Академический Документы
Профессиональный Документы
Культура Документы
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
15.24%
84.76%
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
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
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.
0.00
265515.25
183482.8009
223951.3378
41563.9124
26551.53
18348.28009
22395.13378
4156.39124
13275.76
9174.140045
11197.56689
2078.19562
UTILIDAD (10%)
26551.53
18348.28009
22395.13378
4156.39124
331894.06
229353.5011
279939.1723
51954.8905
352152.88
243353.2388
297026.6593
55126.21702
69.10%
84.35%
15.65%
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
100.00%
0.00
0.00
Est.
1.00
2250.00
2250.00
0.50
1125.00
0.50
1125.00
1.00
2250.00
100.00%
0.00
0.00
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
0.75
2753.67
0.25
917.89
1.00
3671.56
100.00%
0.00
0.00
M3
609.38
18.95
11547.75
576.77
10929.79
32.61
617.96
609.38
11547.75
100.00%
0.00
0.00
M3
229.91
21.80
5012.04
0.00
0.00
229.91
5012.04
229.91
5012.04
100.00%
0.00
0.00
M3
379.47
11.06
4196.94
0.00
0.00
379.47
4196.94
379.47
4196.94
100.00%
0.00
0.00
M3
196.68
222.05
43672.79
155.86
34608.71
40.82
9064.08
196.68
43672.79
100.00%
0.00
0.00
M3
21.16
251.95
5331.26
15.93
4013.56
5.23
1317.70
21.16
5331.26
100.00%
0.00
0.00
M2
282.02
25.40
7163.31
244.40
6207.76
37.62
955.55
282.02
7163.31
100.00%
0.00
0.00
M3
7.95
29.47
234.29
5.84
172.10
2.11
62.18
7.95
234.29
100.00%
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
100.00%
0.00
0.00
Kg
1037.74
2.54
2635.86
707.13
1796.11
330.61
839.75
1037.74
2635.86
100.00%
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
100.00%
0.00
0.00
Kg
3928.67
2.54
9978.82
3085.64
7837.53
843.03
2141.30
3928.67
9978.82
100.00%
0.00
0.00
M2
409.36
26.38
10798.92
265.03
6991.49
144.33
3807.43
409.36
10798.92
100.00%
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
100.00%
0.00
0.00
Kg
2725.17
2.54
6921.93
2646.09
6721.07
79.08
200.86
2725.17
6921.93
100.00%
0.00
0.00
M2
167.04
29.31
4895.94
155.80
4566.50
11.24
329.44
167.04
4895.94
100.00%
0.00
0.00
M3
202.35
330.19
66813.95
202.35
66813.95
0.00
0.00
202.35
66813.95
100.00%
0.00
0.00
M2
421.05
19.44
8185.21
421.05
8185.21
0.00
0.00
421.05
8185.21
100.00%
0.00
0.00
M2
1246.28
26.12
32552.83
1138.40
29735.01
107.88
2817.83
1246.28
32552.83
100.00%
0.00
0.00
M2
633.80
13.48
8543.62
455.40
6138.79
178.40
2404.83
633.80
8543.62
100.00%
0.00
0.00
1.00
557.17
557.17
1.00
557.17
0.00
0.00
1.00
557.17
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
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.
265515.25
41563.91
265515.25
0.00
26551.53
4156.39
26551.53
0.00
13275.76
2078.20
13275.76
0.00
UTILIDAD (10%)
26551.53
4156.39
26551.53
0.00
331894.06
51954.89
331894.06
0.00
352152.88
55126.22
352152.88
0.00
TOTAL PRESUPUESTO
FACTOR DE RELACION (1.06104)
TOTAL VALORIZADO
100.00%
0.00%
Ki FEBRERO
FRMULA POLINMICA
0.287*(Jr / Jo) + 0.151*(Fr / Fo) + 0.088*(Mr / Mo)+ 0.074*(Lr / Lo) + 0.061*(Cr / Co)+ 0.057*
K=
% de Participacin
IUoDiciembre
Monomios
Cdigo
47
0.287
100.00%
470.79
03
0.151
100.00%
422.58
43
0.088
100.00%
603.61
17
0.074
100.00%
541.55
21
0.061
100.00%
442.70
72
0.057
100.00%
352.28
48
0.056
100.00%
323.01
39
GGU
0.226
100.00%
381.32
2013
1.000
S/. 53,673.42
S/. 322.04
VB
S/. 53,995.46
-A
VN
S/. 53,995.46
+ IGV
S/. 9,719.18
S/. 63,714.64
EGRO
N01
673.42
2.04
995.46
995.46
19.18
714.64
IUi Febrero
2013
Ki
471.44
0.287
432.33
0.154
616.57
0.090
537.37
0.073
454.01
0.063
353.50
0.057
323.59
0.056
381.42
0.226
Ka Febrero
1.006
Ki FEBRERO
FRMULA POLINMICA
0.287*(Jr / Jo) + 0.151*(Fr / Fo) + 0.088*(Mr / Mo)+ 0.074*(Lr / Lo) + 0.061*(Cr / Co)+ 0.057*(Tr / To
K=
IUoDiciembre
IUi Marzo
2013
2013
100.00%
470.79
471.44
0.151
100.00%
422.58
432.33
0.088
100.00%
603.61
616.57
17
0.074
100.00%
541.55
537.37
21
0.061
100.00%
442.70
454.01
72
0.057
100.00%
352.28
353.50
48
0.056
100.00%
323.01
323.59
39
GGU
0.226
100.00%
381.32
381.42
Monomios
Cdigo
47
0.287
03
43
% de Participacin
Ka Febrero
1.000
S/. 243,353.24
S/. 1,460.12
VB
S/. 244,813.36
-A
VN
S/. 244,813.36
+ IGV
S/. 44,066.40
S/. 288,879.76
0.287
0.154
0.090
0.073
0.063
0.057
0.056
0.226
1.006
Ki FEBRERO
FRMULA POLINMICA
0.287*(Jr / Jo) + 0.151*(Fr / Fo) + 0.088*(Mr / Mo)+ 0.074*(Lr / Lo) + 0.061*(Cr / Co)+ 0.057*(Tr / To) + 0.056*(Er / Eo) + 0.226*(GGUr / GGUo)
K=
Monomios
Cdigo
47
% de Participacin
IUoDiciembre
2013
Ki
0.287
100.00%
470.79
471.44
0.287
422.58
432.33
0.154
03
0.151
100.00%
43
0.088
100.00%
603.61
616.57
0.090
17
0.074
100.00%
541.55
537.37
0.073
21
0.061
100.00%
442.70
454.01
0.063
0.057
100.00%
352.28
353.50
0.057
0.056
72
48
0.056
100.00%
323.01
323.59
39
GGU
0.226
100.00%
381.32
381.42
0.226
Ka Febrero
1.006
1.000
S/. 55,126.22
S/. 330.76
VB
S/. 55,456.97
-A
VN
S/. 55,456.97
+ IGV
S/. 9,982.26
S/. 65,439.23