Documentos de Académico
Documentos de Profesional
Documentos de Cultura
VALORIZACION
TRAMO I MONTO VALORIZADO AMORTIZACION
Nº MES
1 12/12/2016 - 22/12/2016 290,264.45 29,026.45
2 31/12/2016 - 31/01/2017 148,515.17 41,034.13
3 31/01/2017 - 15/01/2017 117,570.52 23,514.10
4 01/06/2017 - 30/06/2017 305,973.13 61,194.63
5 01/07/2017 - 31/07/2017 295,826.89 59,165.38
AGUA Y DESAGUE DISTRITO CAYARA 6 01/08/2017 - 31/08/2017 473,352.55 94,670.51
8/14/2018
000001
VALORIZACIÓN Nº 04 OBRA CONSTRUCCION EDIFICIO ROOSBEL - 2019
01 ESTRUCTURAS
1.01 OBRAS PRELIMINARES
01.01.01 INSTALACION DE CERCO METALICO Y REFORZAMINETO GLB 1.00 7,046.50 7,046.5 1.00 7,046.50 Err:502 0.00 Err:502 1.00 7,046.50 Err:502 0.00 0.00 0.00%
1.02 CONCRETO SIMPLE
01.02.01 SOLADO, E=2" M2 200.58 27.00 5,415.66 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 200.58 5,415.66 100.00%
01.02.02 CONCRETO F'C = 280 Kg/cm2 - A DIAS PARA MUROS ANCLADOS M3 270.00 55.00 14,850.00 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 270.00 14,850.00 100.00%
01.02.03 APUNTALAMIENTO, ENCOFRADO Y DESENCOFRADO DE MUROS M2 440.00 50.00 22,000.00 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 440.00 22,000.00 100.00%
01.02.04 CONCRETO F'C= 210 KG/CM2 - P/ LOSA DE ESTACIONAMIENTO ,H M2 626.00 27.00 16,902.00 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 626.00 16,902.00 100.00%
01.02.05 CONCRETO CICLOPEO MEZCLA C:H 1:10 + 30% P.G. - CIMIENTO M3 41.97 55.00 2,308.35 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 41.97 2,308.35 100.00%
01.02.06 CONCRETO F'C= 140 KG/CM2 - P/ SOBRECIMIENTO M3 1.89 55.00 103.95 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 1.89 103.95 100.00%
01.02.07 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO M2 25.15 33.00 829.95 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 25.15 829.95 100.00%
01.03 CONCRETO ARMADO
01.03.01 ZAPATAS
01.03.01.01 CONCRETO F'C = 210 Kg/cm2 - ZAPATAS M3 98.00 50.00 4,900.0 6.51 325.50 Err:502 0.00 Err:502 6.51 325.50 Err:502 91.49 4,574.50 93.36%
01.03.01.02 ENCOFRADO Y DESENCOFRADO - ZAPATAS M2 155.46 45.00 6,995.7 8.14 366.30 Err:502 0.00 Err:502 8.14 366.30 Err:502 147.32 6,629.40 94.76%
01.03.01.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 4,120.00 1.30 5,356.0 567.74 738.06 Err:502 0.00 Err:502 567.74 738.06 Err:502 3,552.26 4,617.94 86.22%
1.3.2 VIGAS DE CIMENTACION 0.00
01.03.02.1 CONCRETO F'C = 210 Kg/cm2 M3 12.90 1.50 19.4 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 12.90 19.35 100.00%
01.03.02.2 ENCOFRADO Y DESENCOFRADO M2 57.00 50.00 2,850.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 57.00 2,850.00 100.00%
01.03.02.3 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 6,580.00 1.30 8,554.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 6,580.00 8,554.00 100.00%
1.3.3 MUROS ANCLADOS 0.00
01.03.03.1 CONCRETO F'C = 210 Kg/cm2 M3 262.40 60.00 15,744.0 174.10 10,446.00 Err:502 50.20 3,012.00 Err:502 224.30 13,458.00 Err:502 38.10 2,286.00 14.52%
01.03.03.2 ENCOFRADO Y DESENCOFRADO M2 780.50 80.00 62,440.0 412.72 33,017.60 Err:502 77.50 6,200.00 Err:502 490.22 39,217.60 Err:502 290.28 23,222.40 37.19%
01.03.03.3 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 26,040.80 1.30 33,853.0 21,780.37 28,314.48 Err:502 1896.29 2,465.18 Err:502 23,676.66 30,779.66 Err:502 2,364.14 3,073.38 9.08%
01.03.04 COLUMNAS 0.00
01.03.04.01 CONCRETO F'C = 210 Kg/cm2 - COLUMNAS M3 84.00 60.00 5,040.0 7.12 427.20 Err:502 2.01 120.60 Err:502 9.13 547.80 Err:502 74.87 4,492.20 89.13%
01.03.04.02 ENCOFRADO Y DESENCOFRADO - COLUMNAS M2 690.00 60.00 41,400.0 67.97 4,078.20 Err:502 49.84 2,990.40 Err:502 117.81 7,068.60 Err:502 572.19 34,331.40 82.93%
01.03.04.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 23,890.20 1.30 31,057.3 3,898.55 5,068.12 Err:502 2063.70 2,682.81 Err:502 5,962.25 7,750.93 Err:502 17,927.95 23,306.34 75.04%
01.03.05 PLACAS 0.00
01.03.05.01 CONCRETO F'C = 210 Kg/cm2 - PLACAS M3 145.41 60.00 8,724.6 26.93 1,615.80 Err:502 3.14 188.40 Err:502 30.07 1,804.20 Err:502 115.34 6,920.40 79.32%
01.03.05.02 ENCOFRADO Y DESENCOFRADO - PLACAS M2 1,210.05 55.00 66,552.8 137.61 7,568.55 Err:502 207.00 11,385.00 Err:502 344.61 18,953.55 Err:502 865.44 47,599.20 71.52%
01.03.05.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 12,740.00 1.30 16,562.0 1,261.14 1,639.48 Err:502 460.35 598.46 Err:502 1,721.49 2,237.94 Err:502 11,018.51 14,324.06 86.49%
01.03.06 LOSA ALIGERADA 0.00
01.03.06.01 CONCRETO F'C = 210 Kg/cm2 - LOSA ALIGERADA M3 350.00 60.00 21,000.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 350.00 21,000.00 100.00%
01.03.06.03 ENCOFRADO Y DESENCOFRADO M2 2,403.03 55.00 132,166.7 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 2,403.03 132,166.65 100.00%
01.03.06.04 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 21,200.00 1.30 27,560.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 21,200.00 27,560.00 100.00%
01.03.06.05 LADRILLO P/TECHO UND 12,500.00 0.40 5,000.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 12,500.00 5,000.00 100.00%
01.03.07 VIGAS 0.00
01.03.07.01 CONCRETO F'C = 210 Kg/cm2 - VIGAS M3 311.00 60.00 18,660.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 311.00 18,660.00 100.00%
01.03.07.02 ENCOFRADO Y DESENCOFRADO - VIGAS M2 2,130.00 54.00 115,020.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 2,130.00 115,020.00 100.00%
01.03.07.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 48,200.0 1.30 62,660.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 48,200.03 62,660.04 100.00%
01.03.08 LOSA MACIZA 0.00
01.03.08.01 CONCRETO F'C = 210 Kg/cm2 - LOSA MACIZA M3 48.16 60.00 2,889.6 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 48.16 2,889.60 100.00%
VALORIZACIÓN Nº 04 OBRA CONSTRUCCION EDIFICIO ROOSBEL - 2019
01.03.08.02 ENCOFRADO Y DESENCOFRADO - LOSA MACIZA M2 192.65 60.00 11,559.0 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 192.65 11,559.02 100.00%
01.03.08.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 3,090.71 1.30 4,017.9 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 3,090.71 4,017.92 100.00%
01.03.09 ESCALERAS 0.00
01.03.09.01 CONCRETO F'C = 210 Kg/cm2 - ESCALERAS M3 40.92 60.00 2,455.2 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 40.92 2,455.20 100.00%
01.03.09.02 ENCOFRADO Y DESENCOFRADO - ESCALERAS M2 278.37 50.00 13,918.5 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 278.37 13,918.50 100.00%
01.03.09.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 3,038.89 1.30 3,950.6 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 3,038.89 3,950.56 100.00%
01.03.10 CISTERNA SUBTERRANEA Y CASETA 0.00
01.03.10.01 CONCRETO F'C = 280 Kg/cm2 - CISTERNA A,C,I M3 52.04 65.00 3,382.6 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 52.04 3,382.64 100.00%
01.03.10.02 ENCOFRADO Y DESENCOFRADO NORMAL - CISTERNA A.C.I M2 406.81 55.00 22,374.6 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 406.81 22,374.59 100.00%
01.03.10.03 ACERO CORRUGADO FY = 4200 Kg/cm2 KG 2,985.04 1.30 3,880.6 0.00 0.00 Err:502 0.00 Err:502 0.00 0.00 Err:502 2,985.04 3,880.55 100.00%
ACUMULADO
MONTO DEL VALORIZACIÓN
DESCRIPCION
ADICIONAL S/IGV ACTUAL
ANTERIOR ACTUAL %
REAJUSTES (R)
VALORIZACIÓN N° 07 #REF! #REF! #REF!
AMORTIZACIONES (A)
AMORTIZACION ADELANTO EN EFECTIVO 0.00 #REF! #REF! #REF! #REF!
AMORTIZACION ADELANTO DE MATERIALES #REF! #REF! 0.00 #REF! #REF!
1 - JULIO 2009
SALDO
MONTO %
1,521,572.39 84.96%
1,521,572.39 84.96%
#REF! #REF!
#REF! #REF!
#REF!
1.9 AMORTIZACION DEL ADELANTO DIRECTO
VALORIZACIÓN Nº 04 OBRA CONSTRUCCION EDIFICIO ROOSBEL - 2019
CONTRATISTA CONSORCIO CAYARA
SUPERVISOR EXT. COSORCIO SUPERVISOR CAYARA
MONTO CONTRATO : S/. 4,921,862.50 inc. I.G.V.
MONTO ADELANTO : S/. 417,106.99 sin. I.G.V.
OBRA -
VALORIZACION
TRAMO I MONTO VALORIZADO AMORTIZACION
Nº MES
1 12/12/2016 - 22/12/2016 290,264.45 29,026.45
2 31/12/22016 - 31/01/2017 148,515.17 20,517.07
3 31/01/2017 - 15/02/2017 117,570.52 11,757.05
4 01/06/2017 - 30/06/2017 305,973.13 30,597.31
5 01/07/2017 - 31/07/2017 295,826.89 29,582.69
AGUA Y DESAGUE DISTRITO CAYARA 6 01/08/2017 - 31/08/2017 473,352.55 47,335.26
RESUMEN GENERAL DE LAS VALORIZACIÓNES MAYORES METRADOS, ADICIONALES Y CONTRACTUALES DE ATAHUI Y CAYARA DE EJECUCION DE OBRA Nº 07 - SETIEMBRE 2017
MONTO A
Valorización Adicional/ Adelanto en Efectivo Adelanto Materiales Valorización del
Nº Valorización PAGAR IGV Avance Fisico
Bruta Vinculante mes
Adelanto Amortización Adelanto Amortización S/IGV Actual Acumulado
417,106.99 834,213.98
1 290,264.45 388,080.55 29,026.45 805,187.54 29,026.45 232,211.56 41,798.08 274,009.64 6.96% 6.96%
2 205,170.65 367,563.48 20,517.07 764,153.41 41,034.13 143,619.46 25,851.50 169,470.96 4.92% 11.88%
3 117,570.52 355,806.43 11,757.05 740,639.30 23,514.10 82,299.36 14,813.89 97,113.25 2.82% 14.70%
4 305,973.17 325,209.11 30,597.32 679,444.67 61,194.63 214,181.22 38,552.62 252,733.84 7.34% 22.03%
5 295,826.89 295,626.42 29,582.69 620,279.29 59,165.38 207,078.82 37,274.19 244,353.01 7.09% 29.12%
VAL N° 01 148,020.83 MAY. METRADOS 148,020.83 26,643.75 174,664.58 3.55% 32.67%
6 420,485.68 253,577.85 42,048.57 536,182.15 84,097.14 294,339.98 52,981.20 347,321.18 10.08% 42.75%
VAL N° 01 52,866.87 ADICIONALES 248,291.17 5,286.69 525,608.78 10,573.37 37,006.81 6,661.23 43,668.04 1.27% 44.02%
Parcial 1,836,179.06 0.00 248,291.17 168,815.82 525,608.78 308,605.20 1,358,758.04 244,576.46 1,603,334.50
390,989.22
EJE E - E
TRAMO 3 - 4 M2 1 10.40 3.46 35.98
P TRAMO 8 - 9 M2 1 10.40 4.55 47.32
L EJE A - A
A
TRAMO 3 - 4 M2 1 10.40 3.25 33.80
C
A TRAMO 8 - 9 M2 1 10.40 4.25 44.20
S
TOTAL ENCOFRADO EN COLUMNAS EN M2 117.10
METRADO DE ACERO GENERAL
PESO EN KG 0.56 0.99 3.973
diame Nº de Nº de parcial parcial
ITEM DESCRIPCION piezas 1/4" 3/8" 1/2" 5/8" 3/4" 1" TOTAL
tro veces (m) (kg)
01.03.03 MUROS ANCLADOS 27706.93
ACERO fy=4,200 KG/CM2
EJE E - E
TRAMO 2 - 3 MURO
Acero Vertical 1/2" 2 58 10.40 1206.40 1194.34
Acero Horizontal 1/2" 2 50 5.75 575.00 569.25
TRAMO 4 - 5 MURO
Acero Vertical 1/2" 2 58 10.40 1206.40 1194.34
Acero Horizontal 1/2" 2 50 5.55 555.00 549.45
TRAMO 5 - 6 MURO
Acero Vertical 1/2" 2 58 10.40 1206.40 1194.34
Acero Horizontal 1/2" 2 50 5.55 555.00 549.45
TRAMO 6 - 7 MURO
Acero Vertical 1/2" 2 58 10.40 1206.40 1194.34
Acero Horizontal 1/2" 2 50 5.55 555.00 549.45
TRAMO 7 - 8 MURO
Acero Vertical 1/2" 2 55 10.40 1144.00 1132.56
Acero Horizontal 1/2" 2 50 5.55 555.00 549.45
TRAMO 9 - 10 MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 1111.97
Acero Horizontal 1/2" 2 50 6.62 662.00 655.38
EJE 1 - 1
TRAMO E - D MURO
Acero Vertical 1/2" 2 58 10.40 1206.40 1194.34
Acero Horizontal 1/2" 2 50 4.58 458.00 453.42
TRAMO D - A MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 0.00
Acero Horizontal 1/2" 2 50 7.82 782.00 0.00
EJE A - A
TRAMO 2 - 3 MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 1111.97
Acero Horizontal 1/2" 2 50 5.75 575.00 569.25
TRAMO 4 - 5 MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 1111.97
Acero Horizontal 1/2" 2 50 5.55 555.00 549.45
TRAMO 5 - 6 MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 1111.97
Acero Horizontal 1/2" 2 29 5.55 321.90 318.68
TRAMO 6 - 7 MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 1111.97
Acero Horizontal 1/2" 2 29 5.55 321.90 318.68
TRAMO 7 - 8 MURO
Acero Vertical 1/2" 2 54 10.40 1123.20 1111.97
Acero Horizontal 1/2" 2 28 5.55 310.80 307.69
TRAMO 9 - 10 MURO
Acero Vertical 1/2" 2 56 10.40 1164.80 1153.15
Acero Horizontal 1/2" 2 34 6.62 450.16 445.66
EJE 10 - 10
TRAMO E - C MURO
Acero Vertical 1/2" 2 56 10.40 1164.80 1153.15
PESO EN KG 0.56 0.99 3.973
diame Nº de Nº de parcial parcial
ITEM DESCRIPCION piezas 1/4" 3/8" 1/2" 5/8" 3/4" 1" TOTAL
tro veces (m) (kg)
Acero Horizontal 1/2" 2 22 4.10 180.40 178.60
TRAMO C - A MURO
Acero Vertical 1/2" 2 56 10.40 1164.80 1153.15
Acero Horizontal 1/2" 2 50 7.80 780.00 772.20
EJE 2 - 2
TRAMO E - C MURO
Acero Vertical 1/2" 2 56 10.40 1164.80 1153.15
Acero Horizontal 1/2" 2 24 4.58 219.84 217.64
TRAMO C - A MURO
Acero Vertical 1/2" 2 56 10.40 1164.80 1153.15
Acero Horizontal 1/2" 2 40 7.72 617.60 611.42
COLUMNA 2
1" 3 8 12.50 300.00 1191.90
3/8" 3 138 3.00 1242.00 695.52
COLUMNA 3
1" 1 8 12.50 100.00 397.30
3/8" 1 138 2.60 358.80 200.93
EJE A - A
TRAMO 3 - 4 PLACA
Acero Vertical 1/2" 2 54 10.40 1123.20 1684.80
Acero Horizontal 1/2" 2 28 4.45 249.20 373.80
TRAMO 8 - 9 PLACA
Acero Vertical 1/2" 2 54 10.40 1123.20 1684.80
Acero Horizontal 1/2" 2 28 5.55 310.80 466.20
METRADO DE CONCRETO Fc= 280Kg/cm2 GENERAL
EJE E - E
TRAMO 3 - 4 M2 1 10.40 3.46 0.35 12.59
P
L TRAMO 8 - 9 M2 1 10.40 4.55 0.35 16.56
A EJE A - A
C TRAMO 3 - 4 M2 1 10.40 3.25 0.35 11.83
A TRAMO 8 - 9 M2 1 10.40 4.25 0.35 15.47
S
TOTAL CONCRETO EN PLACAS EN M2 40.99