00
13,000.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
13,000.00
###
13.16
Cableado Stano 2 y Cuarto de Mquinas (incl. bomb Glb.
1.00
4,200.00
4,200.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
4,200.00
###
13.17
Cableado Stano 1
Glb.
1.00
850.00
850.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
850.00
###
13.18
Cableado Semistano
Glb.
1.00
2,050.00
2,050.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
2,050.00
###
13.19
Cableado 1 Piso
Glb.
1.00
2,200.00
2,200.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
2,200.00
###
13.20
Cableado 2 a 6 Piso
Glb.
1.00
10,500.00
10,500.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
10,500.00
###
13.21
Glb.
1.00
2,649.95
2,649.95
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
1.00
2,649.95
###
21,142.00
44,186.95
OTROS SERVICIOS
30,200.00
6,320.00 20.93%
1,660.00
5.50%
7,980.00 26.42%
22,220.00 73.58%
14.00
Varios
30,200.00
6,320.00 20.93%
1,660.00
5.50%
7,980.00 26.42%
22,220.00 73.58%
14.01
mes
9.00
3,000.00
14.02
Glb.
1.00
3,200.00
COSTO DIRECTO
GASTOS GENERALES
10.00%
UTILIDAD
10.00%
PRESUPUESTO TOTAL
2.00
6,000.00
22.22%
0.50
1,500.00
5.56%
2.50
7,500.00 27.78%
6.50
19,500.00
72.22%
3,200.00
0.10
320.00
10.00%
0.05
160.00
5.00%
0.15
480.00 15.00%
0.85
2,720.00
85.00%
###
4.61%
145,917.60
SUB-TOTAL
IGV
27,000.00
1,459,176.05
18.00%
### 23.54%
34,347.41
6,733.65
### 28.15%
### 71.85%
41,081.05
104,836.55
145,917.60
34,347.41
6,733.65
41,081.05
104,836.55
1,751,011.25
412,168.86
80,803.75
492,972.61
1,258,038.64
315,182.03
S/.
2,066,193.28
626,119.18
74,190.40
### 23.54%
$ 147,381.59
14,544.67
###
$ 28,893.46
88,735.07
4.61%
226,446.96
### 28.15%
$ 176,275.05
### 71.85%
$
449,844.12
PROYECTO
UBICACIN
PROMOTOR
CONSTRUCTOR
RESPONSABLE DE OBRA
SUPERVISOR DE OBRA
: ARQ. JORGE ANTONIO PADILLA AVALOS - CAP 7075
MONTO VALORIZADO
S/.95,348.42
% AVANCE VALORIZADO
4.61%
% AVANCE VALORIZADO ACUMULADO
28.15%
FECHA
9/15/2016
VALORIZACION DE OBRA N 05 (del 01 al 15/09/16) - RESUMEN
ITEM
Parcial S/.
(Sin IGV)
PARTIDA

ESTRUCTURAS
01.00
02.00
03.00
04.00

ARQUITECTURA
05.00
Albailera
06.00
07.00
Pisos
VALORIZACION
ANTERIOR
MONTO
S/.
VALORIZACION N 05
MONTO
S/.
VALORIZACION
ACUMULADA
MONTO
S/.
1,428,976.05 337,154.05 23.59%
65,676.46
4.60% 402,830.51
28.19%
989,412.00 337,154.05 34.08%
65,676.46
6.64% 402,830.51
40.71%
30,888.54
21,257.50
68.82%
2,173.75
7.04%
23,431.25
75.86%
201,575.61
156,751.94
77.76%
11,798.72
5.85%
168,550.66
83.62%
21,727.49
0.00
0.00%
0.00
0.00%
0.00
0.00%
735,220.36
159,144.61
21.65%
51,703.99
7.03%
210,848.60
28.68%
316,951.50
0.00
0.00%
0.00
0.00%
0.00
0.00%
50,962.50
0.00
0.00%
0.00
0.00%
0.00
0.00%
238,929.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
27,060.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
46,455.60
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00%
08.00
Sistema de Desage
21,168.00
0.00
0.00%
0.00
0.00%
0.00
09.00
Sistema de Agua Fra
17,214.30
0.00
0.00
0.00
0.00
0.00
0.00
10.00
8,073.30
0.00
0.00%
0.00
0.00%
0.00
0.00%
76,156.95
0.00
0.00%
0.00
0.00%
0.00
0.00%
11.00
Alumbrado
10,828.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
12.00
Tomacorrientes
21,142.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
13.00
Comunicaciones
44,186.95
0.00
0.00%
0.00
0.00%
0.00
0.00%
6,320.00 20.93%
1,660.00
5.50%
7,980.00
26.42%
5.50%
OTROS SERVICIOS
14.00
30,200.00
Varios
COSTO DIRECTO
30,200.00
S/.
1,459,176.05
20.93%
1,660.00
7,980.00
26.42%
343,474.05 23.54%
6,320.00
67,336.46
4.61% 410,810.51
28.15%
41,081.05
GASTOS GENERALES
145,917.60
34,347.41
6,733.65
UTILIDAD
145,917.60
34,347.41
6,733.65
41,081.05
1,751,011.25
412,168.86
80,803.75
492,972.61
SUB-TOTAL
IGV
PRESUPUESTO TOTAL
315,182.03
S/.
$
2,066,193.28
626,119.18
74,190.40
486,359.26 23.54%
###
14,544.67
88,735.07
95,348.42
4.61% 581,707.68
$ 28,893.46
###
28.15%
N
SALDO POR VALORIZAR
MONTO
S/.
1,026,145.54
71.81%
586,581.49
59.29%
7,457.29
24.14%
33,024.95
16.38%
21,727.49
100.00%
524,371.76
71.32%
316,951.50 100.00%
50,962.50
100.00%
238,929.00
100.00%
27,060.00
100.00%
46,455.60 100.00%
21,168.00
100.00%
17,214.30
100.00%
8,073.30
100.00%
76,156.95 100.00%
10,828.00
100.00%
21,142.00
100.00%
44,186.95
100.00%
22,220.00
73.58%
22,220.00
73.58%
1,048,365.54
71.85%
104,836.55
104,836.55
1,258,038.64
226,446.96
1,484,485.60
$ 449,844.12
71.85%
PROYECTO
RESPONSABLE DE OBRA
UBICACIN
SUPERVISOR DE OBRA
PROMOTOR
CONSTRUCTOR
PLAZO DE EJECUCIN
: 9 MESES
CRONOGRAMA VALORIZADO DE OBRA

ITEM
PARTIDA
Parcial S/.
(Sin IGV)
2016
JULIO
4 al 15
AGOSTO
16 al 31
1 al 15
SEPTIEMBRE
16 al 31
1 al 15
16 al 30
2017
OCTUBRE
1 al 15
NOVIEMBRE
16 al 31
1 al 15
16 al 30
DICIEMBRE
1 al 15
ENERO
16 al 31
1 al 15
FEBRERO
16 al 31
1 al 15
MARZO
16 al 28
1 al 15
16 al 31

ESTRUCTURAS
###
30,888.54
### 46,150.00 59,411.24
1.00
1.01
957.22
957.22
1.02
3,250.00
1,625.00
###
1.03
9,700.00
1,500.00
1.04
6,882.88
1.05
2,513.44
2,513.44
7,585.00
7,585.00
###
###
0.00
2,131.24
###
###
###
###
###
###
###
###
3,340.00
640.00
4,640.00
640.00
640.00
640.00
640.00
640.00
1,316.64
1,500.00
2,700.00
631.24
640.00
640.00
0.00
0.00
0.00
###
0.00
0.00
0.00
0.00
800.00
640.00
640.00
640.00
640.00
640.00
640.00
640.00
491.64
6,750.00 19,200.00
###
###
###
1,600.00
1,600.00
1,350.00
1,350.00
1,125.00
1,000.00
1,000.00
15,450.00
5,523.80
1,600.00
1,600.00
1,350.00
1,350.00
1,125.00
1,000.00
1,000.00
0.00
0.00
0.00
0.00
0.00
0.00

2.01
2.02
2.03
9,252.35
2.04
2,060.80
2,060.80
2.05
Excavacin zanjas p/ tuberas de monxido de carbo
2,431.75
2,431.75
2.06
1,794.00
2.07
2.08
Relleno y compactado con afirmado e=0.20m falsopi
3.00
3.01
2,202.20
2,202.20
3.02
1,383.06
1,383.06
3.03
7,560.95
7,560.95
3.04
Falso piso de 4"
9,500.00
3.05
1,081.28
4.00
4.01
Zapatas
6,750.00
119,279.16 37,450.00
8,750.00
10,450.00
800.00
4,000.00
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
###
34,580.00 20,850.16 15,949.00

4,252.00
5,000.35
1,794.00
10,625.00
1,600.00
4,203.75
21,727.49
640.00
###
825.00
2.00
51,928.80 15,455.00
### 45,101.23
4,203.75
0.00
0.00
0.00
0.00
0.00
###
9,500.00
1,081.28
###
###
###
###
###
###
###
###
###
1,914.00
5,961.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,624.00
324.00
1,300.00
2,940.00
540.00
2,400.00
1,050.00
2,261.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,565.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
###
0.00
0.00
0.00
0.00
###
###
###
###
###
6,900.00 2,662.50
0.00
0.00
0.00
0.00
###
###
###
0.00

4.02
Muros de Contencin
###
###
###
###
###
###
7,875.60
0.00
0.00
0.00
0.00
3,311.60
242,879.98
15,223.60
24,162.60

4.02.04 Anclajes para muros pantalla
4.03
Columnas
### 39,400.00 38,080.00

4,000.00
46,713.78
156,780.00 52,450.00
###
1,000.00
1,223.60
6,900.00
6,000.00
1,262.00 10,000.60
7,000.00
5,113.78 12,000.00
9,450.00
13,150.00
25,950.00
13,030.00
0.00
0.00
1,212.40
954.96
900.00
520.00
1,210.00
1,210.00
1,592.40
282.40
250.00
300.00
200.00
280.00
280.00
1,033.20
210.00
203.20
100.00
100.00
210.00
210.00
4.04
Escaleras
0.00
0.00
720.00
501.76
500.00
220.00
720.00
720.00
1,595.00
1,595.00
1,595.00
1,595.00
1,616.60
1,600.00
1,596.00
861.60
120.00
120.00
120.00
120.00
141.60
120.00
120.00
1,806.00
225.00
225.00
225.00
225.00
225.00
230.00
226.00
3,381.76
12,758.31
0.00
0.00
0.00
0.00
0.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,340.71
7,299.60
2,652.00
2,652.00
2,652.00
2,652.00
2,652.00
9,022.00
5,926.90
3,525.60
909.60
352.00
352.00
352.00
352.00
352.00
352.00
504.00
5,495.70
1,500.00
300.00
300.00
300.00
300.00
300.00
1,560.00
935.70
4,890.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
7,110.00
4,487.20
4.05

4.06
Losas Aligeradas
10,090.71
35,508.50
0.00
0.00
0.00
0.00
0.00
26,487.20
###
###
###
###
###
###
16,540.80
2,350.00
2,350.00
2,350.00
2,350.00
2,200.00
1,800.00
1,800.00
1,340.80
26,651.10
3,725.00
3,725.00
3,725.00
3,725.00
3,300.00
2,900.00
2,900.00
2,651.10
19,364.50 19,364.50 19,364.50 19,364.50 17,500.00 15,000.00
15,000.00

4.06.04 Ladrillo hueco 15 x 30 x 30 m
4.07
Placas

185,682.92
0.00
0.00
0.00
0.00
0.00
133,513.10
### 13,324.92
1,262.50
1,262.50
1,262.50
1,250.00
950.00
950.00
777.92
###
###
###
###
###
###
###
6,286.91
9,990.00
1,300.00
1,300.00
1,300.00
1,300.00
1,300.00
1,300.00
1,300.00
890.00
11,796.75
1,480.00
1,480.00
1,480.00
1,480.00
1,480.00
1,480.00
1,480.00
1,436.75
0.00
0.00
0.00
0.00
0.00
7,250.00
7,250.00
7,250.00
7,250.00
7,250.00
7,250.00
7,250.00
3,960.16
6,300.00
6,300.00
6,300.00
6,300.00
6,300.00
6,300.00
6,300.00
4,569.00
10,638.00
1,360.00
1,360.00
1,360.00
1,360.00
1,360.00
1,360.00
1,360.00
1,118.00
11,760.00
1,490.00
1,490.00
1,490.00
1,490.00
1,490.00
1,490.00
1,490.00
1,330.00
3,450.00
3,450.00
3,450.00
3,450.00
3,450.00
3,450.00
3,450.00
2,121.00

4.08
Losas Macizas

4.09
Vigas
54,710.16
48,669.00
0.00
0.00
0.00
0.00
0.00
26,271.00
###
###
###
###
###
###
15,280.80
1,960.00
1,960.00
1,960.00
1,960.00
1,960.00
1,960.00
1,960.00
1,560.80
15,639.75
1,980.00
1,980.00
1,980.00
1,980.00
1,980.00
1,980.00
1,980.00
1,779.75
9,125.00
9,125.00
9,125.00
9,125.00
9,125.00
9,125.00
9,125.00
7,770.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

4.10
Tanque Elevado
102,566.15
0.00
0.00
0.00
0.00
0.00
71,645.60
16,775.62
0.00
0.00
0.00
0.00
0.00
### 11,111.15
1,477.20
1,477.20
3,822.00
3,822.00

ARQUITECTURA
11,476.42
###
5.00
Albailera
5.01
6.00
6.01
6.02
6.03
6.04
6.05
6.06
6.07
6.08
27,284.00
6.09
98,928.00
6.10
Vestidura de derrames a=0.15m. C:A; 1:5 e=1.5 cm.
6.11
6.12
Tarrajeo impermeabilizado cisternas y tanque elevad
7.00
Pisos
7.01
7.02
50,962.50
11,476.42
0.00
0.00
0.00
0.00
0.00
0.00
###
###
###
###
###
0.00
0.00
0.00
0.00
0.00
0.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
6,900.00
###
###
50,962.50
###
0.00
0.00
0.00
0.00
0.00
0.00
21,456.00
###
###
###
7,856.00
6,750.00
6,850.00
### 38,320.00
6,900.00
2,662.50
### 27,570.00
###
720.00
720.00
11,390.00
4,500.00
3,345.00
3,545.00
7,650.00
2,640.00
2,335.00
2,675.00
5,916.00
2,950.00
1,850.00
1,116.00
6,980.00
47,880.00
6,031.00
6,850.00
6,950.00
6,900.00
890.00
880.00
880.00
6,990.00
870.00
5,860.00
2,540.00 12,360.00 12,480.00 12,460.00
12,290.00
1,100.00
6,587.50
972.00
6,870.00 6,340.00
860.00
1,100.00
880.00
771.00
5,860.00 5,750.00 5,480.00 4,334.00
12,750.00 12,150.00
###
9,448.00
1,100.00 1,100.00 1,100.00 1,087.50
972.00
4,114.50
27,060.00
0.00
8,555.10
1,262.50
8,977.92
76,496.91
0.00
225.00
0.00
40,350.00 25,000.00
0.00
###
4,000.00

6,007.36
###
5,000.00
0.00
2,750.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,364.50
0.00
0.00
0.00
0.00
0.00
3,850.00 4,740.00
3,850.00
24,436.00
###
750.00
46,455.60
8.00
Sistema de Desage
21,168.00
8.01
0.00
2,447.00 3,572.00
3,694.00 3,776.00
4,017.00 3,960.00
2,101.00
1,380.00
1,952.00
1,892.00
2,044.00
2,135.00
2,451.00
500.00
275.00
325.00
300.00
300.00
250.00
250.00
250.00
230.00
200.00
8.02
462.00
8.03
5,456.00
8.04
Salida de Desage de 3/4"p/ drenaje de aire acondic.
8.05
2,778.00
95.00
95.00
95.00
95.00
82.00
450.00
946.00
450.00
450.00
450.00
450.00
450.00
450.00
470.00
470.00
420.00
80.00
80.00
80.00
80.00
80.00
80.00
400.00
400.00
398.00
395.00
395.00
395.00
395.00
8.06
1,110.00
160.00
160.00
160.00
160.00
160.00
160.00
150.00
8.07
8.08
8.09
85.00
85.00
82.00
2,530.00
335.00
335.00
335.00
335.00
335.00
285.00
285.00
285.00
792.00
127.00
95.00
95.00
95.00
8.10
95.00
95.00
95.00
484.00
62.00
62.00
62.00
62.00
62.00
62.00
62.00
8.11
Registro PVC de 4"
1,408.00
50.00
223.00
210.00
195.00
195.00
195.00
8.12
Registro PVC de 2"
1,892.00
8.13
Sumidero PVC de 2"
195.00
342.00
310.00
310.00
310.00
310.00
66.00
66.00
9.00
Sistema de Agua Fra
66.00
66.00
66.00
66.00
1,637.00 1,190.00
###
###
694.70
9.01
264.00
264.00
9.02
176.00
176.00
###
9.03
704.00
9.04
5,808.00
9.05
Tubera PVC de 1/2"
2,805.00
9.06
Tubera PVC de 3/4"
2,375.00
9.07
Tubera PVC de 1"
405.00
405.00
9.08
1,170.00
1,170.00
9.09
528.00
528.00
9.10
Codo PVC de 1/2"
376.20
9.11
Codo PVC de 3/4"
9.12
Codo PVC de 1 1/2"
9.13
Codo PVC de 2"
12.00
9.14
Tee PVC de 1/2"
39.60
9.15
Tee PVC de 3/4"
9.16
Tee PVC de 1 1/2"
9.17
9.18
9.19
0.00
3,080.00
650.00
###
528.00
252.00
396.00
17,214.30
0.00
0.00
0.00
0.00
0.00
2,543.00
0.00
3,483.00
474.00
4,644.00 1,380.00
0.00
0.00
###
650.00
200.00
0.00
0.00
750.00
650.00
0.00
0.00
###
4,740.00 4,865.00 4,755.00 4,650.00 1,576.00
2,624.00
1,813.00 1,793.00
###
###
###
###
###
619.00
571.00
66.00
48.00
95.00
495.00
1,680.00
1,650.00
1,641.00
1,566.00
120.00
120.00
120.00
116.00
116.00
112.00
750.00
750.00
750.00
750.00
750.00
750.00
750.00
558.00
355.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
455.00
430.00
425.00
350.00
340.00
90.00
80.00
375.00
85.00
195.00
310.00
70.00
51.20
110.00
110.00
93.50
93.50
276.00
56.00
12.00
39.60
54.00
54.00
126.00
126.00
1,606.00
470.00
440.00
###
###
###
132.00
132.00
264.00
8,073.30
696.00
264.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
510.00
500.00
10.01
3,828.00
900.00
900.00
800.00 1,228.00
10.02
1,166.00
300.00
280.00
320.00
###
10.03
Tubera CPVC de 1/2"
1,260.00
260.00
250.00
250.00
250.00
250.00
10.04
Tubera CPVC de 3/4"
1,122.00
250.00
250.00
250.00
250.00
122.00
10.05
Codo CPVC de 1/2"
375.10
125.00
125.00
10.06
Codo CPVC de 3/4"
68.20
68.20
10.07
Tee CPVC de 1/2"
85.00
85.00
10.08
Tee CPVC de 3/4"
88.00
88.00
266.00
125.10
10.09
81.00
81.00
76,156.95
0.00
0.00
0.00
0.00
0.00
1,607.00
1,625.00
1,625.00
1,625.00
1,625.00
3,625.00
6,863.00
7,255.00 6,270.00
###
###
###
11.00
Alumbrado
10,828.00
0.00
0.00
0.00
0.00
0.00
587.00
605.00
605.00
605.00
605.00
605.00
743.00
875.00 1,045.00
###
###
###
###
11.01
576.00
11.02
858.00
11.03
11.04
12.00
Tomacorrientes
12.01
12.02
138.00
3,212.00
205.00
6,182.00
205.00
205.00
205.00
205.00
205.00
205.00
###
150.00
150.00
150.00
126.00
120.00
120.00
120.00
120.00
120.00
120.00
255.00
305.00
305.00
305.00
402.00
520.00
620.00
620.00
620.00
620.00
1,180.00 2,225.00
###
###
###
205.00
382.00
400.00
400.00
400.00
400.00
400.00
400.00
1,020.00
1,020.00
1,020.00
1,020.00
1,020.00
1,020.00
1,020.00
13,068.00
530.00
530.00
530.00
530.00
530.00
530.00
530.00
530.00
4,620.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
665.00
335.00
370.00
225.00
225.00
12.03
Salida de fuerza
2,728.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
260.00
400.00
284.00
284.00
260.00
260.00
12.04
396.00
40.00
50.00
120.00
106.00
50.00
30.00
12.05
Salida p/ luz de emergencia a batera c/ 2 reflectores
330.00
50.00
65.00
65.00
65.00
13.00
Comunicaciones
5,200.00 3,000.00
###
###
###
###
13.01
770.00
170.00
200.00
200.00
200.00
13.02
198.00
78.00
60.00
60.00
13.03
792.00
260.00
260.00
272.00
13.04
971.00
13.05
770.00
250.00
260.00
260.00
13.06
924.00
300.00
300.00
324.00
13.07
704.00
230.00
230.00
244.00
13.08
968.00
320.00
320.00
328.00
13.09
616.00
210.00
200.00
206.00
13.10
308.00
100.00
103.00
105.00
13.11
440.00
145.00
145.00
150.00
13.12
264.00
85.00
85.00
94.00
13.13
704.00
230.00
230.00
244.00
13.14
308.00
105.00
105.00
98.00
13.15
13.16
Cableado Stano 2 y Cuarto de Mquinas (incl. bomb
13.17
Cableado Stano 1
13.18
Cableado Semistano
13.19
Cableado 1 Piso
13.20
Cableado 2 a 6 Piso
13.21
21,142.00
44,186.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,000.00
5,100.00
400.00
###
1,060.00 1,950.00 1,950.00 1,950.00 1,918.00
85.00
971.00
13,000.00
6,000.00 7,000.00
4,200.00
2,000.00
2,200.00
850.00
850.00
2,050.00
2,050.00
2,200.00
2,200.00
10,500.00
3,000.00
3,000.00 4,500.00
2,649.95
2,649.95
OTROS SERVICIOS
30,200.00
1,500.00
1,500.00
1,850.00
1,850.00
1,850.00
1,850.00
1,850.00
1,850.00
1,700.00
1,700.00
1,700.00
1,700.00
1,500.00 1,650.00
###
###
###
###
14.00
Varios
30,200.00
1,500.00
1,500.00
1,850.00
1,850.00
1,850.00
1,850.00
1,850.00
1,850.00
1,700.00
1,700.00
1,700.00
1,700.00
1,500.00 1,650.00
###
###
###
###
14.01
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
14.02
3,200.00
350.00
350.00
350.00
350.00
350.00
350.00
200.00
200.00
200.00
200.00
COSTO DIRECTO
###
### 47,650.00 61,261.24
###
###
###
###
###
###
###
###
###
###
###
###
###
GASTOS GENERALES
###
###
4,765.00
6,126.12
###
6,805.57
###
9,696.20
9,312.60
###
9,525.26
9,356.30
###
9,613.62 6,378.56
###
###
###
###
UTILIDAD
###
###
4,765.00
6,126.12
###
6,805.57
###
9,696.20
9,312.60
###
9,525.26
9,356.30
###
9,613.62 6,378.56
###
###
###
###
SUB-TOTAL
###
### 57,180.00 73,513.49
###
###
###
###
###
###
###
###
###
###
###
###
###
###
IGV
###
### 10,292.40 13,232.43
###
###
###
###
###
###
###
###
### 20,765.43
###
###
###
###
PRESUPUESTO TOTAL S/.
###
27,000.00
### 67,472.40 86,745.92
1,500.00
1,500.00 1,500.00 1,500.00 1,500.00 1,500.00

150.00
### 96,136.23
150.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
AVANCE DE OBRA MENSUAL
8.29%
3.27%
4.20%
7.71%
4.66%
11.09%
6.64%
6.38%
7.55%
6.53%
6.41%
7.10%
6.59%
4.37%
3.69%
3.02%
1.45%
1.03%
AVANCE DE OBRA ACUMULADO
8.29%
11.56%
15.76%
23.47%
28.14%
39.23%
45.87%
52.25%
59.80%
66.33%
72.74%
79.85%
86.44%
90.81%
94.50%
97.52%
98.97% 100.00%
171,386.50
67,472.40
86,745.92
159,399.12
96,366.93
229,132.39
CRONOGRAMA VALORIZ
2016
VALORIZACIN
TOTAL
Mes 0
15-Jul
30-Jul
15-Aug
31-Aug
15-Sep
30-Sep
4 al 15
16 al 31
1 al 15
16 al 31
1 al 15
16 al 30
Val. Programada S/.

(Inc. IGV)
2,066,193.28
0.00
171,386.50
67,472.40
86,745.92
159,399.12
96,366.93
229,132.39
Val. Programada
Acumulada S/. (Inc.
IGV)
2,066,193.28
0.00
171,386.50
238,858.90
325,604.81
485,003.93
581,370.86
810,503.25
100.00%
0.00%
8.29%
11.56%
15.76%
23.47%
28.14%
39.23%
Val. Real S/. (Inc.

IGV)
% Acumulado
2,066,193.28
0.00
174,890.47
80,079.39
83,025.36
148,364.04
95,348.42
0.00
Val. Real
Acumulada S/. (Inc.
IGV)
2,066,193.28
0.00
174,890.47
254,969.86
337,995.22
486,359.26
581,707.69
581,707.69
100.00%
0.00%
8.46%
12.34%
16.36%
23.54%
28.15%
28.15%
% Acumulado
2,500,000.00
Cronograma
Cronograma de
de Avance
Avance de
de Obra
Obra
% Avance Acumulado
2,000,000.00
1,500,000.00
1,000,000.00
581,707.69
500,000.00
486,359.26
337,995.22
254,969.86
174,890.47
0.00 0.00
Mes 0 42566
42581
42597
42613
Val.
Programada
S/. (Inc. IGV)
42628
42643
42658
42674
42689
Val. Real Acumulada

(Inc.
42704
42719 S/.4273
137,298.14
131,866.42
156,010.63
134,877.68
132,485.21
146,800.97
136,128.90
90,320.44
76,189.30
OGRAMA VALORIZADO DE AVANCE DE LA OBRA EN S/.

2017
2016
15-Oct
31-Oct
15-Nov
30-Nov
15-Dec
31-Dec
15-Jan
31-Jan
15-Feb
1 al 15
16 al 31
1 al 15
16 al 30
1 al 15
16 al 31
1 al 15
16 al 31
1 al 15
137,298.14
131,866.42
156,010.63
134,877.68
132,485.21
146,800.97
136,128.90
90,320.44
76,189.30
947,801.39
1,079,667.80
1,235,678.43
1,370,556.12
1,503,041.32
1,649,842.29
1,785,971.19
1,876,291.63
1,952,480.93
45.87%
52.25%
59.80%
66.33%
72.74%
79.85%
86.44%
90.81%
94.50%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
581,707.69
581,707.69
581,707.69
581,707.69
581,707.69
581,707.69
581,707.69
581,707.69
581,707.69
28.15%
28.15%
28.15%
28.15%
28.15%
28.15%
28.15%
28.15%
28.15%
ance
nce de
de Obra
Obra
89
Val. Real Acumulada

(Inc. IGV) 42750
42704
42719 S/.42735
42766
42781
42794
42809
42825
62,423.72
30,015.24
21,273.39
2,066,193.28
2017
28-Feb
15-Mar
31-Mar
16 al 28
1 al 15
16 al 31
62,423.72
30,015.24
21,273.39
2,014,904.65
2,044,919.89
2,066,193.28
97.52%
98.97%
100.00%
0.00
0.00
0.00
581,707.69
581,707.69
581,707.69
28.15%
28.15%
28.15%
Valorizacin 01
174,890.47
8.46%
Valorizacin 02
80,079.39
3.88%
Valorizacin 03
83,025.36
4.02%
Valorizacin 04
148,364.04
7.18%
Valorizacin 05
95,348.42
4.61%
Valorizacin 06
0.00
0.00%
Valorizacin 07
0.00
0.00%
Valorizacin 08
0.00
0.00%
Valorizacin 09
0.00
0.00%
581,707.69
28.15%
238,858.90
246,145.04
325,499.32
269,164.55
290,888.31
CRONOGRAMA VALORIZADO DE AVANCE DE LA OBRA EN S/.

VALORIZACIN
TOTAL
2016
Mes 0
Jul-16
Aug-16
Sep-16
Oct-16
Nov-16
Val. Programada S/.

(Inc. IGV)
2,066,193.28
0.00
238,858.90
246,145.04
325,499.32
269,164.55
290,888.31
Val. Programada
Acumulada S/. (Inc.
IGV)
2,066,193.28
0.00
238,858.90
485,003.93
810,503.25
1,079,667.80
1,370,556.12
100.00%
0.00%
11.56%
23.47%
39.23%
52.25%
66.33%
Val. Real S/. (Inc.

IGV)
% Acumulado
2,066,193.28
0.00
254,969.86
231,389.40
95,348.42
0.00
0.00
Val. Real
Acumulada S/. (Inc.
IGV)
2,066,193.28
0.00
254,969.86
486,359.26
581,707.69
581,707.69
581,707.69
100.00%
0.00%
12.34%
23.54%
28.15%
28.15%
28.15%
% Acumulado
2,500,000.00
Cronograma de Avance de Obra
% Avance
Acumulado
2,000,000.00
1,500,000.00
1,000,000.00
581,707.69
500,000.00
486,359.26
254,969.86
0.00 0.00
Mes 0
42552
42583
Val.
Programada S/.42614
(Inc. IGV)
42644
Val.42675
Real Acumulada 42705
S/. (Inc. IGV)
42736
427
279,286.18
226,449.34
138,613.02
51,288.62
2,066,193.28
DE LA OBRA EN S/.
2017
Dec-16
Jan-17
Feb-17
Mar-17
279,286.18
226,449.34
138,613.02
51,288.62
1,649,842.29
1,876,291.63
2,014,904.65
2,066,193.28
79.85%
90.81%
97.52%
100.00%
0.00
0.00
0.00
0.00
581,707.69
581,707.69
581,707.69
581,707.69
28.15%
28.15%
28.15%
28.15%
de Obra
75
Acumulada 42705
S/. (Inc. IGV)
42736
42767
42795
Valorizacin 01
174,890.47
8.46%
Valorizacin 02
80,079.39
3.88%
Valorizacin 03
83,025.36
4.02%
Valorizacin 04
148,364.04
7.18%
Valorizacin 05
95,348.42
4.61%
Valorizacin 06
0.00
0.00%
Valorizacin 07
0.00
0.00%
Valorizacin 08
0.00
0.00%
Valorizacin 09
0.00
0.00%
581,707.69
28.15%
PROYECTO
UBICACIN
PROMOTOR
CONSTRUCTOR
RESPONSABLE DE OBRA
SUPERVISOR DE OBRA
CUADRO RESUMEN DE VALORIZACIONES

MONTO
CONTRATADO
COSTO DIRECTO
VALORIZACI
N 1
VALORIZACI
N 2
VALORIZACI
N 3
VALORIZACI
N 4
1,459,176.05
123,510.22
56,553.24
58,633.73
104,776.86
GASTOS GENERALES 10%
145,917.60
12,351.02
5,655.32
5,863.37
10,477.69
UTILIDAD
145,917.60
12,351.02
5,655.32
5,863.37
10,477.69
1,751,011.25
148,212.26
67,863.89
70,360.48
125,732.23
315,182.03
26,678.21
12,215.50
12,664.89
22,631.80
###
###
80,079.39
83,025.36
148,364.03
10%
SUB TOTAL
IGV
18%
TOTAL PRESUPUESTO
CUADRO RESUMEN DE PAGOS

MONTO TOTAL
A PAGAR
MONTO
TOTAL
DESCUENTO
POR
FONDO DE
GARANTA
###
5%
###
### S/. 8,744.52
MONTO FACTURADO
DETRACCIN
VALORIZACI
N 1
###
4%
S/. 82,647.73
MONTO CHEQUE
S/. 6,645.84
###
Por Valorizar
S/. 1,484,485.60
Avance
S/.
581,707.68
VALORIZACI
N 2
###
S/. 4,003.97
###
S/. 3,043.02
VALORIZACI
N 3
VALORIZACI
N 4
### S/.148,364.03
S/. 4,151.27
###
S/. 3,154.96
### S/. 75,719.13
S/. 7,418.20
###
S/. 5,637.83
###
STRITO DE SAN ISIDRO
MEN DE VALORIZACIONES
67,336.46
0.00
0.00
FONDO DE
GARANTA
5%
---
6,733.65
0.00
0.00
---
41,081.05
6,733.65
0.00
0.00
---
41,081.05
104,836.55
80,803.75
0.00
0.00
---
492,972.61
1,258,038.65
14,544.67
0.00
0.00
---
88,735.07
226,446.96
95,348.42
0.00
0.00
---
S/. 581,707.68
FONDO DE
GARANTA
5%
TOTAL PAGOS
VALORIZACI
N 5
VALORIZACI
N 6
VALORIZACI
N 7
TOTAL
VALORIZACIONE
S
410,810.51
POR
VALORIZAR
1,048,365.54
104,836.55
###
O RESUMEN DE PAGOS
VALORIZACI
N 5
VALORIZACI
N 6
VALORIZACI
N 7
S/.95,348.42
S/. 4,767.42
---
S/. 581,707.68
---
S/.
###
29,085.38
POR
VALORIZAR
###
S/.
94,565.14
S/. 552,622.29
S/. 3,623.24
S/.
22,104.89
S/. 86,957.76
S/. 530,517.40
S/. 76,001.89
Costo Total del Proyecto

28.15%
Por
Valoriz ar
71.85%
28.15%
28.15%

PN - Valorización 05

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

PN - Valorización 05

Uploaded by

Copyright:

Available Formats

PROYECTO

: RESIDENCIAL "NORTH PARK" (2 STANOS, SEMISTANO, 7 PISOS Y AZOTEA

: INMOBILIARIA CONSTRUCTORA INVERSIONES IMPERIO SAC.

: GRANCO SAC. CONSTRUCTORA E INMOBILIARIA

RESPONSABLE DE OB : ING. VCTOR MANUEL ARCE YPEZ - CIP 30826

CASCO TARRAJEADO CABLEADO

Oficina tcnica y almacn

Trazo niveles y replanteo durante obra

Trazo niveles y replanteo preliminar

Demolicin de cimentacin y cisterna existente

Excavacin masiva con maquinaria h=10.00 m

Eliminacin de material excedente de corte

Excavacin de zanjas y zapatas

Excavacin de zanjas para tuberas de desage

Excavacin zanjas p/ tuberas de monxido de carbo m3.

Excavacin masiva p/ cisternas domstica y ACI

Acarreo y eliminacin de desmonte de obra

Relleno y compactado con afirmado e=0.20m falsopi m2.

Obras de Concreto Simple

Cimiento corrido - mezcla 1:10 cemento - hormign

Sobrecimiento - Concreto 1:8 + 25 % PM

Sobrecimiento - Encofrado y desencofrado normal

Falso piso de 4"

Preparacin y reposicin de vereda pblica exterior

Obras de Concreto Armado

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Anclajes para muros pantalla

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Cisternas, Cuarto de Bombas y Ascensor

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=210 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=420 Kg/cm2

Encofrado y desencofrado normal

Acero corrugado Fy=4,200 Kg/cm2 grado 60

Concreto F'C=420 Kg/cm2

Encofrado y desencofrado normal

Muros de Albailera ladrillo KK aparejo de soga

Tarrajeo cieloraso en Stanos C:A; 1:5 e=0.5 cm.

Tarrajeo de escaleras en Stano C:A; 1:4 e=1"

Tarrajeo de muros de concreto en Stanos

Tarrajeo de columnas y vigas de Stanos

Tarrajeo de muros de albailera en Depsitos

Enlucido de cieloraso C:A; 1:5 e=1.5 cm.