Escolar Documentos
Profissional Documentos
Cultura Documentos
PROYECTO : Ampliacin del sistema de agua potable y alcantarillado - Valle Amauta - Ate Vitarte
CLIENTE : Ingeniero Manuel Ordoes
CONTRAT. : E&CG Construcciones Generales S.A.C
FECHA : Tuesday, January 15, 2013
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD 6.0%
SUB TOTAL
IGV 18.0%
NETO A COBRAR
P.U PARCIAL SUB-TOTAL
S/. 1,000.00
1,000.00 1,000.00
S/. 29,991.75
110.00 770.00
110.00 1,661.00
40.00 600.00
1.00 1,363.70
110.00 440.00
40.00 124.00
1.00 319.00
110.00 1,980.00
45.00 6,403.50
1.00 1,346.00
110.00 297.00
50.00 875.00
1.00 200.00
110.00 495.00
60.00 3,126.00
1.00 218.00
3.25 689.33
25.00 900.00
15.00 1,170.00
15.00 1,241.25
35.00 1,451.45
15.50 1,574.80
9.00 1,224.00
6.00 396.00
35.00 735.00
1.50 391.73
S/. 25,296.09
110.00 1,782.00
38.00 923.40
110.00 506.00
38.00 2,306.60
110.00 660.00
45.00 2,295.00
1.00 1,750.50
110.00 363.00
45.00 1,642.50
1.00 344.00
3.25 482.63
37.00 5,698.00
0.95 592.80
14.00 4,312.00
8.00 1,620.00
4.71 17.66
S/. 3,156.62
78.10 15.62
110.00 132.00
38.00 228.00
110.00 26.40
38.00 121.60
110.00 51.70
45.00 303.75
1.00 79.85
110.00 46.20
45.00 29.70
1.00 58.13
110.00 27.50
55.00 233.75
1.00 7.73
1.00 28.00
48.00 414.72
22.00 251.90
22.00 311.30
22.00 55.22
15.00 100.50
17.00 173.40
23.00 78.66
8.00 91.60
8.00 115.60
8.00 20.08
33.00 63.69
14.00 27.02
35.00 63.00
S/. 1,000.00
1,000.00 1,000.00
S/. 38,606.26
110.00 957.00
110.00 2,035.00
40.00 720.00
1.00 1,625.50
110.00 715.00
40.00 160.00
1.00 364.00
110.00 2,376.00
45.00 7,812.00
1.00 1,749.00
110.00 363.00
50.00 1,050.00
1.00 230.00
110.00 660.00
60.00 4,326.00
1.00 277.00
3.25 867.75
25.00 1,300.00
15.00 1,425.00
15.00 1,522.05
35.00 2,639.00
15.50 2,064.76
9.00 1,539.00
6.00 486.00
35.00 834.75
1.50 508.46
S/. 26,336.69
110.00 1,839.20
38.00 953.80
110.00 517.00
38.00 2,378.80
110.00 781.00
45.00 2,542.50
1.00 2,008.70
110.00 385.00
45.00 1,692.00
1.00 344.00
3.25 509.28
37.00 5,772.00
0.95 555.75
14.00 4,368.00
8.00 1,672.00
4.71 17.66
S/. 125,387.41
S/. 7,523.24
S/. 132,910.65
S/. 23,923.92
S/. 156,834.57
PRESUPUESTO POR MANO DE OBRA
(Expresado en Nuevos Soles)
PROYECTO : Ampliacin del sistema de agua potable y alcantarillado - Valle Amauta - Ate Vitarte
CLIENTE : Ingeniero Manuel Ordoes
CONTRAT. : E&CG Construcciones Generales S.A.C
FECHA : Friday, January 06, 2017
ITEM DESCRIPCIN
COSTO DIRECTO
Fondo de Garantia (5%)
GASTOS GENERALES Y UTILIDAD
SUB TOTAL
IGV
ADELANTO DE CONTRATO
DESCUENTO SCTR
DESCUENTO EPPS
DESCUENTO MAQUINARIA Y/O EQUIPOS
DESCUENTO PERSONAL SINDICATO (Consorcio Amauta le paga directo))
DESCUENTO PERSONAL APOYO EN VACIADO ZAPATA
ADELANTO DE CONTRATO
NETO A COBRAR
FACTURADO
DE OBRA
les)
S/. 10,671.95
S/. 35,786.85 0.00
VALORIZACIN SALDO POR
VALORIZACIN ACTUAL
ACUMULADO ACTUAL VALORIZAR
Parcial (S/.) Metrado Parcial (S/.) % de Avance Metrado Parcial (S/.) Saldo %
-100.00 -100.00
-635.00 -635.00
-952.50 -952.50
-2,671.95
5,212.86 5,212.86 24,748.6521
7,884.81
CG.VIS.I.01 - F01
FORMATO Revisin: 0
VALORIZACION DE SUBCONTRATAS Fecha creacin: 10/03/2017
Pagina 1 de 1
RESUMEN DE VALORIZACIN DE SUBCONTRATOS
VALORIZACIN N: 3 MES: MARZO ### FECHA: 3/10/2017
PROYECTO: ESQUEMA VCTOR RAL HAYA DE LA TORRE - AMPLIACIN DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LOS SECTORES 253-254-255-258 Y 259 DISTRITOS: CALLAO, VENTANILL
PROPIETARIO: CONSTRUCTORA ALTOMAYO SAC R.U.C. N 20503578485
CONTRATISTA: : MJM CONSTRUCCIONES GENERALES SAC R.U.C. N 20521617625
DESCRIPCIN: : CONSTRUCCION DEL RESERVORIO REP-01
MONTO: S/. 490,363.81 Total (S/.) S/. 490,363.81
VALORIZACIN ACUMULADA
PRESUPUESTO CONTRACTUAL VALORIZACIN DEL PERIODO VALORIZACIN ACUMULADA ACTUAL SALDO
ANTERIOR
Item Descripcin Und Cant. P.U. (S/.) Total (S/.) METRADO PARCIAL (S/.) METRADO PARCIAL (S/.) METRADO PARCIAL (S/.) METRADO (S/.)
CONSTRUCCION DE RESERVORIO ELEVADO REP-01 S/. 490,363.81 S/. 112,471.99 S/. 51,008.13 - S/. 163,480.12 S/. 326,883.69
V=2,000m3
ESTRUCTURA DE RESERVORIO ELEVADO S/. 488,074.95 S/. 112,471.99 S/. 51,008.13 - S/. 163,480.12 - S/. 324,594.83
TRABAJOS PRELIMINARES S/. 1,700.00 S/. 850.00 S/. - - S/. 850.00 - S/. 850.00
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 2.00 850.00 1,700.00 1.00 S/. 850.00 - S/. - 1.00 S/. 850.00 1.00 S/. 850.00
CONCRETO SIMPLE S/. 1,325.36 S/. 1,325.36 S/. - - S/. 1,325.36 - S/. -
Concreto pre-mezclado f'c 100 kg/cm2 para solados y/o sub bases m3 37.67 29.75 S/. 1,120.68 37.67 S/. 1,120.68 - S/. - 37.67 S/. 1,120.68 - S/. -
(Cemento
Encofrado P-I)
(incl. habilitacin de madera) para solados y/o sub bases m2 6.88 29.75 S/. 204.68 6.88 S/. 204.68 - S/. - 6.88 S/. 204.68 - S/. -
CONCRETO ARMADO EN RESERVORIO ELEVADO 0.00 S/. 485,049.58 S/. 110,296.63 S/. 51,008.13 - S/. 161,304.76 - S/. 323,744.83
ZAPATA S/. 66,023.15 S/. 66,906.70 S/. - - S/. 66,906.70 - S/. -883.55
Concreto pre-mezclado f'c 280 kg/cm2 p/ zapatas incl. Bombeo m3 941.71 25.50 S/. 24,013.61 941.71 S/. 24,013.61 - S/. - 941.71 S/. 24,013.61 - S/. -
(Cemento
Encofrado P-I)
para zapatas (incl. habilitacin de madera) m2 172.00 29.75 S/. 5,117.00 172.00 S/. 5,117.00 - S/. - 172.00 S/. 5,117.00 - S/. -
Acero estruc. trabajado p/zapata armada (costo prom. incl. kg 39,457.27 0.94 S/. 36,892.55 40,402.24 S/. 37,776.09 - S/. - 40,402.24 S/. 37,776.09 -944.97 S/. -883.55
desperdicios)
LOSA DE FONDO 0.00 S/. 1,269.57 S/. - S/. - - S/. - - S/. 1,269.57
Concreto pre-mezclado f'c 210 kg/cm2 p/ losas de fondo-piso incl. m3 20.06 29.75 S/. 596.79 S/. - S/. - - S/. - 20.06 S/. 596.79
Bombeo
Encofrado(C-PI)
(incl. habilitacin de madera) para losas de fondo-piso m2 6.15 29.75 S/. 182.96 S/. - S/. - - S/. - 6.15 S/. 182.96
Acero estruc. trabajado p/losa de fondo- piso (costo prom. incl. kg 523.87 0.94 S/. 489.82 S/. - S/. - - S/. - 523.87 S/. 489.82
desperdicios)
FUSTE 0.00 S/. 200,148.91 - S/. 43,389.93 S/. 51,008.13 - S/. 94,398.06 - S/. 105,750.86
Concreto pre-mezclado f'c 280 kg/cm2 p/ fuste de 25,01 a 30 m m3 632.51 34.00 S/. 21,505.34 168.39 S/. 5,725.26 138.54 S/. 4,710.41 306.93 S/. 10,435.67 325.58 S/. 11,069.67
s.n.t. i/bombeo
Encofrado y Desencofrado (Incl. Habilit. Madera) para muros de m2 2,820.52 40.80 S/. 115,077.22 168.39 S/. 6,870.31 798.17 S/. 32,565.23 966.56 S/. 39,435.54 1,853.96 S/. 75,641.67
Fuste
Acero estruc. trabajado p/muro de fuste (costo prom. incl. kg 67,985.41 0.94 S/. 63,566.36 32,935.14 S/. 30,794.35 14,687.15 S/. 13,732.49 47,622.29 S/. 44,526.84 20,363.12 S/. 19,039.52
Desperdicios)
VIGA DE FONDO 0.00 S/. 5,286.23 S/. - S/. - - S/. - - S/. 5,286.23
Concreto pre-mezclado f'c 280 kg/cm2 p/ viga de fondo esf.25,01 a m3 25.26 34.00 S/. 858.84 S/. - S/. - - S/. - 25.26 S/. 858.84
30 m snt i/bom
Encofrado y Desencofrado (Incl. Habilit. Madera) p/vigas circular m2 45.74 40.80 S/. 1,866.19 S/. - S/. - - S/. - 45.74 S/. 1,866.19
Acero estruc. trabajado p/vigas de fondo (costo prom. incl. kg 2,739.25 0.94 S/. 2,561.20 S/. - S/. - - S/. - 2,739.25 S/. 2,561.20
Desperd.)
FONDO CONICO 0.00 S/. 58,684.26 S/. - S/. - - S/. - - S/. 58,684.26
Concreto pre-mezclado f'c 280 kg/cm2 p/losa fondo conico 25,01 a m3 108.32 34.00 S/. 3,682.88 S/. - S/. - - S/. - 108.32 S/. 3,682.88
30 m s.n.t. yi/bomb
Encofrado Desencofrado (Incl. Habilit. Madera) p/losa de fondo m2 364.18 46.75 S/. 17,025.42 S/. - S/. - - S/. - 364.18 S/. 17,025.42
conico
Acero estruc. trabajado p/losa de fondo conico (costo prom. incl. kg 40,616.00 0.94 S/. 37,975.96 S/. - S/. - - S/. - 40,616.00 S/. 37,975.96
Desperd.)
FONDO ESFERICO 0.00 S/. 18,846.77 S/. - S/. - - S/. - - S/. 18,846.77
Concreto pre-mezclado f'c 280 kg/cm2 p/losa de fondo esferico m3 54.27 34.00 S/. 1,845.18 S/. - S/. - - S/. - 54.27 S/. 1,845.18
25,01 a 30 ymDesencofrado
Encofrado s.n.t i/bomb (Incl. Habilit. Madera) p/losa de fondo m2 155.06 46.75 S/. 7,249.06 S/. - S/. - - S/. - 155.06 S/. 7,249.06
esferico
Acero estruc. trabajado p/losa de fondo esferico (costo prom. Incl. kg 10,430.52 0.94 S/. 9,752.54 S/. - S/. - - S/. - 10,430.52 S/. 9,752.54
Desperd.)
VIGA INFERIOR "ANILLO B" 0.00 S/. 11,439.72 S/. - S/. - - S/. - - S/. 11,439.72
Concreto pre-mezclado f'c 280 kg/cm2 p/viga inferior "Anillo B" m3 34.31 34.00 S/. 1,166.54 S/. - S/. - - S/. - 34.31 S/. 1,166.54
30,01 a 35 ymDesencofrado
Encofrado snt i/bom (Incl. Habilit. Madera) p/viga inferior m2 117.90 40.80 S/. 4,810.32 S/. - S/. - - S/. - 117.90 S/. 4,810.32
"Anillo estruc.
Acero B" trabajado p/viga inferior "Anillo B"(costo prom. incl. kg 5,842.63 0.94 S/. 5,462.86 S/. - S/. - - S/. - 5,842.63 S/. 5,462.86
Desperd.)
MURO CILINDRICO DE CUBA 0.00 S/. 67,102.21 S/. - S/. - - S/. - - S/. 67,102.21
Concreto pre-mezclado f'c 280 kg/cm2 p/muro cilindrico de cuba m3 156.83 34.00 S/. 5,332.22 S/. - S/. - - S/. - 156.83 S/. 5,332.22
35,01 a 40 ymDesencofrado
Encofrado s.n.t. i/bomb (Incl. Habilit. Madera) para muro m2 784.14 46.75 S/. 36,658.55 S/. - S/. - - S/. - 784.14 S/. 36,658.55
cilindrico
Acero de cuba
estruc. trabajado p/muro cilindrico de cuba (costo prom. incl. kg 26,857.16 0.94 S/. 25,111.44 S/. - S/. - - S/. - 26,857.16 S/. 25,111.44
Desperdicios)
VIGA ANILLO SUPERIOR "ANILLO A" 0.00 S/. 3,260.83 S/. - S/. - - S/. - - S/. 3,260.83
Concreto pre-mezclado f'c 280 kg/cm2 p/vigas anillo superior "Anillo m3 10.61 34.00 S/. 360.74 S/. - S/. - - S/. - 10.61 S/. 360.74
A" 35,01 a y40Desencofrado
Encofrado m snt i/bomb (Incl. Habilit. Madera) p/vigas anillo m2 48.63 42.50 S/. 2,066.78 S/. - S/. - - S/. - 48.63 S/. 2,066.78
superior "Anillotrabajado
Acero estruc. A" p/vigas anillo superior "Anillo A" (costo kg 891.25 0.94 S/. 833.32 S/. - S/. - - S/. - 891.25 S/. 833.32
prom. incl. Desperd.)
CUBIERTA ESFERICA 0.00 S/. 16,837.95 S/. - S/. - - S/. - - S/. 16,837.95
Concreto pre-mezclado f'c 280 kg/cm2 p/losa cubierta esfrica m3 25.25 34.00 S/. 858.50 S/. - S/. - - S/. - 25.25 S/. 858.50
35,01 a 40 ymDesencofrado
Encofrado s.n.t. i/bomb (Incl. Habilit. Madera) p/losa cubierta m2 294.94 46.75 S/. 13,788.45 S/. - S/. - - S/. - 294.94 S/. 13,788.45
esfrica
Acero estruc. trabajado p/cupula (costo prom. Incl. Desperd.) kg 2,343.32 0.94 S/. 2,191.00 S/. - S/. - - S/. - 2,343.32 S/. 2,191.00
VIGA CHIMENEA ACCESO "ANILLO D" 0.00 S/. 1,055.18 S/. - S/. - - S/. - - S/. 1,055.18
Concreto pre-mezclado f'c 280 kg/cm2 p/vigas chimenea acceso m3 0.75 34.00 S/. 25.50 S/. - S/. - - S/. - 0.75 S/. 25.50
"Anillo D" 30,01
Encofrado a 35 m snt (Incl.
y Desencofrado i/bomHabilit. Madera) p/vigas chimenea m2 5.83 42.50 S/. 247.78 S/. - S/. - - S/. - 5.83 S/. 247.78
accesoestruc.
Acero "Anillotrabajado
D" p/vigas chimenea acceso "Anillo D"(costo kg 836.26 0.94 S/. 781.90 S/. - S/. - - S/. - 836.26 S/. 781.90
prom.
MUROincl. Desperd.)
CHIMENEA 0.00 S/. 4,832.64 S/. - S/. - - S/. - - S/. 4,832.64
Concreto pre-mezclado f'c 280 kg/cm2 p/muro chimenea de acceso m3 6.75 34.00 S/. 229.50 S/. - S/. - - S/. - 6.75 S/. 229.50
35,01 a 40 m s.n.t. i/bomb
Encofrado y Desencofrado (Incl. Habilit. Madera) para muro m2 89.01 46.75 S/. 4,161.22 S/. - S/. - - S/. - 89.01 S/. 4,161.22
chimenea
Acero de acceso
estruc. trabajado p/muro chimenea de acceso (costo prom. kg 472.64 0.94 S/. 441.92 S/. - S/. - - S/. - 472.64 S/. 441.92
incl.
VIGADesperdicios)
DE LINTERNA "ANILLO E" 0.00 S/. 57.91 S/. - S/. - - S/. - - S/. 57.91
Concreto pre-mezclado f'c 280 kg/cm2 p/viga de linterna "Anillo E" m3 0.07 34.00 S/. 2.38 S/. - S/. - - S/. - 0.07 S/. 2.38
30,01 a 35 ymDesencofrado
Encofrado snt i/bom (Incl. Habilit. Madera) p/viga de linterna m2 1.10 42.50 S/. 46.75 S/. - S/. - - S/. - 1.10 S/. 46.75
"Anillo estruc.
Acero E" trabajado p/viga de linterna "Anillo E"(costo prom. incl. kg 9.39 0.94 S/. 8.78 S/. - S/. - - S/. - 9.39 S/. 8.78
Desperd.)
PASARELA 0.00 S/. 4,571.65 S/. - S/. - - S/. - - S/. 4,571.65
Concreto pre-mezclado f'c 210 kg/cm2 para pasarela incl. Bombeo m3 10.28 34.00 S/. 349.52 S/. - S/. - - S/. - 10.28 S/. 349.52
(C-PI)
Encofrado (incl. habilitacin de madera) para pasarela m2 72.43 42.50 S/. 3,078.28 S/. - S/. - - S/. - 72.43 S/. 3,078.28
Acero estruc. trabajado p/pasarela (costo prom. incl. desperdicios) kg 1,223.37 0.94 S/. 1,143.85 S/. - S/. - - S/. - 1,223.37 S/. 1,143.85
ANCLAJES Y DADOS 0.00 S/. 996.78 S/. - S/. - - S/. - - S/. 996.78
Concreto f'c 210 kg/cm2 para anclajes y/o dados (Cemento P-I) m3 3.13 34.00 S/. 106.42 S/. - S/. - - S/. - 3.13 S/. 106.42
Encofrado (incl. habilitacin de madera) para anclajes y/o dados m2 25.00 29.75 S/. 743.75 S/. - S/. - - S/. - 25.00 S/. 743.75
Acero estruc. trabajado p/anclajes y dados (costo prom. incl. kg 156.80 0.94 S/. 146.61 S/. - S/. - - S/. - 156.80 S/. 146.61
desperdicios)
CAJA SUMIDERO 0.00 S/. 213.86 S/. - S/. - - S/. - - S/. 213.86
Concreto f'c 210 kg/cm2 para cajas sumidero (Cemento P-I) m3 0.41 34.00 S/. 13.94 S/. - S/. - - S/. - 0.41 S/. 13.94
Encofrado (incl. habilitacin de madera) para cajas sumidero m2 6.72 29.75 S/. 199.92 S/. - S/. - - S/. - 6.72 S/. 199.92
VEREDAS 0.00 S/. 3,616.41 S/. - S/. - - S/. - - S/. 3,616.41
Vereda de concreto f'c 175 kg/cm2 e=15cm pasta 1:2 (CP-I), m2 52.57 14.03 S/. 737.29 S/. - S/. - - S/. - 52.57 S/. 737.29
c/empleo de mezcladora
Junta de aislamiento en muro- vereda relleno de poliestireno m 43.20 0.85 S/. 36.72 S/. - S/. - - S/. - 43.20 S/. 36.72
expandido
Contrapiso e=0.025m,
de concretoh=0.15m
1:3 e=5cm c/empleo de mezcladora m2 133.76 12.75 S/. 1,705.44 S/. - S/. - - S/. - 133.76 S/. 1,705.44
(cemento I)
Acabado pulido de piso con mortero coloreado 1:2 x 1,5 cm de m2 133.76 8.50 S/. 1,136.96 S/. - S/. - - S/. - 133.76 S/. 1,136.96
espesor
TRATAMIENTO INTERIOR Y ACABADO EXTERIOR 0.00 S/. 19,016.27 S/. - S/. - - S/. - - S/. 19,016.27
Tarrajeo interior de la Cuba con mortero 1:3x3 cm, m 1,082.99 17.00 S/. 18,410.83 S/. - S/. - - S/. - 1,082.99 S/. 18,410.83
Contrazcalo interior de cemento frotachado con mortero 1:5 de 2 m 8.20 9.35 S/. 76.67 S/. - S/. - - S/. - 8.20 S/. 76.67
cm x 0,20
Zocalo m de cemento frotachado con mortero 1:5 de
exterior m2 51.84 10.20 S/. 528.77 S/. - S/. - - S/. - 51.84 S/. 528.77
2cmx1.20m
VARIOS 0.00 S/. 1,789.29 S/. - S/. - - S/. - - S/. 1,789.29
Provisin y colocado de junta water stop de neoprene e=15 cm ( 6") m 421.01 4.25 S/. 1,789.29 S/. - S/. - - S/. - 421.01 S/. 1,789.29
CAJA DE REBOSE 0.00 S/. 2,288.87 S/. - S/. - - S/. - - S/. 2,288.87
Concreto f'c 100 kg/cm2 para solados y/o sub bases (Cemento P-I) m3 0.23 93.50 S/. 21.51 S/. - S/. - - S/. - 0.23 S/. 21.51
Concreto f'c 210 kg/cm2 para losas de fondo-piso (Cemento P-I) m3 0.34 93.50 S/. 31.79 S/. - S/. - - S/. - 0.34 S/. 31.79
Acero estruc. trabajado p/losas macizas (costo prom. incl. kg 19.38 0.94 S/. 18.12 S/. - S/. - - S/. - 19.38 S/. 18.12
desperdicios)
Concreto f'c 210 kg/cm2 para muros reforzados (Cemento P-I) m3 2.03 93.50 S/. 189.81 S/. - S/. - - S/. - 2.03 S/. 189.81
Encofrado para muro reforzado (inc. habilitacion de madera) m2 53.04 34.00 S/. 1,803.36 S/. - S/. - - S/. - 53.04 S/. 1,803.36
Acero estruc. trabajado p/muro reforzado (costo prom. incl. kg 121.91 0.94 S/. 113.99 S/. - S/. - - S/. - 121.91 S/. 113.99
desperdicios)
Concreto f'c 210 kg/cm2 para losas removible de buzones, m3 0.08 93.50 S/. 7.48 S/. - S/. - - S/. - 0.08 S/. 7.48
cmara,cajas(C-PI)
Encofrado (i/habilitacin de madera) p/ losas removibles de m2 0.72 34.00 S/. 24.48 S/. - S/. - - S/. - 0.72 S/. 24.48
buzones,cmaras,caja
Acero estruc. trabajado p/losas removib. de kg 22.84 0.94 S/. 21.36 S/. - S/. - - S/. - 22.84 S/. 21.36
buzones,cmaras,cajas(costo prom.i/d) tipo caravista
Aditivo desmoldeador para encofrados m2 53.04 0.85 S/. 45.08 S/. - S/. - - S/. - 53.04 S/. 45.08
Acabado pulido de piso con mortero coloreado 1:2 x 1,5 cm de m2 1.40 8.50 S/. 11.90 S/. - S/. - - S/. - 1.40 S/. 11.90
CD (A) espesor
Subtotal 1 (S/.) S/. 490,363.81 S/. 112,471.99 S/. 51,008.13 S/. 163,480.12 S/. 326,883.69
(B) Gastos Generales y Utilidad (8%) S/. 39,229.10 S/. 8,997.76 S/. 4,080.65 S/. 13,078.41 S/. 26,150.70
(C) = A + B Subtotal 2 (S/.) S/. 529,592.92 S/. 121,469.75 S/. 55,088.78 S/. 176,558.53 S/. 353,034.39
(D) Amortizacin por adelanto S/. - S/. -
(E) Retencin Fondo de Garanta (5%) S/. - S/. - S/. -
(F) Dscto. por soluciones en obra S/. - S/. - S/. -
(G) = C-D-E-F Subtotal 3 (S/.) S/. 529,592.92 S/. 121,469.75 S/. 55,088.78 S/. 176,558.53 S/. 353,034.39
(H) IGV (18%) S/. 95,326.72 S/. 21,864.55 S/. 9,915.98 S/. 31,780.53 S/. 63,546.19
(I) =G +H Neto a Facturar S/. (Nuevos Soles) S/. 624,919.64 S/. 143,334.30 S/. 65,004.76 S/. 208,339.06 S/. 416,580.58
DESCUENTO
Descripcin UND Metrado Parcial
Personal que paga el Consorcio Amauta glb S/. -
da S/. -
VB COMITENTE VB LOCADOR
SUSTENTO DE METRADO Y MODULACION DEL ACERO DEL RESERVORIO ELEVADO REP-01
OBRA: ESQUEMA VCTOR RAL HAYA DE LA TORRE - AMPLIACIN DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LOS SECTORES 253-254-255-258 Y 259 DISTRITOS: CALLAO, VENTANILLA Y SAN MARTN DE PORRES"
UBICACION : CALLAO,VENTANILLA,SAN MARTIN DE PORRES-LIMA
PROPIETARIO: SEDAPAL
HECHO POR : ING NORMAN MOGOLLON
REVISADO POR : ING. NEPER QUISPE TEVES
APROBADO POR:
FECHA: Mar-17
0.50 8.875
CANT D E PZ 483.80
- 50 % RADIAL 241.00
50 % RADIAL 241.00
DESPIEZE REAL RADIAL DE LA CAPA INFERIOR
@ 0.100
0.5 radio segun plano=
8.50 A 7.700 48.38 1 121.00 9.00 1.00 1,089.00 ###
@ 0.100
radio segun plano=
0.5 A' 7.700 48.38 1 120.00 1.90 1.00 228.00 ###
1.40
R= 10.875
2DO SENTIDO
1"
RADIO-3.40= @ 0.15
SOBRA
1 6.80 2.21 BN 1 22.00 6.80 1.00 149.60 ###
Peso en kilogramos por metro lineal 0.56 0.99 1.55 2.24 3.97 ###
Longitud total por dimetro, en metros lineales - - - - 7,623.18 -
Total en kilogramos por dimetro - - - - 30,264.00 -
ACERO RADIAL SUPERIOR DESDE R=5.775 A R=10.875
D @ 0.150
5.10 rad=
7.700 48.38 3/4 162.00 5.50 1.00 891.00 ###
0.4
@ 0.150
3.10 rad=
D-1 7.700 48.38 3/4 162.00 3.50 1.00 567.00 ###
0.4
@ 0.150
rad=
3.00 E 7.700 48.38 3/4 162.00 3.00 1.00 486.00 ###
R= 10.875
Peso en kilogramos por metro lineal 0.56 0.99 1.55 2.24 3.97 ###
Longitud total por dimetro, en metros lineales - - - 4,526.00 - -
Total en kilogramos por dimetro - - - 10,138.24 - -
CARA SUPERIOR
3/4"
Peso en kilogramos por metro lineal 0.56 0.99 1.55 2.24 3.97 ###
Longitud total por dimetro, en metros lineales - - - 841.69 - 3,363.75
Total en kilogramos por dimetro - - - 1,885.38 - 13,354.09
Total en kilogramos 15,239.47
FUSTE DE RESERVORIO CANT D E PZ 172.00 ###
REFUERZO VERTICAL EXTERIOR DEL FUSTE PZ GRANDE 57.00
PZ PEQUEA 57.00
PZ PEQUEA 57.00
1er TRAMO @ 0.250
radio donde se desarrolla=
6.825 42.88 1 57.00 3.00 0.00 - ###
rad=
p-2 m-2 0.20 g-2 0.20 6.825 42.88 1 1.00 3.31 1.00 3.31 ###
@ 0.250
rad=
6.825 42.88 1 57.00 4.50 0.00 - ###
rad=
6.825 42.88 1 57.00 4.50 0.00 - ###
@ 0.250
rad=
6.825 42.88 1 57.00 4.50 0.00 - ###
rad=
6.825 42.88 1 57.00 4.50 0.00 - ###
rad=
6.825 42.88 1 56.00 9.00 1.00 504.00 ###
p-2 m-2 g-2
3er TRAMO
@ 0.250
rad=
6.825 42.88 3/4 56.00 9.00 1.00 504.00 ###
rad=
6.825 42.88 3/4 57.00 9.00 1.00 513.00 ###
rad=
p-2 m-2 g-2 6.825 42.88 5/8 57.00 9.00 0.00 - ###
@ 0.250
rad=
6.825 42.88 5/8 57.00 4.50 0.00 - ###
rad=
6.825 42.88 5/8 57.00 4.50 0.00 - ###
@ 0.250
rad=
6.825 42.88 5/8 57.00 1.76 0.00 - ###
rad=
6.825 42.88 5/8 57.00 1.76 0.00 - ###
rad=
AA AB AC AC 6.825 42.88 1/2 57.00 2.59 0.00 - ###
@ 0.250
rad=
6.825 42.88 1/2 57.00 4.50 0.00 - ###
@ 0.250
rad=
6.825 42.88 1/2 57.00 4.50 0.00 - ###
@ 0.250
rad=
6.575 41.31 1 0.00 0.00 0.00 - ###
rad=
6.575 41.31 1 0.00 0.00 0.00 - ###
rad=
6.575 41.31 1 0.00 0.00 0.00 - ###
@ 0.250
rad=
6.575 41.31 1 0.00 0.00 0.00 - ###
rad=
6.575 41.31 1 0.00 0.00 0.00 - ###
rad= 1 - ###
6.575 41.31 0.00 0.00 0.00
rad=
p-2 m-2 g-2 6.575 41.31 1 54.00 9.00 1.00 486.00 ###
@ 0.250
3ER TRAMO rad=
6.575 41.31 3/4 55.00 9.00 1.00 495.00 ###
rad=
6.575 41.31 3/4 56.00 9.00 1.00 504.00 ###
rad=
6.575 41.31 5/8 0.00 9.00 0.00 - ###
p-2 0.20 m-2 0.20 g-2 0.20
@ 0.250
rad=
6.575 41.31 5/8 0.00 4.50 0.00 - ###
rad=
6.575 41.31 5/8 0.00 4.50 0.00 - ###
@ 0.250
rad=
6.575 41.31 5/8 0.00 1.76 0.00 - ###
rad=
6.575 41.31 5/8 0.00 1.76 0.00 - ###
rad=
AD AE AF AF 6.575 41.31 1/2 0.00 2.59 0.00 - ###
@ 0.250
rad=
6.575 41.31 1/2 0.00 4.50 0.00 - ###
@ 0.250
rad=
6.575 41.31 1/2 0.00 4.50 0.00 - ###
pz.acuml.
Peso en kilogramos por metro lineal 0.56 0.99 1.55 2.24 3.97 ###
Longitud total por dimetro, en metros lineales - 3,452.30 264.88 3,024.00 1,028.98 -
Total en kilogramos por dimetro 14,687.15 KG ###
VALORIZACIN N:
PROYECTO:
PROPIETARIO:
CONTRATISTA:
DESCRIPCIN:
MONTO:
Item
1.02
01.02.01
01.02.01.01
01.02.02
01.02.02.01
01.02.02.02
01.02.02.03
01.02.02.04
01.02.02.05
01.02.02.06
01.02.02.07
01.02.02.08
01.02.02.09
01.02.02.10
01.02.02.11
01.02.02.12
01.02.02.13
01.02.02.14
01.02.02.15
01.02.02.16
01.02.02.17
01.02.02.18
01.02.02.19
01.02.02.20
01.02.02.21
01.02.02.22
01.02.02.23
01.02.02.24
01.02.02.25
01.02.02.26
RESUMEN DE VALORIZACIN DE SUBCONTRATOS
002
Ampliacin del Sistema de Agua Potable y Alcantarillado para nuevas habilitaciones en el Valle Amauta 3
CORPORACION ORDOEZ CONTRATISTAS GENERALES SAC
E&CG Construcciones Generales S.A.C
Construccion de Reservorio RAP04
Descripcin
DESCUENTO
Descripcin
Trabajadores Apoyo Cuadrilla Klever (Casa)
Trabajadores Apoyo Cuadrilla Oca (Casa)
Trompo Mezclador
Peon Sindicato (Esta dentro de la cuadrilla de Gutierrez)
Total S/.
ADELANTO
Trabajadores Apoyo Cuadrilla Klev
FORMATO
VALORIZACION DE SUBCONT
S/. 29,444.51
S/. 950.00
gbl 1.00 S/. 950.00 S/. 950.00 0.70
S/. 28,494.51
m3 7.00 S/. 104.50 S/. 731.50
m3 15.10 S/. 104.50 S/. 1,577.95 15.10
m2 15.00 S/. 38.00 S/. 570.00 15.00
kg 1,363.70 S/. 0.95 S/. 1,295.52 681.85
m3 4.00 S/. 104.50 S/. 418.00 4.00
m2 3.10 S/. 38.00 S/. 117.80 3.10
kg 319.00 S/. 0.95 S/. 303.05 159.50
m3 18.00 S/. 104.50 S/. 1,881.00 6.99
m2 142.30 S/. 42.75 S/. 6,083.33 55.95
kg 1,346.00 S/. 0.95 S/. 1,278.70 673.00
m3 2.70 S/. 104.50 S/. 282.15
m2 17.50 S/. 47.50 S/. 831.25
kg 200.00 S/. 0.95 S/. 190.00
m3 4.50 S/. 104.50 S/. 470.25
m2 52.10 S/. 57.00 S/. 2,969.70
kg 218.00 S/. 0.95 S/. 207.10
m2 212.10 S/. 3.09 S/. 655.39 74.05
m2 36.00 S/. 23.75 S/. 855.00
m2 78.00 S/. 14.25 S/. 1,111.50
m2 82.75 S/. 14.25 S/. 1,179.19
ml 41.47 S/. 33.25 S/. 1,378.88
m2 101.60 S/. 14.73 S/. 1,496.57
m2 136.00 S/. 8.55 S/. 1,162.80
m 66.00 S/. 5.70 S/. 376.20 43.04
m2 21.00 S/. 33.25 S/. 698.25
m2 261.15 S/. 1.43 S/. 373.44 61.00
S/. 29,444.51
S/. 883.34
S/. 30,327.84
S/. 5,459.01
S/. 35,786.85
S/. 10,671.95
S/. 1,789.34
S/. 35,786.85
ever (Casa)
FORMATO
RIZACION DE SUBCONTRATAS
FECHA: 1/8/2017
R.U.C. N 20503578485
R.U.C. N 20556871451
SEMANAL
JUEVES VIERNES SBADO DOMINGO
DIARIO
TOTAL
PAGO
PAGO
DIAS
HRS
09-02-17 10-02-17 11-02-17 12-02-17 PROCEDENCIA
HE OBS HN HE OBS HN HE OBS HN HE OBS
8.5 5.5 48.0 6.0 166.67 1000.00 HUALLPATUERO
8.5 5.5 31.0 3.9 HUALLPATUERO
8.5 5.5 48.0 6.0 HUALLPATUERO
8.5 5.5 48.0 6.0 HUALLPATUERO
8.5 5.5 48.0 6.0 HUALLPATUERO
8.5 5.5 48.0 6.0 100.00 600.00 HUALLPATUERO
8.5 5.5 48.0 6.0 100.00 600.00 HUALLPATUERO
8.5 5.5 48.0 6.0 100.00 600.00 HUALLPATUERO
8.5 5.5 48.0 6.0 100.00 600.00 HUALLPATUERO
8.5 5.5 31.0 3.9 91.67 550.00 HUALLPATUERO
8.5 5.5 31.0 3.9 HUALLPATUERO
8.5 5.5 22.5 2.8 HUALLPATUERO
8.5 5.5 22.5 2.8
8.5 5.5 48.0 6.0
SEMANAL
DIARIO
PAGO
PAGO
166.67 1000.00
100.00 600.00
100.00 600.00
100.00 600.00
100.00 600.00
91.67 550.00
PAGO
DIARIO
PAGO
SEMANAL
ESQUEMA VCTOR RAL HAYA DE LA TORRE - AMPLIACIN DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LOS
Eaborado por: MJM
SECTORES 253-254-255-258 Y 259 DISTRITOS: CALLAO, VENTANILLA Y SAN MARTN DE PORRES"
Actividad: Actividad:
REALIZACION DE CHARLA DE SEGURIDAD DIARIA Y GIMNASIA ( - REP.01 ) REALIZACION DE CHARLA DE SEGURIDAD DIARIA Y GIMNASIA ( - REP.01 )
Actividad: Actividad:
Actividad: Actividad:
HO
OBRA : " ESQUEMA VCTOR RAL HAYA DE LA TORRE - AMPLIA
Y 259 DIST
FORMULA: RESERVORIO ELEVADO PROYECTADO REP-01 V=2000 M
CLIENTE: SEDAPAL
ITEM DESCRIPPCION
01.04.03 FUSTE
N DE ANCHO
RADIO INT RADIO EXT
UND ELEMENTO /ESPESOR ALTO (M)
(M) (M)
S (M)
TOTAL VOL.CONCRETO
TOTAL ENCOFRADO
O DE LOS SECTORES 253-254-255-258
PARCIAL TOTAL
radio int 6.53
rad.ext 6.88
102.72 102.72
encofrado radio ex 52.70034
17.02 17.39
enco. Radio interio 50.0174136
99.35 99.35
99.35 99.35
encofrado radio ex 50.97246
17.39 17.39
99.35 99.35
enco. Radio interio 48.3774984
17.39 17.39
99.35 99.35
17.39 17.39
99.35 99.35
17.13 17.13
99.35 99.35
17.39 17.39
99.35 99.35
138.542 M3
798.167 M2