Está en la página 1de 1

NUMERO DE CONTRATO: N° 002 SERVICIO DE MANO DE OBRA COLOCACION DE ENCHAPE DPTO.

PILOTO
SUBCONTRATISTA: Donato Carrion Cardenas

SERVICIO: MANO DE OBRA DE ENCHAPE DPTO.PILOTO MIRADOR IV

PERIODO: DEL 29/01 AL 4/02

NRO VAL: VALORIZACION 02

PRESUPUESTO CONTRATADO ANTERIOR VALORIZACION ACTUAL ACUMULADO SALDO

ITEM DESCRIPCION PRECIO


UND METRADO PARCIAL (S/.) METRADO MONTO (S/.) % METRADO MONTO (S/.) % METRADO MONTO (S/.) % METRADO MONTO (S/.) %
UNITARIO (S/.)

01.00 MANO DE OBRA DE ENCHAPE DPTO.PILOTO MIRADOR IV


01.01 COCINA
1.01.01 PISO M2 8.50 29.00 246.50 7.70 223.30 90.6% - 0.0% 7.70 223.30 90.6% 0.80 23.20 9.4%
1.01.02 ZOCALO M2 1.90 29.00 55.10 - - 0.0% 1.900 55.10 100.0% 1.90 55.10 100.0% - - 0.0%
1.01.03 CONTRAZOCALO ML 13.44 10.00 134.40 12.00 120.00 89.3% - 0.0% 12.00 120.00 89.3% 1.44 14.40
01.02 LAVANDERIA
1.02.01 PISO M2 7.50 29.00 217.50 6.70 194.30 89.3% - 0.0% 6.70 194.30 89.3% 0.80 23.20 10.7%
1.02.02 ZOCALO M2 1.30 29.00 37.70 1.15 33.35 88.5% - 0.0% 1.15 33.35 88.5% 0.15 4.35
1.02.03 CONTRAZOCALO ML 11.50 10.00 115.00 10.50 105.00 91.3% - 0.0% 10.50 105.00 91.3% 1.00 10.00
01.03 BAÑO DE SERVICIO
1.03.01 PISO M2 1.70 29.00 49.30 1.50 43.50 88.2% - 0.0% 1.50 43.50 88.2% 0.20 5.80 11.8%
1.03.02 ZOCALO M2 5.70 29.00 165.30 5.20 150.80 91.2% - 0.0% 5.20 150.80 91.2% 0.50 14.50
1.03.03 CONTRAZOCALO ML 2.00 10.00 20.00 1.80 18.00 90.0% - 0.0% 1.80 18.00 90.0% 0.20 2.00
01.04 BAÑO DE VISITA
1.04.01 PISO M2 2.80 29.00 81.20 - - 0.0% 2.600 75.40 92.9% 2.60 75.40 92.9% 0.20 5.80 7.1%
1.04.02 ZOCALO M2 4.10 29.00 118.90 - - 0.0% 3.690 107.01 90.0% 3.69 107.01 90.0% 0.41 11.89
1.04.03 CONTRAZOCALO ML 4.00 10.00 40.00 - - 0.0% 3.600 36.00 90.0% 3.60 36.00 90.0% 0.40 4.00
01.05 BAÑO SECUNDARIO 0.00 0.00
1.05.01 PISO M2 3.20 29.00 92.80 2.90 84.10 90.6% - 0.0% 2.90 84.10 90.6% 0.30 8.70 9.4%
1.05.02 ZOCALO M2 15.50 29.00 449.50 13.80 400.20 89.0% - 0.0% 13.80 400.20 89.0% 1.70 49.30
01.06 BAÑO PRINCIPAL
1.06.01 PISO M2 3.50 29.00 101.50 3.10 89.90 88.6% - 0.0% 3.10 89.90 88.6% 0.40 11.60
1.06.02 ZOCALO M2 15.00 29.00 435.00 13.50 391.50 90.0% - 0.0% 13.50 391.50 90.0% 1.50 43.50
01.07 BALCON
1.07.01 PISO M2 15.50 29.00 449.50 - - 0.0% 12.000 348.00 77.4% 12.00 348.00 77.4% 3.50 101.50 22.6%
1.07.02 CONTRAZOCALO ML 20.10 10.00 201.00 - - 0.0% - - 0.0% - - 0.0% 20.10 201.00

SUBTOTAL 3,010.20 1,853.95 621.51 2,475.46 534.74


IGV (18%) 18.00% 541.84 333.71 111.87 445.58 96.25
TOTAL 3,552.04 2,187.66 61.59% 733.38 20.65% 2,921.04 82.24% 630.99 17.76%

También podría gustarte