Scribd
Upload
26 views1 page

Valorizacion de Obras de Acavados en Widok 1

Uploaded by

MARGED SERVICOS
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
26 views1 page

Valorizacion de Obras de Acavados en Widok 1

Uploaded by

MARGED SERVICOS
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Version : 01

SERVICIO DE AMPLIACION Y ACABAO DE LA CONSTRUCCION DE BAÑOS, VESTIDORES Y ALMACEN


VALORIZACIÓN N°01 Vigencia :

Fecha: 29/02/2024 Orden de Servicio (s) : OC-W1-003837-2024 PRESUPUESTO ORIGINAL (SIN IGV) S/ 25,678.00
EMP.
AGROINDUSTRIAS WIDOK PROVEEDOR : J&R GENERAL SERVICES CONSTRUCCION ACABADOS YREMODELACION S.A.C.
RUC : 20604517649 ORDENES DE CAMBIO S/ 0.00
CONTRATANTE
RUC 20408103666 PRESUPUESTO ACTUAL S/ 25,678.00

UBICACIÓN SANTA MARIA - HUAURA - LIMA

PRESUPUESTO ACUMULADO ANTERIOR PRESENTE PERIODO ACUMULADO ACTUAL SALDO ACTUAL


CODIGO DESCRIPCION
TOTAL MONTO MONTO MONTO MONTO
UND CANT P.U CANT % CANT % CANT % CANT %
S/ S/ S/ S/ S/

1 TRASADO DE PERSONAL DIAS 25.00 90.00 2,250.00 0.00 0% 0.00 25.00 100% 2,250.00 25.00 100% 2,250.00 0.00 0% 0.00

2 TARRAJEO 17 COLUMNAS (0.25X0.30X3.50) M2 33.00 28.00 924.00 0.00 0% 0.00 33.00 100% 924.00 33.00 100% 924.00 0.00 0% 0.00

3 TARRAJEO 9 COLUMNETAS (0.15X0.20X0.25) M2 16.00 28.00 448.00 0.00 0% 0.00 16.00 100% 448.00 16.00 100% 448.00 0.00 0% 0.00

4 TARRAJEO DE SOBRECIMIENTO (0.55X99) M2 55.00 25.00 1,375.00 0.00 0% 0.00 55.00 100% 1,375.00 55.00 100% 1,375.00 0.00 0% 0.00

5 TARRAJEO VIGA COLLARIN (0.35X75M) M2 26.00 28.00 728.00 0.00 0% 0.00 26.00 100% 728.00 26.00 100% 728.00 0.00 0% 0.00

6 VACIADO VEREDA DE (3m x 1m) M2 3.00 55.00 165.00 0.00 0% 0.00 3.00 100% 165.00 3.00 100% 165.00 0.00 0% 0.00

7 VACIADO DE VEREDA (8.50m x 1.20m) M2 10.00 55.00 550.00 0.00 0% 0.00 10.00 100% 550.00 10.00 100% 550.00 0.00 0% 0.00

8 VACIADO DE VEREDA (8.50m x 1.50m) M2 13.00 55.00 715.00 0.00 0% 0.00 13.00 100% 715.00 13.00 100% 715.00 0.00 0% 0.00

ENCOFRADO LLENADO Y DESENCOFRADO DE


9 UND 1.00 450.00 450.00 0.00 0% 0.00 1.00 100% 450.00 1.00 100% 450.00 0.00 0% 0.00
LAVAMANOS (0.35 x 2m)
ENCOFRADO LLENADO Y DESENCOFRADO DE
10 UND 1.00 400.00 400.00 0.00 0% 0.00 1.00 100% 400.00 1.00 100% 400.00 0.00 0% 0.00
LAVAMANOS (0.35 x 1.40)
11 ENCHAPADO LAVAMANOS DE (0.35 X 2m) UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

12 ENCHAPADO LAVAMANOS DE (0.35 x 1.40) UND 1.00 300.00 300.00 0.00 0% 0.00 1.00 100% 300.00 1.00 100% 300.00 0.00 0% 0.00

13 ENCHAPADO DE DUCHAS VARONES UND 8.00 450.00 3,600.00 0.00 0% 0.00 8.00 100% 3,600.00 8.00 100% 3,600.00 0.00 0% 0.00

14 ENCHAPADO DE DUCHAS DE DAMAS UND 3.00 450.00 1,350.00 0.00 0% 0.00 3.00 100% 1,350.00 3.00 100% 1,350.00 0.00 0% 0.00

15 ENCHAPADO PARED URINARIO (1.36x3.60) M2 5.00 28.00 140.00 0.00 0% 0.00 5.00 100% 140.00 5.00 100% 140.00 0.00 0% 0.00

16 PUERTA METALICA DE (2.70 X 0.87) UND 1.00 350.00 350.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

17 PUERTA METALICA DE (2.70 X 1.00) UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

18 PUERTA METALICA DE (2.70 X 0.86) UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

19 PUERTA METALICA DE (2.70 X 0.95) UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

20 PUERTA METALICA DE (2.70 X 0.87) UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

21 MODIFICACION PUERTA METALICA DE(2.70 X 0.86) UND 1.00 300.00 300.00 0.00 0% 0.00 1.00 100% 300.00 1.00 100% 300.00 0.00 0% 0.00

22 MODIFICACION PUERTA METALICA DE (2.70X 1.36) UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00

FABRICADO E INSTALADO DE PUERTAS METALICAS EN


23 UND 6.00 450.00 2,700.00 0.00 0% 0.00 6.00 100% 2,700.00 6.00 100% 2,700.00 0.00 0% 0.00
BAÑOS
FABRICADO E INSTALADO DE VENTANA CON
22 UND 1.00 300.00 300.00 0.00 0% 0.00 1.00 100% 300.00 1.00 100% 300.00 0.00 0% 0.00
CONPUERTA (0.85X0.60)
FABRICADO E INSTALADO DE VENTANA CON
23 UND 1.00 350.00 350.00 0.00 0% 0.00 1.00 100% 350.00 1.00 100% 350.00 0.00 0% 0.00
CONPUERTA (1.00X1.36)
24 INSTALACION DE MALLA GALVANIZADA (6mx2m) M2 12.00 35.00 420.00 0.00 0% 0.00 12.00 100% 420.00 12.00 100% 420.00 0.00 0% 0.00

25 ARMADO DE TECHO CON CAÑA CHANCADA M2 14.00 35.00 490.00 0.00 0% 0.00 14.00 100% 490.00 14.00 100% 490.00 0.00 0% 0.00

26 PINTADO DE COLUMNAS M2 66.00 7.00 462.00 0.00 0% 0.00 66.00 100% 462.00 66.00 100% 462.00 0.00 0% 0.00

27 PINTADO DE SOBRECIMIENTO M2 110.00 7.00 770.00 0.00 0% 0.00 110.00 100% 770.00 110.00 100% 770.00 0.00 0% 0.00

28 PINTADO DE COLUMNETAS M2 32.00 7.00 224.00 0.00 0% 0.00 32.00 100% 224.00 32.00 100% 224.00 0.00 0% 0.00

29 PINTADO DE VIGA COLLARIN M2 41.00 7.00 287.00 0.00 0% 0.00 41.00 100% 287.00 41.00 100% 287.00 0.00 0% 0.00

30 BARNIZADO DE LADRILLO M2 150.00 7.00 1,050.00 0.00 0% 0.00 150.00 100% 1,050.00 150.00 100% 1,050.00 0.00 0% 0.00

31 PINTADO DE DIVICIONES METALICAS CON ESMALTE M2 140.00 7.00 980.00 0.00 0% 0.00 140.00 100% 980.00 140.00 100% 980.00 0.00 0% 0.00

GASTOS GENERALES 1,500.00 1,500.00 1,500.00

Sub-Total (1) 25,678.00 0.00 25,678.00 25,678.00 0.00


Adelanto Directo 0.00% 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL (2) 25,678.00 0.00 25,678.00 25,678.00 0.00
igv 18.00% 4,622.04 0.00 4,622.04 4,622.04 0.00
TOTAL A FACTURAR 30,300.04 0.00 30,300.04 30,300.04 0.00
Detraccion 12.00% -3,636.00 0.00 -3,636.00 -3,636.00 0.00
Fondo De Garantia 0.00% 0.00 0.00 0.00 0.00 0.00
Descuentos 0.00 0.00 0.00 0.00 0.00
TOTAL A PAGAR 26,664.04 0.00 26,664.04 26,664.04 0.00
% AVANCE 100.0% 0.0% 100.0% 100.0% 0.0%
Nota:

Proveedor Supervisor de Infraestructura Gerencia de Operaciones

Nombre: J&R GENERAL SERVICES CONSTRUCCIÓN ACABADOS Y Nombre: D:


Nombre: D:
D: 29
REMODELACIÓN SAC
M: 02 M: M:
Firma: Firma: Firma:

A: 2024 A: A:

You might also like