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: 10/02/2023
UBICACIÓN : LA PERLA MONTO VALORIZADO S/ 6,947.00
VALORIZACION 1 3ER PISO % AVANCE 78.25%

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

1.00 OBRAS PRELIMINARES Valorizacion anterior Valorizacion actual (2/11/2022- Valorizacion acumulada saldo a valorizar
S/ 21,705.00 metrado parcial avance (%) metrado parcial avance (%) metrado parcial avance (%) metrado parcial avance (%)
MALLA DE PROTECCION PARA PICADO glb 1.00 S/ 350.00 S/ 350.00 0.50 S/175.00 50.00% S/0.00 0.00% 0.50 S/175.00 50.00% 0.50 S/175.00 50%
DESMONTAJE DE APARATOS SANITARIOS und 3.00 S/ 65.00 S/ 195.00 3.00 S/195.00 100.00% S/0.00 0.00% 3.00 S/195.00 100.00% 0.00 S/0.00 0%
DESMONTAJE DE VENTANAS und 3.00 S/ 80.00 S/ 240.00 3.00 S/240.00 100.00% S/0.00 0.00% 3.00 S/240.00 100.00% 0.00 S/0.00 0%
DESMONTAJE DE TANQUE ELEVADO glb 1.00 S/ 95.00 S/ 95.00 1.00 S/95.00 100.00% S/0.00 0.00% 1.00 S/95.00 100.00% 0.00 S/0.00 0%
DESMONTAJE DE PUERTAS und 3.00 S/ 40.00 S/ 120.00 3.00 S/120.00 100.00% S/0.00 0.00% 3.00 S/120.00 100.00% 0.00 S/0.00 0%
TRANSPORTE DE HERRAMIENTAS Y MATERIALES glb 1.00 S/ 750.00 S/ 750.00 0.50 S/375.00 50.00% 0.50 S/375.00 50.00% 1.00 S/750.00 100.00% 0.00 S/0.00 0%
PICADO ENCHAPE COCINA Y LAVANDERIA m2 38.73 S/ 25.00 S/ 968.25 38.73 S/968.25 100.00% S/0.00 0.00% 38.73 S/968.25 100.00% 0.00 S/0.00 0%
PICADO ENCHAPE BAÑOS m2 32.85 S/ 25.00 S/ 821.25 32.85 S/821.25 100.00% S/0.00 0.00% 32.85 S/821.25 100.00% 0.00 S/0.00 0%
DEMOLICION DE MUROS ml 14.00 S/ 25.00 S/ 350.00 14.00 S/350.00 100.00% S/0.00 0.00% 14.00 S/350.00 100.00% 0.00 S/0.00 0%
DEMOLICION DE LOSA ALIGERADA m2 67.40 S/ 30.00 S/ 2,022.00 67.40 S/2,022.00 100.00% S/0.00 0.00% 67.40 S/2,022.00 100.00% 0.00 S/0.00 0%
DEMOLICION DE VIGAS Y COLUMNETAS ml 49.20 S/ 55.00 S/ 2,706.00 49.20 S/2,706.00 100.00% S/0.00 0.00% 49.20 S/2,706.00 100.00% 0.00 S/0.00 0%
PICADO DE MURO PARA VIGA PERALTADA ml 14.30 S/ 25.00 S/ 357.50 14.30 S/357.50 100.00% S/0.00 0.00% 14.30 S/357.50 100.00% 0.00 S/0.00 0%
DEMOLICION DE MUROS PARAPETO ml 21.50 S/ 30.00 S/ 645.00 21.50 S/645.00 100.00% S/0.00 0.00% 21.50 S/645.00 100.00% 0.00 S/0.00 0%
DEMOLER ALERO LAVANDERIA glb 1.00 S/ 80.00 S/ 80.00 1.00 S/80.00 100.00% S/0.00 0.00% 1.00 S/80.00 100.00% 0.00 S/0.00 0%
DEMOLICION DE MUEBLE DE COCINA COMPLETO glb 1.00 S/ 650.00 S/ 650.00 1.00 S/650.00 100.00% S/0.00 0.00% 1.00 S/650.00 100.00% 0.00 S/0.00 0%
DEMOLICION DE ALERO DE FACHADA glb 1.00 S/ 250.00 S/ 250.00 1.00 S/250.00 100.00% S/0.00 0.00% 1.00 S/250.00 100.00% 0.00 S/0.00 0%
DEMOLER BASE DE CISTERNA glb 1.00 S/ 450.00 S/ 450.00 1.00 S/450.00 100.00% S/0.00 0.00% 1.00 S/450.00 100.00% 0.00 S/0.00 0%
EMBOLSADO DE DESMONTE und 1.00 S/ 1,950.00 S/ 1,950.00 1.00 S/1,950.00 100.00% S/0.00 0.00% 1.00 S/1,950.00 100.00% 0.00 S/0.00 0%
ELIMINACION DE DESMONTE EMBOLSADO und 1.00 S/ 4,875.00 S/ 4,875.00 1.00 S/4,875.00 100.00% S/0.00 0.00% 1.00 S/4,875.00 100.00% 0.00 S/0.00 0%
ACARREO DE DESMONTE Y MATERIALES m2 1.00 S/ 1,800.00 S/ 1,800.00 1.00 S/1,800.00 100.00% S/0.00 0.00% 1.00 S/1,800.00 100.00% 0.00 S/0.00 0%
COLOCACION Y RETIRO DE PUNTALES GLB 1.00 S/ 800.00 S/ 800.00 1.00 S/800.00 100.00% S/0.00 0.00% 1.00 S/800.00 100.00% 0.00 S/0.00 0%
ALQUILER DE PUNTALES und 1.00 S/ 900.00 S/ 900.00 1.00 S/900.00 100.00% S/0.00 0.00% 1.00 S/900.00 100.00% 0.00 S/0.00 0%
DEMOLICION DE COLUMNAS ML 6.00 S/ 55.00 S/ 330.00 6.00 S/330.00 100.00% S/0.00 0.00% 6.00 S/330.00 100.00% 0.00 S/0.00 0%

1.00 OBRAS DE CONCRETO ARMADO

S/ 30,187.04
COLUMAS
CONCRETO EN COLUMNAS 210KG/CM² m3 0.98 S/ 580.00 S/ 568.40 0.98 S/568.40 100.00% S/0.00 0.00% 0.98 S/568.40 100.00% 0.00 S/0.00 0%
ACERO DE REFUERZO EN COLUMNAS kg 188 S/ 10.20 S/ 1,917.60 188.00 S/1,917.60 100.00% S/0.00 0.00% 188.00 S/1,917.60 100.00% 0.00 S/0.00 0%
ENCOFRADO EN COLUMNAS m2 6 S/ 55.00 S/ 330.00 6.00 S/330.00 100.00% S/0.00 0.00% 6.00 S/330.00 100.00% 0.00 S/0.00 0%
VIGAS
CONCRETO EN VIGAS 210KG/CM² m3 4.6 S/ 580.00 S/ 2,668.00 4.60 S/2,668.00 100.00% S/0.00 0.00% 4.60 S/2,668.00 100.00% 0.00 S/0.00 0%
ACERO DE VIGAS kg 500 S/ 10.20 S/ 5,100.00 500.00 S/5,100.00 100.00% S/0.00 0.00% 500.00 S/5,100.00 100.00% 0.00 S/0.00 0%
ENCOFRADO EN VIGAS m2 30.4 S/ 55.00 S/ 1,672.00 30.40 S/1,672.00 100.00% S/0.00 0.00% 30.40 S/1,672.00 100.00% 0.00 S/0.00 0%
LOSA MACISA
CONCRETO EN 210KG/CM² m3 1.52 S/ 580.00 S/ 881.60 1.52 S/881.60 100.00% S/0.00 0.00% 1.52 S/881.60 100.00% 0.00 S/0.00 0%
ACERO LOSA kg 85 S/ 10.20 S/ 867.00 85.00 S/867.00 100.00% S/0.00 0.00% 85.00 S/867.00 100.00% 0.00 S/0.00 0%
ENCOFRADO LOSA m2 7.6 S/ 75.00 S/ 570.00 7.60 S/570.00 100.00% S/0.00 0.00% 7.60 S/570.00 100.00% 0.00 S/0.00 0%
LOSA ALIGERADA 2 SENTIDOS
CONCRETO EN LOSA ALIGERADA 210KG/CM² m3 3.2 S/ 580.00 S/ 1,856.00 3.20 S/1,856.00 100.00% S/0.00 0.00% 3.20 S/1,856.00 100.00% 0.00 S/0.00 0%
ACERO DE REFUERZO EN LOSA ALIGERADA kg 234.7 S/ 10.20 S/ 2,393.94 234.70 S/2,393.94 100.00% S/0.00 0.00% 234.70 S/2,393.94 100.00% 0.00 S/0.00 0%
ENCOFRADO EN LOSA ALIGERADA m2 25.7 S/ 75.00 S/ 1,927.50 25.70 S/1,927.50 100.00% S/0.00 0.00% 25.70 S/1,927.50 100.00% 0.00 S/0.00 0%
LADRILLOS und 165 S/ 4.20 S/ 693.00 165.00 S/693.00 100.00% S/0.00 0.00% 165.00 S/693.00 100.00% 0.00 S/0.00 0%
LOSA ALIGERADA 1 SENTIDOS
CONCRETO EN LOSA ALIGERADA 210KG/CM² m3 3.8 S/ 580.00 S/ 2,204.00 3.80 S/2,204.00 100.00% S/0.00 0.00% 3.80 S/2,204.00 100.00% 0.00 S/0.00 0%
ACERO DE REFUERZO EN LOSA ALIGERADA kg 260 S/ 10.20 S/ 2,652.00 260.00 S/2,652.00 100.00% S/0.00 0.00% 260.00 S/2,652.00 100.00% 0.00 S/0.00 0%
ENCOFRADO EN LOSA ALIGERADA m2 42.4 S/ 55.00 S/ 2,332.00 42.40 S/2,332.00 100.00% S/0.00 0.00% 42.40 S/2,332.00 100.00% 0.00 S/0.00 0%
LADRILLOS und 370 S/ 4.20 S/ 1,554.00 370.00 S/1,554.00 100.00% S/0.00 0.00% 370.00 S/1,554.00 100.00% 0.00 S/0.00 0%
1.00 ARQUITECTURA
S/ 32,679.00
MUROS DE LADRILLO
MURO DE LADRIGO SOGA m2 19 S/ 95.00 S/ 1,805.00 19.00 S/1,805.00 100.00% S/0.00 0.00% 19.00 S/1,805.00 100.00% 0.00 S/0.00 0%
MUROS DE DRYWALL 3ER PISO m2 24 S/ 85.00 S/ 2,040.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 24.00 S/2,040.00 100%
MUROS DE DRYWALL ASOTEA m2 36 S/ 85.00 S/ 3,060.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 36.00 S/3,060.00 100%
ESTRUCTURA PARA AMBIENTE NUEVO glb 1 S/ 3,500.00 S/ 3,500.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/3,500.00 100%
REVOQUES Y REVESTIMIENTOS
TARRAJEO DE MUROS m2 32 S/ 32.00 S/ 1,024.00 16.00 S/512.00 50.00% 16.00 S/512.00 50.00% 32.00 S/1,024.00 100.00% 0.00 S/0.00 0%
 TARRAJEO DE COLUMNAS ml 24.2 S/ 30.00 S/ 726.00 9.20 S/276.00 38.02% 15.00 S/450.00 61.98% 24.20 S/726.00 100.00% 0.00 S/0.00 0%
CIELORRASO m2 75 S/ 38.00 S/ 2,850.00 50.00 S/1,900.00 66.67% 25.00 S/950.00 33.33% 75.00 S/2,850.00 100.00% 0.00 S/0.00 0%
CIELORRASO DE DRYWALL m2 24.3 S/ 95.00 S/ 2,308.50 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 24.30 S/2,308.50 100%
COBERTURA (OSB,TEJA ASFALTICA NEGRA) m2 24.3 S/ 185.00 S/ 4,495.50 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 24.30 S/4,495.50 100%
ACABADOS PISO Y PARED
CONTRAPISO m2 72 S/ 35.00 S/ 2,520.00 0.00 S/0.00 0.00% 36.00 S/1,260.00 50.00% 36.00 S/1,260.00 50.00% 36.00 S/1,260.00 50%
HABILITAR MUROS PARA ENCHAPE m2 75.00 S/ 30.00 S/ 2,250.00 26.55 S/796.50 35.40% S/0.00 0.00% 26.55 S/796.50 35.40% 48.45 S/1,453.50 65%
APLICACIÓN DE ADITIVO glb 1 S/ 2,500.00 S/ 2,500.00 0.00 S/0.00 0.00% 1.00 S/2,500.00 100.00% 1.00 S/2,500.00 100.00% 0.00 S/0.00 0%
ESTRUCTURA PARA PARRILLA glb 1 S/ 1,500.00 S/ 1,500.00 0.50 S/750.00 50.00% 0.25 S/375.00 25.00% 0.75 S/1,125.00 75.00% 0.25 S/375.00 25%
ESTRUCTURA PARA BANCA Y JARDINERA glb 1 S/ 2,100.00 S/ 2,100.00 0.75 S/1,575.00 75.00% 0.25 S/525.00 25.00% 1.00 S/2,100.00 100.00% 0.00 S/0.00 0%
S/ -
1.00 INSTALACIONES SANITARIAS
S/ 3,270.00
SALIDA DE AGUA FRIA Y CALIENTE
SALIDA DE AGUA FRIA 1/2" pt. 6 S/ 120.00 S/ 720.00 6.00 S/720.00 100.00% S/0.00 0.00% 6.00 S/720.00 100.00% 0.00 S/0.00 0%
LLAVE CONTROL 1/2" AGUA FRIA und 2 S/ 150.00 S/ 300.00 2.00 S/300.00 100.00% S/0.00 0.00% 2.00 S/300.00 100.00% 0.00 S/0.00 0%
INSTALACION DE TANQUE ELEVADO glb 1 S/ 650.00 S/ 650.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 1.00 S/650.00 100%
DESAGUE Y VENTILACION
SALIDA DE 2" pt. 4 S/ 120.00 S/ 480.00 4.00 S/480.00 100.00% S/0.00 0.00% 4.00 S/480.00 100.00% 0.00 S/0.00 0%
SALIDA DE 4" pt. 1 S/ 160.00 S/ 160.00 1.00 S/160.00 100.00% S/0.00 0.00% 1.00 S/160.00 100.00% 0.00 S/0.00 0%
REGISTRO 2" und 0 S/ 100.00 S/ - 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 0.00 S/0.00 100%
VENTILACION 2" und 2 S/ 120.00 S/ 240.00 0.00 S/0.00 0.00% S/0.00 0.00% 0.00 S/0.00 0.00% 2.00 S/240.00 100%
SUMIDEROS und 6 S/ 120.00 S/ 720.00 6.00 S/720.00 100.00% S/0.00 0.00% 6.00 S/720.00 100.00% 0.00 S/0.00 0%
1.00 INSTALACIONES ELECTRICAS
S/ 5,400.00
PUNTOS ELECTRICOS
PT ELECTRICO 3ER PISO pt. 30 S/ 120.00 S/ 3,600.00 24.00 S/2,880.00 80.00% S/0.00 0.00% 24.00 S/2,880.00 80.00% 6.00 S/720.00 20%
PT ELECTRICO 4TO PISO pt. 15 S/ 120.00 S/ 1,800.00 15.00 S/1,800.00 100.00% S/0.00 0.00% 15.00 S/1,800.00 100.00% 0.00 S/0.00 0%
SUB TOTAL = S/ 93,241.04 S/ 66,016.54 70.80% S/ 6,947.00 7.45% S/ 72,963.54 78.25% S/ 20,277.50 21.75%