VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

ESTRUCTURA
OOBRAS PRELIMINARES
TRAZO Y REPLANTEO PRELIMINAR
TRAZO, NIVEL Y REPLANTEO DURANTE LA OBRA
LIMPIEZA DURANTE LA EJECUCIN DE OBRA
MOVIMIENTO DE TIERRAS
EXCAVACION DE ZANJAS PARA CIMIENTOS
RELLENO COMPACTADO C/EQUIPO, MATERIAL PROPIO
CORTE DE TERRENO MANUAL
NIVELACION INTERIOR Y APISONADO
RELLENO CON TIERRA DE CHACRA
AFIRMADO DE 8" PARA PISOS INTERIORES
ACARREO MANUAL
OBRAS DE CONCRETO SIMPLE
CONCRETO CIMIENTO CORRIDO MEZCLA 1:8 (100KG/CM2) + 30% PM.
SOLADO MEZCLA 1:10 C:H ESPESOR=2"
FALSO PISO MEZCLA C:H 1:8 E=10 cm
OBRAS DE CONCRETO ARMADO
ZAPATA-COLUMNA METALICA_x000D_
ZAPATAS, CONCRETO f'c= 210 kg/cm2
ZAPATAS, ENCOFRADO Y DESENCOFRADO NORMAL

Metrado

Precio (S/.)

Parcial (S/.)

Metrado

m2
m2
glb

252.50
252.50
1.00

1.50
1.50
1,600.00

378.75
378.75
1,600.00

0.00
0.00
0.00

m3
m3
m2
m2
m3
m2
M3

184.51
249.83
252.50
216.87
27.37
216.87
8.00

28.00
15.00
6.00
3.80
14.25
9.50
25.00

5,166.28
3,747.45
1,515.00
824.11
390.02
2,060.27
200.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

M3
m2
m2

0.29
121.97
220.07

65.00
10.00
10.45

18.85
1,219.70
2,299.73

0.00
0.00
0.00

m3
m2

9.85
36.96

60.00
25.00

591.00
924.00

0.00
0.00

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60

CIMIENTACION
PLACA, CONCRETO f'c=210 kg/cm2
PLACAS, ENCOFRADO Y DESENCOFRADO NORMAL
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
COLUMNAS
COLUMNAS, CONCRETO f'c=210 kg/cm2
COLUMNAS, ENCOFRADO Y DESENCOFRADO NORMAL
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
VIGAS
VIGAS, CONCRETO f'c=210 kg/cm2
VIGAS, ENCOFRADO Y DESENCOFRADO NORMAL
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
LOSAS ALIGERADAS
LOSA ALIGERADA, CONCRETO f'c=210 kg/cm2
LOSA ALIGERADA, ENCOFRADO Y DESENCOFRADO NORMAL
LOSA ALIGERADA, LADRILLO HUECO DE ARCILLA h=15 cm
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
ESCALERAS
ESCALERAS, CONCRETO f'c=210 kg/cm2

Metrado

Precio (S/.)

Parcial (S/.)

1.00

308.99

0.00

Metrado

kg

308.99

m3
m2
kg

97.86
486.15
1,941.75

120.00
26.00
1.00

11,743.20
12,639.90
1,941.75

0.00
0.00
0.00

m3
m2
kg

19.43
356.82
3,080.02

108.00
23.40
1.00

2,098.44
8,349.59
3,080.02

0.00
0.00
0.00

m3
m2
kg

15.87
148.79
2,155.78

85.50
24.70
0.95

1,356.89
3,675.11
2,047.99

0.00
0.00
0.00

m3
m2
u
kg

17.49
183.34
1,553.00
1,368.63

76.00
23.75
0.29
0.95

1,329.24
4,354.33
450.37
1,300.20

0.00
0.00
0.00
0.00

m3

12.77

142.50

1,819.73

0.00

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

ESCALERAS, ENCOFRADO Y DESENCOFRADO

ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
CAJA DE BOMBAS Y CISTERNA
CAJA DE BOMBAS Y CISTERNA, CONCRETO f'c=210 kg/cm2
CAJA DE BOMBAS Y CISTERNA, ENCOFRADO Y DESENCOFRADO
NORMAL
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
GRADERIAS
GRADERIAS, CONCRETO f'c=210 kg/cm2
GRADERIAS, ENCOFRADO Y DESENCOFRADO NORMAL
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
DIVISION DE DESPENSAS
DIVISION DE DESPENSAS, CONCRETO f'c=210 kg/cm2
DIVISION DE DESPENSAS, ENCOFRADO Y DESENCOFRADO NORMAL
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
VARIOS
PICADO DE LOSA E CONCRETO PARA DESCANSO DE ESCALERA
MESA DE CONCRETO PARA COLOCACION DE OVALINES
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
MURO LADR. K.K. MEZC. C:A 1:4, TIPO IV, P.TARRAJ. DE SOGA
REVOQUES ENLUCIDOS Y MOLDURAS

Metrado

Precio (S/.)

Parcial (S/.)

Metrado

m2
kg

13.51
103.84

42.75
0.95

577.55
98.65

0.00
0.00

m3
m2
kg

12.87
72.60
512.79

114.00
28.50
0.95

1,467.18
2,069.10
487.15

0.00
0.00
0.00

m3
m2
kg

0.50
3.00
11.00

114.00
28.50
0.95

57.00
85.50
10.45

0.00
0.00
0.00

m3
m2
kg

0.38
5.04
13.22

114.00
28.50
0.95

43.32
143.64
12.56

0.00
0.00
0.00

M2
PZA

1.00
4.00

28.00
80.00

28.00
320.00

0.00
0.00

m2

638.75

16.00

10,220.00

0.00

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

TARRAJEO INTERIOR CON MORTERO 1:5 X1.5 cm (INCLUYE

COLUMNAS
EMPOTRADAS)
TARRAJEO EN
EXTERIORES
TARRAJEO DEL TIPO RAYADO O PRIMARIO CON MORTERO 1:5
VESTIDURA DE DERRAMES
FORJADO Y REVESTIMIENTO GRADAS CON MORTERO 1:4 X 2 cm
PULIDO
MEZCLA
1:2 X 1DE
cmESCALERA
TARRAJEO
EN FONDO
TARRAJEO EN JARDINERAS
TARRAJEO EN SUPERFICIE DE CIELO RAZO Y DE VIGAS CON
CEMENTO-ARENA
TARRAJEO CON IMPERMEABILIZANTES EN CISTERNA Y ESPEJO DE
AGUA
BRUAS 1CM
PISOS Y PAVIMENTOS
CONTRAPISO DE 48 mm
PISO DE CEMENTO SEMIPULIDO CON BRUAS DE 1 cm SEGN
DISEO
CONTRAZOCALOS
CEMENTO PULIDO H=0.30 M.
COBERTURAS
LADRILLO PASTELERO 0.25X0.25X0.03 M ASENTADO CON MEZCLA
IMP.
INSTALACIONES ELECTRICAS
SALIDAS DE ALUMBRADO
SALIDA DE TECHO (CENTRO DE LUZ)
SALIDA PARA BRAQUETE (PARED)

Metrado

Precio (S/.)

Parcial (S/.)

Metrado

m2
m2
m2
m
m2
m2
m2
m2
m2
m

535.97
241.26
100.21
159.20
14.53
5.28
39.28
221.80
36.00
192.26

13.30
15.00
9.50
9.50
28.50
19.00
19.00
17.10
17.10
2.85

7,128.40
3,618.90
952.00
1,512.40
414.11
100.32
746.32
3,792.78
615.60
547.94

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

m2
m2

216.87
195.15

11.40
10.45

2,472.32
2,039.32

0.00
0.00

m2

72.20

7.60

548.72

0.00

m2

40.00

15.00

600.00

0.00

pto
pto

33.00
32.00

19.00
19.00

627.00
608.00

0.00
0.00

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

SALIDAS PARA INTERRUPTORES

INTERRUPTOR SIMPLE
INTERRUPTOR DOBLE
INTERRUPTOR DE CONMUTACION DOBLE
SALIDAS PARA TOMACORRIENTES
SALIDA TOMACORRIENTE BIPOLAR DOBLE A 0.30M CON LINEA DE
TIERRA
SALIDA TOMACORRIENTE BIPOLAR DOBLE A 0.30M
SALIDA TOMACORRIENTE PARA COCINA ELECTRICA
SALIDA PARA INTERCOMUNICADOR
SALIDA PARA ELECTROBOMBA
SALIDA PARA MOTOR ELECTRICO 1/2 HP SISTEMA PORTON
CORREDIZO
SALIDA PARA INTERRUPTOR BIPOLAR CON FUSIBLE
SALIDA PARA CALENTADOR ELECTRICO
SALIDAS PARA TV Y COMUNICADOR
SALIDA PARA TV
SALIDA PARA TELEFONO INTERNO
SALIDA PARA TELEFONO EXTERNO
CAJAS DE PASE
CAJA DE PASE DE 250x250x100 mm
CAJA DE PASE EN PARED
CAJA REPARTIDORA 650X350X150 mm

Metrado

Precio (S/.)

Parcial (S/.)

Metrado

pto
pto
pto

17.00
7.00
2.00

19.00
19.00
19.00

323.00
133.00
38.00

0.00
0.00
0.00

pto
pto
pto
pto
pto
pto
pto
pto

20.00
13.00
1.00
2.00
1.00
1.00
4.00
2.00

23.75
19.00
19.00
38.00
28.50
28.50
47.50
38.00

475.00
247.00
19.00
76.00
28.50
28.50
190.00
76.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

pto
pto
pto

8.00
7.00
5.00

19.00
19.00
19.00

152.00
133.00
95.00

0.00
0.00
0.00

u
u
u

8.00
12.00
3.00

38.00
28.50
38.00

304.00
342.00
114.00

0.00
0.00
0.00

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

CAJA REPARTIDORA 250x250x100 mm

CANALIZACION Y/O TUBERIAS
TUBERIA PVC-P 15mm
TUBERIA PVC-P 20mm
TUBERIA PVC-P 35mm
TUBERIA PVC-P 100mm
TABLEROS Y CUCHILLAS
TABLERO GENERAL
TAB. DE DISTRIBUCION POR PISOS
POZO A TIERRA
POZO A TIERRA
INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
RED DE DISTRIBUCION TUBERIA DE 6" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 4" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 2" PVC-SAP
SALIDAS DE PVC SAL PARA VENTILACION DE 2"
SALIDAS DE PVC SAL PARA VENTILACION DE 4"
SALIDA DE DESAQUE DE PVC - SAP D=4"
SALIDA DE DESAQUE DE PVC - SAP D=2"
CAJA DE REGISTRO DE DESAGUE 12" X 24"

Metrado

Precio (S/.)

Parcial (S/.)

Metrado

11.00

27.00

297.00

0.00

m
m
m
m

292.32
237.20
73.36
47.40

7.20
7.20
9.00
10.80

2,104.70
1,707.84
660.24
511.92

0.00
0.00
0.00
0.00

u
u

1.00
1.00

270.00
180.00

270.00
180.00

0.00
0.00

1.00

300.00

300.00

0.00

m
m
m
pto
pto
pto
pto
pza

3.20
53.36
61.00
4.00
1.00
5.00
11.00
3.00

18.00
9.00
9.00
31.50
36.00
45.00
31.50
54.00

57.60
480.24
549.00
126.00
36.00
225.00
346.50
162.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

SISTEMA DE AGUA FRIA Y CONTRA INCENDIO

RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 3/4" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 1" PVC-SAP
RED DE DISTRIBUCION TUBERIA DE 1 1/4" PVC-SAP
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 3/4"
VALVULA COMPUERTA DE BRONCE ROSCADA DE 3/4"
VALVULA COMPUERTA DE BRONCE ROSCADA DE 1/2"
CAJA DE MADERA PARA VALVULA
GRIFO DE RIEGO
SISTEMA DE AGUA CALIENTE - THERMA
RED DE DISTRIBUCION TUBERIA DE 1/2"CPVC
RED DE DISTRIBUCION TUBERIA DE 3/4"CPVC
SALIDA DE AGUA CALIENTE CON TUBERIA CPVC 1/2"
VALVULA COMPUERTA DE BRONCE ROSCADA DE 1/2"
CAJA DE MADERA PARA VALVULA

Metrado

Precio (S/.)

Parcial (S/.)

Metrado

m
m
m
m
pto
pto
u
u
pza
u

62.80
28.00
9.00
13.30
22.00
1.00
6.00
9.00
5.00
5.00

7.21
7.21
9.00
10.80
31.50
36.00
27.00
27.00
22.50
22.50

452.79
201.88
81.00
143.64
693.00
36.00
162.00
243.00
112.50
112.50

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

m
m
pto
u
pza

49.50
19.50
10.00
7.00
4.00

5.50
5.50
36.00
36.00
23.00

272.25
107.25
360.00
252.00
92.00

0.00
0.00
0.00
0.00
0.00

M O COSTO DIRECTO
F. GARANTIA 5.00%

133,863.74
6,693.19

VALORIZACION MANO DE OBRA

Presupuesto

VIVIENDA UNIFAMILIAR - CASA D-07

MAESTRO

MIGUEL SORIA

Lugar

ICA - ICA - ICA

Item

ACUMULADO ANTERIO

Descripcin
Und.

Metrado

Precio (S/.)

TOTAL

Parcial (S/.)

127,170.55

Metrado

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

ACUMULADO

Parcial

83.47% S/.
0.00% S/.
10.00% S/.

Metrado

1,904.00
1,264.62
2,554.25

68.00
0.00
210.77
0.00
0.00
0.00
102.17

83.47% S/.
0.00% S/.
10.00% S/.

Metrado

210.77
0.00
0.10

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.

68.00
0.00
210.77
0.00
0.00
0.00
102.17

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.29
121.97
220.07

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

9.85
36.96

S/.
S/.
S/.
S/.
S/.
S/.
S/.

210.77
0.00
0.10

Parcial

0.00% S/.
0.00% S/.
0.00% S/.

36.85%
0.00%
83.47%
0.00%
0.00%
0.00%
1277.13%

316.16
160.00

SALDO

36.85%
0.00%
83.47%
0.00%
0.00%
0.00%
1277.13%

S/.
S/.
S/.
S/.
S/.
S/.
S/.

316.16
160.00

41.73
252.50
0.90

1,904.00
1,264.62
2,554.25

116.51
249.83
41.73
216.87
27.37
216.87
-94.17

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

ACUMULADO

Parcial

Metrado

SALDO
Parcial

Metrado

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

308.99

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

97.86
486.15
1,941.75

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

19.43
356.82
3,080.02

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

15.87
148.79
2,155.78

0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.

17.49
183.34
1,553.00
1,368.63

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

12.77

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

ACUMULADO
Parcial

Metrado

SALDO
Parcial

Metrado

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

13.51
103.84

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

12.87
72.60
512.79

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.50
3.00
11.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.38
5.04
13.22

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

1.00
4.00

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

638.75

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Parcial

Metrado

ACUMULADO

Parcial

Metrado

SALDO
Parcial

Metrado

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

535.97
241.26
100.21
159.20
14.53
5.28
39.28
221.80
36.00
192.26

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

216.87
195.15

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

72.20

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

40.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

33.00
32.00

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

ACUMULADO

Parcial

Metrado

SALDO
Parcial

Metrado

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

17.00
7.00
2.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

20.00
13.00
1.00
2.00
1.00
1.00
4.00
2.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

8.00
7.00
5.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

0.00
0.00
0.00

0.00% S/.
0.00% S/.
0.00% S/.

8.00
12.00
3.00

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

ACUMULADO

Parcial

Metrado

SALDO
Parcial

Metrado

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

11.00

0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.

292.32
237.20
73.36
47.40

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

0.00
0.00

0.00% S/.
0.00% S/.

1.00
1.00

0.00% S/.

0.00

0.00% S/.

0.00

0.00% S/.

1.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

3.20
53.36
61.00
4.00
1.00
5.00
11.00
3.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

ACUMULADO

Parcial

Metrado

SALDO
Parcial

Metrado

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

62.80
28.00
9.00
13.30
22.00
1.00
6.00
9.00
5.00
5.00

0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.

0.00
0.00
0.00
0.00
0.00

0.00%
0.00%
0.00%
0.00%
0.00%

S/.
S/.
S/.
S/.
S/.

49.50
19.50
10.00
7.00
4.00

0.00
0.00

6,199.03
309.95

6,199.03
309.95

VALORIZACION N01
ACTUAL
Sat 01 Aug

ACUMULADO ANTERIOR
%

Parcial

Metrado

0.00

ACUMULADO
Parcial

5,889.08

Metrado

SALDO
Parcial

5,889.08

Metrado

SALDO
%

Parcial

16.53% S/.
100.00% S/.
90.00% S/.
63.15%
100.00%
16.53%
100.00%
100.00%
100.00%
-1177.13%

62.60
378.75
1,440.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.

3,262.28
3,747.45
250.38
824.11
390.02
2,060.27
-2,354.25

100.00% S/.
100.00% S/.
100.00% S/.

18.85
1,219.70
2,299.73

100.00% S/.
100.00% S/.

591.00
924.00

SALDO
%

Parcial

100.00% S/.

308.99

100.00% S/. 11,743.20

100.00% S/. 12,639.90
100.00% S/.
1,941.75
100.00% S/.
100.00% S/.
100.00% S/.

2,098.44
8,349.59
3,080.02

100.00% S/.
100.00% S/.
100.00% S/.

1,356.89
3,675.11
2,047.99

100.00%
100.00%
100.00%
100.00%

S/.
S/.
S/.
S/.

1,329.24
4,354.33
450.37
1,300.20

100.00% S/.

1,819.73

SALDO
%

Parcial

100.00% S/.
100.00% S/.

577.55
98.65

100.00% S/.
100.00% S/.
100.00% S/.

1,467.18
2,069.10
487.15

100.00% S/.
100.00% S/.
100.00% S/.

57.00
85.50
10.45

100.00% S/.
100.00% S/.
100.00% S/.

43.32
143.64
12.56

100.00% S/.
100.00% S/.

28.00
320.00

100.00% S/. 10,220.00

SALDO
%

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

Parcial

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

7,128.40
3,618.90
952.00
1,512.40
414.11
100.32
746.32
3,792.78
615.60
547.94

100.00% S/.
100.00% S/.

2,472.32
2,039.32

100.00% S/.

548.72

100.00% S/.

600.00

100.00% S/.
100.00% S/.

627.00
608.00

SALDO
%

Parcial

100.00% S/.
100.00% S/.
100.00% S/.

323.00
133.00
38.00

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

475.00
247.00
19.00
76.00
28.50
28.50
190.00
76.00

100.00% S/.
100.00% S/.
100.00% S/.

152.00
133.00
95.00

100.00% S/.
100.00% S/.
100.00% S/.

304.00
342.00
114.00

SALDO
%

Parcial

100.00% S/.
100.00%
100.00%
100.00%
100.00%

297.00

S/.
S/.
S/.
S/.

2,104.70
1,707.84
660.24
511.92

100.00% S/.
100.00% S/.

270.00
180.00

100.00% S/.

300.00

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

57.60
480.24
549.00
126.00
36.00
225.00
346.50
162.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

SALDO
%

Parcial

100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

452.79
201.88
81.00
143.64
693.00
36.00
162.00
243.00
112.50
112.50

100.00%
100.00%
100.00%
100.00%
100.00%

S/.
S/.
S/.
S/.
S/.

272.25
107.25
360.00
252.00
92.00

127,664.72
6,383.24

SALDO
%

Parcial

121,281.48

CONTRATISTA

OBRA

MIGUEL SORIA

VIVIENDA UNIFAMILIAR - CASA D-07

UBICACIN

ALTO PRADO

VALORIZACION N

FECHA DE VALORIZACION

8/1/2015

COSTO DIRECTO

S/.

6,199.03

FONDO DE GARANTIA -5%

S/.

309.95

SUB TOTAL

S/.

5,889.08

I.G.V. 18%

S/.

TOTAL

S/.

5,889.08

UEL SORIA

CASA D-07

TO PRADO

8/1/2015

6,199.03

309.95

5,889.08

5,889.08