Valorizacion - Muro de Contencion Salaverry

VALORIZACION N01
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CREACION DE ESCALINATAS Y MURO DE CONTENCION DEL JR. SALAVERRY SECTOR ALTO, DISTRITO COISHCO- SANTA ANCASH 1ETAPA
CONSTRUTEC M&Z S.A.C.
CONSORCIO SALAVERRY
27 DE NOVIEMBRE AL 08 DE DICIEMBRE DEL 2012
VALORIZACIN I DE OBRA
.
ACUMULADO ANTERIOR
DESCRIPCIN
PRECIO
UNITARIO
PARCIAL
METR.
ACTUAL
UND.
METR.
GLB
1.00
440.00
440.00
0.00
0.00%
0.00
TRAZO Y REPLANTEO PRELIMINAR EN ESCALINATAS
m2
52.83
1.00
52.83
0.00
0.00%
0.00
0.00
0.00%
TRAZO Y REPLANTEO EN MURO DE CONTENCION
m2
76.55
1.00
76.55
0.00
0.00%
0.00
25.00
32.66%
TRAZO Y REPLANTEO PARA SARDINELES
70.14
0.40
28.06
0.00
0.00%
0.00
25.00
35.64%
TRAZO Y REPLANTEO EN CALZADURAS
m2
7.91
1.00
7.91
0.00
0.00%
0.00
0.00
TRAZO Y REPLANTEO PARA RED DE DESAGUE
46.31
0.40
18.52
0.00
0.00%
0.00
LIMPIEZA INICIAL DE OBRA
m2
173.68
1.00
173.68
0.00
0.00%
SEALIZACION PARA LIMITE DE SEGURIDAD DE OBRA
76.55
0.50
38.28
0.00
0.00%
CORTE EN TERRENO ROCOSO - SIN MARTILLO NEUMATICO
m3
390.96
52.00
20,329.92
0.00
PREPARACION DE BASE DE ZAPATA C/PLANCHA
m2
76.55
4.00
306.20
0.00
RELLENO COMPACTADO CON MATERIAL DE PRESTAMO
m3
131.36
22.00
2,889.92
ACARREO DE MATERIAL EXCENDETE D=100 m
m3
508.25
17.00
ELIMINACION DE MATERIAL EXCEDENTE DM=2 km - SIN VOLQUETE
m3
508.25
4.10
m2
76.55
CONCRETO ZAPATAS f'c=210 kg/cm2
m3
ENCOFRADO Y DESENCOFRADO PARA ZAPATAS - CON MADERA Y HERR.
m2
ACERO CORRUGADO f'y =4200 kg/cm2 PARA ZAPATA
kg
% AVANCE
PARCIAL
METR.
% AVANCE
ACUMULADO
PARCIAL
METR.
% AVANCE
SALDO
PARCIAL
METR.
% AVANCE
PARCIAL
OBRAS CIVILES
OBRAS PROVISIONALES
GUARDIANIA Y TRANSPORTE
0.50
50.00%
220.00
0.50
50.00%
220.00
0.00
0.00
52.83
100.00%
52.83
0.33
25.00
51.55
67.34%
51.55
25.00
0.36
10.00
45.14
64.36%
18.06
0.00
0.00
0.00
0.00
7.91
100.00%
7.91
0.00%
0.00
0.00
0.00
0.00
46.31
100.00%
18.52
173.68
100.00%
173.68
173.68
1.00
173.68
0.00
0.00%
0.00
40.00
52.25%
20.00
40.00
0.52
20.00
36.55
47.75%
18.28
0.00
195.00
49.88%
10,140.00
195.00
0.50
10,140.00
195.96
50.12%
10,189.92
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
76.55
100.00%
306.20
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
131.36
100.00%
2,889.92
0.00
0.00%
0.00
253.50
49.88%
4,309.50
253.50
0.50
4,309.50
254.75
50.12%
4,330.75
0.00
0.00%
0.00
60.00
11.81%
246.00
60.00
0.12
246.00
448.25
88.19%
1,837.83
535.85
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
76.55
100.00%
535.85
100.00
3,042.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
30.42
100.00%
3,042.00
35.00
1,550.85
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
44.31
100.00%
1,550.85
0.98
2,041.43
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
2,083.09
100.00%
2,041.43
220.00
0.50
0.50
0.00
0.00
25.00
25.00
10.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00
8,640.25
2,083.83
7.00
30.42
44.31
2,083.1
OBRAS PRELIMINARES
MURO DE CONTENCION
MOVIMIENTO DE TIERRAS
OBRA DE CONCRETO SIMPLE

SOLADO DE 4" PARA CIMIENTOS MEZCLA C : H 1:10
OBRA DE CONCRETO ARMADO
ZAPATAS
PANTALLA
CONCRETO f'c=210 kg/cm2 PARA PANTALLA DE MURO
ENCOFRADO Y DESENCOFRADO CARAVISTA EN PANTALLA DE MURO - CON PANELES Y
HERR.
ACERO CORRUGADO f'y =4200 kg/cm2 PARA PANTALLA DE MURO
m3
37.84
110.00
4,162.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
37.84
100.00%
4,162.40
m2
297.79
50.00
14,889.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
297.79
100.00%
14,889.50
kg
3,180.2
0.98
3,116.62
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
3,180.22
100.00%
3,116.62
m2
5.77
4.00
23.08
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
5.77
100.00%
23.08
EXCAVACION MANUAL A NIVEL DE SUBRASANTE
m3
26.00
14.00
364.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
26.00
100.00%
364.00
CONFORMACION Y COMPACTACION DE SUBRASANTE PARA VEREDAS Y ESCALONES
m2
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
52.83
100.00%
528.30
AFIRMADO COMPACADO E= 4" VEREDAS Y ESCALONES - C/PLANCHA COMPACTADORA
m2
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
52.83
100.00%
528.30
m3
33.80
17.00
574.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
33.80
100.00%
574.60
ELIMINACION DE MATERIAL EXCEDENTE DM=2 km
m3
33.80
4.10
138.58
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
33.80
100.00%
138.58
CONCRETO EN VEREDAS Y ESCALONES f'c = 175 kg/cm2
m2
52.83
18.00
950.94
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
52.83
100.00%
950.94
CONCRETO EN SARDINELES SUMERGIDOS f'c = 175 kg/cm2
32.40
8.00
259.20
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
32.40
100.00%
259.20
ENCOFRADO Y DESENCOFRADO P/VEREDAS Y ESCALONES - CON MADERA Y HERR.
11.16
12.00
133.92
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
11.16
100.00%
133.92
m2
5.85
20.00
117.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
5.85
100.00%
117.00
EXCAVACION MANUAL DE ZANJAS PARA SARDINELES
m3
0.98
15.00
14.70
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.98
100.00%
14.70
m3
1.27
4.10
5.21
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
1.27
100.00%
5.21
VARIOS
JUNTA DE CONSTRUCCION EN MURO CON TECKNOPOR E=1"
ESCALINATAS
ESCALINATAS DE CONCRETO
VARIOS
JUNTAS ASFALTICAS
SARDINEL PERALTADO
CONCRETO EN SARDINEL
VALORIZACION N01
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CONSORCIO SALAVERRY
.
ACUMULADO ANTERIOR
DESCRIPCIN
PRECIO
UNITARIO
PARCIAL
METR.
ACTUAL
METR.
SARDINEL PERALTADO DE CONCRETO F'C= 175 kg/cm2
m3
4.13
70.00
289.10
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
4.13
100.00%
289.10
SARDINEL PERALTADO ENCOFRADO Y DESENCOFRADO CARA VISTA
m2
59.33
35.00
2,076.55
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
59.33
100.00%
2,076.55
SARDINEL PERALTADO ACERO REFUERZO
kg
218.85
0.98
214.47
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
218.85
100.00%
214.47
m2
4.22
20.00
84.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
4.22
100.00%
84.40
EXCAVACION EN TERRENO P/CALZADURA EN VEREDAS Y ESCALONES
m3
4.15
30.00
124.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
4.15
100.00%
124.50
m3
5.40
4.10
22.14
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
5.40
100.00%
22.14
CONCRETO SIMPLE
CONCRETO CICLOPEO PARA CALZADURA EN VEREDAS Y ESCALONES MEZCLA 1:10 + 30%
P.G.ENCOFRADO Y DESENCOFRADO PARA CALZADURAS EN VEREDAS Y ESCALONES - CON
m3
10.54
90.00
948.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
10.54
100.00%
948.60
MADERA
REVESTIMIENTO DE CALZADURAS PARA VEREDAS Y ESCALONES
m2
30.88
30.00
926.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
30.88
100.00%
926.40
m2
30.88
14.00
432.32
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
30.88
100.00%
432.32
EXCAVACION DE ZANJAS H prom = 1.00m
m3
23.17
24.00
556.08
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
23.17
100.00%
556.08
EXCAVACION PARA CAJAS
m3
1.60
24.00
38.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
1.60
100.00%
38.40
EXCAVACION PARA BUZONETAS
m3
0.79
24.00
18.96
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.79
100.00%
18.96
m3
13.67
22.00
300.74
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
13.67
100.00%
300.74
m3
2.61
4.10
10.70
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
2.61
100.00%
10.70
SUMINISTRO E INSTALACION DE TUBERIA PVC ISO4435 DN110 MM S-20
46.31
2.70
125.04
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
46.31
100.00%
125.04
ALINEAMIENTO Y AJUSTE DE TUBERIA PVC ISO4435 DN110 MM S-20
46.31
1.10
50.94
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
46.31
100.00%
50.94
und
6.00
150.00
900.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
6.00
100.00%
900.00
CONCRETO f'c= 140 kg/cm2 PARA MEDIA CAA
m3
0.11
50.00
5.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.11
100.00%
5.50
CONCRETO f'c= 140 kg/cm2 PARA DADOS DE EMPALME A CAMARA DE INSPECCION
m3
0.03
80.00
2.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.03
100.00%
2.40
CONCRETO f'c=175 kg/cm2 PARA CAMARA DE INSPECCION
m3
0.32
100.00
32.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.32
100.00%
32.00
CONCRETO f'c=210 kg/cm2 PARA TECHO DE CAMARA DE INSPECCION
m3
0.08
100.00
8.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.08
100.00%
8.00
ENCOFRADO Y DESENCOFRADO PARA DADOS DE EMPALME DE BUZON
m2
0.32
12.00
3.84
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.32
100.00%
3.84
ENCOFRADO Y DESENCOFRADO PARA CAMARA DE INSPECCION - SOLO MANO DE O.
m2
2.50
22.00
55.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
2.50
100.00%
55.00
ACERO DE REFUERZO f'y =4200 kg/cm2 PARA TECHO DE CAMARA DE INSPECCION
kg
0.61
0.98
0.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.61
100.00%
0.60
INSTALACION DE MARCO DE FF Y TAPA DE CA PARA CAMARA DE INSPECCION
und
1.00
45.00
45.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
1.00
100.00%
45.00
CAJAS DE CAMBIO 12" x 24"
pto
6.00
120.00
720.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
6.00
100.00%
720.00
% AVANCE
PARCIAL
METR.
SALDO
METR.
% AVANCE
PARCIAL
ACUMULADO
UND.
% AVANCE
PARCIAL
METR.
% AVANCE
PARCIAL
VARIOS
JUNTA DE DILATACION CON ASFALTO EN SARDINELES
CALZADURA
RED DE DESAGUE
INSTALACIONES
NIVELACION DE CAJA Y DESAGUE

CAMARA DE INSPECCION
TOTAL MONTO A PAGAR

AVANCE (%)
76,054.09
100.00%
0.00
0.00%
15,144.18
19.91%
15,144.18
19.91%
ZEGARRA ZABALETA JENNY

RUC N 20531963149
60,909.91
80.09%
VALORIZACION N 02
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CONSORCIO SALAVERRY
.
ACUMULADO ANTERIOR
DESCRIPCIN
PRECIO
UNITARIO
PARCIAL
METR.
ACTUAL
UND.
METR.
GLB
1.00
440.00
440.00
m2
52.83
1.00
52.83
0.00
0.00%
0.00
m2
76.55
1.00
76.55
25.00
32.66%
25.00
70.14
0.40
28.06
25.00
35.64%
m2
7.91
1.00
7.91
0.00
46.31
0.40
18.52
m2
173.68
1.00
76.55
0.50
m3
390.96
m2
76.55
m3

% AVANCE
PARCIAL
METR.
% AVANCE
ACUMULADO
PARCIAL
METR.
% AVANCE
SALDO
PARCIAL
METR.
% AVANCE
PARCIAL
OBRAS CIVILES
OBRAS PROVISIONALES
0.50
50.00%
0.00%
0.00
0.50
50.00%
220.00
0.50
50.00%
220.00
25.85
48.93%
25.85
25.85
48.93%
25.85
26.98
51.07%
26.98
24.00
31.35%
24.00
49.00
64.01%
49.00
27.55
35.99%
27.55
10.00
20.00
28.51%
8.00
45.00
64.16%
18.00
25.14
35.84%
10.06
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
7.91
100.00%
7.91
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
46.31
100.00%
18.52
173.68
173.68
100.00%
173.68
0.00
0.00%
0.00
173.68
100.00%
173.68
0.00
0.00%
0.00
38.28
40.00
52.25%
20.00
15.00
19.60%
7.50
55.00
71.85%
27.50
21.55
28.15%
10.78
52.00
20,329.92
195.00
49.88%
10,140.00
20.00
5.12%
1,040.00
215.00
54.99%
11,180.00
175.96
45.01%
9,149.92
4.00
306.20
0.00
0.00%
0.00
49.00
64.01%
196.00
49.00
64.01%
196.00
27.55
35.99%
110.20
131.36
22.00
2,889.92
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
131.36
100.00%
2,889.92
m3
508.25
17.00
8,640.25
253.50
49.88%
4,309.50
100.00
19.68%
1,700.00
353.50
69.55%
6,009.50
154.75
30.45%
2,630.75
m3
508.25
4.10
2,083.83
60.00
11.81%
246.00
100.00
19.68%
410.00
160.00
31.48%
656.00
348.25
68.52%
1,427.83
m2
76.55
7.00
535.85
0.00
0.00%
0.00
49.00
64.01%
343.00
49.00
64.01%
343.00
27.55
35.99%
192.85
m3
30.42
100.00
3,042.00
0.00
0.00%
0.00
20.00
65.75%
2,000.00
20.00
65.75%
2,000.00
10.42
34.25%
1,042.00
m2
44.31
35.00
1,550.85
0.00
0.00%
0.00
30.12
67.98%
1,054.20
30.12
67.98%
1,054.20
14.19
32.02%
496.65
kg
2,083.1
0.98
2,041.43
0.00
0.00%
0.00
1230.45
59.07%
1,205.84
1,230.45
59.07%
1,205.84
852.64
40.93%
835.59
m3
37.84
110.00
4,162.40
0.00
0.00%
0.00
10.41
27.51%
1,145.10
10.41
27.51%
1,145.10
27.43
72.49%
3,017.30
m2
297.79
50.00
14,889.50
0.00
0.00%
0.00
60.00
20.15%
3,000.00
60.00
20.15%
3,000.00
237.79
79.85%
11,889.50
kg
3,180.2
0.98
3,116.62
0.00
0.00%
0.00
2300.00
72.32%
2,254.00
2,300.00
72.32%
2,254.00
880.22
27.68%
862.62
m2
5.77
4.00
23.08
0.00
0.00%
0.00
1.50
26.00%
6.00
1.50
26.00%
6.00
4.27
74.00%
17.08
220.00
OBRAS PRELIMINARES
MURO DE CONTENCION

ZAPATAS
PANTALLA
HERR.
VARIOS
ESCALINATAS
m3
26.00
14.00
364.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
26.00
100.00%
364.00
m2
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
m2
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
m3
33.80
17.00
574.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
33.80
100.00%
574.60
m3
33.80
4.10
138.58
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
33.80
100.00%
138.58
VALORIZACION N 02
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CONSORCIO SALAVERRY
m2
52.83
18.00
950.94
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
52.83
100.00%
950.94
32.40
8.00
259.20
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
32.40
100.00%
259.20
11.16
12.00
133.92
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
11.16
100.00%
133.92
m2
5.85
20.00
117.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
5.85
100.00%
117.00
m3
0.98
15.00
14.70
0.00
0.00%
0.00
0.50
51.02%
7.50
0.50
51.02%
7.50
0.48
48.98%
7.20
m3
1.27
4.10
5.21
0.00
0.00%
0.00
0.80
62.99%
3.28
0.80
62.99%
3.28
0.47
37.01%
1.93
VARIOS
JUNTAS ASFALTICAS
SARDINEL PERALTADO
m3
4.13
70.00
289.10
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
4.13
100.00%
289.10
m2
59.33
35.00
2,076.55
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
59.33
100.00%
2,076.55
kg
218.85
0.98
214.47
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
218.85
100.00%
214.47
m2
4.22
20.00
84.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
4.22
100.00%
84.40
m3
4.15
30.00
124.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
4.15
100.00%
124.50
m3
5.40
4.10
22.14
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
5.40
100.00%
22.14
VARIOS
CALZADURA
CONCRETO SIMPLE
P.G.
ENCOFRADO Y DESENCOFRADO PARA CALZADURAS EN VEREDAS Y ESCALONES - CON
MADERA
0.00%
m3
10.54
90.00
948.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
10.54
100.00%
948.60
m2
30.88
30.00
926.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
30.88
100.00%
926.40
m2
30.88
14.00
432.32
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
30.88
100.00%
432.32
m3
23.17
24.00
556.08
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
23.17
100.00%
556.08
m3
1.60
24.00
38.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1.60
100.00%
38.40
m3
0.79
24.00
18.96
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.79
100.00%
18.96
m3
13.67
22.00
300.74
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
13.67
100.00%
300.74
m3
2.61
4.10
10.70
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
2.61
100.00%
10.70
46.31
2.70
125.04
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
46.31
100.00%
125.04
46.31
1.10
50.94
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
46.31
100.00%
50.94
und
6.00
150.00
900.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
6.00
100.00%
900.00
RED DE DESAGUE
INSTALACIONES
VALORIZACION N 02
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CONSORCIO SALAVERRY
m3
0.11
50.00
5.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.11
100.00%
m3
0.03
80.00
2.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.03
100.00%
2.40
m3
0.32
100.00
32.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.32
100.00%
32.00
m3
0.08
100.00
8.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.08
100.00%
8.00
m2
0.32
12.00
3.84
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.32
100.00%
3.84
m2
2.50
22.00
55.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
2.50
100.00%
55.00
kg
0.61
0.98
0.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.61
100.00%
0.60
und
1.00
45.00
45.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1.00
100.00%
45.00
pto
6.00
120.00
720.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
6.00
100.00%
720.00
TOTAL MONTO A PAGAR

AVANCE (%)
76,054.09
100.00%
15,144.18
19.91%
14,430.27
18.97%
29,574.45
38.89%
DESCRIPCION
FECHA DE PAGO
VALORIZACION N02
08/12/2012 - 22/12/2012
GLB
14430.27
14430.27
ING. RESIDENTE
26/12/12-26/12/12
HH
3000
3000.00
BASES
UND
300
300.00
CLAVOS DE 2" Y3"
CAJAS
1.5
120
TOTAL
UND
CANT
5.50
46,479.64
61.11%
TOTAL
C/U
180.00
S/. 17,910.27

RUC N 20531963149
VALORIZACION N 03
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CONSORCIO SALAVERRY
24 DE DICIEMBRE AL 05 DE ENERO DEL 2013
VALORIZACIN III DE OBRA
.
ACUMULADO ANTERIOR
DESCRIPCIN
UND.
METR.
PRECIO
UNITARIO
PARCIAL
METR.
% AVANCE
ACTUAL
PARCIAL
METR.
% AVANCE
ACUMULADO
PARCIAL
METR.
% AVANCE
SALDO
PARCIAL
METR.
% AVANCE
PARCIAL
OBRAS CIVILES
OBRAS PROVISIONALES
GLB
1.00
440.00
440.00
0.50
50.00%
220.00
0.00
0.00%
0.00
0.50
50.00%
220.00
0.50
50.00%
220.00
m2
52.83
1.00
52.83
25.85
48.93%
25.85
0.00
0.00%
0.00
25.85
48.93%
25.85
26.98
51.07%
26.98
m2
76.55
1.00
76.55
49.00
64.01%
49.00
20.00
26.13%
20.00
69.00
90.14%
69.00
7.55
9.86%
7.55
70.14
0.40
28.06
45.00
64.16%
18.00
15.00
21.39%
6.00
60.00
85.54%
24.00
10.14
14.46%
4.06
m2
7.91
1.00
7.91
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
7.91
100.00%
7.91
46.31
0.40
18.52
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
46.31
100.00%
18.52
m2
173.68
1.00
173.68
173.68
100.00%
173.68
0.00
0.00%
0.00
173.68
100.00%
173.68
0.00
0.00%
0.00
76.55
0.50
38.28
55.00
71.85%
27.50
12.00
15.68%
6.00
67.00
87.52%
33.50
9.55
12.48%
4.78
m3
390.96
52.00
20,329.92
215.00
54.99%
11,180.00
65.00
16.63%
3,380.00
280.00
71.62%
14,560.00
110.96
28.38%
5,769.92
m2
76.55
4.00
306.20
49.00
64.01%
196.00
12.00
15.68%
48.00
61.00
79.69%
244.00
15.55
20.31%
62.20
m3
131.36
22.00
2,889.92
0.00
0.00%
0.00
14.00
10.66%
308.00
14.00
10.66%
308.00
117.36
89.34%
2,581.92
m3
508.25
17.00
8,640.25
353.50
69.55%
6,009.50
8.00
1.57%
136.00
361.50
71.13%
6,145.50
146.75
28.87%
2,494.75
m3
508.25
4.10
2,083.83
160.00
31.48%
656.00
55.00
10.82%
225.50
215.00
42.30%
881.50
293.25
57.70%
1,202.33
m2
76.55
7.00
535.85
49.00
64.01%
343.00
0.00
0.00%
0.00
49.00
64.01%
343.00
27.55
35.99%
192.85
OBRAS PRELIMINARES
MURO DE CONTENCION

ZAPATAS
m3
30.42
100.00
3,042.00
20.00
65.75%
2,000.00
4.00
13.15%
400.00
24.00
78.90%
2,400.00
6.42
21.10%
642.00
m2
44.31
35.00
1,550.85
30.12
67.98%
1,054.20
0.00
0.00%
0.00
30.12
67.98%
1,054.20
14.19
32.02%
496.65
kg
2,083.1
0.98
2,041.43
1230.45
59.07%
1,205.84
0.00
0.00%
0.00
1,230.45
59.07%
1,205.84
852.64
40.93%
835.59
m3
37.84
110.00
4,162.40
10.41
27.51%
1,145.10
20.00
52.85%
2,200.00
30.41
80.36%
3,345.10
7.43
19.64%
817.30
m2
297.79
50.00
14,889.50
60.00
20.15%
3,000.00
68.00
22.83%
3,400.00
128.00
42.98%
6,400.00
169.79
57.02%
8,489.50
2300.00
PANTALLA
HERR.
kg
3,180.2
0.98
3,116.62
72.32%
2,254.00
100.00
3.14%
98.00
2,400.00
75.47%
2,352.00
780.22
24.53%
764.62
m2
5.77
4.00
23.08
1.50
26.00%
6.00
0.00
0.00%
0.00
1.50
26.00%
6.00
4.27
74.00%
17.08
m3
26.00
14.00
364.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
26.00
100.00%
364.00
m2
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
m2
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
m3
33.80
17.00
574.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
33.80
100.00%
574.60
m3
33.80
4.10
138.58
0.00
0.00%
0.00
12.00
35.50%
49.20
12.00
35.50%
49.20
21.80
64.50%
89.38
m2
52.83
18.00
950.94
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
52.83
100.00%
950.94
32.40
8.00
259.20
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
32.40
100.00%
259.20
11.16
12.00
133.92
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
11.16
100.00%
133.92
m2
5.85
20.00
117.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
5.85
100.00%
117.00
VARIOS
0.00
ESCALINATAS
VARIOS
JUNTAS ASFALTICAS
SARDINEL PERALTADO
0.00
0.00
m3
0.98
15.00
14.70
0.50
51.02%
7.50
0.50
51.02%
7.50
1.00
102.04%
15.00
-0.02
-2.04%
-0.30
m3
1.27
4.10
5.21
0.80
62.99%
3.28
0.60
47.24%
2.46
1.40
110.24%
5.74
-0.13
-10.24%
-0.53
m3
4.13
70.00
289.10
0.00
0.00%
0.00
1.00
24.21%
70.00
1.00
24.21%
70.00
3.13
75.79%
219.10
m2
59.33
35.00
2,076.55
0.00
0.00%
0.00
35.00
58.99%
1,225.00
35.00
58.99%
1,225.00
24.33
41.01%
851.55
kg
218.85
0.98
214.47
0.00
0.00%
0.00
51.00
23.30%
49.98
51.00
23.30%
49.98
167.85
76.70%
164.49
m2
4.22
20.00
84.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
4.22
100.00%
84.40
m3
4.15
30.00
124.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
4.15
100.00%
124.50
m3
5.40
4.10
22.14
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
5.40
100.00%
22.14
VARIOS
CALZADURA
CONCRETO SIMPLE
P.G.
MADERA
0.00%
m3
10.54
90.00
948.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
10.54
100.00%
948.60
m2
30.88
30.00
926.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
30.88
100.00%
926.40
m2
30.88
14.00
432.32
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
30.88
100.00%
432.32
m3
23.17
24.00
556.08
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
23.17
100.00%
556.08
m3
1.60
24.00
38.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1.60
100.00%
m3
0.79
24.00
18.96
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.79
100.00%
18.96
m3
13.67
22.00
300.74
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
13.67
100.00%
300.74
m3
2.61
4.10
10.70
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
2.61
100.00%
10.70
46.31
2.70
125.04
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
46.31
100.00%
125.04
46.31
1.10
50.94
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
46.31
100.00%
50.94
und
6.00
150.00
900.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
6.00
100.00%
900.00
m3
0.11
50.00
5.50
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.11
100.00%
m3
0.03
80.00
2.40
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.03
100.00%
2.40
m3
0.32
100.00
32.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.32
100.00%
32.00
m3
0.08
100.00
8.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.08
100.00%
8.00
m2
0.32
12.00
3.84
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.32
100.00%
3.84
m2
2.50
22.00
55.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
2.50
100.00%
55.00
kg
0.61
0.60
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.61
100.00%
und
1.00
45.00
45.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
1.00
100.00%
45.00
pto
6.00
120.00
720.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
6.00
100.00%
720.00
RED DE DESAGUE
38.40
INSTALACIONES

TOTAL MONTO A PAGAR

AVANCE (%)
0.98
76,054.09
100.00%
29,574.45
38.89%
11,631.64
15.29%
41,206.09
54.18%
5.50
0.60
34,848.00
45.82%

RUC N 20531963149
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CREACION DE ES
CONSTRUTEC M&
CONSORCIO SAL
07 DE ENERO AL
DESCRIPCIN
UND.
OBRAS CIVILES
OBRAS PROVISIONALES
GLB
OBRAS PRELIMINARES
m2
m2
m2
m2
MURO DE CONTENCION
m3
m2
m3
m3
m3

ZAPATAS
m2
m3
m2
kg
PANTALLA
HERR.
m3
m2
kg
VARIOS
m2
ESCALINATAS
m3
m2
m2
m3
m3
m2
VARIOS
JUNTAS ASFALTICAS
m2
SARDINEL PERALTADO
m3
m3
m3
m2
kg
VARIOS
m2
CALZADURA
m3
m3
CONCRETO SIMPLE

P.G. - DISMINUIRA METRADO POR LO QUE SE CAMBIO POR MURO ARMADO
MADERA
m3
m2
m2
RED DE DESAGUE
m3
m3
m3
m3
m3
INSTALACIONES
und
m3
m3
m3
m3
m2
m2
kg
und
pto
TOTAL MONTO A PAGAR

AVANCE (%)
MURO ARMADO DE CONTENCION ADICIONAL

MURO DE CONTENCION
m2

ZAPATAS
m2
m3
m2
kg
PANTALLA
HERR.
m3
m2
kg
VAL
MURO ARMADO
COLOCACI
RETROEXCAVADO
VALORIZACION N 04
CREACION DE ESCALINATAS Y MURO DE CONTENCION DEL JR. SALAVERRY SECTOR ALTO, DISTRITO
CONSORCIO SALAVERRY
07 DE ENERO AL 19 DE ENERO DEL 2013

ACUMULADO ANTERIOR
METR.
PRECIO
UNITARIO
PARCIAL
METR.
% AVANCE
ACTUAL
PARCIAL
METR.
% AVANCE
1.00
440.00
440.00
0.50
50.00%
220.00
0.00
0.00%
52.83
1.00
52.83
25.85
48.93%
25.85
0.00
0.00%
76.55
1.00
76.55
69.00
90.14%
69.00
7.55
9.86%
70.14
0.40
28.06
60.00
85.54%
24.00
0.00
0.00%
7.91
1.00
7.91
0.00
0.00%
0.00
0.00
0.00%
46.31
0.40
18.52
0.00
0.00%
0.00
0.00
0.00%
173.68
1.00
173.68
173.68
100.00%
173.68
0.00
0.00%
76.55
0.50
38.28
67.00
87.52%
33.50
4.55
5.94%
390.96
52.00
20,329.92
280.00
71.62%
14,560.00
80.96
20.71%
76.55
4.00
306.20
61.00
79.69%
244.00
8.55
11.17%
131.36
22.00
2,889.92
14.00
10.66%
308.00
45.36
34.53%
508.25
17.00
8,640.25
361.50
71.13%
6,145.50
70.00
13.77%
508.25
4.10
2,083.83
215.00
42.30%
881.50
55.00
10.82%
76.55
7.00
535.85
49.00
64.01%
343.00
0.00
0.00%
30.42
100.00
3,042.00
24.00
78.90%
2,400.00
0.00
0.00%
44.31
35.00
1,550.85
30.12
67.98%
1,054.20
0.00
0.00%
2,083.1
0.98
2,041.43
1230.45
59.07%
1,205.84
0.00
0.00%
37.84
110.00
4,162.40
30.41
80.36%
3,345.10
0.00
0.00%
297.79
50.00
14,889.50
128.00
42.98%
6,400.00
0.00
0.00%
3,180.2
0.98
3,116.62
2400.00
75.47%
2,352.00
0.00
0.00%
5.77
4.00
23.08
1.50
26.00%
6.00
0.00
0.00%
26.00
14.00
364.00
0.00
0.00%
0.00
0.00
0.00%
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
33.80
17.00
574.60
0.00
0.00%
0.00
0.00
0.00%
33.80
4.10
138.58
12.00
35.50%
49.20
0.00
0.00%
52.83
18.00
950.94
0.00
0.00%
0.00
0.00
0.00%
32.40
8.00
259.20
0.00
0.00%
0.00
0.00
0.00%
11.16
12.00
133.92
0.00
0.00%
0.00
0.00
0.00%
5.85
20.00
117.00
0.00
0.00%
0.00
0.00
0.00%
0.98
15.00
14.70
1.00
102.04%
15.00
0.00
0.00%
1.27
4.10
5.21
1.40
110.24%
5.74
0.00
0.00%
0.00
4.13
70.00
289.10
1.00
24.21%
70.00
0.00
0.00%
59.33
35.00
2,076.55
35.00
58.99%
1,225.00
0.00
0.00%
218.85
0.98
214.47
51.00
23.30%
49.98
0.00
0.00%
0.00
4.22
20.00
84.40
0.00
0.00%
0.00
0.00
0.00%
4.15
30.00
124.50
0.00
0.00%
0.00
0.00
0.00%
5.40
4.10
22.14
0.00
0.00%
0.00
0.00
0.00%
10.54
90.00
948.60
0.00
0.00%
0.00
0.00
0.00%
30.88
30.00
926.40
0.00
0.00%
0.00
0.00
0.00%
30.88
14.00
432.32
0.00
0.00%
0.00
0.00
0.00%
23.17
24.00
556.08
0.00
0.00%
0.00
0.00
0.00%
1.60
24.00
38.40
0.00
0.00%
0.00
0.00
0.00%
0.79
24.00
18.96
0.00
0.00%
0.00
0.00
0.00%
13.67
22.00
300.74
0.00
0.00%
0.00
0.00
0.00%
2.61
4.10
10.70
0.00
0.00%
0.00
0.00
0.00%
46.31
2.70
125.04
0.00
0.00%
0.00
0.00
0.00%
46.31
1.10
50.94
0.00
0.00%
0.00
0.00
0.00%
6.00
150.00
900.00
0.00
0.00%
0.00
0.00
0.00%
0.11
50.00
5.50
0.00
0.00%
0.00
0.00
0.00%
0.03
80.00
2.40
0.00
0.00%
0.00
0.00
0.00%
0.32
100.00
32.00
0.00
0.00%
0.00
0.00
0.00%
0.08
100.00
8.00
0.00
0.00%
0.00
0.00
0.00%
0.32
12.00
3.84
0.00
0.00%
0.00
0.00
0.00%
2.50
22.00
55.00
0.00
0.00%
0.00
0.00
0.00%
0.61
0.98
0.60
0.00
0.00%
0.00
0.00
0.00%
1.00
45.00
45.00
0.00
0.00%
0.00
0.00
0.00%
6.00
120.00
720.00
0.00
0.00%
0.00
0.00
0.00%
76,054.09
100.00%
4.00
4.00
16.00
4.00
7.00
28.00
41,206.09
54.18%
1.20
100.00
120.00
5.10
35.00
178.50
32.0
0.98
31.36
3.00
110.00
330.00
33.63
50.00
1,681.25
184.0
0.98
180.32
2,565.43
DESCRIPCION
FECHA DE PAGO
VALORIZACION N04
07/01/2013 - 12/01/2013
GLB
MURO ARMADO DE CONTENCION ADICIONAL
26/12/12-26/12/12
HH
COLOCACION DE CARTEL DE OBRA
UND
RETROEXCAVADORA AL 50% UN TOTAL DE 13.40HR
GLB
TOTAL
UND
CANT
OR ALTO, DISTRITO COISHCO- SANTA ANCASH 1ETAPA
ZACIN III DE OBRA

ACTUAL
ACUMULADO
PARCIAL
METR.
% AVANCE
SALDO
PARCIAL
METR.
% AVANCE
PARCIAL
0.00
0.50
50.00%
220.00
0.50
50.00%
220.00
0.00
25.85
48.93%
25.85
26.98
51.07%
26.98
7.55
76.55
100.00%
76.55
0.00
0.00%
0.00
0.00
60.00
85.54%
24.00
10.14
14.46%
4.06
0.00
0.00
0.00%
0.00
7.91
100.00%
7.91
0.00
0.00
0.00%
0.00
46.31
100.00%
18.52
0.00
173.68
100.00%
173.68
0.00
0.00%
0.00
2.28
71.55
93.47%
35.78
5.00
6.53%
2.50
4,209.92
360.96
92.33%
18,769.92
30.00
7.67%
1,560.00
34.20
69.55
90.86%
278.20
7.00
9.14%
28.00
997.92
59.36
45.19%
1,305.92
72.00
54.81%
1,584.00
1,190.00
431.50
84.90%
7,335.50
76.75
15.10%
1,304.75
225.50
270.00
53.12%
1,107.00
238.25
46.88%
976.83
0.00
49.00
64.01%
343.00
27.55
35.99%
192.85
0.00
24.00
78.90%
2,400.00
6.42
21.10%
642.00
0.00
30.12
67.98%
1,054.20
14.19
32.02%
496.65
0.00
1,230.45
59.07%
1,205.84
852.64
40.93%
835.59
0.00
30.41
80.36%
3,345.10
7.43
19.64%
817.30
0.00
128.00
42.98%
6,400.00
169.79
57.02%
8,489.50
0.00
2,400.00
75.47%
2,352.00
780.22
24.53%
764.62
0.00
1.50
26.00%
6.00
4.27
74.00%
17.08
0.00
0.00
0.00%
0.00
26.00
100.00%
364.00
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
0.00
0.00
0.00%
0.00
33.80
100.00%
574.60
0.00
12.00
35.50%
49.20
21.80
64.50%
89.38
0.00
0.00
0.00%
0.00
52.83
100.00%
950.94
0.00
0.00
0.00%
0.00
32.40
100.00%
259.20
0.00
0.00
0.00%
0.00
11.16
100.00%
133.92
0.00
0.00
0.00
0.00%
0.00
5.85
100.00%
117.00
0.00
1.00
102.04%
15.00
-0.02
-2.04%
-0.30
0.00
1.40
110.24%
5.74
-0.13
-10.24%
-0.53
0.00
1.00
24.21%
70.00
3.13
75.79%
219.10
0.00
35.00
58.99%
1,225.00
24.33
41.01%
851.55
0.00
51.00
23.30%
49.98
167.85
76.70%
164.49
0.00
0.00
0.00%
0.00
4.22
100.00%
84.40
0.00
0.00
0.00%
0.00
4.15
100.00%
124.50
0.00
0.00
0.00%
0.00
5.40
100.00%
22.14
0.00%
0.00
0.00
0.00%
0.00
10.54
100.00%
948.60
0.00
0.00
0.00%
0.00
30.88
100.00%
926.40
0.00
0.00
0.00%
0.00
30.88
100.00%
432.32
0.00
0.00
0.00%
0.00
23.17
100.00%
556.08
0.00
0.00
0.00%
0.00
1.60
100.00%
38.40
0.00
0.00
0.00%
0.00
0.79
100.00%
18.96
0.00
0.00
0.00%
0.00
13.67
100.00%
300.74
0.00
0.00
0.00%
0.00
2.61
100.00%
10.70
0.00
0.00
0.00%
0.00
46.31
100.00%
125.04
0.00
0.00
0.00%
0.00
46.31
100.00%
50.94
0.00
0.00
0.00%
0.00
6.00
100.00%
900.00
0.00
0.00
0.00%
0.00
0.11
100.00%
5.50
0.00
0.00
0.00%
0.00
0.03
100.00%
2.40
0.00
0.00
0.00%
0.00
0.32
100.00%
32.00
0.00
0.00
0.00%
0.00
0.08
100.00%
8.00
0.00
0.00
0.00%
0.00
0.32
100.00%
3.84
0.00
0.00
0.00%
0.00
2.50
100.00%
55.00
0.00
0.00
0.00%
0.00
0.61
100.00%
0.60
0.00
0.00
0.00%
0.00
1.00
100.00%
45.00
0.00
0.00
0.00%
0.00
6.00
100.00%
720.00
6,667.37
8.77%
47,873.46
62.95%
28,180.63
37.05%
TOTAL
C/U
6,667.37
6667.37
2,565.43
2565.43
250
250.00
642
642.00
S/. 10,124.80

RUC N 20531963149
OBRA
SUB CONTRATISTA
CONTRATISTA GENERAL
FECHA
CREACION DE ES
CONSTRUTEC M&
CONSORCIO SAL
21 DE ENERO AL
DESCRIPCIN
UND.
OBRAS CIVILES
OBRAS PROVISIONALES
GLB
OBRAS PRELIMINARES
m2
m2
m2
m2
MURO DE CONTENCION
m3
m2
m3
m3
m3

ZAPATAS
m2
m3
m2
kg
PANTALLA
HERR.
m3
m2
kg
VARIOS
m2
ESCALINATAS
m3
m2
m2
m3
m3
m2
VARIOS
JUNTAS ASFALTICAS
m2
SARDINEL PERALTADO
m3
m3
m3
m2
kg
VARIOS
m2
CALZADURA
m3
m3
CONCRETO SIMPLE

P.G. - DISMINUIRA METRADO POR LO QUE SE CAMBIO POR MURO ARMADO
MADERA
m3
m2
m2
RED DE DESAGUE
m3
m3
m3
m3
m3
INSTALACIONES
und
m3
m3
m3
m3
m2
m2
kg
und
pto
TOTAL MONTO A PAGAR

AVANCE (%)
VAL
VALORI
ING. RES
VALORIZACION N 05
CREACION DE ESCALINATAS Y MURO DE CONTENCION DEL JR. SALAVERRY SECTOR ALTO, DISTRITO
CONSORCIO SALAVERRY
21 DE ENERO AL 02 DE FEBRERO DEL 2013

ACUMULADO ANTERIOR
METR.
PRECIO
UNITARIO
PARCIAL
METR.
% AVANCE
ACTUAL
PARCIAL
METR.
% AVANCE
1.00
440.00
440.00
0.50
50.00%
220.00
0.20
20.00%
52.83
1.00
52.83
25.85
48.93%
25.85
0.00
0.00%
76.55
1.00
76.55
76.55
100.00%
76.55
0.00
0.00%
70.14
0.40
28.06
60.00
85.54%
24.00
10.14
14.46%
7.91
1.00
7.91
0.00
0.00%
0.00
0.00
0.00%
46.31
0.40
18.52
0.00
0.00%
0.00
46.31
100.00%
173.68
1.00
173.68
173.68
100.00%
173.68
0.00
0.00%
76.55
0.50
38.28
71.55
93.47%
35.78
0.00
0.00%
390.96
52.00
20,329.92
360.96
92.33%
18,769.92
16.40
4.19%
76.55
4.00
306.20
69.55
90.86%
278.20
7.00
9.14%
131.36
22.00
2,889.92
59.36
45.19%
1,305.92
5.20
3.96%
508.25
17.00
8,640.25
431.50
84.90%
7,335.50
22.50
4.43%
508.25
4.10
2,083.83
270.00
53.12%
1,107.00
25.80
5.08%
76.55
7.00
535.85
49.00
64.01%
343.00
27.55
35.99%
30.42
100.00
3,042.00
24.00
78.90%
2,400.00
6.42
21.10%
44.31
35.00
1,550.85
30.12
67.98%
1,054.20
14.19
32.02%
2,083.1
0.98
2,041.43
1230.45
59.07%
1,205.84
852.65
40.93%
37.84
110.00
4,162.40
30.41
80.36%
3,345.10
6.20
16.38%
297.79
50.00
14,889.50
128.00
42.98%
6,400.00
105.00
35.26%
3,180.2
0.98
3,116.62
2400.00
75.47%
2,352.00
528.70
16.62%
5.77
4.00
23.08
1.50
26.00%
6.00
0.80
13.86%
26.00
14.00
364.00
0.00
0.00%
0.00
9.80
37.69%
52.83
10.00
528.30
0.00
0.00%
0.00
22.40
42.40%
52.83
10.00
528.30
0.00
0.00%
0.00
0.00
0.00%
33.80
17.00
574.60
0.00
0.00%
0.00
8.20
24.26%
33.80
4.10
138.58
12.00
35.50%
49.20
18.70
55.33%
52.83
18.00
950.94
0.00
0.00%
0.00
0.00
0.00%
32.40
8.00
259.20
0.00
0.00%
0.00
0.00
0.00%
11.16
12.00
133.92
0.00
0.00%
0.00
0.00
0.00%
0.00
5.85
20.00
117.00
0.00
0.00%
0.00
0.00
0.00%
0.98
15.00
14.70
0.98
100.00%
14.70
0.00
0.00%
1.27
4.10
5.21
1.27
100.00%
5.21
0.00
0.00%
4.13
70.00
289.10
1.00
24.21%
70.00
2.50
60.53%
59.33
35.00
2,076.55
35.00
58.99%
1,225.00
4.80
8.09%
218.85
0.98
214.47
51.00
23.30%
49.98
62.70
28.65%
4.22
20.00
84.40
0.00
0.00%
0.00
0.00
0.00%
4.15
30.00
124.50
0.00
0.00%
0.00
0.00
0.00%
5.40
4.10
22.14
0.00
0.00%
0.00
0.00
0.00%
10.54
90.00
948.60
0.00
0.00%
0.00
30.88
30.00
926.40
0.00
0.00%
0.00
30.88
14.00
432.32
0.00
0.00%
0.00
0.00
0.00%
23.17
24.00
556.08
0.00
0.00%
0.00
7.20
31.07%
1.60
24.00
38.40
0.00
0.00%
0.00
1.20
75.00%
0.79
24.00
18.96
0.00
0.00%
0.00
0.79
100.00%
13.67
22.00
300.74
0.00
0.00%
0.00
9.50
69.50%
2.61
4.10
10.70
0.00
0.00%
0.00
1.70
65.13%
46.31
2.70
125.04
0.00
0.00%
0.00
22.60
48.80%
46.31
1.10
50.94
0.00
0.00%
0.00
22.60
48.80%
6.00
150.00
900.00
0.00
0.00%
0.00
3.00
50.00%
0.11
50.00
5.50
0.00
0.00%
0.00
0.11
100.00%
0.03
80.00
2.40
0.00
0.00%
0.00
0.03
100.00%
0.32
100.00
32.00
0.00
0.00%
0.00
0.00
0.00%
0.08
100.00
8.00
0.00
0.00%
0.00
0.00
0.00%
0.32
12.00
3.84
0.00
0.00%
0.00
0.32
100.00%
2.50
22.00
55.00
0.00
0.00%
0.00
1.50
60.00%
0.61
0.98
0.60
0.00
0.00%
0.00
0.00
0.00%
1.00
45.00
45.00
0.00
0.00%
0.00
0.00
0.00%
6.00
120.00
720.00
0.00
0.00%
0.00
4.00
66.67%
76,054.09
100.00%
0.00
0.00%
0.00%
47,872.62
62.95%
DESCRIPCION
FECHA DE PAGO
VALORIZACION N05
21/01/2013 - 02/02/2013
GLB
VALORIZACION N 04 - SALDO
07/01/13-19/01/13
HH
ING. RESIDENTE YEISON LUERA
26/12/12-26/01/13
GLB
TOTAL
UND
CANT
OR ALTO, DISTRITO COISHCO- SANTA ANCASH 1ETAPA
ZACIN III DE OBRA

ACTUAL
ACUMULADO
PARCIAL
METR.
% AVANCE
SALDO
PARCIAL
METR.
% AVANCE
PARCIAL
88.00
0.70
70.00%
308.00
0.30
30.00%
132.00
0.00
25.85
48.93%
25.85
26.98
51.07%
26.98
0.00
76.55
100.00%
76.55
0.00
0.00%
0.00
4.06
70.14
100.00%
28.06
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00
7.91
100.00%
7.91
18.52
46.31
100.00%
18.52
0.00
0.00%
0.00
0.00
173.68
100.00%
173.68
0.00
0.00%
0.00
0.00
71.55
93.47%
35.78
5.00
6.53%
2.50
852.80
377.36
96.52%
19,622.72
13.60
3.48%
707.20
28.00
76.55
100.00%
306.20
0.00
0.00%
0.00
114.40
64.56
49.15%
1,420.32
66.80
50.85%
1,469.60
382.50
454.00
89.33%
7,718.00
54.25
10.67%
922.25
105.78
295.80
58.20%
1,212.78
212.45
41.80%
871.05
192.85
76.55
100.00%
535.85
0.00
0.00%
0.00
642.00
30.42
100.00%
3,042.00
0.00
0.00%
0.00
496.65
44.31
100.00%
1,550.85
0.00
0.00%
0.00
835.60
2,083.10
100.00%
2,041.44
-0.01
0.00%
-0.01
682.00
36.61
96.75%
4,027.10
1.23
3.25%
135.30
5,250.00
233.00
78.24%
11,650.00
64.79
21.76%
3,239.50
518.13
2,928.70
92.09%
2,870.13
251.52
7.91%
246.49
3.20
2.30
39.86%
9.20
3.47
60.14%
13.88
137.20
9.80
37.69%
137.20
16.20
62.31%
226.80
224.00
22.40
42.40%
224.00
30.43
57.60%
304.30
0.00
0.00
0.00%
0.00
52.83
100.00%
528.30
139.40
8.20
24.26%
139.40
25.60
75.74%
435.20
76.67
30.70
90.83%
125.87
3.10
9.17%
12.71
0.00
0.00
0.00%
0.00
52.83
100.00%
950.94
0.00
0.00
0.00%
0.00
32.40
100.00%
259.20
0.00
0.00
0.00%
0.00
11.16
100.00%
133.92
0.00
0.00
0.00
0.00%
0.00
5.85
100.00%
117.00
0.00
0.98
100.00%
14.70
0.00
0.00%
0.00
0.00
1.27
100.00%
5.21
0.00
0.00%
0.00
175.00
3.50
84.75%
245.00
0.63
15.25%
44.10
168.00
39.80
67.08%
1,393.00
19.53
32.92%
683.55
61.45
113.70
51.95%
111.43
105.15
48.05%
103.05
0.00
0.00
0.00%
0.00
4.22
100.00%
84.40
0.00
0.00
0.00%
0.00
4.15
100.00%
124.50
0.00
0.00
0.00%
0.00
5.40
100.00%
22.14
0.00%
0.00
0.00
0.00%
0.00
10.54
100.00%
948.60
0.00
0.00
0.00%
0.00
30.88
100.00%
926.40
0.00
0.00
0.00%
0.00
30.88
100.00%
432.32
172.80
7.20
31.07%
172.80
15.97
68.93%
383.28
28.80
1.20
75.00%
28.80
0.40
25.00%
9.60
18.96
0.79
100.00%
18.96
0.00
0.00%
0.00
209.00
9.50
69.50%
209.00
4.17
30.50%
91.74
6.97
1.70
65.13%
6.97
0.91
34.87%
3.73
61.02
22.60
48.80%
61.02
23.71
51.20%
64.02
24.86
22.60
48.80%
24.86
23.71
51.20%
26.08
450.00
3.00
50.00%
450.00
3.00
50.00%
450.00
5.50
0.11
100.00%
5.50
0.00
0.00%
0.00
2.40
0.03
100.00%
2.40
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00
0.32
100.00%
32.00
0.00
0.00
0.00%
0.00
0.08
100.00%
8.00
3.84
0.32
100.00%
3.84
0.00
0.00%
0.00
33.00
1.50
60.00%
33.00
1.00
40.00%
22.00
0.00
0.00
0.00%
0.00
0.61
100.00%
0.60
0.00
0.00
0.00%
0.00
1.00
100.00%
45.00
0.00
4.00
66.67%
0.00
2.00
33.33%
240.00
12,213.35
16.06%
60,085.97
79.00%
TOTAL
C/U
12,213.35
12213.35
134.80
134.80
3000
3000.00
S/. 15,348.15
15,488.12
20.36%

RUC N 20531963149

Valorizacion - Muro de Contencion Salaverry

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Valorizacion - Muro de Contencion Salaverry

Diunggah oleh

Hak Cipta:

Format Tersedia

VALORIZACION N01

TRAZO Y REPLANTEO PRELIMINAR EN ESCALINATAS

TRAZO Y REPLANTEO EN MURO DE CONTENCION

TRAZO Y REPLANTEO PARA SARDINELES

TRAZO Y REPLANTEO EN CALZADURAS

TRAZO Y REPLANTEO PARA RED DE DESAGUE

LIMPIEZA INICIAL DE OBRA

SEALIZACION PARA LIMITE DE SEGURIDAD DE OBRA

CORTE EN TERRENO ROCOSO - SIN MARTILLO NEUMATICO

PREPARACION DE BASE DE ZAPATA C/PLANCHA

RELLENO COMPACTADO CON MATERIAL DE PRESTAMO

ACARREO DE MATERIAL EXCENDETE D=100 m

ELIMINACION DE MATERIAL EXCEDENTE DM=2 km - SIN VOLQUETE

CONCRETO ZAPATAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO PARA ZAPATAS - CON MADERA Y HERR.

ACERO CORRUGADO f'y =4200 kg/cm2 PARA ZAPATA

OBRA DE CONCRETO SIMPLE

EXCAVACION MANUAL A NIVEL DE SUBRASANTE

CONFORMACION Y COMPACTACION DE SUBRASANTE PARA VEREDAS Y ESCALONES

AFIRMADO COMPACADO E= 4" VEREDAS Y ESCALONES - C/PLANCHA COMPACTADORA

ACARREO DE MATERIAL EXCENDETE D=100 m

ELIMINACION DE MATERIAL EXCEDENTE DM=2 km

CONCRETO EN VEREDAS Y ESCALONES f'c = 175 kg/cm2

CONCRETO EN SARDINELES SUMERGIDOS f'c = 175 kg/cm2

ENCOFRADO Y DESENCOFRADO P/VEREDAS Y ESCALONES - CON MADERA Y HERR.

EXCAVACION MANUAL DE ZANJAS PARA SARDINELES

ELIMINACION DE MATERIAL EXCEDENTE DM=2 km - SIN VOLQUETE

SARDINEL PERALTADO DE CONCRETO F'C= 175 kg/cm2

SARDINEL PERALTADO ENCOFRADO Y DESENCOFRADO CARA VISTA

SARDINEL PERALTADO ACERO REFUERZO

EXCAVACION EN TERRENO P/CALZADURA EN VEREDAS Y ESCALONES

ELIMINACION DE MATERIAL EXCEDENTE DM=2 km

EXCAVACION DE ZANJAS H prom = 1.00m

EXCAVACION PARA CAJAS

EXCAVACION PARA BUZONETAS

RELLENO COMPACTADO CON MATERIAL DE PRESTAMO

ELIMINACION DE MATERIAL EXCEDENTE DM=2 km

SUMINISTRO E INSTALACION DE TUBERIA PVC ISO4435 DN110 MM S-20

ALINEAMIENTO Y AJUSTE DE TUBERIA PVC ISO4435 DN110 MM S-20

CONCRETO f'c= 140 kg/cm2 PARA MEDIA CAA

CONCRETO f'c= 140 kg/cm2 PARA DADOS DE EMPALME A CAMARA DE INSPECCION

CONCRETO f'c=175 kg/cm2 PARA CAMARA DE INSPECCION

CONCRETO f'c=210 kg/cm2 PARA TECHO DE CAMARA DE INSPECCION

ENCOFRADO Y DESENCOFRADO PARA DADOS DE EMPALME DE BUZON

ENCOFRADO Y DESENCOFRADO PARA CAMARA DE INSPECCION - SOLO MANO DE O.

ACERO DE REFUERZO f'y =4200 kg/cm2 PARA TECHO DE CAMARA DE INSPECCION

INSTALACION DE MARCO DE FF Y TAPA DE CA PARA CAMARA DE INSPECCION

CAJAS DE CAMBIO 12" x 24"

NIVELACION DE CAJA Y DESAGUE

TOTAL MONTO A PAGAR

ZEGARRA ZABALETA JENNY

TRAZO Y REPLANTEO PRELIMINAR EN ESCALINATAS

TRAZO Y REPLANTEO EN MURO DE CONTENCION

TRAZO Y REPLANTEO PARA SARDINELES

TRAZO Y REPLANTEO EN CALZADURAS

TRAZO Y REPLANTEO PARA RED DE DESAGUE

LIMPIEZA INICIAL DE OBRA

SEALIZACION PARA LIMITE DE SEGURIDAD DE OBRA

CORTE EN TERRENO ROCOSO - SIN MARTILLO NEUMATICO

PREPARACION DE BASE DE ZAPATA C/PLANCHA

RELLENO COMPACTADO CON MATERIAL DE PRESTAMO

ACARREO DE MATERIAL EXCENDETE D=100 m

CONCRETO ZAPATAS f'c=210 kg/cm2

ENCOFRADO Y DESENCOFRADO PARA ZAPATAS - CON MADERA Y HERR.