VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

01 ESTRUCTURAS
01.01 OBRAS PRELIMINARES
01.01.01 TRAZO Y REPLANTEO INICAL m2 120.00 1.47 176.40 120.00 100.00%
01.02 MOVIMIENTO DE TIERRAS
01.02.01 EXCAVACION MANUAL DE ZANJAS PARA CIMIENTOS CORRIDO m3 40.00 24.00 960.00 40.00 100.00%
01.02.02 RELLENO Y COMPACTACION EN ESTRUCTURAS DE CIMENTAC m3 6.20 20.00 124.00 6.20 100.00%
01.02.03 ACARREO MANUAL, A UNA DISTANCIA DE 25 m m3 15.00 14.00 210.00 5.00 33.33%
01.02.04 NIVELACION INTERIOR Y APISONADO m2 92.00 4.00 368.00 92.00 100.00%
01.02.05 RELLENO COMPACTADO CON MATERIAL DE AFIRMADO P/PISO m2 52.00 8.00 416.00 52.00 100.00%
01.03 CONCRETO SIMPLE
01.03.01 CONCRETO CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-H m3 33.00 60.00 1,980.00 33.00 100.00%
01.03.02 CONCRETO FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON e=0m2 51.90 10.00 519.00 51.90 100.00%
01.04 CONCRETO ARMADO
01.04.01 SOBRECIMIENTO ARMADO
01.04.01.01 SOBRECIMIENTO ARMADO, CONCRETO f'c=210 kg/cm2 m3 3.30 90.00 297.00 3.30 100.00%
01.04.01.02 SOBRECIMIENTO ARMADO, ENCOFRADO Y DESENCOFRADO m2 50.00 23.00 1,150.00 50.00 100.00%
01.04.01.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 105.91 1.00 105.91 105.91 100.00%
01.04.02 COLUMNAS
01.04.02.01 COLUMNAS, CONCRETO f'c=210 kg/cm2 m3 2.60 165.00 429.00 2.60 100.00%
01.04.02.02 COLUMNAS, ENCOFRADO Y DESENCOFRADO NORMAL m2 35.00 21.00 735.00 35.00 100.00%
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

01.04.02.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 500.00 1.00 500.00 500.00 100.00%
01.04.03 VIGAS
01.04.03.01 VIGAS, CONCRETO f'c=210 kg/cm2 m3 3.80 90.00 342.00 3.80 100.00%
01.04.03.02 VIGAS, ENCOFRADO Y DESENCOFRADO NORMAL m2 35.00 30.00 1,050.00 35.00 100.00%
01.04.03.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 320.00 1.00 320.00 320.00 100.00%
01.04.04 LOSAS ALIGERADAS
01.04.04.01 LOSA ALIGERADA, CONCRETO f'c=210 kg/cm2 m3 5.23 90.00 470.70 5.23 100.00%
01.04.04.02 LOSA ALIGERADA, ENCOFRADO Y DESENCOFRADO NORMALm2 58.00 22.00 1,276.00 58.00 100.00%
01.04.04.03 LOSA ALIGERADA, LADRILLO HUECO DE ARCILLA h = 15 cm und 500.00 0.50 250.00 500.00 100.00%
01.04.04.04 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg 200.00 1.00 200.00 200.00 100.00%
02 ARQUITECTURA
02.01 MUROS Y TABIQUES DE ALBAÑILERIA
02.01.01 MURO LADRILLO K.K.DE ARCILLA 18 H ( 0.09x0.13x0.24) SOGA m2 127.00 16.50 2,095.50 127.00 100.00%
02.02 REVOQUES Y REVESTIMIENTOS
02.02.02 TARRAJEO DE VIGAS m2 5.90 20.00 118.00 5.90 100.00%
02.02.03 TARRAJEO EN MUROS INTERIORES MEZC. C:A 1:5, E=1.5cm m2 170.00 13.00 2,210.00 160.00 94.12%
02.02.04 TARRAJEO EN MUROS EXTERIORES MEZC. C:A 1:5, E=1.5cm m2 15.00 16.00 240.00 15.00 100.00%
02.02.05 DERRAMES A=0.15 m. MORTERO 1:5 m 18.00 10.00 180.00 18.00 100.00%
02.03 CIELO RASOS
02.03.01 CIELORASO CON MEZC. C:A 1:5, E=1.5 cm m2 58.44 16.00 935.04 58.44 100.00%
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

02.04 PISOS Y PAVIMENTOS

02.04.01 PISO DE CEMENTO SEMIPULIDO m2 51.90 10.50 544.95 51.90 100.00%
02.04.02 PISO CERAMICO 30 X 30 SERIE MERCURIO ANTIDESLIZANTE (Sm2 8.66 0.00 0.00 0.00 0.00%
02.04.03 HUELLAS DE CONCRETO m2 5.00 40.00 200.00 5.00 100.00%
02.05 CONTRAZOCALOS
02.05.01 CONTRAZOCALO DE CEMENTO PULIDO h=0.10 m m 50.00 8.00 400.00 50.00 100.00%
02.05.02 CONTRAZOCALO DE CEMENTO PULIDO h=0.30 m m 21.00 9.00 189.00 21.00 100.00%
02.06 ZOCALOS
02.06.01 ZOCALO DE CERAMICA 30 X 30 cm SERIE PIEDRA m2 1.86 0.00 0.00 0.00 0.00%
02.07 CARPINTERIA DE MADERA Y MELAMINE
02.07.01 PUERTA PRINCIPAL 1.0X2.10m und 1.00 0.00 0.00 0.00 0.00%
02.07.02 PUERTAS CONTRAPLACADAS DE MADERA PINTADA AL DUCO, und 5.00 0.00 0.00 0.00 0.00%
02.08 CERRAJERIA
02.08.01 CERRADURA PARA PUERTA EXTERIORES und 0.00 0.00 0.00 0.00 #DIV/0!
02.08.02 CERRADURA PARA PUERTA CONTRAPLACADAS INTERIORES und 0.00 0.00 0.00 0.00 #DIV/0!
02.08.03 CERRADURA PARA PUERTA DE BAÑOS und 0.00 0.00 0.00 0.00 #DIV/0!
02.08.04 BISAGRA CAPUCHINAS ALUMINIZADA DE 3½" X 3½" und 0.00 0.00 0.00 0.00 #DIV/0!
02.09 CARPINTERIA DE ALUMINIO Y MANPARAS
02.09.01 VENTANAS SISTEMA NOVA DE VIDRIO CRUDO 6 mm CON CARPm2 0.00 0.00 0.00 0.00 #DIV/0!
02.10 PINTURAS
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

02.10.01 EMPASTE LATEX EN TODA SUPERFICIE FACHADA m2 0.00 0.00 0.00 0.00 #DIV/0!
02.10.02 PINTURA LATEX EN CIELO RASO m2 0.00 0.00 0.00 0.00 #DIV/0!
02.10.03 PINTURA LATEX EN MUROS EXTERIORES m2 0.00 0.00 0.00 0.00 #DIV/0!
02.10.04 PINTURA LATEX EN MUROS INTERIORES m2 0.00 0.00 0.00 0.00 #DIV/0!
02.11 APARATOS SANITARIOS Y ACCESORIOS
02.11.01 INODORO NACIONAL SIFON JET BLANCO und 0.00 0.00 0.00 0.00 #DIV/0!
02.11.02 LAVATORIO NACIONAL PEDESTAL BLANCO und 0.00 0.00 0.00 0.00 #DIV/0!
02.11.03 DUCHA NACIONAL SAMIRA und 0.00 0.00 0.00 0.00 #DIV/0!
02.11.04 LAVADERO DE ACERO INOXIDABLE UNA POZA und 0.00 0.00 0.00 0.00 #DIV/0!
02.11.05 LAVADERO DE GRANITO und 0.00 0.00 0.00 0.00 #DIV/0!
02.11.06 COLOCACION DE ACCESORIOS SANITARIOS und 0.00 0.00 0.00 0.00 #DIV/0!
02.11.07 COLOCACION DE APARATOS SANITARIOS und 0.00 0.00 0.00 0.00 #DIV/0!
02.12 VARIOS
02.12.01 JUNTA DE MURO CON TECKNOPOR e=1" ml 5.00 4.00 20.00 0.00 0.00%
02.12.02 BRUÑAS DE 1 X 1 cm (PARED - TECHO)-(zocalo interior-exterior) m 60.00 2.00 120.00 0.00 0.00%
02.12.03 DINTELES EN PUERTAS-CONCRETO-ENCOFRADO-ACERO m 3.00 20.00 60.00 0.00 0.00%
02.12.04 MURETE PARA SUMINISTRO ELECTRICO und 1.00 50.00 50.00 0.00 0.00%
03 INSTALACIONES ELECTRICAS
03.01 SALIDAS DE ALUMBRADO
03.01.01 SALIDA PARA CENTRO DE LUZ pto 8.00 13.00 104.00 8.00 100.00%
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

03.01.02 SALIDA PARA BRAQUETE pto 2.00 13.00 26.00 2.00 100.00%
03.02 SALIDAS PARA INTERRUPTORES
03.02.01 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE pto 3.00 13.00 39.00 3.00 100.00%
03.02.02 SALIDA PARA INTERRUPTOR UNIPOLAR DOBLE pto 3.00 13.00 39.00 3.00 100.00%
03.03 SALIDAS PARA TOMACORRIENTES
03.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE pto 20.00 13.00 260.00 20.00 100.00%
03.04 CANALIZACION Y/O TUBERIAS
03.04.01 TUBERIA PVC-SAP ELECTRICA DE 20 mm m 105.00 3.00 315.00 90.00 85.71%
03.05 ALIMENTADORES
03.05.01 ALIM. CABLE 2-1x2.5 mm2 TW m 54.77 0.00 0.00 0.00 0.00%
03.05.02 ALIM. CABLE 2-1x4 mm2 TW + 1x4 mm2 (T) m 63.00 0.00 0.00 0.00 0.00%
03.05.03 ALIM. CABLE 2-1x6 mm2 TW + 1x6 mm2 (T) m 22.48 0.00 0.00 0.00 0.00%
03.06 CAJAS DE PASE
03.06.01 CAJA DE PASE DE 100X55 mm und 1.00 15.00 15.00 0.00 0.00%
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

03.07 TABLEROS
03.07.01 TAB. DE DISTRIBUCION (0.25 x 0.30 ) und 1.00 50.00 50.00 0.00 0.00%
03.08 ARTEFACTOS DE ALUMBRADO
03.08.01 ARTEF.DE ALUMBRADO und 9.00 0.00 0.00 0.00 0.00%
03.08.02 BRAQUET-C/FOCO AHORRADOR und 2.00 0.00 0.00 0.00 0.00%
04 INSTALACIONES SANITARIAS
04.01 DESAGUE Y VENTILACION
04.01.01 RED DE DISTRIBUCION PVC SAL P/DESAGUE D=4" m 29.00 7.50 217.50 29.00 100.00%
04.01.02 RED DE DISTRIBUCION PVC SAL P/DESAGUE D=2" m 10.00 7.50 75.00 10.00 100.00%
04.01.03 SALIDA DE VENTILACION D=2" pto 2.00 17.00 34.00 2.00 100.00%
04.01.04 SALIDA DESAGUE DE PVC-SAL 4" pto 2.00 20.00 40.00 2.00 100.00%
04.01.05 SALIDA DESAGUE DE PVC SAL 2" pto 4.00 20.00 80.00 4.00 100.00%
04.01.06 REGISTRO DE CROMADO 4" und 2.00 12.00 24.00 0.00 0.00%
04.01.07 REGISTRO DE CROMADO 6" und 1.00 15.00 15.00 0.00 0.00%
04.01.08 SUMIDERO DE CROMADO ROSCADO 2" und 1.00 12.00 12.00 0.00 0.00%
04.01.09 CAJA DE REGISTRO DE CONCRETO 12"x24" CON TAPA DE C und 2.00 50.00 100.00 2.00 100.00%
04.02 SISTEMA DE AGUA FRIA
04.02.01 RED DE DISTRIBUCION INTERNA CON TUBERIA DE PVC C-10 O m 30.00 7.00 210.00 30.00 100.00%
04.02.02 RED DE DISTRIBUCION INTERNA CON TUBERIA DE PVC C-10 O m 20.00 7.00 140.00 10.00 50.00%
04.02.03 SALIDA DE AGUA FRIA TUBERIA PVC C-10 O 1/2" pto 8.00 20.00 160.00 8.00 100.00%
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

04.02.04 VALVULA DE PASE DE 1/2" und 2.00 25.00 50.00 1.00 50.00%
04.02.05 CAJA NICHO PARA VALVULAS INCLUYE TAPA und 2.00 20.00 40.00 2.00 100.00%
04.03 RED DE AGUA CALIENTE
04.03.01 RED DE DISTRIBUCION INTERIOR DE AGUA CALIENTE CON TU m 21.00 8.00 168.00 21.00 100.00%
04.03.02 SALIDA DE AGUA CALIENTE TUBERIA CPVC O 1/2" pto 4.00 25.00 100.00 4.00 100.00%
04.03.03 VALVULA DE PASE DE 1/2" und 1.00 25.00 25.00 1.00 100.00%
04.03.04 CAJA NICHO PARA VALVULAS INCLUYE TAPA und 1.00 20.00 20.00 1.00 100.00%

CONTRATISTA COSTO DIRECTO 21,600.00

G.G. 0.00% 0.00

Fecha UTILIDAD 0.00% 0.00
SUPERVISOR
SUB TOTAL 21,600.00
I.G.V. 0.00% 0.00
Fecha

JEFE DE PROYECTOS TOTAL VALORIZADO 21,600.00

Retencion 5.00% 1,080.00
 VALORIZACION MANO DE OBRA

OBRA VIVIENDA UNIFAMILIAR, LOTE 02 MZA. " N "

MAESTRO FRANCISCO MIRANDA Lugar ICA - ICA - SUBTANJALLA

Lugar ICA - ICA - SUBTANJALLA INICIO 5/20/2019

ACUMULADO ANTERIOR
58.44 m2
Item Descripción
Und. Metrado Precio (S/.) Parcial (S/.) Metrado %

TOTAL A PAGAR 20,520.00

Fecha AVANCE 100.00%

MONTO A CANCELAR VALORIZACION N° 03 EJECUTADO HASTA LA FECHA 30/SEPTIEMBRE/2019 ES DE ..…….S/. 656.45

SON: SEISCIENTOSCINCUENTISEIS Y 45/100 SOLES 9/30/2019
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. 176.40 0.00 0.00% S/. - 120.00 100.00% S/. 176.40 0.00 0.00% S/. -

S/. 960.00 0.00 0.00% S/. - 40.00 100.00% S/. 960.00 0.00 0.00% S/. -
S/. 124.00 0.00 0.00% S/. - 6.20 100.00% S/. 124.00 0.00 0.00% S/. -
S/. 70.00 10.00 66.67% S/. 140.00 15.00 100.00% S/. 210.00 0.00 0.00% S/. -
S/. 368.00 0.00 0.00% S/. - 92.00 100.00% S/. 368.00 0.00 0.00% S/. -
S/. 416.00 0.00 0.00% S/. - 52.00 100.00% S/. 416.00 0.00 0.00% S/. -

S/. 1,980.00 0.00 0.00% S/. - 33.00 100.00% S/. 1,980.00 0.00 0.00% S/. -
S/. 519.00 0.00 0.00% S/. - 51.90 100.00% S/. 519.00 0.00 0.00% S/. -

S/. 297.00 0.00 0.00% S/. - 3.30 100.00% S/. 297.00 0.00 0.00% S/. -
S/. 1,150.00 0.00 0.00% S/. - 50.00 100.00% S/. 1,150.00 0.00 0.00% S/. -
S/. 105.91 0.00 0.00% S/. - 105.91 100.00% S/. 105.91 0.00 0.00% S/. -

S/. 429.00 0.00 0.00% S/. - 2.60 100.00% S/. 429.00 0.00 0.00% S/. -
S/. 735.00 0.00 0.00% S/. - 35.00 100.00% S/. 735.00 0.00 0.00% S/. -
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. 500.00 0.00 0.00% S/. - 500.00 100.00% S/. 500.00 0.00 0.00% S/. -

S/. 342.00 0.00 0.00% S/. - 3.80 100.00% S/. 342.00 0.00 0.00% S/. -
S/. 1,050.00 0.00 0.00% S/. - 35.00 100.00% S/. 1,050.00 0.00 0.00% S/. -
S/. 320.00 0.00 0.00% S/. - 320.00 100.00% S/. 320.00 0.00 0.00% S/. -

S/. 470.70 0.00 0.00% S/. - 5.23 100.00% S/. 470.70 0.00 0.00% S/. -
S/. 1,276.00 0.00 0.00% S/. - 58.00 100.00% S/. 1,276.00 0.00 0.00% S/. -
S/. 250.00 0.00 0.00% S/. - 500.00 100.00% S/. 250.00 0.00 0.00% S/. -
S/. 200.00 0.00 0.00% S/. - 200.00 100.00% S/. 200.00 0.00 0.00% S/. -

S/. 2,095.50 0.00 0.00% S/. - 127.00 100.00% S/. 2,095.50 0.00 0.00% S/. -

S/. 118.00 0.00 0.00% S/. - 5.90 100.00% S/. 118.00 0.00 0.00% S/. -
S/. 2,080.00 10.00 5.88% S/. 130.00 170.00 100.00% S/. 2,210.00 0.00 0.00% S/. -
S/. 240.00 0.00 0.00% S/. - 15.00 100.00% S/. 240.00 0.00 0.00% S/. -
S/. 180.00 0.00 0.00% S/. - 18.00 100.00% S/. 180.00 0.00 0.00% S/. -

S/. 935.04 0.00 0.00% S/. - 58.44 100.00% S/. 935.04 0.00 0.00% S/. -
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. 544.95 0.00 0.00% S/. - 51.90 100.00% S/. 544.95 0.00 0.00% S/. -
S/. - 8.66 100.00% S/. - 8.66 100.00% S/. - 0.00 0.00% S/. -
S/. 200.00 0.00 0.00% S/. - 5.00 100.00% S/. 200.00 0.00 0.00% S/. -

S/. 400.00 0.00 0.00% S/. - 50.00 100.00% S/. 400.00 0.00 0.00% S/. -
S/. 189.00 0.00 0.00% S/. - 21.00 100.00% S/. 189.00 0.00 0.00% S/. -

S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.86 100.00% S/. -

S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00 100.00% S/. -
S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.00 100.00% S/. -

S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -

S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -

S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -
S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. - 0.00 #DIV/0! S/. -

S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 5.00 100.00% S/. 20.00
S/. - 60.00 100.00% S/. 120.00 60.00 100.00% S/. 120.00 0.00 0.00% S/. -
S/. - 3.00 100.00% S/. 60.00 3.00 100.00% S/. 60.00 0.00 0.00% S/. -
S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00 100.00% S/. 50.00

S/. 104.00 0.00 0.00% S/. - 8.00 100.00% S/. 104.00 0.00 0.00% S/. -
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. 26.00 0.00 0.00% S/. - 2.00 100.00% S/. 26.00 0.00 0.00% S/. -

S/. 39.00 0.00 0.00% S/. - 3.00 100.00% S/. 39.00 0.00 0.00% S/. -
S/. 39.00 0.00 0.00% S/. - 3.00 100.00% S/. 39.00 0.00 0.00% S/. -

S/. 260.00 0.00 0.00% S/. - 20.00 100.00% S/. 260.00 0.00 0.00% S/. -

S/. 270.00 15.00 14.29% S/. 45.00 105.00 100.00% S/. 315.00 0.00 0.00% S/. -

S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 54.77 100.00% S/. -
S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 63.00 100.00% S/. -
S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 22.48 100.00% S/. -

S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 1.00 100.00% S/. 15.00
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. - 1.00 100.00% S/. 50.00 1.00 100.00% S/. 50.00 0.00 0.00% S/. -

S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 9.00 100.00% S/. -
S/. - 0.00 0.00% S/. - 0.00 0.00% S/. - 2.00 100.00% S/. -

S/. 217.50 0.00 0.00% S/. - 29.00 100.00% S/. 217.50 0.00 0.00% S/. -
S/. 75.00 0.00 0.00% S/. - 10.00 100.00% S/. 75.00 0.00 0.00% S/. -
S/. 34.00 0.00 0.00% S/. - 2.00 100.00% S/. 34.00 0.00 0.00% S/. -
S/. 40.00 0.00 0.00% S/. - 2.00 100.00% S/. 40.00 0.00 0.00% S/. -
S/. 80.00 0.00 0.00% S/. - 4.00 100.00% S/. 80.00 0.00 0.00% S/. -
S/. - 2.00 100.00% S/. 24.00 2.00 100.00% S/. 24.00 0.00 0.00% S/. -
S/. - 1.00 100.00% S/. 15.00 1.00 100.00% S/. 15.00 0.00 0.00% S/. -
S/. - 1.00 100.00% S/. 12.00 1.00 100.00% S/. 12.00 0.00 0.00% S/. -
S/. 100.00 0.00 0.00% S/. - 2.00 100.00% S/. 100.00 0.00 0.00% S/. -

S/. 210.00 0.00 0.00% S/. - 30.00 100.00% S/. 210.00 0.00 0.00% S/. -
S/. 70.00 10.00 50.00% S/. 70.00 20.00 100.00% S/. 140.00 0.00 0.00% S/. -
S/. 160.00 0.00 0.00% S/. - 8.00 100.00% S/. 160.00 0.00 0.00% S/. -
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

S/. 25.00 1.00 50.00% S/. 25.00 2.00 100.00% S/. 50.00 0.00 0.00% S/. -
S/. 40.00 0.00 0.00% S/. - 2.00 100.00% S/. 40.00 0.00 0.00% S/. -

S/. 168.00 0.00 0.00% S/. - 21.00 100.00% S/. 168.00 0.00 0.00% S/. -
S/. 100.00 0.00 0.00% S/. - 4.00 100.00% S/. 100.00 0.00 0.00% S/. -
S/. 25.00 0.00 0.00% S/. - 1.00 100.00% S/. 25.00 0.00 0.00% S/. -
S/. 20.00 0.00 0.00% S/. - 1.00 100.00% S/. 20.00 0.00 0.00% S/. -

20,824.00 691.00 21,515.00 9586.19 85.00

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

20,824.00 691.00 21,515.00 85.00

0.00 0.00 0.00 0.00

20,824.00 691.00 21,515.00 85.00

1,041.20 34.55 1,075.75 4.25
 VALORIZACION N°03
ACTUAL
LADO ANTERIOR ACUMULADO SALDO
Mon 30 Sep

Parcial Metrado % Parcial Metrado % Parcial Metrado % Parcial

19,782.80 656.45 20,439.25 80.75

96.41% 3.20% 99.61% 0.39%

/. 656.45