Professional Documents
Culture Documents
DESCRIPCIN
UND
METRADO
1.00
OBRAS PROVISIONALES
1.01
m2
752.40
1.02
glb
1.00
1.03
und
1.00
2.00
OBRAS PRELIMINARES
2.01
m2
752.40
3.00
MOVIMIENTO DE TIERRAS
3.01
EXCAVACION DE ZANJAS
m3
7.08
3.02
m3
450.99
3.03
m2
752.40
3.04
m3
31.67
3.05
m3
112.86
3.06
m3
112.86
3.07
m3
426.39
4.00
CONCRETO SIMPLE
4.01
m3
76.40
4.02
m2
88.50
5.00
JUNTAS
5.01
354.00
6.00
PINTURAS
6.01
389.17
7.00
EQUIPAMIENTO
7.01
glb
1.00
V A L O R I Z A C I O N
D E
A V A N C E
D E
O B R A
0 1
Monto Referencial
Monto Contratado
Factor de Relacin
TEM
PRESUPUESTO INICIAL
DESCRIPCIN
Und
Metrado
Unitario
ANTERIOR
Parcial
Metrado
ACTUAL
Parcial
Metrado
Sin IGV
Sin IGV
ACUMULADO
Parcial
Metrado
Parcial
: 66,926.21
: 66,926.21
: 1.00000
SALDO
%
Metrado
Parcial
1.00
OBRAS PROVISIONALES
1.01
m2
752.40
195.62
752.40
195.62
100.00%
0.00%
1.02
glb
1.00
100.00
100.00
1.00
100.00
1.00
100.00
100.00%
0.00%
1.03
und
1.00
1,140.61
1,140.61
1.00
1,140.61
1.00
1,140.61
100.00%
0.00%
2.00
OBRAS PRELIMINARES
2.01
m2
752.40
1.38
1,038.31
752.40
1,038.31
752.40
1,038.31
100.00%
0.00%
3.00
MOVIMIENTO DE TIERRAS
3.01
EXCAVACION DE ZANJAS
m3
7.08
13.49
95.51
7.08
95.51
7.08
95.51
100.00%
0.00%
3.02
m3
450.99
6.21
2,800.65
450.99
2,800.65
450.99
2,800.65
100.00%
0.00%
3.03
m2
752.40
1.72
1,294.13
752.40
1,294.13
752.40
1,294.13
100.00%
0.00%
3.04
m3
31.67
12.28
388.91
31.67
388.91
31.67
388.91
100.00%
0.00%
3.05
m3
112.86
40.49
4,569.70
112.86
4,569.70
112.86
4,569.70
100.00%
0.00%
3.06
m3
112.86
50.63
5,714.10
112.86
5,714.10
112.86
5,714.10
100.00%
0.00%
3.07
m3
426.39
4.07
1,735.41
426.39
1,735.41
426.39
1,735.41
100.00%
0.00%
4.00
CONCRETO SIMPLE
4.01
m3
76.40
227.13
17,352.73
76.40
17,352.73
76.40
17,352.73
100.00%
0.00%
m2
88.50
16.60
1,469.10
88.50
1,469.10
88.50
1,469.10
100.00%
0.00%
354.00
4.00
1,416.00
354.00
1,416.00
354.00
1,416.00
100.00%
0.00%
389.17
1.53
595.43
389.17
595.43
389.17
595.43
100.00%
0.00%
glb
1.00
17,300.00
17,300.00
1.00
17,300.00
1.00
17,300.00
100.00%
0.00%
4.02
5.00
JUNTAS
5.01
6.00
PINTURAS
6.01
7.00
EQUIPAMIENTO
7.01
CD
F.R.
0.26
195.62
752.40
57,206.21
0.00
GG
14.369% CD
8,220.00
0.00
8,220.00
8,220.00
0.00
UTI
2.622% CD
1,500.00
0.00
1,500.00
1,500.00
0.00
ST = CD + GG + UTI
66,926.21
0.00
66,926.21
66,926.21
0.00
1.00000
66,926.21
0.00
66,926.21
66,926.21
0.00
0.00
0.00
0.00
0.00
0.00
66,926.21
0.00
66,926.21
66,926.21
0.00
0.00%
0.00%
57,206.21
100.00%
57,206.21
100.00%
0.00
0.00%
AMORTIZACION
POR EL ADELANTO DIRECTO
S/IGV
S/IGV
Valorizaciones
N
Fecha
INGRESO PRINCIPAL
1
Feb-12
66,926.21
66,926.21
Monto Valorizado
(V)
S/. 66,926.21
S/. 13,385.24
Amortizacin
66,926.21
13,385.14
SUBTOTAL 1
66,926.21
13,385.14
TOTAL
66,926.21
13,385.14
S/. 0.10
AMORTIZACION
POR EL ADELANTO DE MATERIALES
SIN SOLICITUD DE ADELANTO DE MATERIALES
Valorizaciones
N
Fecha
INGRESO PRINCIPAL
1
Feb-12
S/IGV
S/IGV
66,926.21
66,926.21
Monto Valorizado
(V)
S/. 66,926.21
S/. 26,770.49
Amortizacin
66,926.21
26,770.38
SUBTOTAL 1
66,926.21
26,770.38
TOTAL
66,926.21
26,770.38
S/. 0.11