TOTAL VALORIZACIÓN N°01

METRADO P.U. PARCIAL METRADO %

474 S/ 45.00 S/ 21,330.00 80 16.88%
1900 S/ 50.00 S/ 95,000.00 300 15.79%
19560 S/ 4.50 S/ 88,020.00 2000 10.22%
CD S/ 204,350.00
GG 10% S/ 20,435.00
UTILIDAD 10% S/ 20,435.00
T. PRES. S/ 245,220.00
AD. (5%) S/ 12,261.00
SUBTOTAL S/ 232,959.00
RET. (4%) S/ 9,808.80
A PAGAR S/ 223,150.20
IGV 18% S/ 40,167.04
TOTAL A PAGAR S/ 263,317.24
ACIÓN N°01 VALORIZACIÓN N°02 VALORIZACIÓN ACUMULADA
PRECIO METRADO % PRECIO METRADO
S/ 3,600.00 100 21.10% S/ 4,500.00 180
S/ 15,000.00 200 10.53% S/ 10,000.00 500
S/ 9,000.00 2000 10.22% S/ 9,000.00 4000
S/ 27,600.00 S/ 23,500.00
S/ 2,760.00 S/ 2,350.00
S/ 2,760.00 S/ 2,350.00
S/ 33,120.00 S/ 28,200.00
S/ 1,656.00 S/ 1,410.00
S/ 31,464.00 S/ 26,790.00
S/ 1,324.80 S/ 1,128.00
S/ 30,139.20 S/ 25,662.00
S/ 5,425.06 S/ 4,619.16
S/ 35,564.26 S/ 30,281.16
VALORIZACIÓN ACUMULADA SALDO DE VALORAZACIÓN
% PRECIO METRADO % PRECIO
37.97% S/ 8,100.00 294 62.03% S/ 13,230.00
26.32% S/ 25,000.00 1400 73.68% S/ 70,000.00
20.45% S/ 18,000.00 15560 79.55% S/ 70,020.00
S/ 51,100.00 S/ 153,250.00
S/ 5,110.00 S/ 15,325.00
S/ 5,110.00 S/ 15,325.00
S/ 61,320.00 S/ 183,900.00
S/ 3,066.00 S/ 9,195.00
S/ 58,254.00 S/ 174,705.00
S/ 2,452.80 S/ 7,356.00
S/ 55,801.20 S/ 167,349.00
S/ 10,044.22 S/ 30,122.82
S/ 65,845.42 S/ 197,471.82