VALORIZACION JHCA
8
OBRA: CONSTRUCCIÓN DE CASA TIPO 3 - SIST DIRECCIÓN: URB. SATA ROSA COUNTRY CLUB M CONTRATISTA: JHCA EIRL N° DESCRIPCION PRIMER PISO 1 ZAPATA 1.1 EXCAVACION 1.2 LLENADO 2 CIMIENTO SIMPLE 2.1 ZANJA 2.2 LLENADO 3 VIGA DE CIMENTACION 3.1 ARMADO 3.2 ENCOFRADO 3.3 LLENADO 4 INSTALACIONES SANITARIAS 4.1 TUBERIA DE DESAGUE Y PLUVIAL 5 NIVELACION Y COMPACTACION DE TERRENO 5.1 RELLENO Y NIVELACION DE AFIRMADO 5.2 COMPACTACION DE AFIRMADO 6 LOSA 6.1 ENMALLADO DE LOSA 6.2 VACIADO DE LOSA 7 TENDIDO DE TUBERIA ELECTRICA 7.1 ENTUBADO ELECTRICO 8 MUROS DE LADRILLO 8.1 ASENTADO 9 COLUMNAS 9.1 ARMADO 9.2 ENCOFRADO 9.3 LLENADO 10 INSTALACIONES DE PUNTOS DE AGUA Y DESAGU 10.1 BAÑO 10.2 COCINA 10.3 LAVANDERIA 11 LOZA PARA LAVANDERIA 11.1 VACIADO DE LOSA 12 TECHO 12.1 ENCOFRADO 12.2 ENFIERRADO 12.3 VACIADO 12.4 ENTUBADO ELECTRICO
description
VALORIZACION
Transcript of VALORIZACION JHCA
VALORIZACIÓN N° 04 DE MANO DE OBRA - JHCA EIRL
OBRA: CONSTRUCCION DE CASA SISTEMA CONVENCIONALOBRA: CONSTRUCCIÓN DE CASA TIPO 3 - SISTEMA CONVENCIONALDIRECCIÓN: URB. SATA ROSA COUNTRY CLUB MZ F LOTE 2CONTRATISTA: JHCA EIRL
N° DESCRIPCION UNIDAD PRIMER PISO 1 ZAPATA1.1 EXCAVACION unid1.2 LLENADO unid2 CIMIENTO SIMPLE2.1 ZANJA ml2.2 LLENADO ml3 VIGA DE CIMENTACION3.1 ARMADO ml3.2 ENCOFRADO ml3.3 LLENADO ml4 INSTALACIONES SANITARIAS4.1 TUBERIA DE DESAGUE Y PLUVIAL Global5 NIVELACION Y COMPACTACION DE TERRENO5.1 RELLENO Y NIVELACION DE AFIRMADO m25.2 COMPACTACION DE AFIRMADO m36 LOSA6.1 ENMALLADO DE LOSA m26.2 VACIADO DE LOSA m27 TENDIDO DE TUBERIA ELECTRICA7.1 ENTUBADO ELECTRICO Global8 MUROS DE LADRILLO8.1 ASENTADO millar9 COLUMNAS9.1 ARMADO unid9.2 ENCOFRADO unid9.3 LLENADO unid10 INSTALACIONES DE PUNTOS DE AGUA Y DESAGUE10.1 BAÑO unid10.2 COCINA unid10.3 LAVANDERIA unid11 LOZA PARA LAVANDERIA11.1 VACIADO DE LOSA global12 TECHO12.1 ENCOFRADO m212.2 ENFIERRADO m212.3 VACIADO m212.4 ENTUBADO ELECTRICO Global12.5 BATERIAS unid SEGUNDO PISO 1 MUROS DE LADRILLO
1.1 ASENTADO millar2 COLUMNAS2.1 ARMADO unid2.2 ENCOFRADO unid2.3 LLENADO unid3 TECHO3.1 ENCOFRADO m23.2 ENFIERRADO m23.3 VACIADO m23.4 ENTUBADO ELECTRICO Global4 INSTALACIONES DE PUNTOS DE AGUA Y DESAGUE4.1 BAÑO unid4.2 MONTANTE PLUVIAL PROYECTADO unid4.3 MONTANTE DE DESAGUE PROYECTADO unid ACABADOS 1 PUNTO ELECTRICO TERMINADO1.1 EMPOTRACION DE CAJAS unid1.2 CABLEADO unid2 TARRAJEO DE MUROS2.1 PRIMER PISO m22.2 SEGUNDO PISO m23 TARRAJEO DE TECHO3.1 PRIMER PISO m23.2 SEGUNDO PISO m24 INSTALACION DE CAJA DE DESAGUE (REGISTRO)4.1 CAJA DE DESAGUE (ENTRADA) unid5 INSTALACION DE TUBERIA DE DESAGUE Y PLUVIAL5.1 INSTALACION A LA CAJA PRINCIPAL unid
COSTO DIRECTO
UTILIDAD 10%
SUB-TOTAL
IGV 18%
TOTAL
PORCENTAJE DE AVANCE FISICO
CONSTRUCTORA JHCANO HAY
CANTIDAD EXACTA POR
MODIFICACION
CONSTRUCTORA JHCANO HAY
CANTIDAD EXACTA POR
MODIFICACION
C65
CONSTRUCTORA JHCA NO HAY CANTIDAD EXACTA POR MODIFICACION
C66
CONSTRUCTORA JHCA NO HAY CANTIDAD EXACTA POR MODIFICACION
VALORIZACIÓN N° 04 DE MANO DE OBRA - JHCA EIRL
OBRA: CONSTRUCCION DE CASA SISTEMA CONVENCIONALOBRA: CONSTRUCCIÓN DE CASA TIPO 3 - SISTEMA CONVENCIONAL
CANTIDAD P.U PARCIAL VALOR. ANTERIOR VALOR. ACTUAL S/. 19,700.00 METRADO MONTO METRADO
ZAPATA S/. 2,530.00 11.00 S/. 100.00 S/. 1,100.00 11.00 S/. 1,100.00 - 11.00 S/. 130.00 S/. 1,430.00 11.00 S/. 1,430.00 -
CIMIENTO SIMPLE S/. 630.00 14.00 S/. 25.00 S/. 350.00 14.00 S/. 350.00 - 14.00 S/. 20.00 S/. 280.00 14.00 S/. 280.00 -
VIGA DE CIMENTACION S/. 2,450.00 35.00 S/. 30.00 S/. 1,050.00 35.00 S/. 1,050.00 - 35.00 S/. 20.00 S/. 700.00 35.00 S/. 700.00 - 35.00 S/. 20.00 S/. 700.00 35.00 S/. 700.00 -
S/. 1,400.00 1.00 S/. 1,400.00 S/. 1,400.00 1.00 S/. 1,400.00 -
S/. 825.00 55.00 S/. 10.00 S/. 550.00 55.00 S/. 550.00 - 55.00 S/. 5.00 S/. 275.00 55.00 S/. 275.00 -
S/. 1,925.00 55.00 S/. 15.00 S/. 825.00 55.00 S/. 825.00 - 55.00 S/. 20.00 S/. 1,100.00 55.00 S/. 1,100.00 -
TENDIDO DE TUBERIA ELECTRICA S/. 300.00 1.00 S/. 300.00 S/. 300.00 1.00 S/. 300.00 -
S/. 2,200.00 5.50 S/. 400.00 S/. 2,200.00 5.50 S/. 2,200.00 -
S/. 880.00 11.00 S/. 20.00 S/. 220.00 11.00 S/. 220.00 - 11.00 S/. 30.00 S/. 330.00 11.00 S/. 330.00 - 11.00 S/. 30.00 S/. 330.00 11.00 S/. 330.00 -
INSTALACIONES DE PUNTOS DE AGUA Y DESAGUE S/. 600.00 2.00 S/. 150.00 S/. 300.00 2.00 S/. 300.00 - 1.00 S/. 150.00 S/. 150.00 1.00 S/. 150.00 - 1.00 S/. 150.00 S/. 150.00 1.00 S/. 150.00 -
LOZA PARA LAVANDERIA S/. 300.00 1.00 S/. 300.00 S/. 300.00 S/. - -
S/. 5,660.00 68.00 S/. 25.00 S/. 1,700.00 32.40 S/. 810.00 35.60 68.00 S/. 25.00 S/. 1,700.00 - S/. - 68.00 68.00 S/. 20.00 S/. 1,360.00 - S/. - 68.00 1.00 S/. 500.00 S/. 500.00 - S/. - 1.00 2.00 S/. 200.00 S/. 400.00 - S/. - 2.00
S/. 10,530.00 S/. 2,700.00
6.00 S/. 450.00 S/. 2,700.00 S/. - 4.50 S/. 1,100.00
11.00 S/. 20.00 S/. 220.00 S/. - 8.25 11.00 S/. 40.00 S/. 440.00 S/. - 8.25 11.00 S/. 40.00 S/. 440.00 S/. - -
S/. 6,280.00 68.00 S/. 30.00 S/. 2,040.00 S/. - - 68.00 S/. 30.00 S/. 2,040.00 S/. - 20.40 68.00 S/. 25.00 S/. 1,700.00 S/. - 1.00 S/. 500.00 S/. 500.00 S/. -
S/. 450.00 1.00 S/. 150.00 S/. 150.00 S/. - 1.00 S/. 100.00 S/. 100.00 S/. - 2.00 S/. 100.00 S/. 200.00 S/. -
S/. 10,112.00 S/. -
- S/. 15.00 S/. - - S/. 15.00 S/. -
S/. 7,074.00 187.00 S/. 17.00 S/. 3,179.00 S/. - 205.00 S/. 19.00 S/. 3,895.00 S/. -
S/. 2,788.00 68.00 S/. 18.00 S/. 1,224.00 S/. - 68.00 S/. 23.00 S/. 1,564.00 S/. -
S/. 150.00 1.00 S/. 150.00 S/. 150.00 S/. -
S/. 100.00 1.00 S/. 100.00 S/. 100.00 S/. -
COSTO DIRECTO S/. 40,342.00 S/. 14,550.00 UTILIDAD 10% S/. 4,034.20 S/. 3,000.00
SUB-TOTAL S/. 44,376.20 S/. 17,550.00
IGV 18% S/. 7,987.72 S/. 3,159.00
TOTAL S/. 52,363.92 S/. 20,709.00
PORCENTAJE DE AVANCE FISICO 100.00% 39.5% 20.2%
VALORIZACIÓN N° 04 DE MANO DE OBRA - JHCA EIRL
OBRA: CONSTRUCCION DE CASA SISTEMA CONVENCIONAL
VALOR. ACTUAL VALOR. ACUMULADA SALDO MONTO METRADO MONTO METRADO MONTO
S/. - 11.00 S/. 1,100.00 - S/. - S/. - 11.00 S/. 1,430.00 - S/. -
S/. - 14.00 S/. 350.00 - S/. - S/. - 14.00 S/. 280.00 - S/. -
S/. - 35.00 S/. 1,050.00 - S/. - S/. - 35.00 S/. 700.00 - S/. - S/. - 35.00 S/. 700.00 - S/. -
S/. - 1.00 S/. 1,400.00 - S/. -
S/. - 55.00 S/. 550.00 - S/. - S/. - 55.00 S/. 275.00 - S/. -
S/. - 55.00 S/. 825.00 - S/. - S/. - 55.00 S/. 1,100.00 - S/. -
S/. - 1.00 S/. 300.00 - S/. -
S/. - 5.50 S/. 2,200.00 - S/. -
S/. - 11.00 S/. 220.00 - S/. - S/. - 11.00 S/. 330.00 - S/. - S/. - 11.00 S/. 330.00 - S/. -
S/. - 2.00 S/. 300.00 - S/. - S/. - 1.00 S/. 150.00 - S/. - S/. - 1.00 S/. 150.00 - S/. -
S/. - - S/. - 1.00 S/. 300.00
S/. 890.00 68.00 S/. 1,700.00 - S/. - S/. 1,700.00 68.00 S/. 1,700.00 - S/. - S/. 1,360.00 68.00 S/. 1,360.00 - S/. - S/. 500.00 1.00 S/. 500.00 - S/. - S/. 400.00 2.00 S/. 400.00 - S/. -
S/. 2,025.00 4.50 S/. 2,025.00 1.50 S/. 675.00
S/. 165.00 8.25 S/. 165.00 2.75 S/. 55.00 S/. 330.00 8.25 S/. 330.00 2.75 S/. 110.00 S/. - - S/. - 11.00 S/. 440.00
S/. - - S/. - 68.00 S/. 2,040.00 S/. 612.00 20.40 S/. 612.00 47.60 S/. 1,428.00 S/. - - S/. - 68.00 S/. 1,700.00 S/. - - S/. - 1.00 S/. 500.00
S/. - - S/. - 1.00 S/. 150.00 S/. - - S/. - 1.00 S/. 100.00 S/. - - S/. - 2.00 S/. 200.00
S/. - - S/. - - S/. - S/. - - S/. - - S/. -
S/. - - S/. - 187.00 S/. 3,179.00 S/. - - S/. - 205.00 S/. 3,895.00
S/. - - S/. - 68.00 S/. 1,224.00 S/. - - S/. - 68.00 S/. 1,564.00
S/. - - S/. - 1.00 S/. 150.00
S/. - - S/. - 1.00 S/. 100.00
S/. 7,982.00 S/. 22,532.00 S/. 17,810.00 S/. 1,000.00 S/. 4,000.00 S/. 34.20
S/. 8,982.00 S/. 26,532.00 S/. 17,844.20
S/. 1,616.76 S/. 4,775.76 S/. 3,211.96
S/. 10,598.76 S/. 31,307.76 S/. 21,056.16
20.2% 59.8% 40.2%
