PRACTICA DE VALORIZACION

CURSO COSTOS Y PRESUPUESTOS EN OBRAS CIVILES

DOCENTE ING. URTECHO CASIMIRO RAMON
ALUMNO LUDEÑA JUAREZ RODRIGO GERMÁN

VN° 01 VN° 02 VN° 03

DEL 04.08.2018 AL 31.08.2018 DEL 01.09.2018 AL 31.09.2018 DEL 01.10.2018 AL 30.10.2018
Ejecuccion Liquidacion Ejecuccion Liquidacion Ejecuccion Liquidacion
VALORIZACION S/345,600.00 S/345,600.00 S/442,800.00 S/442,800.00 S/291,600.00 S/291,600.00
REINTEGRO S/2,419.20 S/2,419.20 S/3,099.60 S/3,985.20 S/3,510.00 S/2,916.00
VALORIZACION BRUTA S/348,019.20 S/348,019.20 S/445,899.60 S/446,785.20 S/295,110.00 S/294,516.00
AMORITZACION ADELANTO DIRECTO S/31,104.00 S/31,104.00 S/39,852.00 S/39,852.00 S/26,244.00 S/26,244.00
ADELANTO DE MATERIALES S/0.00 S/0.00 S/0.00 S/0.00 S/17,000.00 S/18,417.41
DEDUCCION ADELANTO DIRECTO S/0.00 S/0.00 S/0.00 S/79.15 S/131.27 S/78.18
DEDUCCION ADELANTO MATERIALES S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/31.54
SUB TOTAL S/316,915.20 S/316,915.20 S/406,047.60 S/406,854.05 S/251,734.73 S/249,744.87
IGV. S/57,044.74 S/57,044.74 S/73,088.57 S/73,233.73 S/45,312.25 S/44,954.08
TOTAL S/373,959.94 S/373,959.94 S/479,136.17 S/480,087.78 S/297,046.98 S/294,698.94

S/0.00 S/951.61 -S/2,348.04

RESULTADO DE LA LIQUIDACION -S/1,396.43

SALE EN CONTRA DEL CONTRATISTA S/1,396.43