Documente Academic
Documente Profesional
Documente Cultură
Descripcion
04000700010169
04000700020068
040007000200967
04000700020096
04000800030032
04000800030012
04000800030066
04000700010030
04000700020021
04002200010018
04002200010009
04002200010005
04002200010059
04002200010024
04002200010007
04002200010004
04002200010016
04002200010025
04002200010017
04002200010060
04002200010008
04002200010020
04000800030053
04000800030005
04000800030017
0405030009
0400080007
04000700020053
04000700020034
04000700020059
04000800030018
04000800030003
04000800030019
04000800030004
04000800040010
04000800030010
04000800010006
04000700010010
04000700010095
04000700020121
04000700020049
04000700020050
0400090001
04002800030001
0400230001
SC M. DE O. PARA CURADO
Resumen Valorizacin
Costo Directo Valorizacin
Reajuste
Valorizacion de Reajuste
Amortizacion de Pagos a Cuenta
Amortizacion de Adelanto
Subtotal de valorizacin
Impusto General a las Ventas (18%)
Valorizacion de Bruta
Deduccion de Recursos
Retenciones
Devolucion de Fondo de Garantia
Valorizacion Neta
Impusto General a las Ventas (18%)
Gastos Generales Fijos
Gastos Generales Variables
Utilidad
PARCIAL 1
Impusto de Arrendamiento
Adelanto de Materiales
Neto de Subcontratista
Codigo Recurso
Descripcion
04000700010191
Und.
Precio S/.
Metrado
Subcontrato
Importe S/.
Acumulado Anterior
Metrado
m3
20.00
484.27
9,685.40
37.85
183.29
m3
20.00
123.12
2,462.40
0.00
0.00
m3
20.00
190.23
3,804.60
0.00
0.00
m3
20.00
4.00
80.00
0.00
0.00
m2
18.00
9.60
172.80
0.00
0.00
m2
19.00
364.30
6,921.70
0.00
0.00
m2
18.00
162.75
2,929.50
0.00
0.00
m2
10.00
321.92
3,219.20
0.00
0.00
m3
20.00
59.27
1,185.40
0.00
0.00
kg
0.80
9,683.86
7,747.09
0.00
0.00
kg
0.80
171,157.09
136,925.67
0.73
1,247.39
kg
0.80
1,327.57
1,062.06
0.00
0.00
kg
0.80
6,179.02
4,943.22
0.00
0.00
kg
0.80
5,088.10
4,070.48
0.00
0.00
kg
0.80
79,256.98
63,405.58
6.27
4,968.09
kg
0.80
11,211.11
8,968.89
0.00
0.00
kg
0.80
43,451.46
34,761.17
0.00
0.00
kg
0.80
2,848.09
2,278.47
0.00
0.00
kg
0.80
84,089.72
67,271.78
0.00
0.00
kg
0.95
54,731.13
51,994.57
39.78
21,130.71
kg
0.80
27,663.39
22,130.71
0.00
0.00
kg
0.80
5,480.55
4,384.44
0.00
0.00
m2
24.00
120.82
2,899.68
0.00
0.00
m2
19.25
2,759.21
53,114.79
0.00
0.00
m2
18.47
1,310.17
24,198.84
0.00
0.00
m2
19.00
391.90
7,446.10
0.00
0.00
m2
30.00
1,446.78
43,403.40
29.64
428.85
m3
20.00
316.08
6,321.60
0.00
0.00
m3
25.00
56.61
1,415.25
0.00
0.00
m3
20.00
249.94
4,998.80
0.00
0.00
m2
18.00
2,439.10
43,903.80
0.00
0.00
m2
24.00
408.11
9,794.64
0.00
0.00
m2
25.00
4,813.20
120,330.00
0.00
0.00
m2
24.00
32.80
787.20
0.00
0.00
m2
16.00
257.63
4,122.08
0.00
0.00
m2
22.00
3,141.81
69,119.82
0.27
8.63
m2
25.00
147.11
3,677.75
0.00
0.00
m3
20.00
44.96
899.20
0.00
0.00
m3
20.00
59.31
1,186.20
0.00
0.00
m3
20.00
631.93
12,638.60
0.00
0.00
m3
20.00
533.60
10,672.00
0.00
0.00
m3
20.00
911.56
18,231.20
0.59
5.40
Und.
0.45
37,659.00
16,946.50
0.00
0.00
ml
1.20
69.51
83.41
0.00
0.00
m2
0.50
17,535.87
8,767.93
905,363.92
2.49
437.48
905,346.87
905,346.87
45,267.34
860,079.53
154,814.32
1,014,893.85
45,267.34
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
Und.
glb
Precio S/.
72,000.00
Metrado
Subcontrato
Importe S/.
1.00
72,000.00
72,000.00
72,000.00
3,600.00
68,400.00
12,312.00
80,712.00
3,600.00
77,112.00
12,312.00
Acumulado Anterior
Metrado
0.00%
0.00
lado Anterior
Importe S/.
Valorizacin Actual
Metrado
Importe S/.
Acumulado
Metrado
3,665.80
62.15%
300.98
6,019.60
100.00%
484.27
0.00
100.00%
123.12
2,462.40
100.00%
123.12
0.00
100.00%
190.23
3,804.60
100.00%
190.23
0.00
100.00%
4.00
80.00
100.00%
4.00
0.00
100.00%
9.60
172.80
100.00%
9.60
0.00
100.00%
364.30
6,921.70
100.00%
364.30
0.00
100.00%
162.75
2,929.50
100.00%
162.75
0.00
100.00%
321.92
3,219.20
100.00%
321.92
0.00
100.00%
59.27
1,185.40
100.00%
59.27
0.00
100.00%
9,683.86
7,747.09
100.00%
9,683.86
997.91
99.27%
169,909.70
135,927.76
100.00%
171,157.09
0.00
100.00%
1,327.57
1,062.06
100.00%
1,327.57
0.00
100.00%
6,179.02
4,943.22
100.00%
6,179.02
0.00
100.00%
5,088.10
4,070.48
100.00%
5,088.10
3,947.47
93.73%
74,288.89
59,431.11
100.00%
79,256.98
0.00
100.00%
11,211.11
8,968.89
100.00%
11,211.11
0.00
100.00%
43,451.46
34,761.17
100.00%
43,451.46
0.00
100.00%
2,848.09
2,278.47
100.00%
2,848.09
0.00
100.00%
84,089.72
67,271.78
100.00%
84,089.72
20,074.17
50.54%
27,663.39
26,280.22
89.15%
48,794.10
0.00
100.00%
27,663.39
22,130.71
100.00%
27,663.39
0.00
100.00%
5,480.55
4,384.44
100.00%
5,480.55
0.00
100.00%
120.82
2,899.68
100.00%
120.82
0.00
100.00%
2,759.21
53,114.79
100.00%
2,759.21
0.00
100.00%
1,310.17
24,198.84
100.00%
1,310.17
0.00
100.00%
391.90
7,446.10
100.00%
391.90
12,865.50
70.36%
1,017.93
30,537.90
100.00%
1,446.78
0.00
100.00%
316.08
6,321.60
100.00%
316.08
0.00
100.00%
56.61
1,415.25
100.00%
56.61
0.00
100.00%
249.94
4,998.80
100.00%
249.94
0.00
100.00%
2,439.10
43,903.80
100.00%
2,439.10
0.00
100.00%
408.11
9,794.64
100.00%
408.11
0.00
100.00%
4,813.20
120,330.00
100.00%
4,813.20
0.00
100.00%
32.80
787.20
100.00%
32.80
0.00
100.00%
257.63
4,122.08
100.00%
257.63
189.86
99.73%
3,133.18
68,929.96
100.00%
3,141.81
0.00
100.00%
147.11
3,677.75
100.00%
147.11
0.00
100.00%
44.96
899.20
100.00%
44.96
0.00
100.00%
59.31
1,186.20
100.00%
59.31
0.00
100.00%
631.93
12,638.60
100.00%
631.93
0.00
100.00%
533.60
10,672.00
100.00%
533.60
0.00
99.41%
906.16
18,123.20
100.00%
911.56
0.00
100.00%
37,659.00
16,946.50
100.00%
37,659.00
0.00
100.00%
69.51
83.41
100.00%
69.51
218.74
41,959.45
97.51%
17,098.39
8,549.19
857,629.29
100.00%
17,535.87
83,918.91
1,715,258.58
83,918.91
1,715,258.58
331.33
1,714,927.25
308,686.91
2,023,614.16
331.33
2,023,282.83
lado Anterior
Importe S/.
0.00
Valorizacin Actual
Metrado
Importe S/.
%
2.50%
0.03
Acumulado
Metrado
1,800.00
1,800.00
1,800.00
90.00
1,710.00
307.80
2,017.80
90.00
1,927.80
2.50%
0.03
Acumulado
Importe S/.
Saldo
Metrado
Importe S/.
9,685.40
0.00%
0.00
0.00
2,462.40
0.00%
0.00
0.00
3,804.60
0.00%
0.00
0.00
80.00
0.00%
0.00
0.00
172.80
0.00%
0.00
0.00
6,921.70
0.00%
0.00
0.00
2,929.50
0.00%
0.00
0.00
3,219.20
0.00%
0.00
0.00
1,185.40
0.00%
0.00
0.00
7,747.09
0.00%
0.00
0.00
136,925.67
0.00%
0.00
0.00
1,062.06
0.00%
0.00
0.00
4,943.22
0.00%
0.00
0.00
4,070.48
0.00%
0.00
0.00
63,405.58
0.00%
0.00
0.00
8,968.89
0.00%
0.00
0.00
34,761.17
0.00%
0.00
0.00
2,278.47
0.00%
0.00
0.00
67,271.78
0.00%
0.00
0.00
46,354.40
0.00%
0.00
0.00
22,130.71
0.00%
0.00
0.00
4,384.44
0.00%
0.00
0.00
2,899.68
0.00%
0.00
0.00
53,114.79
0.00%
0.00
0.00
24,198.84
0.00%
0.00
0.00
7,446.10
0.00%
0.00
0.00
43,403.40
0.00%
0.00
0.00
6,321.60
0.00%
0.00
0.00
1,415.25
0.00%
0.00
0.00
4,998.80
0.00%
0.00
0.00
43,903.80
0.00%
0.00
0.00
9,794.64
0.00%
0.00
0.00
120,330.00
0.00%
0.00
0.00
787.20
0.00%
0.00
0.00
4,122.08
0.00%
0.00
0.00
69,119.82
0.00%
0.00
0.00
3,677.75
0.00%
0.00
0.00
899.20
0.00%
0.00
0.00
1,186.20
0.00%
0.00
0.00
12,638.60
0.00%
0.00
0.00
10,672.00
0.00%
0.00
0.00
18,231.20
0.00%
0.00
0.00
16,946.50
0.00%
0.00
0.00
83.41
0.00%
0.00
0.00
8,767.93
899,723.75
0.00%
0.00
0.00
1,799,447.49
0.00
1,799,447.49
0.00
331.33
1,799,116.16
323,840.91
2,122,957.07
331.33
-331.33
-59.64
-390.97
331.33
331.33
2,122,625.74
-722.30
Acumulado
Importe S/.
1,800.00
Saldo
Metrado
%
97.50%
0.98
Importe S/.
70,200.00
1,800.00
70,200.00
1,800.00
70,200.00
90.00
1,710.00
307.80
2,017.80
331.33
69,868.67
12,576.36
82,445.03
90.00
331.33
1,927.80
82,113.70
Codigo Recurso
Descripcion
Und.
m3
04002200010060 PANTALL
kg
04002200010007 COLUMNAS
0400080007
0400230001
Resumen Valorizacin
Costo Directo Valorizacin
Reajuste
Valorizacion de Reajuste
Amortizacion de Pagos a Cuenta
Amortizacion de Adelanto
Subtotal de valorizacin
Impusto General a las Ventas (18%)
Valorizacion de Bruta
Deduccion de Recursos
Retenciones
Devolucion de Fondo de Garantia
Valorizacion Neta
Impusto General a las Ventas (18%)
Gastos Generales Fijos
Gastos Generales Variables
Utilidad
PARCIAL 1
Impusto de Arrendamiento
Adelanto de Materiales
Neto de Subcontratista
kg
m2
m2
Codigo Recurso
04000700010191
Descripcion
SC M. DE O. DESQUINCHADO, PAETEO, ACARREO,
PICADO, CACHIMBAS, TECNOPORT Y LIMPIEZA
Resumen Valorizacin
Costo Directo Valorizacin
Reajuste
Valorizacion de Reajuste
Amortizacion de Pagos a Cuenta
Amortizacion de Adelanto
Subtotal de valorizacin
Impusto General a las Ventas (18%)
Valorizacion de Bruta
Deduccion de Recursos
Retenciones
Devolucion de Fondo de Garantia
Valorizacion Neta
Impusto General a las Ventas (18%)
Gastos Generales Fijos
Gastos Generales Variables
Utilidad
PARCIAL 1
Impusto de Arrendamiento
Adelanto de Materiales
Neto de Subcontratista
Und.
m3
Precio S/.
Metrado
Subcontrato
Importe S/.
Acumulado Anterior
Metrado
Importe S/.
20.00
484.27
9,685.40
5.35%
25.90
518.00
0.95
54,731.13
51,994.57
6.95%
3,802.72
3,612.58
0.80
79,256.98
63,405.58
0.88%
693.85
555.08
30.00
1,446.78
43,403.40
4.40%
63.64
1,909.20
0.50
17,535.87
8,767.94
0.36%
63.64
31.82
905,346.87
6,626.68
905,346.87
6,626.68
45,267.34
860,079.53
154,814.32
1,014,893.85
331.33
6,295.35
1,133.16
7,428.52
45,267.34
331.33
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
7,097.19
Subcontrato
Acumulado Anterior
Precio S/.
72,000.00
Metrado
Importe S/.
1.00
72,000.00
Metrado
2.50%
Importe S/.
0.03
1,800.00
72,000.00
1,800.00
72,000.00
1,800.00
3,600.00
68,400.00
12,312.00
80,712.00
90.00
1,710.00
307.80
2,017.80
3,600.00
90.00
77,112.00
12,312.00
1,927.80
Valorizacin Actual
Metrado
Importe S/.
Acumulado
Metrado
Importe S/.
32.50%
157.39
3,147.80
37.85%
183.29
3,665.80
10.51%
5,753.39
5,465.72
17.46%
9,556.11
9,078.30
1.35%
1,071.68
857.34
2.23%
1,765.53
1,412.42
6.82%
98.68
2,960.40
11.22%
162.32
4,869.60
0.47%
81.77
40.89
0.83%
145.41
72.71
Valorizacin Actual
12,472.15
19,098.83
12,472.15
19,098.83
623.61
11,848.54
2,132.74
13,981.28
954.94
18,143.89
3,265.90
21,409.79
623.61
954.94
13,357.67
20,454.85
Acumulado
Metrado
3.00%
Importe S/.
0.03
2,160.00
Metrado
5.50%
Importe S/.
0.06
3,960.00
2,160.00
3,960.00
2,160.00
3,960.00
108.00
2,052.00
369.36
2,421.36
198.00
3,762.00
677.16
4,439.16
108.00
198.00
2,313.36
4,241.16
Saldo
Metrado
Importe S/.
62.15%
300.98
6,019.60
82.54%
45,175.02
42,916.26
97.77%
77,491.45
61,993.16
88.78%
1,284.46
38,533.80
99.17%
17,390.46
8,695.23
158,158.05
158,158.05
331.33
157,826.72
28,408.81
186,235.53
331.33
185,904.20
Saldo
Metrado
94.50%
Importe S/.
0.95
68,040.00
68,040.00
68,040.00
3,402.00
64,638.00
11,634.84
76,272.84
3,402.00
72,870.84
Codigo Recurso
Descripcion
Und.
m3
04002200010060 PANTALL
kg
04002200010007 COLUMNAS
0400080007
0400230001
Resumen Valorizacin
Costo Directo Valorizacin
Reajuste
Valorizacion de Reajuste
Amortizacion de Pagos a Cuenta
Amortizacion de Adelanto
Subtotal de valorizacin
Impusto General a las Ventas (18%)
Valorizacion de Bruta
Deduccion de Recursos
Retenciones
Devolucion de Fondo de Garantia
Valorizacion Neta
Impusto General a las Ventas (18%)
Gastos Generales Fijos
Gastos Generales Variables
Utilidad
PARCIAL 1
Impusto de Arrendamiento
Adelanto de Materiales
Neto de Subcontratista
kg
m2
m2
Codigo Recurso
04000700010191
Descripcion
SC M. DE O. DESQUINCHADO, PAETEO, ACARREO,
PICADO, CACHIMBAS, TECNOPORT Y LIMPIEZA
Resumen Valorizacin
Costo Directo Valorizacin
Reajuste
Valorizacion de Reajuste
Amortizacion de Pagos a Cuenta
Amortizacion de Adelanto
Subtotal de valorizacin
Impusto General a las Ventas (18%)
Valorizacion de Bruta
Deduccion de Recursos
Retenciones
Devolucion de Fondo de Garantia
Valorizacion Neta
Impusto General a las Ventas (18%)
Gastos Generales Fijos
Gastos Generales Variables
Utilidad
PARCIAL 1
Impusto de Arrendamiento
Adelanto de Materiales
Neto de Subcontratista
Und.
m3
Precio S/.
Metrado
Subcontrato
Importe S/.
Acumulado Anterior
Metrado
Importe S/.
20.00
484.27
9,685.40
37.85%
183.29
3,665.80
0.95
54,731.13
51,994.57
17.46%
9,556.11
9,078.30
0.80
79,256.98
63,405.58
2.23%
1,765.53
1,412.42
30.00
1,446.78
43,403.40
11.22%
162.32
4,869.60
0.50
17,535.87
8,767.94
0.83%
145.41
72.71
905,346.87
19,098.83
905,346.87
19,098.83
45,267.34
860,079.53
154,814.32
1,014,893.85
954.94
18,143.89
3,265.90
21,409.79
45,267.34
954.94
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
969,626.51
20,454.85
Subcontrato
Acumulado Anterior
Precio S/.
72,000.00
Metrado
Importe S/.
1.00
72,000.00
Metrado
5.50%
Importe S/.
0.06
3,960.00
72,000.00
3,960.00
72,000.00
3,960.00
3,600.00
68,400.00
12,312.00
80,712.00
198.00
3,762.00
677.16
4,439.16
3,600.00
198.00
77,112.00
12,312.00
4,241.16
Valorizacin Actual
Metrado
Importe S/.
0.00%
Acumulado
Metrado
Importe S/.
0.00
37.85%
183.29
3,665.80
13.60%
7,442.43
7,070.31
31.06%
16,998.54
16,148.61
2.67%
2,117.52
1,694.02
4.90%
3,883.05
3,106.44
11.94%
172.69
5,180.70
23.16%
335.01
10,050.30
1.08%
189.60
94.80
1.91%
335.01
167.51
Valorizacin Actual
14,039.82
33,138.66
14,039.82
33,138.66
701.99
13,337.83
2,400.81
15,738.64
1,656.93
31,481.73
5,666.71
37,148.44
701.99
1,656.93
15,036.65
35,491.51
Acumulado
Metrado
3.50%
Importe S/.
0.04
2,520.00
Metrado
9.00%
Importe S/.
0.09
6,480.00
2,520.00
6,480.00
2,520.00
6,480.00
126.00
2,394.00
430.92
2,824.92
324.00
6,156.00
1,108.08
7,264.08
126.00
324.00
2,698.92
6,940.08
Saldo
Metrado
Importe S/.
62.15%
300.98
6,019.60
68.94%
37,732.59
35,845.96
95.10%
75,373.93
60,299.14
76.84%
1,111.77
33,353.10
98.09%
17,200.86
8,600.43
144,118.23
144,118.23
43,610.41
100,507.82
18,091.41
118,599.23
43,610.41
74,988.82
Saldo
Monto no
son iguales
Metrado
91.00%
Importe S/.
0.91
65,520.00
65,520.00
65,520.00
3,276.00
62,244.00
11,203.92
73,447.92
3,276.00
70,171.92