Escolar Documentos
Profissional Documentos
Cultura Documentos
Propietario
Contratista
Fecha
Departamento
Provincia
Distrito
Item
Descripcin Partida
Und.
Metrado
Valor Referencial
Monto Contratado
F.R
P. Unit.
Total S/.
ANTERIOR
Metrado
Valoriz. S/.
AVANCE
ACTUAL
Metrado
Valoriz. S/.
S/. 391,634.99
S/. 415,540.39
1.06104
ACUMULADO
Metrado
Valoriz. S/.
SALDO
Metrado
Valoriz. S/.
01 OBRAS PRELIMINARES
01.01 Movilizacin y desmovilizacin
Est.
1.00
3500.00
3500.00
0.50
1750.00
0.50
1750.00
50.00%
0.50
1750.00
Est.
1.00
2250.00
2250.00
0.50
1125.00
0.50
1125.00
50.00%
0.50
1125.00
Est.
1.00
2750.00
2750.00
1.00
2750.00
1.00
2750.00
100.00%
0.00
0.00
Est.
1.00
3671.56
3671.56
0.10
367.16
0.10
367.16
10.00%
0.90
3304.40
M3
609.38
18.95
11547.75
163.13
3091.31
163.13
3091.31
26.77%
446.25
8456.44
M3
229.91
21.80
5012.04
0.00
0.00
0.00
0.00
0.00%
229.91
5012.04
M3
379.47
11.06
4196.94
0.00
0.00
0.00
0.00
0.00%
379.47
4196.94
M3
196.68
222.05
43672.79
66.13
14684.17
66.13
14684.17
33.62%
130.55
28988.63
M3
21.16
251.95
5331.26
6.35
1599.88
6.35
1599.88
30.01%
14.81
3731.38
M2
282.02
25.40
7163.31
93.11
2364.99
93.11
2364.99
33.02%
188.91
4798.31
M3
7.95
29.47
234.29
2.90
85.46
2.90
85.46
36.48%
5.05
148.82
02 MOVIMIENTO DE TIERRAS
M3
39.75
253.28
10067.88
14.53
3680.16
14.53
3680.16
36.55%
25.22
6387.72
Kg
1037.74
2.54
2635.86
334.01
848.39
334.01
848.39
32.19%
703.73
1787.47
8584.25
04.02 COLUMNAS
04.02.01 Concreto f'c=175 kg/cm2 para columnas (cemento tipo V)
M3
32.92
318.88
10497.53
6.00
1913.28
6.00
1913.28
18.23%
26.92
Kg
3928.67
2.54
9978.82
1134.58
2881.83
1134.58
2881.83
28.88%
2794.09
7096.99
M2
409.36
26.38
10798.92
0.00
0.00
0.00
0.00
0.00%
409.36
10798.92
04.03 VIGAS
04.03.01 Concreto f'c=175 kg/cm2 para vigas (cemento tipo V)
M3
13.56
275.49
3735.64
0.00
0.00
0.00
0.00
0.00%
13.56
3735.64
Kg
2725.17
2.54
6921.93
0.00
0.00
0.00
0.00
0.00%
2725.17
6921.93
M2
167.04
29.31
4895.94
0.00
0.00
0.00
0.00
0.00%
167.04
4895.94
M3
202.35
330.19
66813.95
0.00
0.00
0.00
0.00
0.00%
202.35
66813.95
M2
421.05
19.44
8185.21
0.00
0.00
0.00
0.00
0.00%
421.05
8185.21
M2
1246.28
26.12
32552.83
127.37
3326.90
127.37
3326.90
10.22%
1118.91
29225.93
M2
633.80
13.48
8543.62
0.00
0.00
0.00
0.00
0.00%
633.80
8543.62
1.00
557.17
557.17
0.00
0.00
0.00
0.00
0.00%
1.00
04.05 ALBAILERIA
04.05.01 Muro de ladrillo KK tipo V soga 1:2:9 e=1.5 cm cemento tipo V
04.06 TARRAJEO Y REVOQUES
04.06.01 Tarrajeo de muros, vigas y columnas C:A=1:5 E=1.5 cm (cemento tipo V)
04.07 CARPINTERIA METALICA
04.07.01 Puerta metalica segn diseo
TOTAL COSTO DIRECTO
Und.
557.17
265515.25
40468.54
40468.54
225046.71
26551.53
4046.85
4046.85
22504.67
13275.76
2023.43
2023.43
11252.34
UTILIDAD (10%)
26551.53
4046.85
4046.85
22504.67
331894.06
50585.67
50585.67
281308.39
352152.88
53673.42
53673.42
298479.46
TOTAL PRESUPUESTO
FACTOR DE RELACION (1.06104)
TOTAL VALORIZADO
VALORIZACION N 02
Propietario
Contratista
Fecha
Departamento
Provincia
Distrito
Item
Descripcin Partida
Und.
Metrado
Valor Referencial
Monto Contratado
F.R
P. Unit.
Total S/.
ANTERIOR
Metrado
Valoriz. S/.
AVANCE
ACTUAL
Metrado
Valoriz. S/.
S/. 391,634.99
S/. 415,540.39
1.06104
ACUMULADO
Metrado
Valoriz. S/.
SALDO
Metrado
Valoriz. S/.
01 OBRAS PRELIMINARES
01.01 Movilizacin y desmovilizacin
Est.
1.00
3500.00
3500.00
0.50
1750.00
0.00
0.00
0.50
1750.00
50.00%
0.50
1750.00
Est.
1.00
2250.00
2250.00
0.50
1125.00
0.00
0.00
0.50
1125.00
50.00%
0.50
1125.00
Est.
1.00
2750.00
2750.00
1.00
2750.00
0.00
0.00
1.00
2750.00
100.00%
0.00
0.00
Est.
1.00
3671.56
3671.56
0.10
367.16
0.65
2386.51
0.75
2753.67
75.00%
0.25
917.89
M3
609.38
18.95
11547.75
163.13
3091.31
413.64
7838.48
576.77
10929.79
94.65%
32.61
617.96
M3
229.91
21.80
5012.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
229.91
5012.04
M3
379.47
11.06
4196.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
379.47
4196.94
M3
196.68
222.05
43672.79
66.13
14684.17
89.73
19924.55
155.86
34608.71
79.25%
40.82
9064.08
M3
21.16
251.95
5331.26
6.35
1599.88
9.58
2413.68
15.93
4013.56
75.28%
5.23
1317.70
M2
282.02
25.40
7163.31
93.11
2364.99
151.29
3842.77
244.40
6207.76
86.66%
37.62
955.55
M3
7.95
29.47
234.29
2.90
85.46
2.94
86.64
5.84
172.10
73.46%
2.11
62.18
02 MOVIMIENTO DE TIERRAS
M3
39.75
253.28
10067.88
14.53
3680.16
15.15
3837.19
29.68
7517.35
74.67%
10.07
2550.53
Kg
1037.74
2.54
2635.86
334.01
848.39
373.12
947.72
707.13
1796.11
68.14%
330.61
839.75
04.02 COLUMNAS
04.02.01 Concreto f'c=175 kg/cm2 para columnas (cemento tipo V)
M3
32.92
318.88
10497.53
6.00
1913.28
23.41
7464.98
29.41
9378.26
89.34%
3.51
1119.27
Kg
3928.67
2.54
9978.82
1134.58
2881.83
1951.06
4955.69
3085.64
7837.53
78.54%
843.03
2141.30
M2
409.36
26.38
10798.92
0.00
0.00
265.03
6991.49
265.03
6991.49
64.74%
144.33
3807.43
04.03 VIGAS
04.03.01 Concreto f'c=175 kg/cm2 para vigas (cemento tipo V)
M3
13.56
275.49
3735.64
0.00
0.00
12.35
3402.30
12.35
3402.30
91.08%
1.21
333.34
Kg
2725.17
2.54
6921.93
0.00
0.00
2646.09
6721.07
2646.09
6721.07
97.10%
79.08
200.86
M2
167.04
29.31
4895.94
0.00
0.00
155.80
4566.50
155.80
4566.50
93.27%
11.24
329.44
M3
202.35
330.19
66813.95
0.00
0.00
202.35
66813.95
202.35
66813.95
100.00%
0.00
0.00
M2
421.05
19.44
8185.21
0.00
0.00
421.05
8185.21
421.05
8185.21
100.00%
0.00
0.00
04.05 ALBAILERIA
04.05.01 Muro de ladrillo KK tipo V soga 1:2:9 e=1.5 cm cemento tipo V
0.00
0.00
M2
1246.28
26.12
32552.83
127.37
3326.90
1011.03
26408.10
1138.40
29735.01
91.34%
107.88
2817.83
M2
633.80
13.48
8543.62
0.00
0.00
455.40
6138.79
455.40
6138.79
71.85%
178.40
2404.83
1.00
557.17
557.17
0.00
0.00
1.00
557.17
1.00
557.17
100.00%
0.00
Und.
0.00
265515.25
40468.54
183482.80
223951.34
41563.91
26551.53
4046.85
18348.28
22395.13
4156.39
13275.76
2023.43
9174.14
11197.57
2078.20
UTILIDAD (10%)
26551.53
4046.85
18348.28
22395.13
4156.39
331894.06
50585.67
229353.50
279939.17
51954.89
352152.88
53673.42
243353.24
297026.66
55126.22
TOTAL PRESUPUESTO
FACTOR DE RELACION (1.06104)
TOTAL VALORIZADO
VALORIZACION N 03
Propietario
Contratista
Fecha
Departamento
Provincia
Distrito
Item
Descripcin Partida
Und.
Metrado
Valor Referencial
Monto Contratado
F.R
P. Unit.
Total S/.
ANTERIOR
Metrado
Valoriz. S/.
AVANCE
ACTUAL
Metrado
Valoriz. S/.
S/. 391,634.99
S/. 415,540.39
1.06104
ACUMULADO
Metrado
Valoriz. S/.
SALDO
Metrado
Valoriz. S/.
01 OBRAS PRELIMINARES
01.01 Movilizacin y desmovilizacin
Est.
1.00
3500.00
3500.00
0.50
1750.00
0.50
1750.00
1.00
3500.00
100%
0.00
0.00
Est.
1.00
2250.00
2250.00
0.50
1125.00
0.50
1125.00
1.00
2250.00
100%
0.00
0.00
Est.
1.00
2750.00
2750.00
1.00
2750.00
0.00
0.00
1.00
2750.00
100%
0.00
0.00
Est.
1.00
3671.56
3671.56
0.75
2753.67
0.25
917.89
1.00
3671.56
100%
0.00
0.00
M3
609.38
18.95
11547.75
576.77
10929.79
32.61
617.96
609.38
11547.75
100%
0.00
0.00
M3
229.91
21.80
5012.04
0.00
0.00
229.91
5012.04
229.91
5012.04
100%
0.00
0.00
M3
379.47
11.06
4196.94
0.00
0.00
379.47
4196.94
379.47
4196.94
100%
0.00
0.00
M3
196.68
222.05
43672.79
155.86
34608.71
40.82
9064.08
196.68
43672.79
100%
0.00
0.00
M3
21.16
251.95
5331.26
15.93
4013.56
5.23
1317.70
21.16
5331.26
100%
0.00
0.00
M2
282.02
25.40
7163.31
244.40
6207.76
37.62
955.55
282.02
7163.31
100%
0.00
0.00
M3
7.95
29.47
234.29
5.84
172.10
2.11
62.18
7.95
234.29
100%
0.00
0.00
02 MOVIMIENTO DE TIERRAS
M3
39.75
253.28
10067.88
29.68
7517.35
10.07
2550.53
39.75
10067.88
100%
0.00
0.00
Kg
1037.74
2.54
2635.86
707.13
1796.11
330.61
839.75
1037.74
2635.86
100%
0.00
0.00
04.02 COLUMNAS
04.02.01 Concreto f'c=175 kg/cm2 para columnas (cemento tipo V)
M3
32.92
318.88
10497.53
29.41
9378.26
3.51
1119.27
32.92
10497.53
100%
0.00
0.00
Kg
3928.67
2.54
9978.82
3085.64
7837.53
843.03
2141.30
3928.67
9978.82
100%
0.00
0.00
M2
409.36
26.38
10798.92
265.03
6991.49
144.33
3807.43
409.36
10798.92
100%
0.00
0.00
04.03 VIGAS
04.03.01 Concreto f'c=175 kg/cm2 para vigas (cemento tipo V)
M3
13.56
275.49
3735.64
12.35
3402.30
1.21
333.34
13.56
3735.64
100%
0.00
0.00
Kg
2725.17
2.54
6921.93
2646.09
6721.07
79.08
200.86
2725.17
6921.93
100%
0.00
0.00
M2
167.04
29.31
4895.94
155.80
4566.50
11.24
329.44
167.04
4895.94
100%
0.00
0.00
M3
202.35
330.19
66813.95
202.35
66813.95
0.00
0.00
202.35
66813.95
100%
0.00
0.00
M2
421.05
19.44
8185.21
421.05
8185.21
0.00
0.00
421.05
8185.21
100%
0.00
0.00
M2
1246.28
26.12
32552.83
1138.40
29735.01
107.88
2817.83
1246.28
32552.83
100%
0.00
0.00
M2
633.80
13.48
8543.62
455.40
6138.79
178.40
2404.83
633.80
8543.62
100%
0.00
0.00
1.00
557.17
557.17
1.00
557.17
0.00
0.00
1.00
557.17
100%
04.05 ALBAILERIA
04.05.01 Muro de ladrillo KK tipo V soga 1:2:9 e=1.5 cm cemento tipo V
04.06 TARRAJEO Y REVOQUES
04.06.01 Tarrajeo de muros, vigas y columnas C:A=1:5 E=1.5 cm (cemento tipo V)
04.07 CARPINTERIA METALICA
04.07.01 Puerta metalica segn diseo
0.00
0.00
265515.25
223951.34
41563.91
265515.25
0.00
0.00
26551.53
22395.13
4156.39
26551.53
0.00
0.00
13275.76
11197.57
2078.20
13275.76
0.00
0.00
UTILIDAD (10%)
26551.53
22395.13
4156.39
26551.53
0.00
0.00
331894.06
279939.17
51954.89
331894.06
0.00
0.00
352152.88
297026.66
55126.22
352152.88
0.00
0.00
TOTAL PRESUPUESTO
Und.