Professional Documents
Culture Documents
1.04 Sealizacin de obra y proteccion colectiva gbl 1.00 8,000.00 8,000.00 22.00% 1,760.00 20.00% 1,600.00 42.00% 3,360.00 58.00% 4,640.00
1.05 Elementos de Proteccion Personal gbl 1.00 7,500.00 7,500.00 80.00% 6,000.00 10.00% 750.00 90.00% 6,750.00 10.00% 750.00
1.06 Cerco perimtrico gbl 1.00 10,000.00 10,000.00 100.00% 10,000.00 - 100.00% 10,000.00 0.00% 0.00
1.07 Instalaciones sanitarias provisionales gbl 1.00 1,800.00 1,800.00 0.00% - 25.00% 450.00 25.00% 450.00 75.00% 1,350.00
1.08 Servicios Higienicos Portatiles Staff y Supervision mes 4.00 500.00 2,000.00 0.00% - - 0.00% - 100.00% 2,000.00
1.09 Servicios Higienicos Portatiles personal obrero mes 4.00 2,000.00 8,000.00 25.00% 2,000.00 25.00% 2,000.00 50.00% 4,000.00 50.00% 4,000.00
1.10 Limpieza permanente de obra mes 4.00 2,000.00 8,000.00 37.50% 3,000.00 12.50% 1,000.00 50.00% 4,000.00 50.00% 4,000.00
1.11 Eliminacin de residuos y basura de obra mes 4.00 2,000.00 8,000.00 37.50% 3,000.00 12.50% 1,000.00 50.00% 4,000.00 50.00% 4,000.00
2.00 TRABAJOS PRELIMINARES
2.01 Movilizacin y Desmovilizacion de equipos, herramientas y materiales gbl 1.00 6,000.00 6,000.00 60.00% 3,600.00 10.00% 600.00 70.00% 4,200.00 30.00% 1,800.00
2.02 Acarreo Interno de Equipos y Materiales mes 4.00 4,000.00 16,000.00 37.50% 6,000.00 12.50% 2,000.00 50.00% 8,000.00 50.00% 8,000.00
3.00 DEMOLICIN Y DESMONTAJE
3.01 Desmontaje con recuperacion de existentes en areas a intervenir gbl 1.00 10,000.00 10,000.00 70.00% 7,000.00 - 70.00% 7,000.00 30.00% 3,000.00
Demolicion de la infraestructura y superestructura segun proyecto, (Saln de
3.02 gbl 1.00 15,000.00 70.00% 10,500.00 - 70.00% 10,500.00 30.00% 4,500.00
reuniones). 15,000.00
3.03 Eliminacion del desmonte producto de las demoliciones, incluye acarreo gbl 1.00 5,000.00 5,000.00 70.00% 3,500.00 - 70.00% 3,500.00 30.00% 1,500.00
3.04 Apuntalamiento de estructuras gbl 1.00 4,000.00 4,000.00 50.00% 2,000.00 30.00% 1,200.00 80.00% 3,200.00 20.00% 800.00
4.00 MOVIMIENTO DE TIERRAS
4.01 Excavacion con maquinaria m3 350.00 15.00 5,250.00 0.00% - - 0.00% - 100.00% 5,250.00
Eliminacion de material proveniente de la excavacion (c/eq) esp=30%
4.02 m3 490.00 40.00 6.12% 1,200.01 - 6.12% 1,200.01 93.88% 18,399.99
D=10km. (botadero: Ate) 19,600.00
Nivelacion, refine y compactacion del terreno modificado con compactadora
4.03 m3 470.00 6.41 0.00% - - 0.00% - 100.00% 3,012.70
3,012.70
4.04 Relleno y compactado con material afirmado con compactadora m3 392.00 22.41 8,784.72 0.00% - - 0.00% - 100.00% 8,784.72
2.00 ESTRUCTURAS 430,658.53
1.00 EXCAVACIONES
1.01 Excavacin zanjas para zapatas y vigas cimentacin m3 90.00 25.00 2,250.00 70.00% 1,575.00 - 70.00% 1,575.00 30.00% 675.00
1.02 Excavacin para calzadura (manual) m3 154.00 25.00 3,850.00 - - 100.00% 3,850.00
2.00 OBRAS DE CONCRETO SIMPLE
2.01 Concreto en solados e=3'', C:H=1:12, f'c=80kg/cm2 m2 153.00 24.00 3,672.00 26.98% 990.71 - 26.98% 990.71 73.02% 2,681.29
2.02 Concreto para calzadura f'c=150 kg/cm2 m3 130.68 240.00 31,363.20 0.00% - - 0.00% - 100.00% 31,363.20
2.03 Encofrado y desencofrado de calzadura m2 146.00 28.00 4,088.00 0.00% - - 0.00% - 100.00% 4,088.00
2.04 Falso piso m2 300.00 24.00 7,200.00 0.00% - 17.00% 1,224.00 17.00% 1,224.00 83.00% 5,976.00
3.00 OBRAS DE CONCRETO ARMADO
3.01 CIMENTACIN ARMADA
3.01.01 Cimientos armados, concreto f'c=210 kg/cm2 m3 29.00 340.00 9,860.00 48.28% 4,760.41 - 48.28% 4,760.41 51.72% 5,099.59
3.01.02 Cimientos armados, acero f'y=4200 kg/cm2 G60 kg 305.00 4.00 1,220.00 100.00% 1,220.00 - 100.00% 1,220.00 0.00% 0.00
3.01.03 Encofrado y desencofrado de cimientos m2 75.00 35.00 2,625.00 100.00% 2,625.00 - 100.00% 2,625.00 0.00% 0.00
3.02 ZAPATAS
3.02.01 Zapatas, concreto f'c=210 kg/cm2 m3 59.00 340.00 20,060.00 67.51% 13,542.51 - 67.51% 13,542.51 32.49% 6,517.49
3.02.02 Encofrado y desencofrado de zapatas m2 220.00 35.00 7,700.00 44.09% 3,394.93 - 44.09% 3,394.93 55.91% 4,305.07
3.02.03 Zapatas, acero fy=4200 kg/cm G60 kg 1,800.00 4.00 7,200.00 67.22% 4,839.84 - 67.22% 4,839.84 32.78% 2,360.16
3.03 RAMPA DE CONCRETO
3.03.01 Concreto f'c=280 kg/cm2 en rampa m3 0.00 390.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.03.02 Acero corrugado fy=4200 kg/cm2 en rampa kg 0.00 4.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.04 LOSA ACANALADA
3.04.01 Concreto f'c=210 kg/cm2 m3 0.00 340.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.04.02 Encofrado y desencogrado de losa m2 0.00 65.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.04.03 Acero estructural kg 0.00 4.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.05 COLUMNAS
3.05.01 Concreto f'c=210 kg/cm2 m3 55.00 340.00 18,700.00 60.52% 11,316.70 - 60.52% 11,316.70 39.48% 7,383.30
3.05.02 Encofrado y desencofrado normal m2 550.00 35.00 19,250.00 53.05% 10,212.13 - 53.05% 10,212.13 46.95% 9,037.88
3.05.03 Acero fy=4200 kg/cm G60 kg 5,900.00 4.00 23,600.00 80.35% 18,963.69 - 80.35% 18,963.69 19.65% 4,636.31
3.06 PLACAS
3.06.01 Concreto f'c=210 kg/cm2 m3 156.00 340.00 53,040.00 0.00% - - 0.00% - 100.00% 53,040.00
3.06.02 Encofrado y desencofrado normal m2 780.00 35.00 27,300.00 0.00% - - 0.00% - 100.00% 27,300.00
3.06.03 Acero fy=4200 kg/cm G60 kg 6,200.00 4.00 24,800.00 0.00% - - 0.00% - 100.00% 24,800.00
3.07 LOSAS
3.07.01 LOSAS ALIGERADAS h=0,15 m
3.07.01.01 Concreto f'c=210 kg/cm2 m3 5.29 340.00 1,798.60 0.00% - - 0.00% - 100.00% 1,798.60
3.07.01.02 Encofrado y desencofrado normal m2 58.19 35.00 2,036.65 0.00% - - 0.00% - 100.00% 2,036.65
3.07.01.03 Acero fy=4200 kg/cm G60 kg 345.40 4.00 1,381.60 0.00% - - 0.00% - 100.00% 1,381.60
3.07.01.04 Ladrillo p/techo 0,30 x 0,30 x 12cm und 530.00 3.15 1,669.50 18.87% 315.03 - 18.87% 315.03 81.13% 1,354.47
3.07.02 LOSAS ALIGERADAS h=0,20 m -
3.07.02.01 Concreto f'c=210 kg/cm2 m3 11.33 340.00 3,852.20 22.06% 849.80 - 22.06% 849.80 77.94% 3,002.40
3.07.02.02 Encofrado y desencofrado normal m2 89.20 35.00 3,122.00 28.03% 875.10 - 28.03% 875.10 71.97% 2,246.90
3.07.02.03 Acero fy=4200 kg/cm G60 kg 326.00 4.00 1,304.00 36.96% 481.96 - 36.96% 481.96 63.04% 822.04
3.07.02.04 Ladrillo p/techo 0,30 x 0,30 x 15 cm und 881.00 3.30 2,907.30 5.68% 165.13 - 5.68% 165.13 94.32% 2,742.17
3.07.03 LOSAS ALIGERADAS h=0,30 m
3.07.03.01 Concreto f'c=210 kg/cm2 m3 33.15 340.00 11,271.00 0.00% - 40.00% 4,508.40 40.00% 4,508.40 60.00% 6,762.60
3.07.03.02 Encofrado y desencofrado normal m2 220.00 35.00 7,700.00 0.00% - 30.00% 2,310.00 30.00% 2,310.00 70.00% 5,390.00
3.07.03.03 Acero fy=4200 kg/cm G60 kg 2,512.57 4.00 10,050.28 0.00% - 40.00% 4,020.11 40.00% 4,020.11 60.00% 6,030.17
3.07.03.04 Ladrillo p/techo 0,30 x 0,30 x 30cm und 2,428.00 3.90 9,469.20 0.00% - 21.00% 1,988.53 21.00% 1,988.53 79.00% 7,480.67
3.07.04 LOSAS MACIZAS (CPULA - COLUMBARIO)
3.07.04.01 Losa maciza, concreto f'c=210 kg/cm2 m3 16.00 340.00 5,440.00 0.00% - - 0.00% - 100.00% 5,440.00
3.07.04.02 Losa maciza, encofrado y desencofrado normal m2 105.00 68.00 7,140.00 0.00% - - 0.00% - 100.00% 7,140.00
3.07.04.03 Losa maciza, acero fy=4200 kg/cm2 G60 kg 240.00 4.00 960.00 0.00% - - 0.00% - 100.00% 960.00
3.08 VIGAS
3.08.01 Concreto f'c=210 kg/cm2 m3 68.00 340.00 23,120.00 8.31% 1,921.27 13.00% 3,005.60 21.31% 4,926.87 78.69% 18,193.13
3.08.02 Encofrado y desencofrado normal m2 430.00 35.00 15,050.00 6.51% 979.76 15.12% 2,275.56 21.63% 3,255.32 78.37% 11,794.69
3.08.03 Acero fy=4200 kg/cm2 G60 kg 5,500.00 4.00 22,000.00 22.00% 4,840.00 24.00% 5,280.00 46.00% 10,120.00 54.00% 11,880.00
3.09 CISTERNA DE RIEGO
3.09.01 Concreto f'c=280 kg/cm2 en rampa m3 0.00 390.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.09.02 Encofrado y desencofrado normal m2 0.00 35.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.09.03 Acero fy=4200 kg/cm G60 kg 0.00 4.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.09.04 Tarrajeo impermeabilizado m2 0.00 40.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.10 ESCALERAS
3.10.01 Escaleras, concreto f'c=210 kg/cm2 m3 9.50 340.00 3,230.00 0.00% - - 0.00% - 100.00% 3,230.00
3.10.02 Escaleras, encofrado y desencofrado normal m2 37.00 35.00 1,295.00 0.00% - - 0.00% - 100.00% 1,295.00
3.10.03 Escaleras, acero fy=4200 kg/cm2 G60 kg 387.00 4.00 1,548.00 0.00% - - 0.00% - 100.00% 1,548.00
3.11 CAMPANARIO O TOTEM
3.11.01 concreto f'c=210 kg/cm2 m3 0.00 340.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.11.02 encofrado cara vista m2 0.00 85.00 0.00 0.00% - - 0.00% - 100.00% 0.00
3.11.03 acero fy=4200 kg/cm2 G60 kg 0.00 4.00 0.00 0.00% - - 0.00% - 100.00% 0.00
4.00 VARIOS
4.00.01 Anclaje de Dowels con resina epoxica HILTI RE 500 o similar und 40.00 189.00 7,560.00 100.00% 7,560.00 - 100.00% 7,560.00 0.00% 0.00
720,873.07
VALORIZACIN N 04 - DEL 09 AGOS AL 24 AGOS 2017
RESUMEN DE VALORIZACION
RESUMEN DE VALORIZACIONES
VALORIZAC. VALORIZAC. AMORTIZACIN FONDO DE VALORIZAC. SALDO POR
VALORIZACIN BRUTA IGV 18 % EFECTIVA
TOTAL ADELANTO GARANTA VALORIZAR
(Sin IGV) (Neto a pagar)
% DE AVANCE 33.22%
RESUMEN GLOBAL