Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
L
RESUMEN DE VALORIZACION No 01 - UNICA
Obra:
Propiet.:
Contratista:
Fecha:
ACUMULADO ACTUALACUMULADO
ANTERIOR
ACTUAL
Contractual
Valorizacion contrato principal sin IGV
Valorizacion 01
###
75,157.52
0.00
###
75,157.52
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
SUBTOTAL
IGV 18%
Total
0.00
0.00
0.00
###
###
###
75,157.52
13,528.35
88,685.87
###
VALORIZACION DE OBRA
Obra
Descripcin
OBRAS PROVISIONALES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y
HERRAMIENTAS
01.02
02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
DEMOLICIONES Y DESMONTAJES
DESMONTAJE DE VENTANA METALICA
DEMOLICION DE MUROS DE LADRILLO KK CABEZA
DEMOLICION DE ESTRUCTURAS DE CONCRETO
PICOTEO DE PISO DE CONCRETO PARA RECIBIR PORCELANA
PICOTEO DE PISO DE CONCRETO PARA RECIBIR COLUMNA
ACARREO DE MATERIAL EXCEDENTE D=40m
ELIMINACION DE MATERIAL EXCEDENTE
03
03.01
03.02
03.03
03.04
03.05
03.06
03.07
03.08
03.09
MOVIMIENTO DE TIERRAS
TRAZO NIVEL Y REPLANTEO
04
04.01.01
04.01.02
04.01.03
04.01.04
04.01.05
ACTUAL
Metrado
Valoriz
500.00
VALORIZACION N 01 - UNICA
ACUMULADO
%
Metrado
Valoriz
500.00
SALDO
Metrado
Valoriz
Vje
1.00
150.00
150.00
###
1.00
150.00
###
1.00
150.00
glb
1.00
350.00
350.00
###
1.00
350.00
###
1.00
350.00
u
m2
m2
m2
m3
m3
m3
3.00
1.96
23.40
20.50
0.06
3.07
7.08
50.00
127.55
14.95
5.85
3,000.00
48.85
21.18
1,350.00
150.00
250.00
350.00
120.00
180.00
150.00
150.00
###
###
###
###
###
###
###
3.00
1.96
23.40
20.50
0.06
3.07
7.08
1,350.00
150.00
250.00
350.00
120.00
180.00
150.00
150.00
###
###
###
###
###
###
###
3.00
1.96
23.40
20.50
0.06
3.07
7.08
1,350.00
150.00
250.00
350.00
120.00
180.00
150.00
150.00
m2
m3
m2
m2
m3
m2
m3
m2
u
147.73
15.75
71.00
71.00
1.13
31.08
4.66
31.08
6.00
1.01
15.88
4.95
5.70
353.98
8.00
53.64
32.97
20.00
3,295.00
150.00
250.00
350.00
400.00
400.00
350.00
250.00
1,025.00
120.00
###
###
###
###
###
###
###
###
###
147.73
15.75
71.00
71.00
1.13
31.08
4.66
31.08
6.00
3,295.00
150.00
250.00
350.00
400.00
400.00
350.00
250.00
1,025.00
120.00
###
###
###
###
###
###
###
###
###
147.73
15.75
71.00
71.00
1.13
31.08
4.66
31.08
6.00
3,295.00
150.00
250.00
350.00
400.00
400.00
350.00
250.00
1,025.00
120.00
0.00
-
CONCRETO SIMPLE
CONCRETO EN FALSO PISO = 4" PARA RECIBIR
VEREDA ACABADO PIEDRA LAVADA fc=140kg/cm2 e=4"
VEREDA EXTERIOR EMENTO PULIDO fc=140kg/cm2 e=4"
SARDINELES SUMERGIDO: CONCRETO H=0.30 CON
ENCOFRADO Y DESENCOFRADO DE SARDINEL
m2
m2
m2
m
m2
60.25
16.92
20.23
44.00
37.43
40.00
46.00
44.00
20.00
13.50
5,460.00
2,400.00
780.00
900.00
880.00
500.00
###
###
###
###
###
60.25
16.92
20.23
44.00
37.43
5,460.00
2,400.00
780.00
900.00
880.00
500.00
###
###
###
###
###
60.25
16.92
20.23
44.00
37.43
5,460.00
2,400.00
780.00
900.00
880.00
500.00
0.00
-
###
1.09
400.00
400.00
400.00
###
1.09
400.00
400.00
400.00
0.00
0.00
-
###
###
###
2.70
121.60
55.16
13,229.00
600.00
11,250.00
1,379.00
###
###
###
2.70
121.60
55.16
13,229.00
600.00
11,250.00
1,379.00
0.00
-
5
OBRAS DE CONCRETO ARMADO
5.01
ZAPATAS
05.01.01 CONCRETO fc = 210 kg/cm2 PARA ZAPATAS
6
6.01
6.02
6.03
MUROS Y TABIQUES
MURO DE LADRILLO HERCULES - CABEZA
TABIQ. E= 10 cm. CON FIBROCEMENTO DE 8MM C/ RELL. ACUSTICO
TARRAJEO MUROS INT.FROTACHADO MEZ.C:A 1:5,E=1.5 CM.
m3
1.09
350.00
400.00
400.00
400.00
m2
m2
m2
2.70
121.60
55.16
230.00
95.00
25.00
13,229.00
600.00
11,250.00
1,379.00
VALORIZACION DE OBRA
Obra
Descripcin
ACTUAL
Metrado
Valoriz
VALORIZACION N 01 - UNICA
ACUMULADO
%
Metrado
Valoriz
SALDO
Metrado
Valoriz
7
7.01
CIELOS RASOS
FALSO CIELO RASO CON DRYWALL S/T DE 1/2"
m2
78.20
48.00
3,744.00
3,744.00
###
78.20
3,744.00
3,744.00
###
78.20
3,744.00
3,744.00
0.00
-
8
8.01
PISOS Y PAVIMENTOS
PISO DE PORCELANATO 60 X 60 CM
m2
78.20
70.00
5,320.00
5,320.00
###
78.20
5,320.00
5,320.00
###
78.20
5,320.00
5,320.00
0.00
-
9
9.01
9.02
ZOCALOS Y CONTRAZOCALOS
m2
m
18.46
65.00
70.00
34.00
3,490.00
1,290.00
2,200.00
###
###
18.46
65.00
3,490.00
1,290.00
2,200.00
###
###
18.46
65.00
3,490.00
1,290.00
2,200.00
0.00
-
m2
71.90
35.00
2,500.00
2,500.00
###
71.90
2,500.00
2,500.00
###
71.90
2,500.00
2,500.00
0.00
-
m2
12.04
200.00
2,400.00
2,400.00
###
12.04
2,400.00
2,400.00
###
12.04
2,400.00
2,400.00
0.00
-
32.10
38.74
107.10
22.12
18.00
8.00
31.00
33.50
15.00
11.30
8.50
32.00
4,558.35
995.10
1,297.79
1,606.50
249.96
153.00
256.00
###
###
###
###
###
###
32.10
38.74
107.10
22.12
18.00
8.00
4,558.35
995.10
1,297.79
1,606.50
249.96
153.00
256.00
###
###
###
###
###
###
32.10
38.74
107.10
22.12
18.00
8.00
4,558.35
995.10
1,297.79
1,606.50
249.96
153.00
256.00
0.00
-
pza
pza
pza
18.00
6.00
1.00
6.00
45.00
350.00
728.00
108.00
270.00
350.00
###
###
###
18.00
6.00
1.00
728.00
108.00
270.00
350.00
###
###
###
18.00
6.00
1.00
728.00
108.00
270.00
350.00
0.00
-
m2
m2
13.85
12.15
69.22
380.00
5,575.63
958.63
4,617.00
###
###
13.85
12.15
5,575.63
958.63
4,617.00
###
###
13.85
12.15
5,575.63
958.63
4,617.00
0.00
-
m2
353.63
8.00
2,829.04
2,829.04
###
353.63
2,829.04
2,829.04
###
353.63
2,829.04
2,829.04
0.00
-
und
und
und
2.00
2.00
2.00
150.00
150.00
40.00
820.00
300.00
300.00
80.00
###
###
###
2.00
2.00
2.00
820.00
300.00
300.00
80.00
###
###
###
2.00
2.00
2.00
820.00
300.00
300.00
80.00
0.00
-
10
10.01
CUBIERTAS
11
11.01
CARPINTERIA DE MADERA
12
12.01
12.02
12.03
12.04
12.05
12.06
CARPINTERIA METALICA
13
13.01
13.02
13.03
CERRAJERIA
BISAGRA CAPUCHINA DE 3 1/2" X 3 1/2"
14
14.01
14.02
15
15.01
PINTURA
16
16.01
16.02
16.03
m
m
m
m
m
m
VALORIZACION DE OBRA
Obra
Descripcin
COLOCACION DE ACCESORIOS SANITARIOS
COLOCACION DE APARATOS SANITARIOS
17
17.01
17.02
17.03
17.04
ARTEFACTOS ELECTRICOS
18
18.01
18.02
18.03
18.04
18.05
18.06
18.07
18.08
18.09
18.1
INSTALACIONES ELECTRICAS
19
19.01
19.02
19.03
19.04
19.05
SISTEMA DE DESAGUE
20
20.01
20.02
20
20.01
20.02
20.03
20.04
20.05
VARIOS
COSTO DIRECTO
ACTUAL
%
Metrado
Valoriz
###
2.00
60.00
###
2.00
80.00
VALORIZACION N 01 - UNICA
ACUMULADO
%
Metrado
Valoriz
###
2.00
60.00
###
2.00
80.00
%
-
SALDO
Metrado
Valoriz
-
und
und
und
und
4.00
1.00
14.00
2.00
38.00
40.00
125.00
180.00
2,302.00
152.00
40.00
1,750.00
360.00
###
###
###
###
4.00
1.00
14.00
2.00
2,302.00
152.00
40.00
1,750.00
360.00
###
###
###
###
4.00
1.00
14.00
2.00
2,302.00
152.00
40.00
1,750.00
360.00
0.00
-
pto
pto
pto
pto
pto
pto
pto
und
glb
glb
4.00
1.00
14.00
2.00
13.00
5.00
1.00
1.00
1.00
1.00
60.00
60.00
25.00
60.00
60.00
60.00
60.00
350.00
350.00
1,200.00
3,810.00
240.00
60.00
350.00
120.00
780.00
300.00
60.00
350.00
350.00
1,200.00
###
###
###
###
###
###
###
###
###
###
4.00
1.00
14.00
2.00
13.00
5.00
1.00
1.00
1.00
1.00
3,810.00
240.00
60.00
350.00
120.00
780.00
300.00
60.00
350.00
350.00
1,200.00
###
###
###
###
###
###
###
###
###
###
4.00
1.00
14.00
2.00
13.00
5.00
1.00
1.00
1.00
1.00
3,810.00
240.00
60.00
350.00
120.00
780.00
300.00
60.00
350.00
350.00
1,200.00
0.00
-
pto
pto
und
glb
glb
7.00
2.00
2.00
1.00
3.00
78.00
150.00
75.00
350.00
61.00
1,529.00
546.00
300.00
150.00
350.00
183.00
###
###
###
###
###
7.00
2.00
2.00
1.00
3.00
1,529.00
546.00
300.00
150.00
350.00
183.00
###
###
###
###
###
7.00
2.00
2.00
1.00
3.00
1,529.00
546.00
300.00
150.00
350.00
183.00
0.00
-
m
glb
25.00
1.00
25.00
60.00
685.00
625.00
60.00
###
###
25.00
1.00
685.00
625.00
60.00
###
###
25.00
1.00
685.00
625.00
60.00
0.00
-
glb
glb
glb
glb
glb
1.00
1.00
1.00
1.00
1.00
150.00
350.00
200.00
2,500.00
600.00
3,800.00
150.00
350.00
200.00
2,500.00
600.00
###
###
###
###
###
1.00
1.00
1.00
1.00
1.00
3,800.00
150.00
350.00
200.00
2,500.00
600.00
###
###
###
###
###
1.00
1.00
1.00
1.00
1.00
3,800.00
150.00
350.00
200.00
2,500.00
600.00
0.00
-
68,325.02
68,325.02
68,325.02
0.00
VALORIZACION DE OBRA
Obra
Descripcin
GASTOS GENERALES (10%)
SUBTOTAL
IGV (18%)
88,685.87
VALORIZACION N 01 - UNICA
ACTUAL
ACUMULADO
Metrado
Valoriz
%
Metrado
Valoriz
%
6,832.50
6,832.50
------------------------------75,157.52
75,157.52
13,528.35
13,528.35
===========
===========
SALDO
Metrado
Valoriz
0.00
---------------0.00
0.00
===========
88,685.87
88,685.87
0.00
100.00%
100.00%
0.00%