VALORIZAC

IRRAZABAL CONTRA

METRADO Precio Parcial VALORIZACION ANTERIOR

Item Descripción Und.
AJUST. (SOLES) (SOLES) Metrado
OBRAS
1 PROVISIONALES Y PRELIMINARES
CERCO
ml 12.50 PROPIET.
PERIMETRAL
PROTECCION
AREAS ml 60.00 120.00 7,200.00
COLINDANTES
CASETA DE
glb 6.00 1,500.00 9,000.00
ALMACEN
BAÑO
mes 6.00 800.00 4,800.00
TEMPORAL
DUCHA
mes 6.00 800.00 4,800.00
TEMPORAL
MOVILIZACION
Y
DESMOVILIZAC
ION DE glb 1.00 3,200.00 3,200.00
EQUIPOS Y
HERRAMIENTA
S
MOVIMIENTO
2
DE TIERRAS
EXCAVACION Y
ELIMINACION
MASIVA GRAN
m3 530.00 24.00 12,720.00 530.00
SUPERFICIE
CON
MAQUINAS

TRAZOS,
NIVELES Y
REPLANTEO glb 1.00 1,800.00 1,800.00
PRELIMINAR
CON EQUIPO

REPLANTEO DURANTE EL PROCESO

glb 2.00 2,500.00 5,000.00
LIMPIEZA
PERMANENTE mes 5.00 2,500.00 12,500.00
DE OBRA
CONCRETO
SIMPLE

SOLADOS
CONCRETO
m3 8.42 280.00 2,357.60 8.42
f'c=100 kg/cm2
h=2"

CALZADURA
 EXCAVACION
m3 58.00 38.00 2,204.00 58.00
LOCALIZADA
CONCRETO
CICLOPEO 1:10 m3 55.40 280.00 15,512.00 55.40
+ 30% PG

ENCOFRADO Y
DESENCOFRAD m2 99.78 45.00 4,490.10 99.78
O
CIMIENTOS
CORRIDOS
EXCAVACION
m3 88.75 38.00 3,372.50 84.35
LOCALIZADA

RELLENO Y
COMPACTACIO
N CON m3 11.59 48.00 556.32 10.59
MATERIAL DE
PRESTAMO

CONCRETO
CICLOPEO 1:10
+ 30% PG m3 56.80 280.00 15,904.00 54.00
CON
EXPANCION
ENCOFRADO Y
DESENCOFRAD m2 148.90 45.00 6,700.50 137.00
O
CURADO CON
m2 148.90 0.80 119.12 137.00
AGUA
3 CONCRETO
ZAPATAS
AISLADAS

CONCRETO
EN ZAPATAS
m3 9.70 340.00 3,298.00 9.70
F'C= 210
KG/CM2

ENCOFRADO Y
DESENCOFRAD
m2 20.21 45.00 909.45 20.21
O NORMAL EN
ZAPATAS
AISLADAS

ACERO
PARA ZAPATAS kg 350.00 4.50 1,575.00 350.00
GRADO 60

EXCAVACION m3 16.42 38.00 623.96 16.42

MANUAL
RELLENO
COMPACTADO
C/MATERIAL m3 4.50 48.00 216.00 4.50
PRESTAMO EN
CAPAS 0.20m

CURADO m2 20.21 0.80 16.17 20.21

CISTERNA
EXCAVACION m3 23.68 48.00 1,136.64 23.68
MANUAL
CONCRETO
DE CISTERNA
m3 10.51 340.00 3,573.40 10.51
F'C=210
KG/CM2

ENCOFRADO Y
DESENCOFRAD m2 75.40 45.00 3,393.00 75.40
O NORMAL EN
CISTERNA

ACERO
kg 616.05 4.50 2,772.23 616.05
GRADO 60
CURADO m2 75.40 0.80 60.32 75.40
MUROS
.
SEMISOTANO

CONCRETO
DE MUROS
m3 33.57 340.00 11,413.80 33.57
F'C=210
KG/CM2

ENCOFRADO Y
m2 266.56 45.00 11,995.20 266.56
DESENCOFRAD
O NORMAL

ACERO
kg 3,427.24 4.50 15,422.58 3,427.24
GRADO 60
CURADO m2 266.56 0.80 213.25 266.56
PLACAS

CONCRETO
DE PLACAS
m3 33.89 340.00 11,522.60 13.00
F'C=210
KG/CM2

ENCOFRADO Y
DESENCOFRAD m2 369.35 45.00 16,620.75 148.15
O NORMAL EN
PLACAS

ACERO
GRADO 60 kg 3,406.50 4.50 15,329.25 1,300.00
PLACAS
CURADO m2 369.35 0.80 295.48 148.15
COLUMNAS

CONCRETO
EN COLUMNAS
m3 10.00 340.00 3,400.00 0.80
F'C=210
KG/CM2

ENCOFRADO Y
DESENCOFRAD m2 92.00 92.00 8,464.00 9.00
O NORMAL EN
COLUMNAS
 ACERO
GRADO 60 EN kg 1,456.00 4.50 6,552.00 900.00
COLUMNAS
CURADO m2 92.00 0.80 73.60 9.00
VIGAS
CONCRETO EN
VIGAS F'C=210 m3 69.05 340.00 23,477.00 8.00
KG/CM2

ENCOFRADO Y
DESENCOFRAD
m2 465.25 45.00 20,936.25 55.00
O NORMAL EN
VIGAS

ACERO GRADO
kg 9,625.25 4.50 43,313.63 1,900.00
60 EN VIGAS
CURADO m2 465.25 0.80 372.20 55.00
LOSAS
MACIZAS H=
0.20

CONCRETO
EN LOSAS
MACIZAS m3 20.70 340.00 7,038.00 4.00
F'C=210
KG/CM2

ENCOFRADO Y
DESENCOFRAD
O NORMAL EN m2 135.35 45.00 6,090.75 28.00
LOSAS
MACIZAS
ACERO GRADO
60 EN LOSAS kg 2,397.20 4.50 10,787.40 250.00
MACIZAS
CURADO m2 135.35 0.80 108.28 28.00
LOSAS
ALIGERADAS
H= 0.20

CONCRETO EN
LOSA F'C=210 m2 168.75 340.00 57,375.00 33.00
KG/CM2

APUNTALAMIE
NTO EN LOSAS
m2 1,125.00 40.00 45,000.00 230.00
ALIGERADAS
FIRTH

ACERO fy=4200
kg/cm2 GRADO
kg 1,080.00 4.50 4,860.00 250.00
60 en LOSAS
ALIGERADAS

LOZA
ALIGERADA m2 1,125.00 140.00 157,500.00 220.00
PRELIMA
CURADO m2 1,125.00 0.80 900.00 230.00
 LOSAS
SOBRE
TERRENO H=
0.15
BASE DE
AFIRMADO m2 220.00 48.00 10,560.00
H=20CM

CONCRETO
PREMEZCLADO
m3 35.00 340.00 11,900.00
PARA LOSAS
f'c= 210 Kg/cm2

CURADO m2 220.00 0.80 176.00

ESCALERAS

CONCRETO
EN ESCALERAS
m3 11.33 340.00 3,852.20
F'C=210
KG/CM2

ENCOFRADO Y DESENCOFRADO NORMAL m2

EN ESCALERAS60.00 45.00 2,700.00
ACERO
GRADO 60 EN kg 1,156.00 4.50 5,202.00
ESCALERAS
CURADO m2 60.00 0.80 48.00
GASTOS GENERALES 0.12 77,197.14
COSTO
720,506.66
DIRECTO

AMORTIZACION DEL ADELANTO 72,034.46

DEDUCCIO
N DE
RECURSOS
(M.O S/IGV)
(MAT.S/IGV)

TOTAL COSTO DIRECTO 720,506.66

IGV 129,691.20
TOTAL 850,197.85

RETENCION POR GARANTIA 7% 59,514.00

 VALORIZACION DE OBRA N°5
IRRAZABAL CONTRATISTAS Y SERVICIOS GENERALES

VALORIZACION ANTERIOR VALORIZACION DE OBRA N°5 ACUMULADO %

(SOLES) % Avance Metrado (SOLES) % Avance Metrado (SOLES) Avance

0.00 0% 10.00 1,200.00 17% 1,200.00 17%

3,272.72 36% 818.18 9% 4,090.90 45%

1,745.44 36% 436.36 9% 2,181.80 45%

1,745.44 36% 436.36 9% 2,181.80 45%

1,163.64 36% 290.91 9% 1,454.55 45%

12,720.00 100% 0.00 0% 530.00 12,720.00 100%

654.56 36% 163.64 9% 0.00 818.20 45%

1,818.20 36% 454.55 9% 0.00 2,272.75 45%

4,545.44 36% 1,136.36 9% 0.00 5,681.80 45%

2,357.60 100% 0.00 0% 8.42 2,357.60 100%

2,204.00 100% 0.00 0% 58.00 2,204.00 100%

15,512.00 100% 0.00 0% 55.40 15,512.00 100%

4,490.10 100% 0.00 0% 99.78 4,490.10 100%

3,205.30 95% 2.00 76.00 2% 86.35 3,281.30 97%

508.32 91% 0.60 28.80 5% 11.19 537.12 97%

15,120.00 95% 0.90 252.00 2% 54.90 15,372.00 97%

6,165.00 92% 7.00 315.00 5% 144.00 6,480.00 97%

109.60 92% 7.00 5.60 5% 144.00 115.20 97%

3,298.00 100% 0.00 0% 9.70 3,298.00 100%

909.45 100% 0.00 0% 20.21 909.45 100%

1,575.00 100% 0.00 0% 350.00 1,575.00 100%

623.96 100% 0.00 0% 16.42 623.96 100%

216.00 100% 0.00 0% 4.50 216.00 100%

16.17 100% 0.00 0% 20.21 16.17 100%

1,136.64 100% 0.00 0.00 0% 23.68 1,136.64 100%

3,573.40 100% 0.00 0.00 0% 10.51 3,573.40 100%

3,393.00 100% 0.00 0.00 0% 75.40 3,393.00 100%

2,772.23 100% 0.00 0.00 0% 616.05 2,772.23 100%

60.32 100% 0.00 0.00 0% 75.40 60.32 100%

11,413.80 100% 0.00 0.00 0% 33.57 11,413.80 100%

11,995.20 100% 0.00 0.00 0% 266.56 11,995.20 100%

15,422.58 100% 0.00 0.00 0% 3,427.24 15,422.58 100%

213.25 100% 0.00 0.00 0% 266.56 213.25 100%

4,420.00 38% 0.00 0% 13.00 4,420.00 38%

6,666.75 40% 0.00 0% 148.15 6,666.75 40%

5,850.00 38% 0.00 0% 1,300.00 5,850.00 38%

118.52 40% 0.00 0% 148.15 118.52 40%

272.00 8% 0.60 204.00 6% 1.40 476.00 14%

828.00 10% 8.00 736.00 9% 17.00 1,564.00 18%

4,050.00 62% 100.00 450.00 7% 1,000.00 4,500.00 69%

7.20 10% 8.00 6.40 9% 17.00 13.60 18%

2,720.00 12% 9.00 3,060.00 13% 17.00 5,780.00 25%

2,475.00 12% 40.00 1,800.00 9% 95.00 4,275.00 20%

8,550.00 20% 500.00 2,250.00 5% 2,400.00 10,800.00 25%

44.00 12% 40.00 32.00 9% 95.00 76.00 20%

1,360.00 19% 0.87 295.80 4% 4.87 1,655.80 24%

1,260.00 21% 12.00 540.00 9% 40.00 1,800.00 30%

1,125.00 10% 450.00 2,025.00 19% 700.00 3,150.00 29%

22.40 21% 12.00 9.60 9% 40.00 32.00 30%

11,220.00 20% 3.00 1,020.00 2% 36.00 12,240.00 21%

9,200.00 20% 15.00 600.00 1% 245.00 9,800.00 22%

1,125.00 23% 90.00 405.00 8% 340.00 1,530.00 31%

30,800.00 20% 12.00 1,680.00 1% 232.00 32,480.00 21%

184.00 20% 15.00 12.00 1% 245.00 196.00 22%

 0.00 0% 0.00 0% 0.00 0.00 0%

0.00 0% 0.00 0% 0.00 0.00 0%

0.00 0% 0.00 0% 0.00 0.00 0%

0.00 0% 0.00 0% 0.00 0.00 0%

0.00 0% 0.00 0% 0.00 0.00 0%

0.00 0% 0.00 0% 0.00 0.00 0%

0.00 0% 0.00 0% 0.00 0.00 0%

28,071.68 36% 7,017.92 36% 35,089.60 45%

254,325.90 35% 27,757.48 4% 282,083.38 39%

7,203.45

20,554.03
3,699.73
24,253.76

1,698.00

TOTAL A PAGAR
S /. 22,555.76
 SALDO %
Metrado (SOLES) Avance

6,000.00 83%

4,909.10 55%

2,618.20 55%

2,618.20 55%

1,745.45 55%

0.00 0%

981.80 55%

2,727.25 55%

6,818.20 55%

0.00 0.00 0%
0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

2.40 91.20 3%

0.40 19.20 3%

1.90 532.00 3%

4.90 220.50 3%

4.90 3.92 3%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%
 0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

0.00 0.00 0%

20.89 7,102.60 62%

221.20 9,954.00 60%

2,106.50 9,479.25 62%

221.20 176.96 60%

8.60 2,924.00 86%

75.00 6,900.00 82%

456.00 2,052.00 31%

75.00 60.00 82%

52.05 17,697.00 75%

370.25 16,661.25 80%

7,225.25 32,513.63 75%

370.25 296.20 80%

15.83 5,382.20 76%

95.35 4,290.75 70%

1,697.20 7,637.40 71%

95.35 76.28 70%

132.75 45,135.00 79%

880.00 35,200.00 78%

740.00 3,330.00 69%

893.00 125,020.00 79%

880.00 704.00 78%

220.00 10,560.00 100%

35.00 11,900.00 100%

220.00 176.00 100%

11.33 3,852.20 100%

60.00 2,700.00 100%

1,156.00 5,202.00 100%

60.00 48.00 100%

42,107.54 55%

438,423.28 61%

438,423.28
78,916.19
517,339.46

30,689.63