Download - 1.-Valorizacion m.o
-
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
-
-&//'.,/