VALORIZACIÓN 02

OBRA : PROYECTO RE-EVOLUCIÓN

SUMINISTRO: TARRAJEO DE FACHADA - PINTURA - OS Nº 316
SUBCONTRATISTA: LERGIMOVI S.A.C
FECHA DE INFORME: Friday, December 30, 2022

VALORIZACIÓN DE OBRA 02
PPTO OBRA
DESCRIPCION VAL ANTERIOR VAL 02 VAL ACUM SALDO

UND CANT P UNIT S/ PRECIO PARCIAL METRADO TOTAL S/ % AVANCE METRADO TOTAL S/ % AVANCE MET. ACUM. VAL ACUM. S/ % VAL ACUM ACUM. SALDO VAL SALDO %VAL SALDO

PARTIDAS
TARRAJEO DE FACHADA

TARRAJEO DE FACHADAS m2 2665.25 42.00 S/. 111,940.50 124.42 S/ 5,225.64 4.67% 147.25 S/ 6,184.50 5.52% 271.67 S/ 11,410.14 10.19% 2,393.58 S/. 100,530.36 89.81%
BRUÑAS EN FACHADAS ml 2163.17 3.00 S/. 6,489.51 78.43 S/ 235.29 3.63% 237.69 S/ 713.07 10.99% 316.12 S/ 948.36 14.61% 1,847.05 S/. 5,541.15 85.39%
SOLAQUEO DE FACHADA (MUROS CIEGOS)
DESBASTES DE REBARBAS Y LIMPIEZA m2 1738.53 9.10 S/. 15,820.62 0.00% 353.92 S/ 3,220.67 20.36% 353.92 S/ 3,220.67 20.36% 1,384.61 S/. 12,599.95 79.64%
APLICACIÓN DE CAL NIEVE 1ra MANO m2 1738.53 9.10 S/. 15,820.62 0.00% 353.92 S/ 3,220.67 20.36% 353.92 S/ 3,220.67 20.36% 1,384.61 S/. 12,599.95 79.64%
APLICACIÓN DE CAL NIEVE ACABADO m2 1738.53 7.80 S/. 13,560.53 0.00% 0.00 S/ - 0.00% - S/ - 0.00% 1,738.53 S/. 13,560.53 100.00%

PINTURA MUROS INTERIORES m2 8,271.58 15.04

BASE m2 8,271.58 1.50 S/. 12,440.46 60.18 S/ 90.51 0.73% 600.52 S/ 903.18 7.26% 660.70 S/ 993.69 7.99% 7,610.88 S/. 11,446.76 92.01%
2 MANOS DE GRUESA m2 8,271.58 3.76 S/. 31,101.14 60.18 S/ 226.28 0.73% 600.52 S/ 2,257.96 7.26% 660.70 S/ 2,484.23 7.99% 7,610.88 S/. 28,616.91 92.01%
2 MANOS DE FINA m2 8,271.58 3.01 S/. 24,880.91 60.18 S/ 181.02 0.73% 600.52 S/ 1,806.36 7.26% 660.70 S/ 1,987.39 7.99% 7,610.88 S/. 22,893.53 92.01%
LIJADO Y 1RA MANO DE PINTURA m2 8,271.58 3.01 S/. 24,880.91 60.18 S/ 181.02 0.73% 0.00 S/ - 0.00% 60.18 S/ 181.02 0.73% 8,211.40 S/. 24,699.89 99.27%
ACABADO m2 8,271.58 3.76 S/. 31,101.14 S/ - 0.00% S/ - 0.00% - S/ - 0.00% 8,271.58 S/. 31,101.14 100.00%

PINTURA PAPEL MURAL m2 8,525.68 11.00

BASE m2 8,525.68 1.65 S/. 14,067.37 93.28 S/ 153.91 1.09% 929.40 S/ 1,533.51 10.90% 1,022.68 S/ 1,687.42 12.00% 7,503.00 S/. 12,379.95 88.00%
2 MANOS DE GRUESA m2 8,525.68 3.30 S/. 28,134.74 93.28 S/ 307.82 1.09% 929.40 S/ 3,067.02 10.90% 1,022.68 S/ 3,374.84 12.00% 7,503.00 S/. 24,759.90 88.00%
LIJADO Y SELLADO m2 8,525.68 1.65 S/. 14,067.37 S/ - 0.00% 0.00 S/ - 0.00% - S/ - 0.00% 8,525.68 S/. 14,067.37 100.00%
INSTALACION DE PAPEL MURAL m2 8,525.68 4.40 S/. 37,512.99 S/ - 0.00% 0.00 S/ - 0.00% - S/ - 0.00% 8,525.68 S/. 37,512.99 100.00%

PINTURA CIELO RASO Y VIGAS INTERIORES m2 6,465.47 15.04

EMPASTADO m2 6,465.47 1.50 S/. 9,724.07 109.59 S/ 164.82 1.70% 704.77 S/ 1,059.97 10.90% 814.36 S/ 1,224.80 12.60% 5,651.11 S/. 8,499.27 87.40%
2 MANOS DE GRUESA m2 6,465.47 3.76 S/. 24,310.17 109.59 S/ 412.06 1.70% 704.77 S/ 2,649.94 10.90% 814.36 S/ 3,061.99 12.60% 5,651.11 S/. 21,248.17 87.40%
2 MANOS DE FINA m2 6,465.47 3.01 S/. 19,448.13 109.59 S/ 329.65 1.70% 704.77 S/ 2,119.95 10.90% 814.36 S/ 2,449.59 12.60% 5,651.11 S/. 16,998.54 87.40%
LIJADO Y 1RA MANO DE PINTURA m2 6,465.47 3.01 S/. 19,448.13 S/ - 0.00% 0.00 S/ - 0.00% - S/ - 0.00% 6,465.47 S/. 19,448.13 100.00%
ACABADO m2 6,465.47 3.76 S/. 24,310.17 S/ - 0.00% S/ - 0.00% - S/ - 0.00% 6,465.47 S/. 24,310.17 100.00%

MOLDURA m2 4450.71 4.00 S/. 17,802.84 0.00% S/ - 0.00% - S/ - 0.00% 4,450.71 S/. 17,802.84 100.00%
PINTURA DE FACHADA VENCEDOR SUPER MATE m2 2436.68 25.00 S/. 60,917.00 0.00% S/ - 0.00% - S/ - 0.00% 2,436.68 S/. 60,917.00 100.00%
PINTURA ANTICORROSIVA COLOR NEGRO MATE EN VIGA METÁLICA C m2 270.2 25.00 S/. 6,755.00 0.00% S/ - 0.00% - S/ - 0.00% 270.20 S/. 6,755.00 100.00%
SOLAQUEO EN MUROS DE ALBAÑILERIA EN SOTANOS m2 518.25 15.00 S/. 7,773.75 0.00% S/ - 0.00% - S/ - 0.00% 518.25 S/. 7,773.75 100.00%
TARRAJEO DE JARDINERAS - SEMISÓTANO m2 14.14 30.00 S/. 424.20 0.00% S/ - 0.00% - S/ - 0.00% 14.14 S/. 424.20 100.00%
TARRAJEO DE JARDINERAS H=1.00m - PRIMER PISO m2 40.06 30.00 S/. 1,201.80 0.00% S/ - 0.00% - S/ - 0.00% 40.06 S/. 1,201.80 100.00%
TARRAJEO DE JARDINERAS H=0.45m - AZOTEA m2 65.25 30.00 S/. 1,957.50 0.00% S/ - 0.00% - S/ - 0.00% 65.25 S/. 1,957.50 100.00%
TARRAJEO MURO BAJO (HACIA INTERIOR) H=0.45m - AZOTEA m2 27.84 30.00 S/. 835.20 0.00% S/ - 0.00% - S/ - 0.00% 27.84 S/. 835.20 100.00%
TARRAJEO MURO BAJO (HACIA INTERIOR) H=0.65m - AZOTEA m2 44.28 30.00 S/. 1,328.40 0.00% S/ - 0.00% - S/ - 0.00% 44.28 S/. 1,328.40 100.00%
TARRAJEO MEDIDORES DE LUZ - SEMISÓTANO m2 22.61 30.00 S/. 678.30 0.00% S/ - 0.00% - S/ - 0.00% 22.61 S/. 678.30 100.00%
TARRAJEO MURO TERRAZA S01 (EXTERIOR) E INGRESO LOBBY - SS m2 42.01 30.00 S/. 1,260.30 0.00% S/ - 0.00% - S/ - 0.00% 42.01 S/. 1,260.30 100.00%
TARRAJEO MURO LADRILLO ROJO H=6.00m - PRIMER PISO m2 203.35 42.00 S/. 8,540.70 0.00% S/ - 0.00% - S/ - 0.00% 203.35 S/. 8,540.70 100.00%
TARRAJEO MURO LADRILLO ROJO H=2.33m - PRIMER PISO m2 30.87 28.00 S/. 864.36 0.00% S/ - 0.00% - S/ - 0.00% 30.87 S/. 864.36 100.00%

TOTAL S/ 589,398.85 S/ 7,508.02 1.3% S/ 28,736.80 4.88% S/ 36,244.83 6.15% S/ 553,154.02 93.85%

DESCUENTOS
SCTR S/. 0.00 S/ - S/ - S/ - S/. 0.00
DCTOS PENDIENTES S/. 0.00 S/ - S/ - S/ - S/. 0.00
F.G. 5% S/. 29,469.94 S/ 375.40 S/ 1,436.84 S/ 1,812.24 S/. 27,657.70

SUB TOTAL - DESPUÉS DE DCTOS S/.559,928.91 S/ 7,132.62 S/ 27,299.96 S/ 34,432.59 S/.525,496.32

IGV S/.100,787.20 S/ 1,283.87 S/ 4,913.99 S/ 6,197.87 S/.94,589.34

TOTAL A PAGAR S/.660,716.11 S/ 8,416.50 1.27% S/ 32,213.96 4.88% S/ 40,630.45 6.15% S/.620,085.66 93.85%
 VALORIZACIÓN 03

OBRA : PROYECTO RE-EVOLUCIÓN

SUMINISTRO: TARRAJEO DE FACHADA - PINTURA - OS Nº 316
SUBCONTRATISTA: LERGIMOVI S.A.C
FECHA DE INFORME: Friday, January 13, 2023

VALORIZACIÓN DE OBRA 03
PPTO OBRA
DESCRIPCION VAL ANTERIOR VAL 03 VAL ACUM SALDO

UND CANT P UNIT S/ PRECIO PARCIAL METRADO TOTAL S/ % AVANCE METRADO TOTAL S/ % AVANCE MET. ACUM. VAL ACUM. S/ % VAL ACUM ACUM. SALDO VAL SALDO %VAL SALDO

PARTIDAS
TARRAJEO DE FACHADA

TARRAJEO DE FACHADAS m2 2665.25 53.00 S/. 141,258.12 271.67 S/ 14,398.51 10.19% 73.88 S/ 3,915.64 2.77% 345.55 S/ 18,314.15 12.97% 2,319.70 S/. 122,943.97 87.03%
BRUÑAS EN FACHADAS ml 2163.17 3.00 S/. 6,489.51 316.12 S/ 948.36 14.61% S/ - 0.00% 316.12 S/ 948.36 14.61% 1,847.05 S/. 5,541.15 85.39%
SOLAQUEO DE FACHADA (MUROS CIEGOS)
DESBASTES DE REBARBAS Y LIMPIEZA m2 1738.53 9.10 S/. 15,820.65 353.92 S/ 3,220.67 20.36% 374.40 S/ 3,407.04 21.54% 728.32 S/ 6,627.71 41.89% 1,010.21 S/. 9,192.93 58.11%
APLICACIÓN DE CAL NIEVE 1ra MANO m2 1738.53 9.10 S/. 15,820.65 353.92 S/ 3,220.67 20.36% 374.40 S/ 3,407.04 21.54% 728.32 S/ 6,627.71 41.89% 1,010.21 S/. 9,192.93 58.11%
APLICACIÓN DE CAL NIEVE ACABADO m2 1738.53 7.80 S/. 13,560.55 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 1,738.53 S/. 13,560.55 100.00%

PINTURA MUROS INTERIORES m2 8,271.58 15.04

BASE m2 8,271.58 1.50 S/. 12,442.11 660.70 S/ 993.82 7.99% 697.39 S/ 1,049.01 8.43% 1,358.09 S/ 2,042.84 16.42% 6,913.49 S/. 10,399.27 83.58%
2 MANOS DE GRUESA m2 8,271.58 3.76 S/. 31,105.28 660.70 S/ 2,484.56 7.99% 697.39 S/ 2,622.54 8.43% 1,358.09 S/ 5,107.10 16.42% 6,913.49 S/. 25,998.18 83.58%
2 MANOS DE FINA m2 8,271.58 3.01 S/. 24,884.22 660.70 S/ 1,987.65 7.99% 697.39 S/ 2,098.03 8.43% 1,358.09 S/ 4,085.68 16.42% 6,913.49 S/. 20,798.54 83.58%
LIJADO Y 1RA MANO DE PINTURA m2 8,271.58 3.01 S/. 24,884.22 60.18 S/ 181.05 0.73% 1,394.78 S/ 4,196.06 16.86% 1,454.96 S/ 4,377.10 17.59% 6,816.62 S/. 20,507.12 82.41%
ACABADO m2 8,271.58 3.76 S/. 31,105.28 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 8,271.58 S/. 31,105.28 100.00%

PINTURA PAPEL MURAL m2 8,525.68 11.00

BASE m2 8,525.68 1.65 S/. 14,067.37 1,022.68 S/ 1,687.42 12.00% 554.48 S/ 914.89 6.50% 1,577.16 S/ 2,602.31 18.50% 6,948.52 S/. 11,465.06 81.50%
2 MANOS DE GRUESA m2 8,525.68 3.30 S/. 28,134.74 1,022.68 S/ 3,374.84 12.00% 554.48 S/ 1,829.78 6.50% 1,577.16 S/ 5,204.63 18.50% 6,948.52 S/. 22,930.12 81.50%
LIJADO Y SELLADO m2 8,525.68 1.65 S/. 14,067.37 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 8,525.68 S/. 14,067.37 100.00%
INSTALACION DE PAPEL MURAL m2 8,525.68 4.40 S/. 37,512.99 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 8,525.68 S/. 37,512.99 100.00%

PINTURA CIELO RASO Y VIGAS INTERIORES m2 6,465.47 15.04

EMPASTADO m2 6,465.47 1.50 S/. 9,725.36 814.36 S/ 1,224.96 12.60% S/ - 0.00% 814.36 S/ 1,224.96 12.60% 5,651.11 S/. 8,500.40 87.40%
2 MANOS DE GRUESA m2 6,465.47 3.76 S/. 24,313.40 814.36 S/ 3,062.40 12.60% S/ - 0.00% 814.36 S/ 3,062.40 12.60% 5,651.11 S/. 21,251.00 87.40%
2 MANOS DE FINA m2 6,465.47 3.01 S/. 19,450.72 814.36 S/ 2,449.92 12.60% S/ - 0.00% 814.36 S/ 2,449.92 12.60% 5,651.11 S/. 17,000.80 87.40%
LIJADO Y 1RA MANO DE PINTURA m2 6,465.47 3.01 S/. 19,450.72 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 6,465.47 S/. 19,450.72 100.00%
ACABADO m2 6,465.47 3.76 S/. 24,313.40 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 6,465.47 S/. 24,313.40 100.00%

MOLDURA m2 4,450.71 4.00 S/. 17,802.84 - 0.00% S/ - 0.00% - S/ - 0.00% 4,450.71 S/. 17,802.84 100.00%
PINTURA DE FACHADA VENCEDOR SUPER MATE m2 2,436.68 25.00 S/. 60,917.05 - 0.00% S/ - 0.00% - S/ - 0.00% 2,436.68 S/. 60,917.05 100.00%
PINTURA ANTICORROSIVA COLOR NEGRO MATE EN VIGA METÁLICA C m2 270.20 25.00 S/. 6,755.00 - 0.00% S/ - 0.00% - S/ - 0.00% 270.20 S/. 6,755.00 100.00%
SOLAQUEO EN MUROS DE ALBAÑILERIA EN SOTANOS m2 518.25 15.00 S/. 7,773.75 - 0.00% S/ - 0.00% - S/ - 0.00% 518.25 S/. 7,773.75 100.00%
TARRAJEO DE JARDINERAS - SEMISÓTANO m2 14.14 30.00 S/. 424.20 - 0.00% S/ - 0.00% - S/ - 0.00% 14.14 S/. 424.20 100.00%
TARRAJEO DE JARDINERAS H=1.00m - PRIMER PISO m2 40.06 30.00 S/. 1,201.80 - 0.00% S/ - 0.00% - S/ - 0.00% 40.06 S/. 1,201.80 100.00%
TARRAJEO DE JARDINERAS H=0.45m - AZOTEA m2 65.25 30.00 S/. 1,957.50 - 0.00% S/ - 0.00% - S/ - 0.00% 65.25 S/. 1,957.50 100.00%
TARRAJEO MURO BAJO (HACIA INTERIOR) H=0.45m - AZOTEA m2 27.84 30.00 S/. 835.20 - 0.00% S/ - 0.00% - S/ - 0.00% 27.84 S/. 835.20 100.00%
TARRAJEO MURO BAJO (HACIA INTERIOR) H=0.65m - AZOTEA m2 44.28 30.00 S/. 1,328.40 - 0.00% S/ - 0.00% - S/ - 0.00% 44.28 S/. 1,328.40 100.00%
TARRAJEO MEDIDORES DE LUZ - SEMISÓTANO m2 22.61 30.00 S/. 678.30 - 0.00% S/ - 0.00% - S/ - 0.00% 22.61 S/. 678.30 100.00%
TARRAJEO MURO TERRAZA S01 (EXTERIOR) E INGRESO LOBBY - SS m2 42.01 30.00 S/. 1,260.30 - 0.00% S/ - 0.00% - S/ - 0.00% 42.01 S/. 1,260.30 100.00%
TARRAJEO MURO LADRILLO ROJO H=6.00m - PRIMER PISO m2 203.35 42.00 S/. 8,540.70 - 0.00% S/ - 0.00% - S/ - 0.00% 203.35 S/. 8,540.70 100.00%
TARRAJEO MURO LADRILLO ROJO H=2.33m - PRIMER PISO m2 30.87 28.00 S/. 864.36 - 0.00% S/ - 0.00% - S/ - 0.00% 30.87 S/. 864.36 100.00%

TOTAL S/ 618,746.06 S/ 39,234.84 6.3% S/ 23,440.03 3.79% S/ 62,674.87 10.13% S/ 556,071.18 89.87%

DESCUENTOS
SCTR S/. 0.00 S/ - S/ - S/ - S/. 0.00
DCTOS PENDIENTES S/. 0.00 S/ - S/ - S/ - S/. 0.00
F.G. 5% S/. 30,937.30 S/ 1,961.74 S/ 1,172.00 S/ 3,133.74 S/. 27,803.56

SUB TOTAL - DESPUÉS DE DCTOS S/.587,808.76 S/ 37,273.10 S/ 22,268.03 S/ 59,541.13 S/.528,267.63

IGV S/.105,805.58 S/ 6,709.16 S/ 4,008.25 S/ 10,717.40 S/.95,088.17

TOTAL A PAGAR S/.693,614.33 S/ 43,982.26 6.34% S/ 26,276.27 3.79% S/ 70,258.53 10.13% S/.623,355.80 89.87%
 VALORIZACIÓN 04

OBRA : PROYECTO RE-EVOLUCIÓN

SUMINISTRO: TARRAJEO DE FACHADA - PINTURA - OS Nº 316
SUBCONTRATISTA: LERGIMOVI S.A.C
FECHA DE INFORME: Thursday, January 19, 2023

VALORIZACIÓN DE OBRA 03
PPTO OBRA
DESCRIPCION VAL ANTERIOR VAL 04 VAL ACUM SALDO

UND CANT P UNIT S/ PRECIO PARCIAL METRADO TOTAL S/ % AVANCE METRADO TOTAL S/ % AVANCE MET. ACUM. VAL ACUM. S/ % VAL ACUM ACUM. SALDO VAL SALDO %VAL SALDO

PARTIDAS
TARRAJEO DE FACHADA

TARRAJEO DE FACHADAS m2 2665.25 53.00 S/. 141,258.12 345.55 S/ 18,314.15 12.97% 145.60 S/ 7,716.80 5.46% 491.15 S/ 26,030.95 18.43% 2,174.10 S/. 115,227.17 81.57%
BRUÑAS EN FACHADAS ml 2163.17 3.00 S/. 6,489.51 316.12 S/ 948.36 14.61% 119.76 S/ 359.28 5.54% 435.88 S/ 1,307.64 20.15% 1,727.29 S/. 5,181.87 79.85%
SOLAQUEO DE FACHADA (MUROS CIEGOS)
DESBASTES DE REBARBAS Y LIMPIEZA m2 1738.53 9.10 S/. 15,820.65 728.32 S/ 6,627.71 41.89% 0.00 S/ - 0.00% 728.32 S/ 6,627.71 41.89% 1,010.21 S/. 9,192.93 58.11%
APLICACIÓN DE CAL NIEVE 1ra MANO m2 1738.53 9.10 S/. 15,820.65 728.32 S/ 6,627.71 41.89% 180.00 S/ 1,638.00 10.35% 908.32 S/ 8,265.71 52.25% 830.21 S/. 7,554.93 47.75%
APLICACIÓN DE CAL NIEVE ACABADO m2 1738.53 7.80 S/. 13,560.55 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 1,738.53 S/. 13,560.55 100.00%

TARRAJEO DE FACHADA
CONSIDERACIONES DE COSTO ADICIONAL (+ S/. 13.00) DE LAS VALORIZACIONES 01 Y 02
TARRAJEO DE FACHADAS m2 271.67 13.00 S/. 3,531.71 - S/ - 0.00% 271.67 S/ 3,531.71 100.00% 271.67 S/ 3,531.71 100.00% - S/. 0.00 0.00%

PINTURA MUROS INTERIORES m2 8,271.58 15.04

BASE m2 8,271.58 1.50 S/. 12,442.11 1,358.09 S/ 2,042.84 16.42% 270.18 S/ 406.40 3.27% 1,628.27 S/ 2,449.24 19.69% 6,643.31 S/. 9,992.87 80.31%
2 MANOS DE GRUESA m2 8,271.58 3.76 S/. 31,105.28 1,358.09 S/ 5,107.10 16.42% 270.18 S/ 1,016.00 3.27% 1,628.27 S/ 6,123.10 19.69% 6,643.31 S/. 24,982.18 80.31%
2 MANOS DE FINA m2 8,271.58 3.01 S/. 24,884.22 1,358.09 S/ 4,085.68 16.42% 270.18 S/ 812.80 3.27% 1,628.27 S/ 4,898.48 19.69% 6,643.31 S/. 19,985.74 80.31%
LIJADO Y 1RA MANO DE PINTURA m2 8,271.58 3.01 S/. 24,884.22 1,454.96 S/ 4,377.10 17.59% 697.39 S/ 2,098.02 8.43% 2,152.35 S/ 6,475.12 26.02% 6,119.23 S/. 18,409.10 73.98%
ACABADO m2 8,271.58 3.76 S/. 31,105.28 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 8,271.58 S/. 31,105.28 100.00%

PINTURA PAPEL MURAL m2 8,525.68 11.00

BASE m2 8,525.68 1.65 S/. 14,067.37 1,577.16 S/ 2,602.31 18.50% 415.82 S/ 686.11 4.88% 1,992.98 S/ 3,288.42 23.38% 6,532.70 S/. 10,778.95 76.62%
2 MANOS DE GRUESA m2 8,525.68 3.30 S/. 28,134.74 1,577.16 S/ 5,204.63 18.50% 415.82 S/ 1,372.21 4.88% 1,992.98 S/ 6,576.84 23.38% 6,532.70 S/. 21,557.90 76.62%
LIJADO Y SELLADO m2 8,525.68 1.65 S/. 14,067.37 - S/ - 0.00% 1,769.00 S/ 2,918.85 20.75% 1,769.00 S/ 2,918.85 20.75% 6,756.68 S/. 11,148.53 79.25%
INSTALACION DE PAPEL MURAL m2 8,525.68 4.40 S/. 37,512.99 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 8,525.68 S/. 37,512.99 100.00%

PINTURA CIELO RASO Y VIGAS INTERIORES m2 6,465.47 15.04

EMPASTADO m2 6,465.47 1.50 S/. 9,725.36 814.36 S/ 1,224.96 12.60% 335.73 S/ 505.01 5.19% 1,150.09 S/ 1,729.97 17.79% 5,315.38 S/. 7,995.39 82.21%
2 MANOS DE GRUESA m2 6,465.47 3.76 S/. 24,313.40 814.36 S/ 3,062.40 12.60% 335.73 S/ 1,262.53 5.19% 1,150.09 S/ 4,324.93 17.79% 5,315.38 S/. 19,988.47 82.21%
2 MANOS DE FINA m2 6,465.47 3.01 S/. 19,450.72 814.36 S/ 2,449.92 12.60% S/ - 0.00% 814.36 S/ 2,449.92 12.60% 5,651.11 S/. 17,000.80 87.40%
LIJADO Y 1RA MANO DE PINTURA m2 6,465.47 3.01 S/. 19,450.72 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 6,465.47 S/. 19,450.72 100.00%
ACABADO m2 6,465.47 3.76 S/. 24,313.40 - S/ - 0.00% S/ - 0.00% - S/ - 0.00% 6,465.47 S/. 24,313.40 100.00%

MOLDURA m2 4,450.71 4.00 S/. 17,802.84 - 0.00% S/ - 0.00% - S/ - 0.00% 4,450.71 S/. 17,802.84 100.00%
PINTURA DE FACHADA VENCEDOR SUPER MATE m2 2,436.68 25.00 S/. 60,917.05 - 0.00% S/ - 0.00% - S/ - 0.00% 2,436.68 S/. 60,917.05 100.00%
PINTURA ANTICORROSIVA COLOR NEGRO MATE EN VIGA METÁLICA C m2 270.20 25.00 S/. 6,755.00 - 0.00% S/ - 0.00% - S/ - 0.00% 270.20 S/. 6,755.00 100.00%
SOLAQUEO EN MUROS DE ALBAÑILERIA EN SOTANOS m2 518.25 15.00 S/. 7,773.75 - 0.00% S/ - 0.00% - S/ - 0.00% 518.25 S/. 7,773.75 100.00%
TARRAJEO DE JARDINERAS - SEMISÓTANO m2 14.14 30.00 S/. 424.20 - 0.00% S/ - 0.00% - S/ - 0.00% 14.14 S/. 424.20 100.00%
TARRAJEO DE JARDINERAS H=1.00m - PRIMER PISO m2 40.06 30.00 S/. 1,201.80 - 0.00% S/ - 0.00% - S/ - 0.00% 40.06 S/. 1,201.80 100.00%
TARRAJEO DE JARDINERAS H=0.45m - AZOTEA m2 65.25 30.00 S/. 1,957.50 - 0.00% S/ - 0.00% - S/ - 0.00% 65.25 S/. 1,957.50 100.00%
TARRAJEO MURO BAJO (HACIA INTERIOR) H=0.45m - AZOTEA m2 27.84 30.00 S/. 835.20 - 0.00% S/ - 0.00% - S/ - 0.00% 27.84 S/. 835.20 100.00%
TARRAJEO MURO BAJO (HACIA INTERIOR) H=0.65m - AZOTEA m2 44.28 30.00 S/. 1,328.40 - 0.00% S/ - 0.00% - S/ - 0.00% 44.28 S/. 1,328.40 100.00%
TARRAJEO MEDIDORES DE LUZ - SEMISÓTANO m2 22.61 30.00 S/. 678.30 - 0.00% S/ - 0.00% - S/ - 0.00% 22.61 S/. 678.30 100.00%
TARRAJEO MURO TERRAZA S01 (EXTERIOR) E INGRESO LOBBY - SS m2 42.01 30.00 S/. 1,260.30 - 0.00% S/ - 0.00% - S/ - 0.00% 42.01 S/. 1,260.30 100.00%
TARRAJEO MURO LADRILLO ROJO H=6.00m - PRIMER PISO m2 203.35 42.00 S/. 8,540.70 - 0.00% S/ - 0.00% - S/ - 0.00% 203.35 S/. 8,540.70 100.00%
TARRAJEO MURO LADRILLO ROJO H=2.33m - PRIMER PISO m2 30.87 28.00 S/. 864.36 - 0.00% S/ - 0.00% - S/ - 0.00% 30.87 S/. 864.36 100.00%

TOTAL S/ 622,277.77 S/ 62,674.87 10.1% S/ 24,323.72 3.91% S/ 86,998.59 13.98% S/ 535,279.18 86.02%

DESCUENTOS
SCTR S/. 0.00 S/ - S/ - S/ - S/. 0.00
DCTOS PENDIENTES S/. 0.00 S/ - S/ - S/ - S/. 0.00
F.G. 5% S/. 31,113.89 S/ 3,133.74 S/ 1,216.19 S/ 4,349.93 S/. 26,763.96

SUB TOTAL - DESPUÉS DE DCTOS S/.591,163.88 S/ 59,541.13 S/ 23,107.53 S/ 82,648.66 S/.508,515.22

IGV S/.106,409.50 S/ 10,717.40 S/ 4,159.36 S/ 14,876.76 S/.91,532.74

TOTAL A PAGAR S/.697,573.38 S/ 70,258.53 10.07% S/ 27,266.89 3.91% S/ 97,525.42 13.98% S/.600,047.96 86.02%