VALORIZACION LIMACO N° 12

OBRA: Edificio Multifamiliar El Dorado

PROPIETARIO: Constructora Continente S.A
UBICACIÓN: Jr. Santiago Antúnez de Mayolo Nº 971 Esq. Jr. David Roca Varea - Surco
CONTRATISTA: CONSTRUCTORA A & B LIMACOS S.A.C
RUC: 20609397200
FECHA: 22/04/2023
ELABORADO: Ricardo Pablo
PERIODO: Del 13 al 19 de Abril

Valor. Anterior Valor. Actual Valor. Acumulada Saldo

ITEM Descripcion Unidad Metrado P.U. Parcial Metrado Parcial Metrado Parcial Metrado Parcial Metrado Parcial

TRABAJOS A REALIZAR
1.00 Piso 1
Tarrajeo de cielo raso m2 30.05 22.00 661.10 30.05 661.10 0.00 0.00 30.05 661.10 0.00 0.00
Tarrajeo de vigas m2 11.22 37.00 415.14 11.22 415.14 0.00 0.00 11.22 415.14 0.00 0.00
Tarrajeo de columnas m2 3.37 19.00 64.03 3.37 64.03 0.00 0.00 3.37 64.03 0.00 0.00
Tarrajeo de placas m2 22.13 19.00 420.47 22.13 420.47 0.00 0.00 22.13 420.47 0.00 0.00
Tarrajeo de bruñas ml 62.70 2.00 125.40 47.65 95.30 0.00 0.00 47.65 95.30 15.05 30.10
ASENTADO DE LADRILLO m2 69.90 30.00 2,097.00 69.90 2,097.00 0.00 0.00 69.90 2,097.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 24.00 80.00 1,920.00 24.00 1,920.00 0.00 0.00 24.00 1,920.00 2.00 160.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 1.00 130.00 130.00 1.00 130.00 0.00 0.00 1.00 130.00 0.00 0.00
Tarrajeo m2 75.25 17.00 1,279.25 35.00 595.00 0.00 0.00 35.00 595.00 40.25 684.25
Derrame ml 5.89 15.00 88.35 5.89 88.35 0.00 0.00 5.89 88.35 0.00 0.00
Dinteles unid. 3.00 35.00 105.00 3.00 105.00 0.00 0.00 3.00 105.00 0.00 0.00
2.00 Piso 2
ASENTADO DE LADRILLO m2 1.68 30.00 50.40 1.68 50.40 0.00 0.00 1.68 50.40 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 11.00 80.00 880.00 11.00 880.00 0.00 0.00 11.00 880.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 7.00 130.00 910.00 7.00 910.00 0.00 0.00 7.00 910.00 0.00 0.00
Dinteles unid. 11.00 35.00 385.00 11.00 385.00 0.00 0.00 11.00 385.00 0.00 0.00
Tarrajeo m2 335.85 17.00 5,709.45 335.85 5,709.45 0.00 0.00 335.85 5,709.45 0.00 0.00
Bruñas ml 200.25 2.00 400.50 200.25 400.50 0.00 0.00 200.25 400.50 0.00 0.00
Derrame ml 117.20 15.00 1,758.00 117.20 1,758.00 0.00 0.00 117.20 1,758.00 0.00 0.00
3.00 Piso 3
ASENTADO DE LADRILLO m2 148.58 30.00 4,457.40 148.58 4,457.40 0.00 0.00 148.58 4,457.40 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 55.00 80.00 4,400.00 55.00 4,400.00 0.00 0.00 55.00 4,400.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 15.00 130.00 1,950.00 15.00 1,950.00 0.00 0.00 15.00 1,950.00 0.00 0.00
Dinteles unid. 18.00 35.00 630.00 18.00 630.00 0.00 0.00 18.00 630.00 0.00 0.00
Tarrajeo m2 359.79 17.00 6,116.43 359.79 6,116.43 0.00 0.00 359.79 6,116.43 0.00 0.00
Bruñas ml 174.10 2.00 348.20 174.10 348.20 0.00 0.00 174.10 348.20 0.00 0.00
Derrame ml 92.60 15.00 1,389.00 92.60 1,389.00 0.00 0.00 92.60 1,389.00 0.00 0.00
Fondo de escalera tarrajeo - Duplex m2 4.31 22.00 94.82 4.31 94.82 0.00 0.00 4.31 94.82 0.00 0.00
4.00 Piso 4
ASENTADO DE LADRILLO m2 170.29 30.00 5,108.70 170.29 5,108.70 0.00 0.00 170.29 5,108.70 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 54.00 80.00 4,320.00 54.00 4,320.00 0.00 0.00 54.00 4,320.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 14.00 130.00 1,820.00 14.00 1,820.00 0.00 0.00 14.00 1,820.00 0.00 0.00
Dinteles unid. 12.00 35.00 420.00 12.00 420.00 0.00 0.00 12.00 420.00 0.00 0.00
Tarrajeo m2 332.86 17.00 5,658.62 332.86 5,658.62 0.00 0.00 332.86 5,658.62 0.00 0.00
Bruñas ml 238.14 2.00 476.28 238.14 476.28 0.00 0.00 238.14 476.28 0.00 0.00
Derrame ml 127.99 15.00 1,919.85 127.99 1,919.85 0.00 0.00 127.99 1,919.85 0.00 0.00
5.00 Piso 5
ASENTADO DE LADRILLO m2 160.43 30.00 4,812.90 160.43 4,812.90 0.00 0.00 160.43 4,812.90 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 47.00 80.00 3,760.00 47.00 3,760.00 0.00 0.00 47.00 3,760.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 13.00 130.00 1,690.00 13.00 1,690.00 0.00 0.00 13.00 1,690.00 0.00 0.00
Dinteles unid. 16.00 35.00 560.00 16.00 560.00 0.00 0.00 16.00 560.00 0.00 0.00
Tarrajeo m2 345.59 17.00 5,875.03 345.59 5,875.03 0.00 0.00 345.59 5,875.03 0.00 0.00
Bruñas ml 223.46 2.00 446.92 223.46 446.92 0.00 0.00 223.46 446.92 0.00 0.00
Derrame ml 97.43 15.00 1,461.45 97.43 1,461.45 0.00 0.00 97.43 1,461.45 0.00 0.00
6.00 Piso 6
ASENTADO DE LADRILLO m2 158.21 30.00 4,746.30 158.21 4,746.30 0.00 0.00 158.21 4,746.30 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 60.00 80.00 4,800.00 60.00 4,800.00 0.00 0.00 60.00 4,800.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 13.00 130.00 1,690.00 13.00 1,690.00 0.00 0.00 13.00 1,690.00 0.00 0.00
Dinteles unid. 18.00 35.00 630.00 18.00 630.00 0.00 0.00 18.00 630.00 0.00 0.00
Tarrajeo m2 389.20 17.00 6,616.40 381.36 6,483.12 7.84 133.28 389.20 6,616.40 0.00 0.00
Bruñas ml 231.19 2.00 462.38 231.19 462.38 0.00 0.00 231.19 462.38 0.00 0.00
Derrame ml 115.57 15.00 1,733.55 115.57 1,733.55 0.00 0.00 115.57 1,733.55 0.00 0.00
7.00 Piso 7
ASENTADO DE LADRILLO m2 107.97 30.00 3,239.10 107.97 3,239.10 0.00 0.00 107.97 3,239.10 0.00 0.00
Columnetas (acero, encofrado y vaciado) hasta 50 unid. 52.00 80.00 4,160.00 49.00 3,920.00 3.00 240.00 52.00 4,160.00 0.00 0.00
Columnetas (acero, encofrado y vaciado) mas de 50 unid. 11.00 130.00 1,430.00 11.00 1,430.00 0.00 0.00 11.00 1,430.00 0.00 0.00
Dinteles unid. 10.00 35.00 350.00 10.00 350.00 0.00 0.00 10.00 350.00 0.00 0.00
Tarrajeo m2 33.84 19.00 642.96 33.84 642.96 0.00 0.00 33.84 642.96 0.00 0.00
Tarrajeo m2 223.29 17.00 3,795.93 191.51 3,255.67 25.00 425.00 216.51 3,680.67 6.78 115.26
Bruñas ml 83.23 2.00 166.46 83.23 166.46 0.00 0.00 83.23 166.46 0.00 0.00
Derrame ml 98.09 15.00 1,471.35 98.09 1,471.35 0.00 0.00 98.09 1,471.35 0.00 0.00
8.00 Escalera
ASENTADO DE LADRILLO m2 30.42 30.00 912.60 30.42 912.60 0.00 0.00 30.42 912.60 0.00 0.00
Dinteles unid. 6.00 55.00 330.00 6.00 330.00 0.00 0.00 6.00 330.00 0.00 0.00
Fondo de escalera tarrajeo m2 11.76 22.00 258.72 11.76 258.72 0.00 0.00 11.76 258.72 0.00 0.00
Fondo de escalera tarrajeo m2 29.40 25.00 735.00 29.40 735.00 0.00 0.00 29.40 735.00 0.00 0.00
Tarrajeo de placas m2 94.52 19.00 1,795.88 94.52 1,795.88 0.00 0.00 94.52 1,795.88 0.00 0.00
Derrame de ventanas ml 24.50 15.00 367.50 24.50 367.50 0.00 0.00 24.50 367.50 0.00 0.00
Bruñas ml 41.79 2.00 83.58 41.79 83.58 0.00 0.00 41.79 83.58 0.00 0.00
Solaqueo ml 22.32 15.00 334.80 22.32 334.80 0.00 0.00 22.32 334.80 0.00 0.00
9.00 Ducto
ASENTADO DE LADRILLO m2 11.84 30.00 355.20 11.84 355.20 0.00 0.00 11.84 355.20 0.00 0.00
10.00 Ascensor
Derrame ml 42.49 15.00 637.35 42.49 637.35 0.00 0.00 42.49 637.35 0.00 0.00
11.00 Correccion de Crisostomo
Derrame ml 20.00 15.00 300.00 20.00 300.00 0.00 0.00 20.00 300.00 0.00 0.00

COSTO DIRECTO 117,159.75 115,531.86 798.28 116,330.14 989.61

Adelanto 0.00 0.00 0.00 0.00
FONDO DE GARANTIA 10% 11,715.98 11,553.19 79.83 11,633.01 98.96
TOTAL A PAGAR S/ 105,443.78 S/ 103,978.67 S/ 718.45 S/ 104,697.13 S/ 890.65
99% 1% 99% 1%

Monto valorizado Nº 16 718.45

IGV 18% 129.32
Total facturado S/ 847.77