VALORIZACION

VALORIZ
DEL 15 DE JUNIO AL 30 DE JUNIO:
FECHA DE PRESUPUESTO:12 DE MARZO 2019

INICIO DE OBRA:12 DE JUNIO 2019
ITEM DESCRIPCION UNID.
01 ESTRUCTURAS
01.01 OBRAS PRELIMINARES
01.01.01 Limpieza de terreno natural m2
01.01.02 trazo,niveles y replanteo m2
02 MOVIMIENTO DE TIERRAS
02.01 Excavación para estructuras m3
02.02 Excavación para cimientos corridos en afirmado m3
02.03 Cortes m3
02.04 Relleno compactado con material de prestamo m3
02.05 eliminacion nde material excedente m3
03 OBRAS DE CONCRETO SIMPLE
03.01 solado E=4" concreto 1:12 m2
03.02 Cimiento corrido-concreto 1:10+30%P.G m3
03.03 Falso piso E=10 cm-concreto fc=140kg/cm2 m2
04 CONCRETO ARMADO
04.01 ZAPATAS CONBINADAS
04.01.01 Zapatas combinadas-concreto fc=210kg/cm2 m3
04.01.02 Zapatas combinadas-acero 4200kg/cm2 kg

VIGAS DE CONEXIÓN
04.02
04.02.01 Vigas de conexión-concreto fc=210kg/cm2 m3
04.02.02 Acero en vigas de conección-fy=4200kg/cm2 kg
04.02.01 Encofrado y desencofrado en Vigas de Conexión m2

SOBRECIMIENTOS REFORZADOS
04.03
04.03.01 Sobrecimiento-concreto fc=210kg/cm2 m3
04.03.02 Encofrado y desencofrado en sobrecimiento m2
04.03.03 Acero en sobrecimiento fy=4200kg/cm2 kg

PISCINA
04.04
04.04.01 Piscina-Concreto fc=210kg/cm2 m3
04.04.02 Enconfrado y Desencofrado de piscina m2
04.04.03 Piscina-Acero fy=4200kg/cm2 kg

04.05 CISTERNA
04.05.01 Cisterna concreto f'c=210 Kg/cm2 m3
04.05.02 Encofrado y desencofrado m2
04.05.03 Cisterna - acero f'y=4200 Kg/cm2 kg
04.06 COLUMNAS
04.06.01 Columnas-concreto fc=210kg/cm2 m3
04.06.02 Encofrado y desencofrado en columnas m2
04.06.03 Acero en columnas fy=4200kg/cm2 kg
04.07 COLUMNETAS
04.07.01 Concreto -columnetas fc=210kg/cm2 m3
04.07.02 Encofrado y desencofrado en columnetas m2
04.07.03 Columnetas-acero fy=4200kg/cm2 kg
04.08 VIGAS
04.08.01 Vigas-concreto fc=210kg/cm2 m3
04.08.02 Encofrado y desencofrado de vigas m2
04.08.03 Vigas-acero fy=4200kg/cm2 kg

VIGAS DE AMARRE
04.09
04.09.01 Vigas de amarre-Concreto fc=210kg/cm2 m3
04.09.02 Encofrado y desencofrado de vigas de amarre m2
04.09.03 Vigas de amarre -Acero fy=4200kg/cm2 kg
04.10 ESCALERAS
04.10.01 Escalera-concreto fc=210kg/cm2 m3
04.10.02 Encofrado y desencofrado de escalera m2
04.10.03 Escalera-acero fy=210kg/cm2 kg

LOSA ALIGERADA
04.11
04.11.01 Losa-concreto fc=210kg/cm2 m3
04.11.02 Encofrado y desencofrado de losa aligerada m2
04.11.03 Losa-acero fy=4200kg/cm2 kg
04.11.04 Ladrillo de techo und
05 ARQUITECTURA
05.01 MUROS Y TABIQUES DE ALBAÑILERIA
05.01.01 Muros de ladrillo king kong m2
06 REVOQUES Y REVESTIMIENTOS
06.01 Tarrajeo de muros interiores,2cm,1:5 m2
06.02 Tarrajeo de muros exteriores,2cm,1:5 m2
06.03 Tarrajeo en columnas m2
06.04 Tarrajeo en vigas m2
07 VESTIDURA DE DERRAMES
07.01 Vestidura de derrame mortero m2
07.02 Tarrajeo en fondo de escalera m2
08 PREPARACION DE GRADA DE CONCRETO

08.01 Preparacion de gradas con concreto m2
09 PREPARACION DE DESCANSOS
09.01 GRADAS
09.01.01 Gradas de ceramica nacional 30 x 30 m
10 CIELORRASOS
10.01 Cielorraso con mezcla de mortero m2
11 CONTRAPISOS
11.01 Contrapisos con mezcla de mortero m2
12 PISOS
12.01 Piso de porcelanato navia acero 30 X 90 m2
12.02 Piso de porcelanato texas 15 X 90 m2
12.03 Pisos de porcelanato madera COL 23 X 120 m2
12.04 Piso de madera machiembrada m2
13 ZOCALOS Y CONTRAZOCALOS
13.01 ZOCALOS
13.01.01 Zocalo de porcelanato navia acero 30 x 90 m2
13.01.02 Zocalo de porcelanato texas 15 x 90 m2
13.01.03 Zocalo de listones de madera m2
14 REVESTIMIENTO DE PISCINA
14.01 Revestimiento con gresite niebla azul 33 x 33 m2
15 CARPINTERIA DE MADERA
15.01 PUERTAS
15.01.01 Puertas de madera rigida m2
15.01.02 Puertas de madera contraplacadas 1 hoja m2
15.01.03 Muebles de cocina und
15.01.04 Closet und
16 CARPINTERIA METALICA Y HERRERIA
16.01 Barandas metalicas en escaleras m
16.02 Barandas metalicas 1" @ 0.10 m - balcones m
17 VIDRIOS,CRISTALES Y SIMILARES
17.01 Mamparas corredizas cristal crudo e = 8mm m2
17.02 Ventanas de vidrio con marco de aluminio m2
18 PINTURA
18.01 pintura en cieloraso-latex m2
18.02 pintura en muros interiores m2
18.03 pintura en columnas m2
18.04 pintura en vigas m2
Total costo directo
Gastos generales (5%)

Utilidad (10%) (C)
SUB TOTAL
IGV (18 %)
Monto total de la oferta
VALORIZACION N°01
VALORIZACION
METR. PRECIO PARCIAL ANTERIOR ACTUAL ACUMULADO
METR. PARCIAL METR. PARCIAL METR. PARCIAL
104.65 5.36 560.92 0.00 104.65 560.92 104.65 560.92

104.65 1.44 150.70 104.65 150.70 104.65 150.70
106.54 32.67 3,480.66 106.54 3,480.66 106.54 3,480.66

2.89 43.56 125.89 2.89 125.89 2.89 125.89
1.73 42.29 73.16 1.73 73.16 1.73 73.16
43.10 81.65 3,519.12 43.10 3,519.12 43.10 3,519.12
138.50 7.68 1,063.68 138.50 1,063.68 138.50 1,063.68
63.10 20.81 1,313.11 63.10 1,313.11 63.10 1,313.11

4.95 358.13 1,772.74 4.95 1,772.74 4.95 1,772.74
78.31 160.02 12,531.17 78.31 12,531.17 78.31 12,531.17
25.98 491.61 12,772.03 25.98 12,772.03 25.98 12,772.03

1,149.84 9.43 10,842.99 1,149.84 10,842.99 1,149.84 10,842.99
8.38 455.16 3,814.24 8.38 3,814.24 8.38 3,814.24

1,288.51 6.10 7,859.91 1,288.51 7,859.91 1,288.51 7,859.91
55.85 102.51 5,725.18 55.85 5,725.18 55.85 5,725.18
8.70 343.39 2,987.49 8.70 2,987.49 8.70 2,987.49

113.20 41.00 4,641.20 113.20 4,641.20 113.20 4,641.20
266.54 6.10 1,625.89 266.54 1,625.89 266.54 1,625.89
6.45 278.41 1,795.74 0.00 0.00 0.00 0.00

34.46 47.68 1,643.05 0.00 0.00 0.00 0.00
159.42 6.15 980.43 0.00 0.00 0.00 0.00
0.98 386.56 378.83 0.00 0.00 0.00 0.00
1.03 43.48 44.78 0.00 0.00 0.00 0.00
171.64 6.15 1,055.59 0.00 0.00 0.00 0.00
16.27 569.58 9,267.07 16.27 9,267.07 16.27 9,267.07

186.76 58.11 10,852.62 186.76 10,852.62 186.76 10,852.62
3,009.00 6.14 18,475.26 3,009.00 18,475.26 3,009.00 18,475.26
3.05 506.89 1,546.01 0.00 0.00 0.00

38.56 53.77 2,073.37 0.00 0.00 0.00
357.68 6.15 2,199.73 0.00 0.00 0.00
15.49 467.49 7,241.42 0.00 0.00 0.00

98.75 102.51 10,122.86 0.00 0.00 0.00
1,066.20 6.15 6,557.13 0.00 0.00 0.00
1.66 465.84 773.29 0.00 0.00 0.00

19.34 54.75 1,058.87 0.00 0.00 0.00
105.60 5.78 610.37 0.00 0.00 0.00
3.44 528.23 1,817.11 0.00 0.00 0.00

16.72 87.52 1,463.33 0.00 0.00 0.00
418.76 6.15 2,575.37 0.00 0.00 0.00
15.50 525.37 8,143.24 0.00 0.00 0.00

177.10 85.07 15,065.90 0.00 0.00 0.00
963.78 6.15 5,927.25 0.00 0.00 0.00
1,475.83 0.63 929.77 0.00 0.00 0.00
358.66 62.13 22,282.92 0.00 0.00 0.00
558.45 34.61 19,329.20 0.00 0.00 0.00

6.92 24.35 168.53 0.00 0.00 0.00
149.29 34.61 5,167.63 0.00 0.00 0.00
86.78 34.61 3,003.36 0.00 0.00 0.00
91.07 19.22 1,750.43 0.00 0.00 0.00

13.98 34.61 483.84 0.00 0.00 0.00
61.61 53.31 3,284.29 0.00 0.00 0.00
61.61 42.99 2,648.68 0.00 0.00 0.00
200.91 38.94 7,822.45 0.00 0.00 0.00
216.68 14.65 3,174.93 0.00 0.00 0.00
23.30 144.44 3,365.37 0.00 0.00 0.00

7.71 149.67 1,153.99 0.00 0.00 0.00
37.40 121.95 4,560.82 0.00 0.00 0.00
5.19 96.12 498.88 0.00 0.00 0.00
13.00 149.58 1,944.55 0.00 0.00 0.00

96.63 155.74 15,048.76 0.00 0.00 0.00
15.16 128.67 1,950.64 0.00 0.00 0.00
23.35 54.62 1,275.41 0.00 0.00 0.00
12.24 190.00 2,325.60 0.00 0.00 0.00

39.02 180.00 7,023.60 0.00 0.00 0.00
1.00 480.00 480.00 0.00 0.00 0.00
4.00 600.00 2,400.00 0.00 0.00 0.00
8.88 106.89 949.18 0.00 0.00 0.00

91.96 106.99 9,838.80 0.00 0.00 0.00
64.81 55.00 3,564.55 0.00 0.00 0.00

6.77 190.00 1,286.30 0.00 0.00 0.00
200.91 10.46 2,102.17 0.00 0.00 0.00

686.13 10.35 7,103.50 0.00 0.00 0.00
149.29 11.94 1,782.99 0.00 0.00 0.00
86.78 11.94 1,036.42 0.00 0.00 0.00
326,266.32 100.0% 0.00 0.0% 113,455.04 34.8% 113,455.04
16,313.32 0.00 8,223.68 8,223.68
32,626.63 0.00 5,445.84 5,445.84
375,206.27 0.00 127,124.56 127,124.56
67,537.13 0.00 22,882.42 22,882.42
442,743.40 0.00 150,006.98 150,006.98
UMULADO SALDO
% METR. PARCIAL %
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
0.0% 6.45 1,795.74 100.0%

0.0% 34.46 1,643.05 100.0%
0.0% 159.42 980.43 100.0%
0.0% 0.98 378.83 100.0%
0.0% 1.03 44.78 100.0%
0.0% 171.64 1,055.59 100.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
0.0% 3.05 1,546.01 100.0%

0.0% 38.56 2,073.37 100.0%
0.0% 357.68 2,199.73 100.0%
0.0% 15.49 7,241.42 100.0%

0.0% 98.75 10,122.86 100.0%
0.0% 1,066.20 6,557.13 100.0%
0.0% 1.66 773.29 100.0%

0.0% 19.34 1,058.87 100.0%
0.0% 105.60 610.37 100.0%
0.0% 3.44 1,817.11 100.0%

0.0% 16.72 1,463.33 100.0%
0.0% 418.76 2,575.37 100.0%
0.0% 15.50 8,143.24 100.0%

0.0% 177.10 15,065.90 100.0%
0.0% 963.78 5,927.25 100.0%
0.0% 1,475.83 929.77 100.0%
0.0% 358.66 22,282.92 100.0%
0.0% 558.45 19,329.20 100.0%

0.0% 6.92 168.53 100.0%
0.0% 149.29 5,167.63 100.0%
0.0% 86.78 3,003.36 100.0%
0.0% 91.07 1,750.43 100.0%

0.0% 13.98 483.84 100.0%
0.0% 61.61 3,284.29 100.0%
0.0% 61.61 2,648.68 100.0%
0.0% 200.91 7,822.45 100.0%
0.0% 216.68 3,174.93 100.0%
0.0% 23.30 3,365.37 100.0%

0.0% 7.71 1,153.99 100.0%
0.0% 37.40 4,560.82 100.0%
0.0% 5.19 498.88 100.0%
0.0% 13.00 1,944.55 100.0%

0.0% 96.63 15,048.76 100.0%
0.0% 15.16 1,950.64 100.0%
0.0% 23.35 1,275.41 100.0%
0.0% 12.24 2,325.60 100.0%

0.0% 39.02 7,023.60 100.0%
0.0% 1.00 480.00 100.0%
0.0% 4.00 2,400.00 100.0%
0.0% 8.88 949.18 100.0%

0.0% 91.96 9,838.80 100.0%
0.0% 64.81 3,564.55 100.0%

0.0% 6.77 1,286.30 100.0%
0.0% 200.91 2,102.17 100.0%

0.0% 686.13 7,103.50 100.0%
0.0% 149.29 1,782.99 100.0%
0.0% 86.78 1,036.42 100.0%
34.8% 212,811.28 65.2%
15,425.41
10,214.94
238,451.63
42,921.29
281,372.92
VALORIZACION N°02
FECHA DE PRESUPUESTO:12 DE ABRIL 2019

01 ESTRUCTURAS
02.03 Cortes m3
02.05 eliminacion de material excedente m3
04 CONCRETO ARMADO

VIGAS DE CONEXIÓN
04.02

04.03

PISCINA
04.04

04.05 CISTERNA
04.06 COLUMNAS
04.07 COLUMNETAS
04.08 VIGAS

VIGAS DE AMARRE
04.09
04.10 ESCALERAS

LOSA ALIGERADA
04.11
05 ARQUITECTURA

09.01 GRADAS
10 CIELORRASOS
11 CONTRAPISOS
12 PISOS
13.01 ZOCALOS
15.01 PUERTAS
15.01.04 Closet und
18 PINTURA
Total costo directo

Utilidad (10%) (C)
SUB TOTAL
IGV (18 %)
N°02
VALORIZACION
104.65 5.36 560.92 104.65 560.92 0.00 0.00 104.65 560.92

104.65 1.44 150.70 104.65 150.70 0.00 0.00 104.65 150.70
106.54 32.67 3,480.66 106.54 3,480.66 0.00 0.00 106.54 3,480.66

2.89 43.56 125.89 2.89 125.89 0.00 0.00 2.89 125.89
1.73 42.29 73.16 1.73 73.16 0.00 0.00 1.73 73.16
43.10 81.65 3,519.12 43.10 3,519.12 0.00 0.00 43.10 3,519.12
138.50 7.68 1,063.68 43.10 3,519.12 0.00 0.00 43.10 331.01
63.10 20.81 1,313.11 63.10 1,313.11 0.00 0.00 63.10 1,313.11

4.95 358.13 1,772.74 4.95 1,772.74 0.00 0.00 4.95 1,772.74
78.31 160.02 12,531.17 78.31 12,531.17 0.00 0.00 78.31 12,531.17
25.98 491.61 12,772.03 25.98 12,772.03 0.00 0.00 25.98 12,772.03

1,149.84 9.43 10,842.99 1,149.84 10,842.99 0.00 0.00 1,149.84 10,842.99
8.38 455.16 3,814.24 8.38 3,814.24 0.00 0.00 8.38 3,814.24

1,288.51 6.10 7,859.91 1,288.51 7,859.91 0.00 0.00 1,288.51 7,859.91
55.85 102.51 5,725.18 55.85 5,725.18 0.00 0.00 55.85 5,725.18
8.70 343.39 2,987.49 8.70 2,987.49 0.00 0.00 8.70 2,987.49

113.20 41.00 4,641.20 113.20 4,641.20 0.00 0.00 113.20 4,641.20
266.54 6.10 1,625.89 266.54 1,625.89 0.00 0.00 266.54 1,625.89
6.45 278.41 1,795.74 0.00 0.00 6.45 1,795.74 6.45 1,795.74

34.46 47.68 1,643.05 0.00 0.00 34.46 1,643.05 34.46 1,643.05
159.42 6.15 980.43 0.00 0.00 159.42 980.43 159.42 980.43
0.98 386.56 378.83 0.00 0.00 0.98 378.83 0.98 378.83
1.03 43.48 44.78 0.00 0.00 1.03 44.78 1.03 44.78
171.64 6.15 1,055.59 0.00 0.00 171.64 1,055.59 171.64 1,055.59
16.27 569.58 9,267.07 16.27 9,267.07 0.00 0.00 16.27 9,267.07

186.76 58.11 10,852.62 186.76 10,852.62 0.00 0.00 186.76 10,852.62
3,009.00 6.14 18,475.26 3,009.00 18,475.26 0.00 0.00 3,009.00 18,475.26
3.05 506.89 1,546.01 3.05 1,546.01 3.05 1,546.01

38.56 53.77 2,073.37 38.56 2,073.37 38.56 2,073.37
357.68 6.15 2,199.73 357.68 2,199.73 357.68 2,199.73
15.49 467.49 7,241.42 15.49 7,241.42 15.49 7,241.42

98.75 102.51 10,122.86 98.75 10,122.86 98.75 10,122.86
1,066.20 6.15 6,557.13 1,066.20 6,557.13 1,066.20 6,557.13
1.66 465.84 773.29 1.66 773.29 1.66 773.29

19.34 54.75 1,058.87 19.34 1,058.87 19.34 1,058.87
105.60 5.78 610.37 105.60 610.37 105.60 610.37
3.44 528.23 1,817.11 3.44 1,817.11 3.44 1,817.11

16.72 87.52 1,463.33 16.72 1,463.33 16.72 1,463.33
418.76 6.15 2,575.37 418.76 2,575.37 418.76 2,575.37
15.50 525.37 8,143.24 15.50 8,143.24 15.50 8,143.24

177.10 85.07 15,065.90 177.10 15,065.90 177.10 15,065.90
963.78 6.15 5,927.25 963.78 5,927.25 963.78 5,927.25
1,475.83 0.63 929.77 1,475.83 929.77 1,475.83 929.77
358.66 62.13 22,282.92 0.00 0.00 0.00
558.45 34.61 19,329.20 0.00 0.00 0.00

6.92 24.35 168.53 0.00 0.00 0.00
149.29 34.61 5,167.63 0.00 0.00 0.00
86.78 34.61 3,003.36 0.00 0.00 0.00
91.07 19.22 1,750.43 0.00 0.00 0.00

13.98 34.61 483.84 0.00 0.00 0.00
61.61 53.31 3,284.29 0.00 0.00 0.00
61.61 42.99 2,648.68 0.00 0.00 0.00
200.91 38.94 7,822.45 0.00 0.00 0.00
216.68 14.65 3,174.93 0.00 0.00 0.00
23.30 144.44 3,365.37 0.00 0.00 0.00

7.71 149.67 1,153.99 0.00 0.00 0.00
37.40 121.95 4,560.82 0.00 0.00 0.00
5.19 96.12 498.88 0.00 0.00 0.00
13.00 149.58 1,944.55 0.00 0.00 0.00

96.63 155.74 15,048.76 0.00 0.00 0.00
15.16 128.67 1,950.64 0.00 0.00 0.00
23.35 54.62 1,275.41 0.00 0.00 0.00
12.24 190.00 2,325.60 0.00 0.00 0.00

39.02 180.00 7,023.60 0.00 0.00 0.00
1.00 480.00 480.00 0.00 0.00 0.00
4.00 600.00 2,400.00 0.00 0.00 0.00
8.88 106.89 949.18 0.00 0.00 0.00

91.96 106.99 9,838.80 0.00 0.00 0.00
64.81 55.00 3,564.55 0.00 0.00 0.00

6.77 190.00 1,286.30 0.00 0.00 0.00
200.91 10.46 2,102.17 0.00 0.00 0.00

686.13 10.35 7,103.50 0.00 0.00 0.00
149.29 11.94 1,782.99 0.00 0.00 0.00
86.78 11.94 1,036.42 0.00 0.00 0.00
326,266.32 100.0% 77,315.52 23.7% 74,003.46 22.7% 186,725.83
16,313.32 7,731.55 5,364.07 13,534.63
32,626.63 4,816.76 3,552.17 8,962.84
375,206.27 89,863.83 82,919.70 209,223.30
67,537.13 16,175.49 14,925.55 37,660.19
442,743.40 106,039.32 97,845.24 246,883.49
22.100%
SALDO
% METR. PARCIAL %
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
31.1% 95.40 732.67 68.9%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
0.0% 358.66 22,282.92 100.0%
0.0% 558.45 19,329.20 100.0%

0.0% 6.92 168.53 100.0%
0.0% 149.29 5,167.63 100.0%
0.0% 86.78 3,003.36 100.0%
0.0% 91.07 1,750.43 100.0%

0.0% 13.98 483.84 100.0%
0.0% 61.61 3,284.29 100.0%
0.0% 61.61 2,648.68 100.0%
0.0% 200.91 7,822.45 100.0%
0.0% 216.68 3,174.93 100.0%
0.0% 23.30 3,365.37 100.0%

0.0% 7.71 1,153.99 100.0%
0.0% 37.40 4,560.82 100.0%
0.0% 5.19 498.88 100.0%
0.0% 13.00 1,944.55 100.0%

0.0% 96.63 15,048.76 100.0%
0.0% 15.16 1,950.64 100.0%
0.0% 23.35 1,275.41 100.0%
0.0% 12.24 2,325.60 100.0%

0.0% 39.02 7,023.60 100.0%
0.0% 1.00 480.00 100.0%
0.0% 4.00 2,400.00 100.0%
0.0% 8.88 949.18 100.0%

0.0% 91.96 9,838.80 100.0%
0.0% 64.81 3,564.55 100.0%

0.0% 6.77 1,286.30 100.0%
0.0% 200.91 2,102.17 100.0%

0.0% 686.13 7,103.50 100.0%
0.0% 149.29 1,782.99 100.0%
0.0% 86.78 1,036.42 100.0%
57.2% 139,540.49 42.8%
10,114.45
6,697.94
156,352.88
28,143.52
184,496.40
VALORIZ

01 ESTRUCTURAS
02.03 Cortes m3
04 CONCRETO ARMADO

VIGAS DE CONEXIÓN
04.02

04.03

PISCINA
04.04

04.05 CISTERNA
04.06 COLUMNAS
04.07 COLUMNETAS
04.08 VIGAS

VIGAS DE AMARRE
04.09
04.10 ESCALERAS

LOSA ALIGERADA
04.11
05 ARQUITECTURA

09.01 GRADAS
10 CIELORRASOS
11 CONTRAPISOS
12 PISOS
13.01 ZOCALOS
15.01 PUERTAS
15.01.04 Closet und
18 PINTURA
Total costo directo

Utilidad (10%) (C)
SUB TOTAL
IGV (18 %)
VALORIZACION N°03
VALORIZACION
104.65 5.36 560.92 104.65 560.92 0.00 0.00 104.65 560.92

104.65 1.44 150.70 104.65 150.70 0.00 0.00 104.65 150.70
106.54 32.67 3,480.66 106.54 3,480.66 0.00 0.00 106.54 3,480.66

2.89 43.56 125.89 2.89 125.89 0.00 0.00 2.89 125.89
1.73 42.29 73.16 1.73 73.16 0.00 0.00 1.73 73.16
43.10 81.65 3,519.12 43.10 3,519.12 0.00 0.00 43.10 3,519.12
138.50 7.68 1,063.68 43.10 3,519.12 0.00 0.00 43.10 331.01
63.10 20.81 1,313.11 63.10 1,313.11 0.00 0.00 63.10 1,313.11

4.95 358.13 1,772.74 4.95 1,772.74 0.00 0.00 4.95 1,772.74
78.31 160.02 12,531.17 78.31 12,531.17 0.00 0.00 78.31 12,531.17
25.98 491.61 12,772.03 25.98 12,772.03 0.00 0.00 25.98 12,772.03

1,149.84 9.43 10,842.99 1,149.84 10,842.99 0.00 0.00 1,149.84 10,842.99
8.38 455.16 3,814.24 8.38 3,814.24 0.00 0.00 8.38 3,814.24

1,288.51 6.10 7,859.91 1,288.51 7,859.91 0.00 0.00 1,288.51 7,859.91
55.85 102.51 5,725.18 55.85 5,725.18 0.00 0.00 55.85 5,725.18
8.70 343.39 2,987.49 8.70 2,987.49 0.00 0.00 8.70 2,987.49

113.20 41.00 4,641.20 113.20 4,641.20 0.00 0.00 113.20 4,641.20
266.54 6.10 1,625.89 266.54 1,625.89 0.00 0.00 266.54 1,625.89
6.45 278.41 1,795.74 6.45 1,795.74 0.00 0.00 6.45 1,795.74

34.46 47.68 1,643.05 34.46 1,643.05 0.00 0.00 34.46 1,643.05
159.42 6.15 980.43 159.42 980.43 0.00 0.00 159.42 980.43
0.98 386.56 378.83 0.98 378.83 0.00 0.00 0.98 378.83
1.03 43.48 44.78 1.03 44.78 0.00 0.00 1.03 44.78
171.64 6.15 1,055.59 171.64 1,055.59 0.00 0.00 171.64 1,055.59
16.27 569.58 9,267.07 16.27 9,267.07 0.00 0.00 16.27 9,267.07

186.76 58.11 10,852.62 186.76 10,852.62 0.00 0.00 186.76 10,852.62
3,009.00 6.14 18,475.26 3,009.00 18,475.26 0.00 0.00 3,009.00 18,475.26
3.05 506.89 1,546.01 3.05 1,546.01 0.00 0.00 3.05 1,546.01

38.56 53.77 2,073.37 38.56 2,073.37 0.00 0.00 38.56 2,073.37
357.68 6.15 2,199.73 357.68 2,199.73 0.00 0.00 357.68 2,199.73
15.49 467.49 7,241.42 15.49 7,241.42 0.00 0.00 15.49 7,241.42

98.75 102.51 10,122.86 98.75 10,122.86 0.00 0.00 98.75 10,122.86
1,066.20 6.15 6,557.13 1,066.20 6,557.13 0.00 0.00 1,066.20 6,557.13
1.66 465.84 773.29 1.66 773.29 0.00 0.00 1.66 773.29

19.34 54.75 1,058.87 19.34 1,058.87 0.00 0.00 19.34 1,058.87
105.60 5.78 610.37 105.60 610.37 0.00 0.00 105.60 610.37
3.44 528.23 1,817.11 3.44 1,817.11 0.00 0.00 3.44 1,817.11

16.72 87.52 1,463.33 16.72 1,463.33 0.00 0.00 16.72 1,463.33
418.76 6.15 2,575.37 418.76 2,575.37 0.00 0.00 418.76 2,575.37
15.50 525.37 8,143.24 15.50 8,143.24 0.00 0.00 15.50 8,143.24

177.10 85.07 15,065.90 177.10 15,065.90 0.00 0.00 177.10 15,065.90
963.78 6.15 5,927.25 963.78 5,927.25 0.00 0.00 963.78 5,927.25
1,475.83 0.63 929.77 1,475.83 929.77 0.00 0.00 1,475.83 929.77
358.66 62.13 22,282.92 358.66 22,282.92 358.66 22,282.92
558.45 34.61 19,329.20 558.45 19,329.20 558.45 19,329.20

6.92 24.35 168.53 6.92 168.53 6.92 168.53
149.29 34.61 5,167.63 149.29 5,167.63 149.29 5,167.63
86.78 34.61 3,003.36 86.78 3,003.36 86.78 3,003.36
91.07 19.22 1,750.43 91.07 1,750.43 91.07 1,750.43

13.98 34.61 483.84 13.98 483.84 13.98 483.84
61.61 53.31 3,284.29 61.61 3,284.29 61.61 3,284.29
61.61 42.99 2,648.68 61.61 2,648.68 61.61 2,648.68
200.91 38.94 7,822.45 200.91 7,822.45 200.91 7,822.45
216.68 14.65 3,174.93 216.68 3,174.93 216.68 3,174.93
23.30 144.44 3,365.37 23.30 3,365.37 23.30 3,365.37

7.71 149.67 1,153.99 7.71 1,153.99 7.71 1,153.99
37.40 121.95 4,560.82 37.40 4,560.82 37.40 4,560.82
5.19 96.12 498.88 5.19 498.88 5.19 498.88
13.00 149.58 1,944.55 0.00 0.00 0.00

96.63 155.74 15,048.76 0.00 0.00 0.00
15.16 128.67 1,950.64 0.00 0.00 0.00
23.35 54.62 1,275.41 0.00 0.00 0.00
12.24 190.00 2,325.60 0.00 0.00 0.00

39.02 180.00 7,023.60 0.00 0.00 0.00
1.00 480.00 480.00 0.00 0.00 0.00
4.00 600.00 2,400.00 0.00 0.00 0.00
8.88 106.89 949.18 0.00 0.00 0.00

91.96 106.99 9,838.80 0.00 0.00 0.00
64.81 55.00 3,564.55 0.00 0.00 0.00

6.77 190.00 1,286.30 0.00 0.00 0.00
200.91 10.46 2,102.17 0.00 0.00 0.00

686.13 10.35 7,103.50 0.00 0.00 0.00
149.29 11.94 1,782.99 0.00 0.00 0.00
86.78 11.94 1,036.42 0.00 0.00 0.00
326,266.32 100.0% 77,315.52 23.7% 78,695.35 24.1% 265,421.17
16,313.32 7,731.55 5,704.15 19,238.79
32,626.63 4,816.76 3,777.38 12,740.22
375,206.27 89,863.83 88,176.88 297,400.18
67,537.13 16,175.49 15,871.84 53,532.03
442,743.40 106,039.32 104,048.71 350,932.21
23.501%
UMULADO SALDO
% METR. PARCIAL %
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
31.1% 95.40 732.67 68.9%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
0.0% 13.00 1,944.55 100.0%

0.0% 96.63 15,048.76 100.0%
0.0% 15.16 1,950.64 100.0%
0.0% 23.35 1,275.41 100.0%
0.0% 12.24 2,325.60 100.0%

0.0% 39.02 7,023.60 100.0%
0.0% 1.00 480.00 100.0%
0.0% 4.00 2,400.00 100.0%
0.0% 8.88 949.18 100.0%

0.0% 91.96 9,838.80 100.0%
0.0% 64.81 3,564.55 100.0%

0.0% 6.77 1,286.30 100.0%
0.0% 200.91 2,102.17 100.0%

0.0% 686.13 7,103.50 100.0%
0.0% 149.29 1,782.99 100.0%
0.0% 86.78 1,036.42 100.0%
81.4% 60,845.14 18.6%
4,410.30
2,920.57
68,176.01
12,271.68
80,447.70
VALORIZ

01 ESTRUCTURAS
02.03 Cortes m3
04 CONCRETO ARMADO

VIGAS DE CONEXIÓN
04.02

04.03

PISCINA
04.04

04.05 CISTERNA
04.06 COLUMNAS
04.07 COLUMNETAS
04.08 VIGAS

VIGAS DE AMARRE
04.09
04.10 ESCALERAS

LOSA ALIGERADA
04.11
05 ARQUITECTURA

09.01 GRADAS
10 CIELORRASOS
11 CONTRAPISOS
12 PISOS
13.01 ZOCALOS
15.01 PUERTAS
15.01.04 Closet und
18 PINTURA
Total costo directo

Utilidad (10%) (C)
SUB TOTAL
IGV (18 %)
VALORIZACION N°04
VALORIZACION
104.65 5.36 560.92 104.65 560.92 0.00 0.00 104.65 560.92

104.65 1.44 150.70 104.65 150.70 0.00 0.00 104.65 150.70
106.54 32.67 3,480.66 106.54 3,480.66 0.00 0.00 106.54 3,480.66

2.89 43.56 125.89 2.89 125.89 0.00 0.00 2.89 125.89
1.73 42.29 73.16 1.73 73.16 0.00 0.00 1.73 73.16
43.10 81.65 3,519.12 43.10 3,519.12 0.00 0.00 43.10 3,519.12
138.50 7.68 1,063.68 43.10 3,519.12 0.00 0.00 43.10 331.01
63.10 20.81 1,313.11 63.10 1,313.11 0.00 0.00 63.10 1,313.11

4.95 358.13 1,772.74 4.95 1,772.74 0.00 0.00 4.95 1,772.74
78.31 160.02 12,531.17 78.31 12,531.17 0.00 0.00 78.31 12,531.17
25.98 491.61 12,772.03 25.98 12,772.03 0.00 0.00 25.98 12,772.03

1,149.84 9.43 10,842.99 1,149.84 10,842.99 0.00 0.00 1,149.84 10,842.99
8.38 455.16 3,814.24 8.38 3,814.24 0.00 0.00 8.38 3,814.24

1,288.51 6.10 7,859.91 1,288.51 7,859.91 0.00 0.00 1,288.51 7,859.91
55.85 102.51 5,725.18 55.85 5,725.18 0.00 0.00 55.85 5,725.18
8.70 343.39 2,987.49 8.70 2,987.49 0.00 0.00 8.70 2,987.49

113.20 41.00 4,641.20 113.20 4,641.20 0.00 0.00 113.20 4,641.20
266.54 6.10 1,625.89 266.54 1,625.89 0.00 0.00 266.54 1,625.89
6.45 278.41 1,795.74 6.45 1,795.74 0.00 0.00 6.45 1,795.74

34.46 47.68 1,643.05 34.46 1,643.05 0.00 0.00 34.46 1,643.05
159.42 6.15 980.43 159.42 980.43 0.00 0.00 159.42 980.43
0.98 386.56 378.83 0.98 378.83 0.00 0.00 0.98 378.83
1.03 43.48 44.78 1.03 44.78 0.00 0.00 1.03 44.78
171.64 6.15 1,055.59 171.64 1,055.59 0.00 0.00 171.64 1,055.59
16.27 569.58 9,267.07 16.27 9,267.07 0.00 0.00 16.27 9,267.07

186.76 58.11 10,852.62 186.76 10,852.62 0.00 0.00 186.76 10,852.62
3,009.00 6.14 18,475.26 3,009.00 18,475.26 0.00 0.00 3,009.00 18,475.26
3.05 506.89 1,546.01 3.05 1,546.01 0.00 0.00 3.05 1,546.01

38.56 53.77 2,073.37 38.56 2,073.37 0.00 0.00 38.56 2,073.37
357.68 6.15 2,199.73 357.68 2,199.73 0.00 0.00 357.68 2,199.73
15.49 467.49 7,241.42 15.49 7,241.42 0.00 0.00 15.49 7,241.42

98.75 102.51 10,122.86 98.75 10,122.86 0.00 0.00 98.75 10,122.86
1,066.20 6.15 6,557.13 1,066.20 6,557.13 0.00 0.00 1,066.20 6,557.13
1.66 465.84 773.29 1.66 773.29 0.00 0.00 1.66 773.29

19.34 54.75 1,058.87 19.34 1,058.87 0.00 0.00 19.34 1,058.87
105.60 5.78 610.37 105.60 610.37 0.00 0.00 105.60 610.37
3.44 528.23 1,817.11 3.44 1,817.11 0.00 0.00 3.44 1,817.11

16.72 87.52 1,463.33 16.72 1,463.33 0.00 0.00 16.72 1,463.33
418.76 6.15 2,575.37 418.76 2,575.37 0.00 0.00 418.76 2,575.37
15.50 525.37 8,143.24 15.50 8,143.24 0.00 0.00 15.50 8,143.24

177.10 85.07 15,065.90 177.10 15,065.90 0.00 0.00 177.10 15,065.90
963.78 6.15 5,927.25 963.78 5,927.25 0.00 0.00 963.78 5,927.25
1,475.83 0.63 929.77 1,475.83 929.77 0.00 0.00 1,475.83 929.77
358.66 62.13 22,282.92 358.66 22,282.92 0.00 0.00 358.66 22,282.92
558.45 34.61 19,329.20 558.45 19,329.20 0.00 0.00 558.45 19,329.20

6.92 24.35 168.53 6.92 168.53 0.00 0.00 6.92 168.53
149.29 34.61 5,167.63 149.29 5,167.63 0.00 0.00 149.29 5,167.63
86.78 34.61 3,003.36 86.78 3,003.36 0.00 0.00 86.78 3,003.36
91.07 19.22 1,750.43 91.07 1,750.43 0.00 0.00 91.07 1,750.43

13.98 34.61 483.84 13.98 483.84 0.00 0.00 13.98 483.84
61.61 53.31 3,284.29 61.61 3,284.29 0.00 0.00 61.61 3,284.29
61.61 42.99 2,648.68 61.61 2,648.68 0.00 0.00 61.61 2,648.68
200.91 38.94 7,822.45 200.91 7,822.45 0.00 0.00 200.91 7,822.45
216.68 14.65 3,174.93 216.68 3,174.93 0.00 0.00 216.68 3,174.93
23.30 144.44 3,365.37 23.30 3,365.37 0.00 0.00 23.30 3,365.37

7.71 149.67 1,153.99 7.71 1,153.99 0.00 0.00 7.71 1,153.99
37.40 121.95 4,560.82 37.40 4,560.82 0.00 0.00 37.40 4,560.82
5.19 96.12 498.88 5.19 498.88 0.00 0.00 5.19 498.88
13.00 149.58 1,944.55 13.00 1,944.55 13.00 1,944.55

96.63 155.74 15,048.76 96.63 15,048.76 96.63 15,048.76
15.16 128.67 1,950.64 15.16 1,950.64 15.16 1,950.64
23.35 54.62 1,275.41 23.35 1,275.41 23.35 1,275.41
12.24 190.00 2,325.60 12.24 2,325.60 12.24 2,325.60

39.02 180.00 7,023.60 39.02 7,023.60 39.02 7,023.60
1.00 480.00 480.00 1.00 480.00 1.00 480.00
4.00 600.00 2,400.00 4.00 2,400.00 4.00 2,400.00
8.88 106.89 949.18 8.88 949.18 8.88 949.18

91.96 106.99 9,838.80 91.96 9,838.80 91.96 9,838.80
64.81 55.00 3,564.55 64.81 3,564.55 64.81 3,564.55

6.77 190.00 1,286.30 6.77 1,286.30 6.77 1,286.30
200.91 10.46 2,102.17 200.91 2,102.17 200.91 2,102.17

686.13 10.35 7,103.50 686.13 7,103.50 686.13 7,103.50
149.29 11.94 1,782.99 149.29 1,782.99 149.29 1,782.99
86.78 11.94 1,036.42 86.78 1,036.42 86.78 1,036.42
326,266.32 100.0% 77,315.52 23.7% 60,112.47 18.4% 325,533.64
16,313.32 7,731.55 4,357.19 23,595.98
32,626.63 4,816.76 2,885.40 15,625.61
375,206.27 89,863.83 67,355.06 364,755.23
67,537.13 16,175.49 12,123.91 65,655.94
442,743.40 106,039.32 79,478.97 430,411.18
17.951%
UMULADO SALDO
% METR. PARCIAL %
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
31.1% 95.40 732.67 68.9%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%

100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
100.0% 0.00 0.00 0.0%
99.8% 732.67 0.2%
53.11
35.17
820.95
147.77
968.72
CURVA EJECUTADA VS PROGRAMADA
CURVA EJECUTADA CURVA PROGRAMADA

JUNIO 113,455.04 Junio 106619.715
JULIO 187,458.50 Julio 255906.899
AGOSTO 266,153.84 Agosto 315607.077
SETIEMBRE 326,266.32 Septiembre 325202.58
CURVA EJECUTADA VS PROG

350,000.00
300,000.00
266,15
250,000.00
200,000.00 187,458.50
150,000.00
113,455.04
100,000.00
50,000.00
0.00
JUNIO JULIO AGO
Column E Column F
CURVA EJ
350,000.00
300,000.00
250,000.00
VA EJECUTADA VS PROGRAMADA
200,000.00 187,458.5
326,266.32
150,000.00
266,153.84
113,455.04
100,000.00
187,458.50
50,000.00
5.04
0.00
JUNIO JULIO
O JULIO AGOSTO SETIEMBRE
Column E Column F Column G

CURVA EJECUTADA
0.00
326,266.32
0.00
266,153.84
0.00
0.00 187,458.50
0.00
113,455.04
0.00
0.00
0.00
JUNIO JULIO AGOSTO SETIEMBRE
FORMULA POLINOMICA - CONTRATO PRINCIPAL
Zona Geográfica = 1 FORMU
K= 0.403 Jr/Jo + 0.076CAFr/CAFo + 0.113MHMr/MHMo + 0.064 BLPr/BLPo + 0.128 CEr/CEo+0.130GUr/Guo

Mar-18
Simbolo IU Concepto Coeficiente Incidencia
Indice Io
J 47 Mano de Obra, inc. Leyes sociales 0.403 100.00% 582.52 582.52

484.58
C 21 Cemento Portalnd tipo I 0.067 88.16% 476.04 419.68
AF 4 Agregado fino 0.009 11.84% 548.18 64.90
640.62
M 43 Madera nacional 0.090 79.65% 726.59 578.73
HM 37 Herramientas manuales 0.023 20.35% 304.11 61.89
627.01
BL 17 Bloque y ladrillo 0.054 84.38% 626.79 528.89
P 54 Pintura latex 0.010 15.63% 627.79 98.12
315.86
PA 52 Perfil de aluminio 0.056 65.12% 243.60 158.63
D 30 Dólar mas inflacion 0.030 34.88% 450.77 157.23
CE 23 Ceramica esmaltada y sin esmaltar 0.128 100.00% 471.87 471.87
GU 39 Indice general de preciso al consumidor 0.130 100.00% 446.14 446.14

Coeficiente de reajuste (K) 1.000
FORMULA POLINOMICA AQUITECTURA
+0.130GUr/Guo
Mar-18 Jun-18 Jul-18 Aug-18
Ir Incidencia Indice Ir Incidencia Indice Ir Incidencia Indice Ir
582.520 0.403 582.52 582.52 0.403 582.52 582.52 0.403 602.11 602.11
484.58 484.40 484.46 484.66
419.677 0.067 476.04 419.68 0.067 476.04 419.68 0.067 476.04 419.68
64.905 0.009 546.69 64.73 0.009 547.19 64.79 0.009 548.83 64.98
640.62 635.37 639.92 645.74
578.729 0.090 720.10 573.56 0.089 725.34 577.73 0.09 732.59 583.51
61.886 0.023 303.74 61.81 0.023 305.61 62.19 0.023 305.79 62.23
627.01 622.39 622.99 621.82
528.885 0.054 622.17 524.99 0.054 622.77 525.49 0.054 621.60 524.51
98.124 0.010 623.17 97.40 0.010 623.77 97.50 0.01 622.60 97.31
315.86 301.24 300.39 300.84
158.632 0.056 244.80 159.41 0.056 243.50 158.57 0.056 243.29 158.43
157.229 0.030 406.60 141.82 0.027 406.60 141.82 0.027 408.28 142.41
471.870 0.128 479.58 479.58 0.130 481.37 481.37 0.131 483.02 483.02
446.140 0.130 447.10 447.10 0.131 448.81 448.81 0.131 449.4 449.40
1.000 0.999 1.001
Aug-18 Sep-18
Incidencia Indice Ir Incidencia
0.417 602.11 602.11 0.417

484.84
0.067 476.04 419.68 0.067
0.009 550.37 65.16 0.009
655.23
0.091 744.41 592.92 0.092
0.023 306.17 62.31 0.023
620.80
0.054 620.58 523.65 0.053
0.01 621.58 97.15 0.01
301.16
0.056 243.66 158.67 0.056
0.027 408.51 142.49 0.027
0.131 486.67 486.67 0.132
0.131 450.26 450.26 0.132

1.016 1.018
FORMULA POLINOMICA - CONTRATO PRINCIPAL
Zona Geográfica = 1 F
K= 0.242 Jr/Jo + 0.220 AGCr/AGCo + 0.212 HMMEMNEr/HMMEMNEo + 0.196ACr/ACo + 0.130GUr/GUo

Mar-18
Simbolo IU Concepto Coeficiente Incidencia
Indice Io
J 47 Mano de Obra, inc. Leyes sociales 0.242 100.00% 582.52 582.52

462.90
AG 5 Agregado grueso 49.55% 449.53 222.74
0.220
C 21 Cemento portland tipo I 50.45% 476.04 240.16
560.58
HM 37 Herramienta manual 17.93% 304.11 54.53
ME 48 Maquinaria y equipo nacional 0.212 25.00% 365.55 91.39
MNE 43 Madera nacional para encof.y carp. 57.07% 726.59 414.66
AC 4 Acero de construccion corrugado 0.196 100.00% 548.18 548.18
GU 39 Indice general de preciso al consumidor 0.130 100.00% 446.14 446.14

Coeficiente de reajuste (K) 1.000
FORMULA POLINOMICA ESTRUCTURAS
Mar-18 Jun-18 Jul-18 Aug-18

Ir Incidencia Indice Ir Incidencia Indice Ir Incidencia Indice Ir
582.520 0.242 582.52 582.52 0.242 582.52 582.52 0.242 602.11 602.11
462.90 0.220 464.67 0.221 464.94 0.221 464.85
222.742 453.10 224.51 453.63 224.77 453.45 224.68
240.162 476.04 240.16 476.04 240.16 476.04 240.16
560.58 0.212 557.63 0.211 561.02 0.212 565.20
54.527 303.74 54.46 305.61 54.80 305.79 54.83
91.388 368.82 92.21 369.08 92.27 369.15 92.29
414.665 720.10 410.96 725.34 413.95 732.59 418.09
548.180 0.196 546.69 546.69 0.195 547.19 547.19 0.196 548.83 548.83
446.140 0.130 447.10 447.10 0.130 448.81 448.81 0.131 449.40 449.40
1.000 0.999 1.002
Aug-18 Sep-18
Incidencia Indice Ir Incidencia
0.25 602.11 602.11 0.250

0.221 461.70 0.219
447.09 221.53
476.04 240.16
0.214 572.79 0.217
306.17 54.90
372.23 93.06
744.41 424.83
0.196 550.37 550.37 0.197
0.131 450.26 450.26 0.131

1.012 1.014
RESUMEN DE VALORIZACIÓN
ADELANTO 37,520.63 10.00%

MONTO DEL CONTRATO 375,206.27
MONTO REAJUSTE DEDUCCION AMORTIZACION VALORIZ NETA TOTAL A
VALORIZACION ESPECIALIDAD PARCIAL TOTAL K R= (K-1)x V Ka (K-Ka) (AD*V)/MC*Ka) D VALORIZ BRUTA (VB) (A) (VN) IGV COBRAR
ESTRUCTURAS 127,124.56 0.999 -67.24 0.999 0 12719.18 0.00 127,057.32
1
ARQUITECTURA 0.00 127,124.56 0 0.00 0.999 -0.999 0 0.00 0.00 127,057.32 -12712.46 114,344.86 20,582.07 134,926.93

ESTRUCTURAS 82,919.70 1.002 128.96 0.999 0.002 8296.36 17.29 83,031.37
2
ARQUITECTURA 0.00 82,919.70 0 0.00 0.999 -0.999 0 0.00 0.00 83,031.37 -8291.97 74,739.40 13,453.09 88,192.49

ESTRUCTURAS 0.00 0.000 0.00 0.000 0 0 0.00 0.00
3
ARQUITECTURA 88,176.88 88,176.88 1.016 1,410.83 0.999 0.017 8826.51 150.05 89,437.65 89,437.65 -8817.69 80,619.97 14,511.59 95,131.56

ESTRUCTURAS 0.00 0.000 0.00 0.000 0 0 0.00 0.00
4
ARQUITECTURA 67,355.06 67,355.06 1.018 1,212.39 0.999 0.019 6742.25 128.10 68,439.35 68,439.35 -6735.51 61,703.84 11,106.69 72,810.54

VALORIZACION

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

VALORIZACION

Cargado por

Copyright:

Formatos disponibles

VALORIZ

DEL 15 DE JUNIO AL 30 DE JUNIO:

FECHA DE PRESUPUESTO:12 DE MARZO 2019

ITEM DESCRIPCION UNID.

01.01 OBRAS PRELIMINARES

01.01.01 Limpieza de terreno natural m2

01.01.02 trazo,niveles y replanteo m2

02.01 Excavación para estructuras m3

02.02 Excavación para cimientos corridos en afirmado m3

02.04 Relleno compactado con material de prestamo m3

02.05 eliminacion nde material excedente m3

03 OBRAS DE CONCRETO SIMPLE

03.01 solado E=4" concreto 1:12 m2

03.02 Cimiento corrido-concreto 1:10+30%P.G m3

03.03 Falso piso E=10 cm-concreto fc=140kg/cm2 m2

04.01 ZAPATAS CONBINADAS

04.01.01 Zapatas combinadas-concreto fc=210kg/cm2 m3

04.01.02 Zapatas combinadas-acero 4200kg/cm2 kg

04.02.01 Vigas de conexión-concreto fc=210kg/cm2 m3

04.02.02 Acero en vigas de conección-fy=4200kg/cm2 kg

04.02.01 Encofrado y desencofrado en Vigas de Conexión m2

04.03.02 Encofrado y desencofrado en sobrecimiento m2

04.03.03 Acero en sobrecimiento fy=4200kg/cm2 kg

04.04.01 Piscina-Concreto fc=210kg/cm2 m3

04.04.02 Enconfrado y Desencofrado de piscina m2

04.04.03 Piscina-Acero fy=4200kg/cm2 kg

04.05.01 Cisterna concreto f'c=210 Kg/cm2 m3

04.05.02 Encofrado y desencofrado m2

04.05.03 Cisterna - acero f'y=4200 Kg/cm2 kg

04.06.01 Columnas-concreto fc=210kg/cm2 m3

04.06.02 Encofrado y desencofrado en columnas m2

04.06.03 Acero en columnas fy=4200kg/cm2 kg

04.07.01 Concreto -columnetas fc=210kg/cm2 m3

04.07.02 Encofrado y desencofrado en columnetas m2

04.07.03 Columnetas-acero fy=4200kg/cm2 kg

04.08.01 Vigas-concreto fc=210kg/cm2 m3

04.08.02 Encofrado y desencofrado de vigas m2

04.08.03 Vigas-acero fy=4200kg/cm2 kg

04.09.01 Vigas de amarre-Concreto fc=210kg/cm2 m3

04.09.02 Encofrado y desencofrado de vigas de amarre m2

04.09.03 Vigas de amarre -Acero fy=4200kg/cm2 kg

04.10.01 Escalera-concreto fc=210kg/cm2 m3

04.10.02 Encofrado y desencofrado de escalera m2

04.10.03 Escalera-acero fy=210kg/cm2 kg

04.11.01 Losa-concreto fc=210kg/cm2 m3

04.11.02 Encofrado y desencofrado de losa aligerada m2

04.11.03 Losa-acero fy=4200kg/cm2 kg

04.11.04 Ladrillo de techo und

05.01 MUROS Y TABIQUES DE ALBAÑILERIA

05.01.01 Muros de ladrillo king kong m2

06.01 Tarrajeo de muros interiores,2cm,1:5 m2

06.02 Tarrajeo de muros exteriores,2cm,1:5 m2

06.03 Tarrajeo en columnas m2

06.04 Tarrajeo en vigas m2

07.01 Vestidura de derrame mortero m2

07.02 Tarrajeo en fondo de escalera m2

08 PREPARACION DE GRADA DE CONCRETO

09.01.01 Gradas de ceramica nacional 30 x 30 m

10.01 Cielorraso con mezcla de mortero m2

11.01 Contrapisos con mezcla de mortero m2

12.01 Piso de porcelanato navia acero 30 X 90 m2

12.02 Piso de porcelanato texas 15 X 90 m2

12.03 Pisos de porcelanato madera COL 23 X 120 m2

12.04 Piso de madera machiembrada m2