VALORIZACION N° 01 - VILLA MARINA

PROYECTO: VILLA MARINA

CLIENTE: INGENIERIA CONSTRUCTIVA INMOBILIARIA S.A.C.
PARTIDA: EMPASTE Y PINTURA EN MÓDULOS
N° CONTRATO:
CONTRATISTA: BRICK SAC
FECHA: 13-Apr-17
LUGAR: TRUJILLO AVANCE
ANTERIOR ACTUAL ACUMULADO SALDO
ITEM P.C. DESCRIPCION UND M2 AGRUPACIONES TOTAL M2 PRECIO S/. PARCIAL S/.
METRADO MONTO % METRADO MONTO % METRADO MONTO % METRADO MONTO %
G5-G6-G7-G8-G9-G10
3.00 VIVIENDA TIPO EC 1 MODULOS
EMPASTADO EN MODULO

1.00 EMPASTADO INTERIOR TIPO EC S/. 44,083.73 S/. 28,266.04

S/. 5.50
LIJADO 1 M2 107.15 0 0.00 S/.0.61 - 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
SELLADO 1 M2 107.15 0 0.00 S/.0.61 - 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
EMPASTE FINO M2 107.15 0 0.00 S/.1.01 - 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
LIJADO 2 M2 107.15 167 17,894.45 S/.0.61 10,992.31 0.00 S/. 0.00 0.00% 17,894.45 S/. 10,992.31 100.00% 17,894.45 S/. 10,992.31 100.00% 0.00 S/. 0.00 0.00%
SELLADO 2 M2 107.15 167 17,894.45 S/.0.61 10,992.31 0.00 S/. 0.00 0.00% 17,894.45 S/. 10,992.31 100.00% 17,894.45 S/. 10,992.31 100.00% 0.00 S/. 0.00 0.00%
PINTURA 1 M2 107.15 167 17,894.45 S/.1.01 18,150.09 0.00 S/. 0.00 0.00% 5,786.23 S/. 5,868.89 32.34% 5,786.23 S/. 5,868.89 32.34% 12,108.22 S/. 12,281.20 67.66%
PINTURA 2 M2 107.15 0 0.00 S/.1.01 - 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%

EMPASTADO INTERIOR DESDE CASCO

S/. 5.50
IMPRIMADO M2 107.15 1 107.15 S/.0.28 30.00 0.00 S/. 0.00 0.00% 107.15 S/. 30.00 0.00% 107.15 S/. 30.00 0.00% 0.00 S/. 0.00 0.00%
ZOLAQUEO GRUESO M2 107.15 1 107.15 S/.1.10 117.87 0.00 S/. 0.00 0.00% 107.15 S/. 117.87 0.00% 107.15 S/. 117.87 0.00% 0.00 S/. 0.00 0.00%
EMPASTE FINO M2 107.15 1 107.15 S/.1.10 117.87 0.00 S/. 0.00 0.00% 107.15 S/. 117.87 0.00% 107.15 S/. 117.87 0.00% 0.00 S/. 0.00 0.00%
LIJADO 1 M2 107.15 1 107.15 S/.0.27 28.93 0.00 S/. 0.00 0.00% 107.15 S/. 28.93 100.00% 107.15 S/. 28.93 100.00% 0.00 S/. 0.00 0.00%
SELLADO M2 107.15 0 0.00 S/.0.55 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%
PINTURA M2 107.15 1 107.15 S/.1.10 117.87 0.00 S/. 0.00 0.00% 107.15 S/. 117.87 100.00% 107.15 S/. 117.87 100.00% 0.00 S/. 0.00 0.00%
PINTURA FINAL M2 107.15 0 0.00 S/.1.10 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%

EMPASTADO EN LAVANDERÍA TIPO EC

S/. 5.50
LIJADO 1 M2 7.7 0 0.00 S/.0.61 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
SELLADO 1 M2 7.7 0 0.00 S/.0.61 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
EMPASTE FINO M2 7.7 0 0.00 S/.1.01 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
LIJADO 2 M2 7.7 168 1,293.60 S/.0.61 794.64 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,293.60 S/. 794.64 100.00%
SELLADO 2 M2 7.7 168 1,293.60 S/.0.61 794.64 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,293.60 S/. 794.64 100.00%
PINTURA 1 M2 7.7 168 1,293.60 S/.1.01 1312.08 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,293.60 S/. 1,312.08 100.00%
PINTURA 2 M2 7.7 0 0.00 S/.1.01 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%

PINTURA LATERAL EN MUROS

S/. 5.50
LIJADO 1 M2 16.25 0 0.00 S/.0.61 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
SELLADO 1 M2 16.25 0 0.00 S/.0.61 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
EMPASTE FINO M2 16.25 0 0.00 S/.1.01 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
LIJADO 2 M2 16.25 24 390.00 S/.0.61 239.57 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 390.00 S/. 239.57 100.00%
SELLADO 2 M2 16.25 0 0.00 S/.0.61 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%
PINTURA 1 M2 16.25 24 390.00 S/.1.01 395.57 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 390.00 S/. 395.57 100.00%
PINTURA 2 M2 16.25 0 0.00 S/.1.01 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%

2.00 EMPASTADO EN FACHADA TIPO EC 1,703.52

S/. 7.50 S/. 0.00
LIJADO 1 M2 6.76 0 0.00 S/.0.75 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
SELLADO 1 M2 6.76 0 0.00 S/.0.75 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
EMPASTE FINO M2 6.76 0 0.00 S/.1.50 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00%
LIJADO 2 M2 6.76 0 0.00 S/.0.75 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%
SELLADO 2 M2 6.76 0 0.00 S/.0.75 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%
PINTURA 1 M2 6.76 168 1,135.68 S/.1.50 1703.52 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,135.68 S/. 1,703.52 100.00%
PINTURA 2 M2 6.76 0 0.00 S/.1.50 0.00 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 100.00%

3.00 REPINTADO FACHADA

S/. 2.40 2,725.63 S/. 0.00
LIJADO 1 M2 6.76 168 1,135.68 S/.0.60 681.41 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,135.68 S/. 681.41 100.00%
SELLADO 1 M2 6.76 168 1,135.68 S/.0.60 681.41 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,135.68 S/. 681.41 100.00%
PINTURA 1 M2 6.76 168 1,135.68 S/.1.20 1362.82 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 1,135.68 S/. 1,362.82 100.00%

4.0 REPINTADO ALFEIZAR

S/. 3.00 811.44
S/. 0.00
LIJADO 1 M2 1.61 168 270.48 S/.0.30 81.14 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 270.48 S/. 81.14 100.00%
SELLADO 1 M2 1.61 168 270.48 S/.0.50 135.24 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 270.48 S/. 135.24 100.00%
PINTURA 1 M2 1.61 168 270.48 S/.1.10 297.53 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 270.48 S/. 297.53 100.00%
PINTURA 2 M2 1.61 168 270.48 S/.1.10 297.53 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 270.48 S/. 297.53 100.00%

5.0 PINTURA GLOS EN AREA DE DUCHA

S/. 11.00 4,414.08 S/. 0.00
PINTURA FINAL M2 3.04 132 401.28 S/.11.00 4,414.08 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 0.00 S/. 0.00 0.00% 401.28 S/. 4,414.08 100.00%

53,738.41 S/. 0.00 S/. 28,266.04 S/. 28,266.04 S/. 25,472.37

TOTAL COSTO DIRECTO 53,738.41 S/. 0.00 0.00% S/. 28,266.04 52.60% S/. 28,266.04 52.60% S/. 25,472.37 47.40%
IGV 9,672.91 S/. 0.00 S/. 5,087.89 S/. 5,087.89 S/. 4,585.03
TOTAL 63,411.32 S/. 0.00 S/. 33,353.92 S/. 33,353.92 S/. 30,057.40

TOTAL MONTO A PAGAR 63,411.32 S/. 0.00 S/. 33,353.92 S/. 33,353.92 S/. 30,057.40