Documente Academic
Documente Profesional
Documente Cultură
Proyecto:
Proveedor:
Objeto contratado
Moneda
N de O/C
Valorizaciones
Valorizacin N 001
Periodo
Monto valorizado
Construccin
94,886.70
Firma:
Monto Aprobado
(Sin IGV)
844,820
Monto de retencin
de fondo de
garantia
4,744.33
0.00
0.00
0.00
0.00
VALORIZACIN N
EMPRESA EJECUTORA:
OBRA:
CONTRATO:
MONTO CONTRATADO:
SubPartidas
1
1
1
1
1
1
2
2
2
2
0
1
2
3
4
5
0
1
2
3
2
3
8
0
3
3
3
3
1
4
3
3
3
3
3
3
3
3
2
5
3
6
4
7
5
8
3
3
3
3
3
3
3
3
3
9
10
11
12
13
14
15
16
17
3
3
3
18
19
20
21
3
4
4
4
22
0
1
2
4
4
4
4
4
4
5
6
7
8
10
11
12
13
14
15
5
5
5
5
5
5
5
0
1
2
3
4
5
6
ORIZACIN N
RESA EJECUTORA:
A:
TRATO:
TO CONTRATADO:
DESCRIPCION
OBRAS PROVISIONALES
Limpieza final de obra
Movilizacion y desmovilizacion
Desmontaje de FCR encima de electro
Desmontaje de cobertura aislante trmica
Retiro de pintura y resane en columnas
OBRAS CIVILES
Corte y demolicion de losa cajoneada h=20cm
Demolicion de piso existente (retiro de porcelanato, terrazo y contrapiso)
Suministro e instalacion de cotrapiso (e= 5cm)
Suministro e instalacin de zocalos (marca y formato por definir, similar a celima)
0.30X0.30 en SSHH (h=2.10m)
Suministro e instalacin de Rodoplast 9mm.
Trincheras para caeria de frio alimentario ( largo promedio 1.11mx0.30m, incl
corte demolicion, solado, cama de arena y resane de piso )
Sardinel de concreto h=0.45m con dowell 3/8 @0.25m y acero de refuerzo horizontal de 3/8 para
sardinel en pescados.
TO DIRECTO TOTAL
VANCE FSICO EJECUTADO
TOS GENERALES
IDADES
CUENTOS
TO PARCIAL
UCCION DE ADELANTO
AL SIN IGV
AL A FACTURAR
ENCION POR FONDO DE GARANTIA
AL A PAGAR
S/. 996,887.65
Und
Contractual
Costo
Metrado
Unitario
S/.
glb
glb
glb
m2
glb
1.00
1.00
1.00
3,500.00
1.00
1,800.00
2,550.00
1,450.00
13.00
5,130.00
1,800.00
2,550.00
1,450.00
45,500.00
5,130.00
m2
m2
m2
1,560.00
3,138.75
3,138.75
45.00
17.00
24.00
70,200.00
53,358.75
75,330.00
m2
210.00
53.00
11,130.00
ml
100.00
9.00
900.00
und
14.00
550.00
7,700.00
ml
15.00
105.00
1,575.00
und
14.00
180.00
2,520.00
ml
398.84
95.00
37,889.80
ml
15.00
480.00
7,200.00
ptos
ptos
ptos
24.00
9.00
7.00
83.00
95.00
120.00
1,992.00
855.00
840.00
Avance Anterior
Costo Parcial S/.
Metrado
ml
ml
ml
ml
und
und
und
gbl
40.00
169.75
129.33
151.53
3.00
3.00
3.00
1.00
28.00
63.00
45.50
112.00
180.00
250.00
280.00
900.00
1,120.00
10,694.25
5,884.29
16,970.80
540.00
750.00
840.00
900.00
ptos
ml
ml
ml
ml
und
und
und
glb
9.00
33.15
63.61
93.20
21.74
2.00
3.00
9.00
1.00
55.00
25.00
65.00
75.00
75.00
150.00
150.00
55.00
500.00
495.00
828.75
4,134.78
6,990.00
1,630.13
300.00
450.00
495.00
500.00
ml
und
und
15.00
10.00
3.00
390.00
120.00
165.00
5,850.00
1,200.00
495.00
und
4.00
2,550.00
10,200.00
und
4.00
250.00
1,000.00
glb
ml
1.00
151.78
6,500.00
135.00
6,500.00
20,490.30
ml
151.78
125.00
18,972.50
m2
m2
m2
ml
m2
650.53
1,563.27
3,138.75
1,125.00
786.10
79.00
10.00
11.50
12.50
10.50
51,391.87
15,632.68
36,095.63
14,062.50
8,254.03
m2
220.00
73.00
16,060.00
m2
520.00
69.00
35,880.00
und
6.00
110.00
660.00
m2
3,886.73
4.50
17,490.29
m2
320.00
67.00
21,440.00
ml
480.00
10.00
4,800.00
Kg
1,920.00
12.50
24,000.00
glb
glb
mes
glb
glb
glb
1.00
1.00
2.00
1.00
1.00
1.00
14,000.00
3,500.00
6,000.00
2,200.00
3,010.00
21,000.00
14,000.00
3,500.00
12,000.00
2,200.00
3,010.00
21,000.00
S/. 747,628.35
7.50%
7.50%
-2.00%
S/.
56,072.13
56,072.13
(14,952.57)
S/. 844,820.04
0.00%
S/.
0.00
S/. 844,820.04
18.00%
152,067.61
S/. 996,887.65
42,241.00
S/. 954,646.65
5.00%
S/.
S/. 0.00
0.00%
ESAGREGADA ACUMULADA
Avance Anterior
Monto de
%
Valorizacin
Ejecutado
Actual
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
Avance Actual
Metrado
Monto de
% pto en obra
Valorizacin Total
1.00
0.30
636.48
0.10
0.00
2,550.00
435.00
8,274.24
513.00
0.00%
100.00%
30.00%
18.19%
10.00%
0.00
720.00
720.00
0.00
12,240.00
17,280.00
0.00%
22.94%
22.94%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00%
0.00%
650.00
5,400.00
10.00%
26.35%
0.00
0.00%
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
1,700.00
8,280.00
437.50
0.00
0.00%
10.87%
22.94%
3.11%
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
36.00
2,484.00
6.92%
0.00
0.00%
2.00
220.00
33.33%
0.00
0.00%
170.00
765.00
4.37%
0.10
40.00
170.00
720.00
35.00
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
0.00
0.00%
350.00
4,375.00
18.23%
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.29
1.00
0.29
0.43
4,060.00
3,500.00
1,740.00
946.00
0.00
5,250.00
29.00%
100.00%
14.50%
43.00%
0.00%
25.00%
S/. 0.00
0.00%
0.25
S/. 81,099.74
10.85%
0.00
0.00
0.00
S/. 0.00
6,082.48
6,082.48
(1,621.99)
S/. 94,886.70
0.00
S/. 0.00
0.00
S/. 94,886.70
0.00
S/. 0.00
0.00
S/. 0.00
17,079.61
S/. 111,966.30
S/.
4,744.33
S/. 107,221.97
DE VALORIZACION :
10/23/2013
RATO :
NTRATO:
7/22/2013
9/30/2013
Avance Acumulado
Metrado
Monto de
% Ejecutado
Valorizacin Total
Metrado
Monto de
Valorizacin Total
0.00
1.00
0.30
636.48
0.10
0.00
2,550.00
435.00
8,274.24
513.00
0.00%
100.00%
30.00%
18.19%
10.00%
1.00
0.00
0.70
2,863.52
0.90
1,800.00
0.00
1,015.00
37,225.76
4,617.00
0.00
720.00
720.00
0.00
12,240.00
17,280.00
0.00%
22.94%
22.94%
1,560.00
2,418.75
2,418.75
70,200.00
41,118.75
58,050.00
0.00
0.00
0.00%
210.00
11,130.00
0.00
0.00
0.00%
100.00
900.00
0.00
0.00
0.00%
14.00
7,700.00
0.00
0.00
0.00%
15.00
1,575.00
0.00
0.00
0.00%
14.00
2,520.00
0.00
0.00
0.00%
398.84
37,889.80
0.00
0.00
0.00%
15.00
7,200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
24.00
9.00
7.00
1,992.00
855.00
840.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
40.00
169.75
129.33
151.53
3.00
3.00
3.00
1.00
1,120.00
10,694.25
5,884.29
16,970.80
540.00
750.00
840.00
900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
9.00
33.15
63.61
93.20
21.74
2.00
3.00
9.00
1.00
495.00
828.75
4,134.78
6,990.00
1,630.13
300.00
450.00
495.00
500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
15.00
10.00
3.00
5,850.00
1,200.00
495.00
0.00
0.00
0.00%
4.00
10,200.00
0.00
0.00
0.00%
4.00
1,000.00
0.10
40.00
650.00
5,400.00
10.00%
26.35%
0.90
111.78
5,850.00
15,090.30
0.00
0.00
0.00%
151.78
18,972.50
0.00
170.00
720.00
35.00
0.00
0.00
1,700.00
8,280.00
437.50
0.00
0.00%
10.87%
22.94%
3.11%
0.00%
650.53
1,393.27
2,418.75
1,090.00
786.10
51,391.87
13,932.68
27,815.63
13,625.00
8,254.03
0.00
0.00
0.00%
220.00
16,060.00
36.00
2,484.00
6.92%
484.00
33,396.00
2.00
220.00
33.33%
4.00
440.00
170.00
765.00
4.37%
3,716.73
16,725.29
0.00
0.00
0.00%
320.00
21,440.00
0.00
0.00
0.00%
480.00
4,800.00
350.00
4,375.00
18.23%
1,570.00
19,625.00
0.29
1.00
0.29
0.43
0.00
0.25
4,060.00
3,500.00
1,740.00
946.00
0.00
5,250.00
29.00%
100.00%
14.50%
43.00%
0.00%
25.00%
0.71
0.00
1.71
0.57
1.00
0.75
9,940.00
0.00
10,260.00
1,254.00
3,010.00
15,750.00
S/. 81,099.74
10.85%
S/. 666,528.59
89.15%
6,082.48
6,082.48
(1,621.99)
S/. 94,886.70
49,989.64
49,989.64
(13,330.57)
S/. 779,838.45
0.00
S/. 94,886.70
0.00
S/. 779,838.45
17,079.61
S/. 111,966.30
4,744.33
S/. 107,221.97
140,370.92
S/. 920,209.37
38,991.92
S/. 881,217.45
2013
2013
2013
do por Ejecutar
% Por Ejecutar
100.00%
0.00%
70.00%
81.81%
90.00%
100.00%
77.06%
77.06%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
90.00%
73.65%
100.00%
100.00%
89.13%
77.06%
96.89%
100.00%
100.00%
93.08%
66.67%
95.63%
S/. 666,528.59
89.15%
100.00%
100.00%
81.77%
71.00%
0.00%
85.50%
57.00%
100.00%
75.00%