Nº VAL : VALORIZACIÓN N° 02

TECHO METALICO DE FILTRADO 1

FECHA miércoles, 8 de Marzo de 2023
MONEDA : SOLES

VALORIZACION DE AVANCE DE OBRA No. 02

AVANCE ACUMULADO DE OBRA AL 90.07%
PRESUPUESTO ANTERIOR ACTUAL ACUMULADO SALDO
PARTIDA DESCRIPCION UND METRADO P.U. PARCIAL METRADO COSTO % METRADO COSTO % METRADO COSTO % METRADO COSTO %
TECHO METALICO 1 - FILTRADO 1
001.00 OBRAS PROVISIONALES S/4,625.41
001.00.01 MOVIMIENTO DE EQUIPOS Y HERRAMIENTAS GLB 1.00 S/ 2,500.00 2500.00 1.00 S/2,500.00 100.00% 0.00 S/0.00 0.00% 1.00 S/2,500.00 100.00% 0.00 S/0.00 0.00%
001.00.01 TRAZO, NIVELES Y REPLANTEO DE OBRA M2 696.00 S/ 2.67 1860.41 696.00 S/1,860.41 100.00% 0.00 S/0.00 0.00% 696.00 S/1,860.41 100.00% 0.00 S/0.00 0.00%
001.00.01 MALLA NARANJA PVC 0.4MM DE SEGURIDAD M2 106.00 S/ 2.50 265.00 106.00 S/265.00 100.00% 0.00 S/0.00 0.00% 106.00 S/265.00 100.00% 0.00 S/0.00 0.00%
001.01 MOVIMIENTO DE TIERRAS S/258.74
001.00.01 EXCAVACION PARA CIMIENTOS Y DADOS M3 6.76 S/ 15.53 104.95 6.76 S/104.95 100.00% 0.00 S/0.00 0.00% 6.76 S/104.95 100.00% 0.00 S/0.00 0.00%
001.00.02 ELIM. MAT. EXCEDENTE M2 8.45 S/ 18.20 153.79 8.45 S/153.79 100.00% 0.00 S/0.00 0.00% 8.45 S/153.79 100.00% 0.00 S/0.00 0.00%
001.02 OBRAS DE CONCRETO ARMADO - CIMENTACION S/7,700.84 5.46%
001.02.01 CONCRETO F'c=210kg/Cm2 PARA CIMENTACION M3 6.07 S/ 500.00 3034.50 6.07 S/3,035.00 100.00% 0.00 S/0.00 0.00% 6.07 S/3,035.00 100.00% 0.00 S/0.00 0.00%
001.02.02 ENCOFRADO Y DESENCOFRADO CIMENTACION M3 24.48 S/ 6.31 154.47 24.48 S/154.47 100.00% 0.00 S/0.00 0.00% 24.48 S/154.47 100.00% 0.00 S/0.00 0.00%
001.02.03 ACERO CORRUGADO 1/2" PARA DADO DE CONCRETO KG 166.32 S/ 6.31 1049.48 166.32 S/1,049.48 100.00% 0.00 S/0.00 0.00% 166.32 S/1,049.48 100.00% 0.00 S/0.00 0.00%
2.00.00 DADOS DE CONCRETO
002.00.02 CONCRETO F'c=210kg/Cm2 PARA DADOS DE CONCRETO m3 1.34 S/ 423.30 565.74 1.34 S/567.22 100.00% 0.00 S/0.00 0.00% 1.34 S/567.22 100.00% 0.00 S/0.00 0.00%
002.00.04 ACERO CORRUGADO F´Y 4200 Kg/cm2 GRADO 60 KG 390.72 S/ 6.31 2465.44 390.72 S/2,465.44 100.00% 0.00 S/0.00 0.00% 390.72 S/2,465.44 100.00% 0.00 S/0.00 0.00%
002.00.05 ENCOFRADO Y DESENCOFRADO m2 11.88 S/ 36.30 431.20 11.88 S/431.24 100.00% 0.00 S/0.00 0.00% 11.88 S/431.24 100.00% 0.00 S/0.00 0.00%
2.01.00 PERNOS DE ANCLAJE S/3,060.00
2.01.01 COLOCACION DE PERNOS DE ANCLAJE 1" Und 48.00 S/ 35.00 1680.00 48.00 S/1,680.00 100.00% 0.00 S/0.00 0.00% 48.00 S/1,680.00 100.00% 0.00 S/0.00 0.00%
2.01.02 COLOCACION DE PLACA METALICA E=1/2" Und 12.00 S/ 25.00 300.00 12.00 S/300.00 100.00% 0.00 S/0.00 0.00% 12.00 S/300.00 100.00% 0.00 S/0.00 0.00%
2.01.03 ADITIVO SIKA GROUT E =1" bls 12.00 S/ 90.00 1080.00 0.00 S/0.00 0.00% 12.00 S/1,080.00 100.00% 12.00 S/1,080.00 100.00% 0.00 S/0.00 0.00%
2.02.00 ESTRUCTURAS METALICAS S/111,388.00
2.02.01 TUB. RECTANGULAR 6" e:4.5mm ml 72.00 S/ 200.00 14400.00 72.00 S/14,400.00 100.00% 0.00 S/0.00 0.00% 72.00 S/14,400.00 100.00% 0.00 S/0.00 0.00%
2.02.02 TUB. CUADRADO 3"x 3"x 3mm ml 100.00 S/ 100.00 10000.00 100.00 S/10,000.00 100.00% 0.00 S/0.00 0.00% 100.00 S/10,000.00 100.00% 0.00 S/0.00 0.00%
2.02.03 TUB. CUADRADO 2"x 2"x 3mm ml 195.60 S/ 80.00 15648.00 195.60 S/15,648.00 100.00% 0.00 S/0.00 0.00% 195.60 S/15,648.00 100.00% 0.00 S/0.00 0.00%
2.02.04 COSTANERAS Y CERRAMIENTO TUB. RECT. 80x40x2mm ml 174.00 S/ 80.00 13920.00 127.00 S/10,160.00 72.99% 47.00 S/3,760.00 27.01% 174.00 S/13,920.00 100.00% 0.00 S/0.00 0.00%
2.02.05 COBERTURA TECHO ALUZINC TR4 4mm m2 638.00 S/ 90.00 57420.00 0.00 S/0.00 0.00% 638.00 S/57,420.00 100.00% 638.00 S/57,420.00 100.00% 0.00 S/0.00 0.00%
002.04.00 CERRAMIENTOS LATERAES S/14,009.00
002.04.01 DOBLE MARCO LISTON DE MADERA PINO INT Y EXTE. ml 766.00 S/ 11.50 8809.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 766.00 S/8,809.00 100.00%
002.04.02 MALLA RASCHELL GRAMAJE AL 85% DOBLE MALLA roll 4.00 S/ 1,300.00 5200.00 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 0.00% 4.00 S/5,200.00 100.00%
COSTO DIRECTO S/141,041.98 S/64,775.00 S/62,260.00 S/127,035.00 S/14,009.00
GASTOS GENERALES 5.00% S/7,052.10 S/3,238.75 S/3,113.00 S/6,351.75 S/700.45
UTILIDAD 6.00% S/8,462.52 S/3,886.50 S/3,735.60 S/7,622.10 S/840.54
SUB TOTAL S/156,556.60 S/71,900.25 S/69,108.60 S/141,008.85 S/15,549.99
IGV (18%) 18.00% S/28,180.19 S/12,942.05 S/12,439.55 S/25,381.59 S/2,799.00
TOTAL S/184,736.79 S/84,842.30 45.93% S/81,548.15 44.14% S/166,390.45 90.07% S/18,348.99 9.93%