Constructora HUANKARQ S.A.

AVANCE:
CLIENTE: PROYEC C.G.S.A. Del Miercoles 10 de Jun. Hasta Martes 17 de Jul.
OBRA: EDIFICO RESIDENCIAL VARELA II
Valorización N° 08

DESCRIPCIÓN UNID P.U. (S/) METRADO VALORIZACIÓN N°8 (S/)

TARRAJEO COLUMNA m2 30.45 148.09 4509.32
TARRAJEO VIGAS m2 36.02 107.17 3860.33
TARRAJEO PLACAS y m2 21.00 78.75 1653.6681
MUROS
DERRAMES ml 9.87 20.00 197.40

BRUÑAS ml 11.00 0.00 0.00

PUNTOS SEMANA 1547.20 1.83 0.00

TOTAL VALORIZACIÓN N° 08 S/. 10,220.72

|1| GASTOS GENERALES 7% S/. 715.45
AMORTIZACION 10% S/. 1,093.62
SUB TOTAL S/. 9,842.56
IGV 18% S/. 1,771.66
S/. 11,614.22
FONDO DE GARANTIA 5% S/. 580.71
TOTAL A PAGAR S/. 11,033.51
0.04 (- Detracción)
S/. 441.34
TOTAL DEPOSITO S/. 10,592.17
 Constructora HUANKARQ S.A. AVANCE:
CLIENTE: PROYEC Del Miercoles 10 JuL. Hasta Martes 17 JuL.
OBRA: EDIFICO RESIDENCIAL VARELA II
Valorización N° 08

NOVENO PISO DECIMO PISO ONCEAVO PISO METRADO RESTANTE PISO 3

TOTAL m2 ml TOTAL m2 ml TOTAL m2 ml TOTAL m2 ml
COLUMNA 56.29 COLUMNA 32.61 COLUMNA 50.97 COLUMNA 8.22
VIGA VIGA 67.17 VIGA 24.40 VIGA 15.61
PLACA PLACA 34.65 PLACA 41.38 PLACA 2.72
DERRAME 20 DERRAME 0 DERRAME 0 DERRAME 0
BRUÑA 0 BRUÑA 0 BRUÑA 0 BRUÑA 0

TOTAL METRADO TOTAL METRADO TOTAL METRADO

TOTAL METRADO SEXTO PISO 56.29 134.43 116.74 26.55
SEXTO PISO SEXTO PISO SEXTO PISO

NOVENO PISO
Metrado de columnas Metrado de vigas Metrado de placas Metrado de bruñas Metrado de derrame
numeración unid. metrado numeración unid. metrado numeración unid. metrado Sector unid. metrado numeración unid. metrado
P.1 m2 1.39 V.1 m2 1.85 PLACA - 1 m2 14.20 1 ml 1 ml
P.2 m2 0.69 V.1a m2 5.99 PLACA - 2 m2 0.00 2 ml 2 ml
P.3 m2 5.229 V.2 m2 PLACA - 3 m2 20.45 3 ml 3 ml
P.4 m2 10.16 V.3 m2 5.67 4 ml 4 ml
P.5 m2 0.00 V.4 m2 5 ml
P.6 m2 5.99 V.5 m2 6.84 6 ml
P.7 m2 3.65 V.6 m2 7 ml
PL.1 A Y B m2 5.5 V.8 m2
PL.2 m2 0 V.9 m2
V.10 m2
V.11 m2 11.60
V.12 m2
V.13 m2 6.1005
V.14 m2 7.71
V.15 m2 2.43
V.16 m2 7.10
V.17 m2 5.47
V.18 m2 6.4066
 VIGAS
VIGA EJE COSTADO A COSTADO B FONDO LONGITUD TOTAL
V-1 A-B/3 0.37 0.37 0.33 0 0
V-1a D-E/3 0.37 0.37 0.33 0 0
V-3 C-D/3¨¨ 0.37 0 0.33 0 0
B-C/2 0.375 0.375 0.33 0 0
V-5 C-D/2 0.26 0.26 0.23 0 0
D-E/2 0.37 0.37 0.33 0 0
1-2/A 0.37 0 0 4.4 1.628
V-11 2-3/A 0.37 0 0 6.83 2.5271
3-4/A 0.37 0 0 4.18 1.5466
V-13 1-2/B 0.36 0.36 0.33 0 0
2-3/B 0.375 0.375 0.33 0 0
V-14
3-4/B 0.375 0.375 0.33 0 0
V-15 1-2/C 0.38 0.38 0.28 0 0
2-1/D 0 0 0 0 0
2-3/D 0 0 0 6 0
V-16
2-3/D 0 0 0 0 0
3-4/D 0.37 0 0 1.7 0.629
1-2/E 0.36 0.36 0.34 0 0
2-3/E 0.37 0 0.33 0 0
V-17
2-3/E 0.37 0 0 0 0
3-4/E 0.37 0 0 1.7 0.629
C-D/1 0.36 0 0.335 6.26 4.3507
V-18
E-F/1 0.36 0 0.33 6.23 4.2987
15.6091
 COLUMNA
COLUMNA EJE COSTADO A COSTADO A¨ COSTADO B COSTADO B¨
P1 E/2 1.24 1.24 0.33 0.33
P2 E/1 1.03 1.03 0.33 0.33
3/B 0.7 0.7 0 0
P3 3/D 0.83 0.83 0.43 0.43
0 3/E 0.83 0.83 0.43 0.43
3/A 0.9 0 0 0
P4 2/A 0.83 0.83 0.33 0.33
5.7017 2/B 0.83 0.83 0.33 0.33
P5 1/A 1.88 0 0 0
1/B 0.73 0.73 0.33 0.33
P6
1/D 0.73 0.73 0.33 0.33
0
P7 1/B¨ 0.73 0.73 0.28 0.28

COLUMNETA PISO 2 2.47

0.629

0.629

8.6494
 PLACAS
ALTO TOTAL PLACA EJE LONGITUD ALTO
0 0 PL-1 A-B/4 5.7 0
0 0 D-E/4 5.75 0
0 0 PL2 1-3/F 1.1 2.47
0 0 0 PL-ESC 1-2/C 3.73 0
0 0 C-D/2 4.55 0
0 0 PL-ASC C¨-D/2 5.16 0
0 0 0
0 0
0 0.0
0 0
0
0 0
0 0
0
 DERRAME COLUMNAS EN PLAC
TOTAL PL-2 10 A-B/4
PL1- A Y B
0 D-E/4
0
0
2.717 PL2 1-3/F
0
0
0
0
2.717
COLUMNAS EN PLACAS
1 2.5 2.5
5
1 2.5 2.5
0.3 2.5 0.75
0 2.5 0 0.75
0 2.5 0
5.75
 VIGAS
VIGA EJE COSTADO A COSTADO B FONDO LONGITUD TOTAL
V-1 A-B/3 0 0 0.33 5.6 1.848
V-1a D-E/3 0.37 0.37 0.33 5.6 5.992
V-3 C-D/3¨¨ 0.37 0 0.33 8.1 5.67
B-C/2 0.375 0.375 0.33 3.13 3.3804
V-5 C-D/2 0.26 0.26 0.23 2.1 1.575
D-E/2 0 0 0.33 5.7 1.881
1-2/A 0.37 0 0.33 4.4 3.08
V-11 2-3/A 0.37 0 0.33 7.66 5.362
3-4/A 0.37 0 0.33 4.51 3.157
V-13 1-2/B 0.36 0.36 0.33 5.81 6.1005
2-3/B 0.37 0 0.33 6 4.2
V-14 3-4/B 0.375 0 0.33 4.98 3.5109
3-4/B 0.375 0 0 2.35 0.88125
V-15 1-2/C 0.37 0.37 0.28 2.38 2.4276
2-1/D 0 0.37 0.33 3.48 2.436
2-3/D 0 0 0.33 6 1.98
V-16
2-3/D 0 0.37 0 2.35 0.8695
3-4/D 0 0 0.33 5.51 1.8183
1-2/E 0 0 0.34 4.53 1.5402
2-3/E 0 0 0.33 7.23 2.3859
V-17
2-3/E 0 0 0 3.65 0
3-4/E 0 0 0.33 4.68 1.5444
C-D/1 0.36 0 0.335 6.26 4.3507
V-18
E-F/1 0 0 0.33 6.23 2.0559
68.04655
 COLUMNA
COLUMNA EJE COSTADO A COSTADO A¨ COSTADO B COSTADO B¨
P1 E/2 0 0 0.33 0.33
P2 E/1 0 0 0.33 0
3/B 0.83 0 0 0
P3 3/D 0.83 0 0 0
6.8364 3/E 0.83 0 0 0
3/A 0.83 0 0.33 0
P4 2/A 0.83 0 0.33 0
11.599 2/B P3 0.83 0.83 0.43 0.43
P5 1/A 1.88 0 0 0
1/B 0.73 0.73 0 0.33
P6
1/D 0.73 0 0.33 0
8.59215 P7 1/B¨ 0.73 0.73 0 0.28

7.1038

5.4705

6.4066
 PLACAS
ALTO TOTAL PLACA EJE LONGITUD ALTO
2.1 1.386 PL-1 A-B/4 5.7 0
2.1 0.693 D-E/4 5.75 2.47
2.1 1.743 PL2 1-3/F 0 0
2.1 1.743 5.229 PL-ESC 1-2/C 3.73 2.47
2.1 1.743 C-D/2 4.55 2.47
2.1 2.436 PL-ASC C¨-D/2 5.16 0
2.1 2.436 10.164
2.1 5.292
0 0.0
2.1 3.759
5.985
2.1 2.226
2.1 3.654

27.111
 DERRAME COLUMNAS EN PLACAS
TOTAL PL-2 30 A-B/4
PL1- A Y B
0 D-E/4
14.2025
14.2025
0 PL2 1-3/F
9.2131
20.4516
11.2385
0
34.6541
COLUMNAS EN PLACAS
2.2 0 0
5.5
2.2 2.5 5.5
0.5 0 0
0.6 0 0 0
0.85 0 0
5.5
 COLUMNA
COLUMNA EJE COSTADO A COSTADO A¨ COSTADO B
P1 E/2 1.24 1.24 0.33
P2 E/1 0 0 0
3/B 0 0 0.33
P3 3/D 0 0 0.33
3/E 0.83 0 0
3/A 0.83 0 0
P4 2/A 0.83 0 0
2/B P3 0.83 0 0
P5 1/A 1.88 0 0
1/B 0 0 0.33
P6
1/D 0 0.73 0
P7 1/B¨ 0 0 0.28

Por doble tarrajeo lo que son compuertas por los trazos recien realizado
3/B 0 0 0
P3 3/D 0 0 0
3/E 0 0 0
3/A 0 0 0
P4 2/A 0 0 0
2/B P3 0 0 0
MNA
COSTADO B¨ ALTO TOTAL
0.33 0 0
0.33 2.1 0.693
0 0 0
0 0 0 0
0.43 0 0
0 2.1 1.743
0 2.1 1.743 3.486
0 0 0
0 2.47 9.3
0 2.1 0.693
2.226
0 2.1 1.533
0 2.1 0.588
16.304

s por los trazos recien realizados

0.86 2.1 1.806
0.86 2.1 1.806 5.418
0.86 2.1 1.806
0.66 2.1 1.386
0.66 2.1 1.386 4.578
0.86 2.1 1.806
39.984
 VIGAS
VIGA EJE COSTADO A COSTADO B FONDO LONGITUD TOTAL
V-1 A-B/3 0.37 0.37 0.33 0 0
V-1a D-E/3 0.37 0.37 0 5.6 4.144
V-3 C-D/3¨¨ 0.37 0 0.33 0 0
B-C/2 0.375 0.375 0.33 0 0
V-5 C-D/2 0.26 0.26 0.23 0 0
D-E/2 0.37 0.37 0.33 0 0
1-2/A 0.37 0 0.33 0 0
V-11 2-3/A 0.37 0 0.33 0 0
3-4/A 0.37 0 0.33 0 0
V-13 1-2/B 0.36 0.36 0.33 0 0
2-3/B 0.375 0.375 0.33 0 0
V-14
3-4/B 0.375 0.375 0.33 0 0
V-15 1-2/C 0.38 0.38 0.28 0 0
2-1/D 0 0.36 0 3.48 1.2528
2-3/D 0.37 0 0 6 2.22
V-16
2-3/D 0.37 0 0 0 0
3-4/D 0.37 0 0 4.68 1.7316
1-2/E 0.36 0.36 0 4.53 3.2616
2-3/E 0.37 0 0 7.23 2.6751
V-17
2-3/E 0.37 0 0 3.65 1.3505
3-4/E 0.37 0.37 0 4.68 3.4632
C-D/1 0.36 0 0.33 0 0
V-18
E-F/1 0.36 0 0.33 6.23 4.2987
24.3975
 COLUMNA
COLUMNA EJE COSTADO A COSTADO A¨ COSTADO B COSTADO B¨
P1 E/2 1.24 1.24 0 0
P2 E/1 1.03 1.03 0 0
3/B 0.83 0.83 0.43 0.43
P3 3/D 0.83 0.83 0.43 0.43
0 3/E 0.83 0 0 0
3/A 0.83 0.83 0.33 0.33
P4 2/A 0.83 0.83 0.33 0.33
0 2/B 0.83 0.83 0.33 0.33
P5 1/A 1.88 0 0 0
1/B 0.73 0.73 0.33 0.33
P6
1/D 0 0 0 0.33
0
P7 1/B¨ 0.73 0.73 0.28 0.28

5.2044

10.7504

4.2987
 PLACAS
ALTO TOTAL PLACA EJE LONGITUD ALTO
2.1 5.208 PL-1 A-B/4 5.7 2.5
2.1 4.326 D-E/4 5.75 0
0 0 PL2 1-3/F 10.85 2.5
0 0 1.743 PL-ESC 1-2/C 3.73 0
2.1 1.743 C-D/2 4.55 0
0 0 PL-ASC C¨-D/2 5.16 0
0 0 0
0 0
0 0.0
0 0
0.693
2.1 0.693
0 0
11.97
 DERRAME COLUMNAS EN PLAC
TOTAL PL-2 0 A-B/4
PL1- A Y B
14.25 D-E/4
14.25
0
27.125 PL2 1-3/F
0
0
0
0
41.375
COLUMNAS EN PLACAS
2.2 2.5 5.5
5.5
2.2 0 0
11.95 2.5 29.875
0.6 2.5 1.5 33.5
0.85 2.5 2.125
39
 VIGAS
VIGA EJE COSTADO A COSTADO B FONDO LONGITUD TOTAL
V-1 A-B/3 0.37 0.37 0.33 5.6 5.992
V-1a D-E/3 0.37 0.37 0.33 5.6 5.992
V-3 C-D/3¨¨ 0.37 0 0.33 8.1 5.67
B-C/2 0.375 0.375 0.33 3.13 3.3804
V-5 C-D/2 0.26 0.26 0.23 2.1 1.575
D-E/2 0.37 0.37 0.33 5.7 6.099
1-2/A 0.37 0 0.33 4.4 3.08
V-11 2-3/A 0.37 0 0.33 6.83 4.781
3-4/A 0.37 0 0.33 4.18 2.926
V-13 1-2/B 0.36 0.36 0.33 5.81 6.1005
2-3/B 0.375 0.375 0.33 6 6.48
V-14
3-4/B 0.375 0.375 0.33 4.98 5.3784
V-15 1-2/C 0.38 0.38 0.28 2.38 2.4752
2-1/D 0 0.36 0.33 3.48 2.4012
2-3/D 0.37 0 0.33 6 4.2
V-16
2-3/D 0.37 0 0 2.35 0.8695
3-4/D 0.37 0 0.33 4.68 3.276
1-2/E 0.36 0.36 0.34 4.53 4.8018
2-3/E 0.37 0 0.33 7.23 5.061
V-17
2-3/E 0.37 0 0 3.65 1.3505
3-4/E 0.37 0.37 0.33 4.68 5.0076
C-D/1 0.36 0 0.335 6.26 4.3507
V-18
E-F/1 0.36 0 0.33 6.23 4.2987
95.5465
 COLUMNA
COLUMNA EJE COSTADO A COSTADO A¨ COSTADO B COSTADO B¨
P1 E/2 1.24 1.24 0.33 0.33
P2 E/1 1.03 1.03 0.33 0.33
3/B 0.83 0.83 0.43 0.43
P3 3/D 0.83 0.83 0.43 0.43
11.0544 3/E 0.83 0.83 0.43 0.43
3/A 0.83 0.83 0.33 0.33
P4 2/A 0.83 0.83 0.33 0.33
10.787 2/B 0.83 0.83 0.33 0.33
P5 1/A 1.88 0 0 0
1/B 0.73 0.73 0.33 0.33
P6
1/D 0.73 0.73 0.33 0.33
11.8584
P7 1/B¨ 0.73 0.73 0.28 0.28

10.7467

16.2209

8.6494
 PLACAS
ALTO TOTAL PLACA EJE LONGITUD ALTO
2.1 6.594 PL-1 A-B/4 5.7 2.5
2.1 5.712 D-E/4 5.75 2.5
2.1 5.292 PL2 1-3/F 9.75 2.5
2.1 5.292 15.876 PL-ESC 1-2/C 3.73 2.5
2.1 5.292 C-D/2 4.55 2.5
2.1 4.872 PL-ASC C¨-D/2 5.16 2.5
2.1 4.872 14.616
2.1 4.872
2.47 9.3
2.1 4.452
8.904
2.1 4.452
2.1 4.242
65.2554534
 DERRAME COLUMNAS EN PLAC
TOTAL PL-2 10 A-B/4
PL1- A Y B
14.25 D-E/4
28.625
14.375
24.375 PL2 1-3/F
9.325
20.7
11.375
12.9
86.6
COLUMNAS EN PLACAS
2.2 2.5 5.5
11
2.2 2.5 5.5
0.5 2.5 1.25
0.6 2.5 1.5 4.875
0.85 2.5 2.125
15.875