CONSTRUCCIONES Y REMODELACIONES : VICTOR HUAPAYA RAMOS

EMPRESA : HR CONSTRUCCIONES Y ACABADOS

RUC: 10154271703
TELEFONOS: 986372064

PRESUPUESTO MANO DE OBRA

CLIENTE: ORDEN DE TRABAJO

PROYECTO : MONITOR - 3ER PISO FECHA: 25/02/2023
UBICACIÓN : LA PERLA MONTO VALORIZADO S/ 1,470.00
VALORIZACION 1 3ER PISO % AVANCE 94.64%

ITEN DESCRIPCION UNIDAD CANT P.U P.PARCIAL P.TOTAL

1.00 OBRAS PRELIMINARES Valorizacion anterior Valorizacion actual Valorizacion acumulada saldo a valorizar
S/ 10,270.70 metrado parcial avance (%) metrado parcial avance (%) metrado parcial avance (%) metrado parcial avance (%)
CONCRETO 210 VIGAS Y COLUMNAS m3 1.05 S/ 580.00 S/ 609.00 1.05 S/609.00 100.00% S/0.00 0.00% 1.05 S/609.00 100.00% 0.00 S/0.00 0%
ACERO REFUERZO VIGA Y COLUMNAS kg 170.00 S/ 10.20 S/ 1,734.00 170.00 S/1,734.00 100.00% S/0.00 0.00% 170.00 S/1,734.00 100.00% 0.00 S/0.00 0%
ENCOFRADO VIGA Y COLUMNA m2 21.90 S/ 55.00 S/ 1,204.50 21.90 S/1,204.50 100.00% S/0.00 0.00% 21.90 S/1,204.50 100.00% 0.00 S/0.00 0%
CONCRETO EN VIGA (ZONA PARRRILLA) m3 0.45 S/ 580.00 S/ 261.00 0.45 S/261.00 100.00% S/0.00 0.00% 0.45 S/261.00 100.00% 0.00 S/0.00 0%
ACERO EN VIGA (ZONA PARRILLA) kg 65.00 S/ 10.20 S/ 663.00 65.00 S/663.00 100.00% S/0.00 0.00% 65.00 S/663.00 100.00% 0.00 S/0.00 0%
ENCOFRADO VIGA ( ZONA PARRILLA) m2 4.00 S/ 55.00 S/ 220.00 4.00 S/220.00 100.00% S/0.00 0.00% 4.00 S/220.00 100.00% 0.00 S/0.00 0%
TARRAJEO DE VIGAS (3er piso) ml 41.6 S/ 30.00 S/ 1,248.00 41.60 S/1,248.00 100.00% S/0.00 0.00% 41.60 S/1,248.00 100.00% 0.00 S/0.00 0%
CONCRETO LOSA MACIZA m3 0.23 S/ 580.00 S/ 130.50 0.23 S/130.50 100.00% S/0.00 0.00% 0.23 S/130.50 100.00% 0.00 S/0.00 0%
ACERO LOSA MACIZA kg 56.00 S/ 10.20 S/ 571.20 56.00 S/571.20 100.00% S/0.00 0.00% 56.00 S/571.20 100.00% 0.00 S/0.00 0%
ENCOFRADO LOSA MACIZA m2 1.50 S/ 75.00 S/ 112.50 1.50 S/112.50 100.00% S/0.00 0.00% 1.50 S/112.50 100.00% 0.00 S/0.00 0%
CIELORASO LOSA MACIZA m2 1.50 S/ 38.00 S/ 57.00 1.50 S/57.00 100.00% S/0.00 0.00% 1.50 S/57.00 100.00% 0.00 S/0.00 0%
CORRER PUNTO PARA LAVADORA und 1.00 S/ 120.00 S/ 120.00 1.00 S/120.00 100.00% S/0.00 0.00% 1.00 S/120.00 100.00% 0.00 S/0.00 0%
LLAVE DE CONTRO 3/4 ( GENERAL) und 1.00 S/ 180.00 S/ 180.00 1.00 S/180.00 100.00% S/0.00 0.00% 1.00 S/180.00 100.00% 0.00 S/0.00 0%
LLAVE DE CONTROL 1/2 LAVANDERIA und 1.00 S/ 120.00 S/ 120.00 1.00 S/120.00 100.00% S/0.00 0.00% 1.00 S/120.00 100.00% 0.00 S/0.00 0%
PICADO Y RESANE MOLDURA FUERA DE BAÑO glb 1.00 S/ 180.00 S/ 180.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/180.00 100%
CORRER PUNTO DE DESAGUE 4" BAÑO pt 1.00 S/ 180.00 S/ 180.00 1.00 S/180.00 100.00% S/0.00 0.00% 1.00 S/180.00 100.00% 0.00 S/0.00 0%
CORRER PUNTO DE AGUA FRIA Y CALIENTE pt 3.00 S/ 120.00 S/ 360.00 0.00 S/0.00 0.00% 3.00 S/360.00 100.00% 3.00 S/360.00 100.00% 0.00 S/0.00 0%
CORRER PUNTO 2" BAÑO pt 1.00 S/ 120.00 S/ 120.00 1.00 S/120.00 100.00% S/0.00 0.00% 1.00 S/120.00 100.00% 0.00 S/0.00 0%
CORRER PUNTO DESAGUE LAVADORA pt 1.00 S/ 120.00 S/ 120.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/120.00 100%
TAPAR DUCTO EN BAÑO pt 1.00 S/ 250.00 S/ 250.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/250.00 100%
ACARREO DE DESMONTE Y MATERIALES glb 1.00 S/ 180.00 S/ 180.00 1.00 S/180.00 100.00% S/0.00 0.00% 1.00 S/180.00 100.00% 0.00 S/0.00 0%
ELIMINACION DE DESMONTE glb 1.00 S/ 150.00 S/ 150.00 0.00 S/0.00 0.00% 1.00 S/150.00 100.00% 1.00 S/150.00 100.00% 0.00 S/0.00 0%
NICHO DUCHA PRINCIPA glb 1.00 S/ 150.00 S/ 150.00 1.00 S/150.00 100.00% S/0.00 0.00% 1.00 S/150.00 100.00% 0.00 S/0.00 0%
VENTANA DE BAÑO PRINCIPAL glb 1.00 S/ 150.00 S/ 150.00 1.00 S/150.00 100.00% S/0.00 0.00% 1.00 S/150.00 100.00% 0.00 S/0.00 0%
PUNTO DE AGUA CALIENTE DE TERMA pt 1.00 S/ 120.00 S/ 120.00 1.00 S/120.00 100.00% S/0.00 0.00% 1.00 S/120.00 100.00% 0.00 S/0.00 0%
PERFILADO DE PUERTA glb 1.00 S/ 120.00 S/ 120.00 1.00 S/120.00 100.00% S/0.00 0.00% 1.00 S/120.00 100.00% 0.00 S/0.00 0%
CONTRAPISO COCINA LAVANDERIA m2 16.00 S/ 35.00 S/ 560.00 0.00 S/0.00 0.00% 16.00 S/560.00 100.00% 16.00 S/560.00 100.00% 0.00 S/0.00 0%
PICADO EN PISO DE COCINA -LAVANDERIA m2 16.00 S/ 25.00 S/ 400.00 0.00 S/0.00 0.00% 16.00 S/400.00 100.00% 16.00 S/400.00 100.00% 0.00 S/0.00 0%

SUB TOTAL = S/ 10,270.70 S/ 7,710.70 75.07% S/ 1,470.00 14.31% S/ 9,720.70 94.64% S/ 550.00 5.36%