V-01 COTIZACION INICIAL

VALORIZACIÓN N°1

OBRA: WTS SOURCING UBICACIÓN: SURCO

CONTRATISTA: ALEX FARFAN BECERRA
ART & DRYWALL SAC

ITEM DESCRIPCIÓN UNIDAD CANT. P.UNIT. PARCIAL SUB. TOTAL ANTERIOR ACTUAL ACUMULADO SALDO METRADO

CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE % AVANCE

1.00 INSTALACION DE MANTO ASFALTICO 3,350.00

1.01 Limpieza y preparacion de superficie M2 140.00 4.50 S/630.00 - 0.00 0% 140.00 S/630.00 100 % 140.00 S/630.00 100 % 0.00 S/0.00 0% 140.00

1.02 manto asfaltico bicapa M2 140.00 13.00 S/1,820.00 - 0.00 0% 45.00 S/585.00 32 % 45.00 S/585.00 32 % 95.00 S/1,235.00 68 % 45.00

1.03 sistema de zocalos en manto asfaltico bicapa ML 29.00 10.00 S/290.00 - 0.00 0% - S/0.00 0% - S/0.00 0% 29.00 S/290.00 100 % 0.00

1.04 creacion de murete de drywall M2 6.50 40.00 S/260.00 - 0.00 0% 4.00 S/160.00 62 % 4.00 S/160.00 62 % 2.50 S/100.00 38 % 4.00

1.04 acarreo e izado de materiales GLB 1.00 350.00 S/350.00 - 0.00 0% 1.00 S/350.00 100 % 1.00 S/350.00 100 % 0.00 S/0.00 0% 1.00

SUB TOTAL 3,350.00 0.00 0% - 1,725.00 51 % - 1,725.00 51 % 1,625.00 49 % 3,350.00

ADELANTO 0.00 0.00 0.00 0.00 0.00
DESCUENTO 0.00 0.00 0.00
VALOR NETO 3,350.00 0.00 - 1,725.00 1,725.00 1,625.00
IGV (18%) 18.00 % 603.00 0.00 310.50 310.50 292.50
TOTAL FACTURADO 3,953.00 0.00 2,035.50 2,035.50 1,917.50
GARANTIA 5% 5.00 % 197.65 0.00 101.78 101.78 95.88
TOTAL A PAGAR 3,755.35 0.00 1,933.73 1,933.73 1,821.63

Página 1