1.-Valorizacion m.o

Embed Size (px)

Citation preview

  • 7/25/2019 1.-Valorizacion m.o

    1/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICAACU

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!." Metrado

    E$RUC$URA

    OOBRA PRELIMINARE

    TRAZO Y REPLANTEO PRELIMINAR m2 252.50 1.50 37.75 0.00

    TRAZO! NI"EL Y REPLANTEO #$RANTE LA O%RA m2 252.50 1.50 37.75 0.00

    LIMPIEZA #$RANTE LA E&E'$'I(N #E O%RA g)* 1.00 1!+00.00 1!+00.00 0.00

    MOVIMIENTO DE TIERRAS

    E,'A"A'ION #E ZAN&AS PARA 'IMIENTOS m3 1-.51 2.00 5!1++.2 0.00

    RELLENO 'OMPA'TA#O 'E/$IPO! MATERIAL PROPIO m3 2-.3 15.00 3!7-7.-5 0.00

    'ORTE #E TERRENO MAN$AL m2 252.50 +.00 1!515.00 0.00

    NI"ELA'ION INTERIOR Y APISONA#O m2 21+.7 3.0 2-.11 0.00

    RELLENO 'ON TIERRA #E 'A'RA m3 27.37 1-.25 30.02 0.00

    AIRMA#O #E PARA PISOS INTERIORES m2 21+.7 .50 2!0+0.27 0.00

    A'ARREO MAN$AL M3 .00 25.00 200.00 0.00

    OBRAS DE CONCRETO SIMPLE

    'ON'RETO 'IMIENTO 'ORRI#O MEZ'LA 14 1006'M28 9 30: PM. M3 0.29 +5.00 1.5 0.00

    SOLA#O MEZ'LA 1410 '4 ESPESOR;2 m2 121.7 10.00 1!21.70 0.00

    ALSO PISO MEZ'LA '4 14 E;10

  • 7/25/2019 1.-Valorizacion m.o

    2/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICAACU

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!." Metrado

    A'ERO 'ORR$A#O =@;-200 ?g

  • 7/25/2019 1.-Valorizacion m.o

    3/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICAACU

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!." Metrado

    ES'ALERAS! EN'ORA#O Y #ESEN'ORA#O m2 13.51 -2.75 577.55 0.00

    A'ERO 'ORR$A#O =@;-200 ?g

  • 7/25/2019 1.-Valorizacion m.o

    4/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICAACU

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!." Metrado

    m2 535.7 13.30 7!12.-0 0.00

    TARRA&EO EN E,TERIORES m2 2-1.2+ 15.00 3!+1.0 0.00

    TARRA&EO #EL TIPO RAYA#O O PRIMARIO 'ON MORTERO 145 m2 100.21 .50 52.00 0.00

    "ESTI#$RA #E #ERRAMES m 15.20 .50 1!512.-0 0.00

    m2 1-.53 2.50 -1-.11 0.00

    TARRA&EO EN ON#O #E ES'ALERA m2 5.2 1.00 100.32 0.00

    TARRA&EO EN &AR#INERAS m2 3.2 1.00 7-+.32 0.00

    m2 221.0 17.10 3!72.7 0.00

    m2 3+.00 17.10 +15.+0 0.00

    %R$BAS 1'M m 12.2+ 2.5 5-7.- 0.00

    PISOS Y PAVIMENTOS

    'ONTRAPISO #E - mm m2 21+.7 11.-0 2!-72.32 0.00

    m2 15.15 10.-5 2!03.32 0.00

    CONTRAZOCALOS

    'EMENTO P$LI#O ;0.30 M. m2 72.20 7.+0 5-.72 0.00

    COBERTURAS

    m2 -0.00 15.00 +00.00 0.00

    INSTALACIONES ELECTRICAS

    SALIDAS DE ALUMBRADO

    SALI#A #E TE'O 'ENTRO #E L$Z8 pto 33.00 1.00 +27.00 0.00

    SALI#A PARA %RA/$ETE PARE#8 pto 32.00 1.00 +0.00 0.00

    TARRA&EO INTERIOR 'ON MORTERO 145 ,1.5

  • 7/25/2019 1.-Valorizacion m.o

    5/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICAACU

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!." Metrado

    SALIDAS PARA INTERRUPTORES

    INTERR$PTOR SIMPLE pto 17.00 1.00 323.00 0.00

    INTERR$PTOR #O%LE pto 7.00 1.00 133.00 0.00

    INTERR$PTOR #E 'ONM$TA'ION #O%LE pto 2.00 1.00 3.00 0.00

    SALIDAS PARA TOMACORRIENTES

    pto 20.00 23.75 -75.00 0.00

    SALI#A TOMA'ORRIENTE %IPOLAR #O%LE A 0.30M pto 13.00 1.00 2-7.00 0.00

    SALI#A TOMA'ORRIENTE PARA 'O'INA ELE'TRI'A pto 1.00 1.00 1.00 0.00

    SALI#A PARA INTER'OM$NI'A#OR pto 2.00 3.00 7+.00 0.00

    SALI#A PARA ELE'TRO%OM%A pto 1.00 2.50 2.50 0.00

    pto 1.00 2.50 2.50 0.00

    SALI#A PARA INTERR$PTOR %IPOLAR 'ON $SI%LE pto -.00 -7.50 10.00 0.00

    SALI#A PARA 'ALENTA#OR ELE'TRI'O pto 2.00 3.00 7+.00 0.00

    SALIDAS PARA TV Y COMUNICADOR

    SALI#A PARA T" pto .00 1.00 152.00 0.00

    SALI#A PARA TELEONO INTERNO pto 7.00 1.00 133.00 0.00

    SALI#A PARA TELEONO E,TERNO pto 5.00 1.00 5.00 0.00

    CAJAS DE PASE

    'A&A #E PASE #E 250250100 mm u .00 3.00 30-.00 0.00

    'A&A #E PASE EN PARE# u 12.00 2.50 3-2.00 0.00

    'A&A REPARTI#ORA +50,350,150 mm u 3.00 3.00 11-.00 0.00

    SALI#A TOMA'ORRIENTE %IPOLAR #O%LE A 0.30M 'ON LINEA #E

    SALI#A PARA MOTOR ELE'TRI'O 12 P SISTEMA PORTON

  • 7/25/2019 1.-Valorizacion m.o

    6/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICA

    ACU

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!." Metrado

    'A&A REPARTI#ORA 250250100 mm u 11.00 27.00 27.00 0.00

    CANALIZACION Y/O TUBERIAS

    T$%ERIA P"'CP 15mm m 22.32 7.20 2!10-.70 0.00

    T$%ERIA P"'CP 20mm m 237.20 7.20 1!707.- 0.00

    T$%ERIA P"'CP 35mm m 73.3+ .00 ++0.2- 0.00

    T$%ERIA P"'CP 100mm m -7.-0 10.0 511.2 0.00

    TABLEROS Y CUCHILLAS

    TA%LERO ENERAL u 1.00 270.00 270.00 0.00

    TA%. #E #ISTRI%$'ION POR PISOS u 1.00 10.00 10.00 0.00

    POZO A TIERRA

    POZO A TIERRA u 1.00 300.00 300.00 0.00

    INSTALACIONES SANITARIAS

    SISTEMA DE DESAGUE

    RE# #E #ISTRI%$'ION T$%ERIA #E + P"'CSAP m 3.20 1.00 57.+0 0.00

    RE# #E #ISTRI%$'ION T$%ERIA #E - P"'CSAP m 53.3+ .00 -0.2- 0.00

    RE# #E #ISTRI%$'ION T$%ERIA #E 2 P"'CSAP m +1.00 .00 5-.00 0.00

    SALI#AS #E P"' SAL PARA "ENTILA'ION #E 2 pto -.00 31.50 12+.00 0.00

    SALI#AS #E P"' SAL PARA "ENTILA'ION #E - pto 1.00 3+.00 3+.00 0.00

    SALI#A #E #ESA/$E #E P"' C SAP #;- pto 5.00 -5.00 225.00 0.00

    SALI#A #E #ESA/$E #E P"' C SAP #;2 pto 11.00 31.50 3-+.50 0.00

    'A&A #E REISTRO #E #ESA$E 12 , 2- pFa 3.00 5-.00 1+2.00 0.00

  • 7/25/2019 1.-Valorizacion m.o

    7/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICA

    ACU

    Item DescripcinUnd. Metrado Precio (!." Parcia# (!." Metrado

    SISTEMA DE AGUA FRIA Y CONTRA INCENDIO

    RE# #E #ISTRI%$'ION T$%ERIA #E 12 P"'CSAP m +2.0 7.21 -52.7 0.00

    RE# #E #ISTRI%$'ION T$%ERIA #E 3- P"'CSAP m 2.00 7.21 201. 0.00

    RE# #E #ISTRI%$'ION T$%ERIA #E 1 P"'CSAP m .00 .00 1.00 0.00

    RE# #E #ISTRI%$'ION T$%ERIA #E 1 1- P"'CSAP m 13.30 10.0 1-3.+- 0.00

    SALI#A #E A$A RIA 'ON T$%ERIA #E P"'CSAP 12 pto 22.00 31.50 +3.00 0.00

    SALI#A #E A$A RIA 'ON T$%ERIA #E P"'CSAP 3- pto 1.00 3+.00 3+.00 0.00

    "AL"$LA 'OMP$ERTA #E %RON'E ROS'A#A #E 3- u +.00 27.00 1+2.00 0.00

    "AL"$LA 'OMP$ERTA #E %RON'E ROS'A#A #E 12 u .00 27.00 2-3.00 0.00

    'A&A #E MA#ERA PARA "AL"$LA pFa 5.00 22.50 112.50 0.00

    RIO #E RIEO u 5.00 22.50 112.50 0.00

    SISTEMA DE AGUA CALIENTE - THERMA

    RE# #E #ISTRI%$'ION T$%ERIA #E 12'P"' m -.50 5.50 272.25 0.00

    RE# #E #ISTRI%$'ION T$%ERIA #E 3-'P"' m 1.50 5.50 107.25 0.00

    SALI#A #E A$A 'ALIENTE 'ON T$%ERIA 'P"' 12 pto 10.00 3+.00 3+0.00 0.00

    "AL"$LA 'OMP$ERTA #E %RON'E ROS'A#A #E 12 u 7.00 3+.00 252.00 0.00

    'A&A #E MA#ERA PARA "AL"$LA pFa -.00 23.00 2.00 0.00

    M O COSTO DIRECTO 133,863.74

    F. GARANTIA 5.00% %&%'.)'

  • 7/25/2019 1.-Valorizacion m.o

    8/26

    VALORIZACION MANO DE OBRA

    Presupuesto VIVIENDA UNIFAMILIAR - CASA D-07

    MAESTRO MIGUEL SORIA

    Lugar ICA - ICA - ICA

    Item Descripcin

    Und. Metrado Precio (!." Parcia# (!."

    TOTAL )*+&)+,.--

  • 7/25/2019 1.-Valorizacion m.o

    9/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 210.77 83.47% S/. 316.16 210.77 83.47% S/. 316.16 41.73

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 252.50

    0.00% S/. - 0.10 10.00% S/. 160.00 0.10 10.00% S/. 160.00 0.90

    0.00% S/. - 68.00 36.85% S/. 1,904.00 68.00 36.85% S/. 1,904.00 116.51

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 249.83

    0.00% S/. - 210.77 83.47% S/. 1,264.62 210.77 83.47% S/. 1,264.62 41.73

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 216.87

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 27.37

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 216.87

    0.00% S/. - 102.17 1277.13% S/. 2,554.25 102.17 1277.13% S/. 2,554.25 -94.17

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 0.29

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 121.97

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 220.07

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 9.85

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 36.96

  • 7/25/2019 1.-Valorizacion m.o

    10/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 308.99

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 97.86

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 486.15

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1,941.75

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 19.43

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 356.82

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 3,080.02

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 15.87

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 148.79

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 2,155.78

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 17.49

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 183.34

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1,553.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1,368.63

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 12.77

  • 7/25/2019 1.-Valorizacion m.o

    11/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 13.51

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 103.84

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 12.87

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 72.60

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 512.79

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 0.50

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 3.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 11.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 0.38

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.04

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 13.22

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 4.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 638.75

  • 7/25/2019 1.-Valorizacion m.o

    12/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 535.97

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 241.26

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 100.21

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 159.20

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 14.53

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.28

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 39.28

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 221.80

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 36.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 192.26

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 216.87

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 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 0.00% S/. - 0.00 0.00% S/. - 33.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 32.00

  • 7/25/2019 1.-Valorizacion m.o

    13/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 17.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 7.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 2.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 20.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 13.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 2.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 4.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 2.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 8.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 7.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 8.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 12.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 3.00

  • 7/25/2019 1.-Valorizacion m.o

    14/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 11.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 292.32

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 237.20

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 73.36

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 47.40

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 3.20

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 53.36

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 61.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 4.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 11.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 3.00

  • 7/25/2019 1.-Valorizacion m.o

    15/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 62.80

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 28.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 9.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 13.30

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 22.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 6.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 9.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 49.50

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 19.50

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 10.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 7.00

    0.00% S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 4.00

    0.00 6,1!!.03 6,1!!.03

    ,.,, ,'.'- ,'.'-

  • 7/25/2019 1.-Valorizacion m.o

    16/26

    VALORIZACION N01

    ULADO ANTERIORACTUAL

    ACUMULADOSat 01 Au

    Parcia# Metrado Parcia# Metrado Parcia# Metrado

    ,.,, -&//'.,/ -&//'.,/

  • 7/25/2019 1.-Valorizacion m.o

    17/26

    SALDO

    Parcia#

    16.53% S/. 62.60

    100.00% S/. 378.75

    90.00% S/. 1,440.00

    63.15% S/. 3,262.28

    100.00% S/. 3,747.45

    16.53% S/. 250.38

    100.00% S/. 824.11

    100.00% S/. 390.02

    100.00% S/. 2,060.27

    -1177.13% S/. -2,354.25

    100.00% S/. 18.85

    100.00% S/. 1,219.70

    100.00% S/. 2,299.73

    100.00% S/. 591.00

    100.00% S/. 924.00

  • 7/25/2019 1.-Valorizacion m.o

    18/26

    SALDO

    Parcia#

    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/. 2,098.44

    100.00% S/. 8,349.59

    100.00% S/. 3,080.02

    100.00% S/. 1,356.89

    100.00% S/. 3,675.11

    100.00% S/. 2,047.99

    100.00% S/. 1,329.24

    100.00% S/. 4,354.33

    100.00% S/. 450.37

    100.00% S/. 1,300.20

    100.00% S/. 1,819.73

  • 7/25/2019 1.-Valorizacion m.o

    19/26

    SALDO

    Parcia#

    100.00% S/. 577.55

    100.00% S/. 98.65

    100.00% S/. 1,467.18

    100.00% S/. 2,069.10

    100.00% S/. 487.15

    100.00% S/. 57.00

    100.00% S/. 85.50

    100.00% S/. 10.45

    100.00% S/. 43.32

    100.00% S/. 143.64

    100.00% S/. 12.56

    100.00% S/. 28.00

    100.00% S/. 320.00

    100.00% S/. 10,220.00

  • 7/25/2019 1.-Valorizacion m.o

    20/26

    SALDO

    Parcia#

    100.00% S/. 7,128.40

    100.00% S/. 3,618.90

    100.00% S/. 952.00

    100.00% S/. 1,512.40

    100.00% S/. 414.11

    100.00% S/. 100.32

    100.00% S/. 746.32

    100.00% S/. 3,792.78

    100.00% S/. 615.60

    100.00% S/. 547.94

    100.00% S/. 2,472.32

    100.00% S/. 2,039.32

    100.00% S/. 548.72

    100.00% S/. 600.00

    100.00% S/. 627.00

    100.00% S/. 608.00

  • 7/25/2019 1.-Valorizacion m.o

    21/26

    SALDO

    Parcia#

    100.00% S/. 323.00

    100.00% S/. 133.00

    100.00% S/. 38.00

    100.00% S/. 475.00

    100.00% S/. 247.00

    100.00% S/. 19.00

    100.00% S/. 76.00

    100.00% S/. 28.50

    100.00% S/. 28.50

    100.00% S/. 190.00

    100.00% S/. 76.00

    100.00% S/. 152.00

    100.00% S/. 133.00

    100.00% S/. 95.00

    100.00% S/. 304.00

    100.00% S/. 342.00

    100.00% S/. 114.00

  • 7/25/2019 1.-Valorizacion m.o

    22/26

    SALDO

    Parcia#

    100.00% S/. 297.00

    100.00% S/. 2,104.70

    100.00% S/. 1,707.84

    100.00% S/. 660.24

    100.00% S/. 511.92

    100.00% S/. 270.00

    100.00% S/. 180.00

    100.00% S/. 300.00

    100.00% S/. 57.60

    100.00% S/. 480.24

    100.00% S/. 549.00

    100.00% S/. 126.00

    100.00% S/. 36.00

    100.00% S/. 225.00

    100.00% S/. 346.50

    100.00% S/. 162.00

  • 7/25/2019 1.-Valorizacion m.o

    23/26

    SALDO

    Parcia#

    100.00% S/. 452.79

    100.00% S/. 201.88

    100.00% S/. 81.00

    100.00% S/. 143.64

    100.00% S/. 693.00

    100.00% S/. 36.00

    100.00% S/. 162.00

    100.00% S/. 243.00

    100.00% S/. 112.50

    100.00% S/. 112.50

    100.00% S/. 272.25

    100.00% S/. 107.25

    100.00% S/. 360.00

    100.00% S/. 252.00

    100.00% S/. 92.00

    1"7,664.7"

    %&/.*0

  • 7/25/2019 1.-Valorizacion m.o

    24/26

    SALDO

    Parcia#

    )*)&*/).0/

  • 7/25/2019 1.-Valorizacion m.o

    25/26

    CONTRATISTA MIGUEL SORIA

    OBRA VIVIENDA UNIFAMILIAR - CASA D-07

    UBICACIN ALTO PRADO

    VALORIZACION N 1

    FECHA DE VALORIZACION 8/1/2015

    COSTO DIRECTO S/

    FONDO DE GARANTIA -5% S/

    SUB TOTAL S/

    IGV 18% S/

    TOTAL !.

  • 7/25/2019 1.-Valorizacion m.o

    26/26

    !"1##0$

    $0##5

    5"88#08

    -

    -&//'.,/