Anda di halaman 1dari 4

Pgina 1 de 4

CRONOGRAMA VALORIZADO DE OBRA


Responsable
OBRA
Propietario
Ubicacin

:
:
:
:

Empresa Constructora e Inmobiliaria Alva SAC. EMCINA SAC


CONSTRUCCION DEL EDIFICIO COMERCIAL - VIVIENDA DOS TORRES III- ETAPA (TORRE II)
Empresa Constructora e Inmobiliaria Alva SAC. EMCINA SAC
Jr. Tacna N 561 y Jr. Panam N 575 - Huancayo

CRONOGRAMA VALORIZADO DE OBRA


ITEM

01

DESCRIPCIN

UND METRADO

Costo Previsto
por partida
en S/.

CU

ESTRUCTURAS

ENERO

FEBRERO

MARZO

ABRIL

MAYO

JUNIO

JULIO

AGOSTO

SEPTIEMBRE

OCTUBRE

NOVIEMBRE

DICIEMBRE

10

11

12

SUB PARTIDAS

OBRAS PROVISIONALES

01.01.01
01.01.02

CERCO PERIMETRICO PROVISIONAL EN OBRA


EQUIPOS DE SEGURIDAD

glb
mes

1.00
12.00

6,500.00
1,500.00

6,500.00
18,000.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

541.67
1,500.00

6,500.00
18,000.00

115,700.00

01.01.03
01.01.04
01.02

SERVICIO DE BAO PORTATIL (INODORO Y LAVATORIO) TIPO


DISAL O SIMILAR
GUARDIANIA
TRABAJOS PRELIMINARES

mes
mes

12.00
12.00

1,600.00
6,000.00

19,200.00
72,000.00
84,574.13

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

1,600.00
6,000.00

19,200.00
72,000.00

01.02.01
01.02.02
01.02.03
01.03
01.03.01

MOVILIZACION DE EQUIPO Y MAQUINARIA


TRAZO DURANTE LA EJECUCION DE LA OBRA
PROVISION DE SERVICIOS (AGUA Y LUZ)
OBRAS DE CONCRETO ARMADO
COLUMNAS DE CONCRETO

glb
m2
glb

1.00
9,868.86
1.00

15,000.00
4.01
30,000.00

15,000.00
39,574.13
30,000.00
3,709,267.96
487,988.93

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

1,250.00
3,297.84
2,500.00

15,000.00
39,574.13
30,000.00

01.03.01.01

CONCRETO f'c=210 kg/cm2 EN COLUMNAS

m3

324.69

536.71

174,264.37

29,044.06

29,044.06

29,044.06

29,044.06

29,044.06

29,044.06

174,264.37

01.03.01.02

ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS

m2

2,144.66

48.96

105,002.55

17,500.43

17,500.43

17,500.43

17,500.43

17,500.43

17,500.43

105,002.55

01.03.01.03
01.03.02
01.03.02.01
01.03.02.02
01.03.02.03

ACERO DE REFUERZO fy=4200 kg/cm2 EN COLUMNAS


PLACAS DE CONCRETO ARMADO
CONCRETO f 'c=210 kg/cm2 EN PLACAS
ENCOFRADO Y DESENCOFRADO DE PLACAS
ACERO CORRUGADO FY=4200 KG/CM2 EN PLACAS

kg

50,173.56

4.16

34,787.00

34,787.00

34,787.00

34,787.00

34,787.00

34,787.00

208,722.01

m3
m2
kg

739.71
4,158.12
42,011.51

501.88
58.84
4.16

208,722.01
790,677.32
371,245.65
244,663.78
174,767.88

61,874.28
40,777.30
29,127.98

61,874.28
40,777.30
29,127.98

61,874.28
40,777.30
29,127.98

61,874.28
40,777.30
29,127.98

61,874.28
40,777.30
29,127.98

61,874.28
40,777.30
29,127.98

371,245.65
244,663.78
174,767.88

01.03.03
01.03.03.01

TANQUE ELEVADO
CONCRETO EN TANQUE ELEVADO f'c=210 kg/cm2

m3

96.92

501.23

103,625.50
48,579.21

48,579.21

48,579.21

01.03.03.02

ENCOFRADO Y DESENCOFRADO NORMAL EN TANQUE ELEVADO

m2

804.42

58.11

46,744.85

46,744.85

46,744.85

01.03.03.03
01.03.04

ACERO DE REFUERZO fy=4200 kg/cm2 EN TANQUE ELEVADO


VIGAS DE CONCRETO

kg

1,995.54

4.16

8,301.45
1,030,067.27

8,301.45

01.03.04.01
01.03.04.02
01.03.04.03
01.03.05
01.03.05.01

CONCRETO f'c=210 kg/cm2 EN VIGAS


ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO DE REFUERZO fy=4200 kg/cm2 EN VIGAS
LOSAS MACIZA DE CONCRETO
CONCRETO F'C=210 KG/CM2 EN LOSA MACISA

m3
m2
kg

695.80
5,224.30
117,093.56

355.74
56.55
4.16

m3

506.89

01.03.05.02

ENCOFRADO Y DESENCOFRADO DE LOSAS MACISAS

m2

1,017.77

01.03.05.03
01.03.06
01.03.06.01

ACERO CORRUGADO FY=4200 KG/CM2 EN LOSAS MACIZAS


LOSAS ALIGERADAS
CONCRETO f'c=210 kg/cm2 EN LOSAS ALIGERADAS

kg
m3

01.03.06.02

ENCOFRADO Y DESENCOFRADO DE LOSAS ALIGERADAS

01.03.06.03

ACERO DE REFUERZO fy=4200 kg/cm2 EN LOSAS ALIGERADAS

01.03.06.04
01.03.07
01.03.07.01

LADRILLO DE ARCILLA HUECO 15X30X30cm


ESCALERAS
CONCRETO F'C=210 KG/CM2 ESCALERAS

01.03.07.02
01.03.07.03
01.03.08

115,700.00

84,574.13

487,988.93

790,677.32

103,625.50

8,301.45
1,030,067.27

41,253.98
49,239.03
81,184.87

41,253.98
49,239.03
81,184.87

41,253.98
49,239.03
81,184.87

41,253.98
49,239.03
81,184.87

41,253.98
49,239.03
81,184.87

41,253.98
49,239.03
81,184.87

247,523.89
295,434.17
487,109.21

355.57

247,523.89
295,434.17
487,109.21
234,981.91
180,234.88

30,039.15

30,039.15

30,039.15

30,039.15

30,039.15

30,039.15

180,234.88

42.43

43,183.98

7,197.33

7,197.33

7,197.33

7,197.33

7,197.33

7,197.33

43,183.98

2,779.58

4.16

1,927.18

1,927.18

1,927.18

1,927.18

1,927.18

11,563.05

356.18

11,563.05
891,463.65
266,739.64

1,927.18

748.89

44,456.61

44,456.61

44,456.61

44,456.61

44,456.61

44,456.61

266,739.64

m2

8,320.98

32.70

272,096.05

45,349.34

45,349.34

45,349.34

45,349.34

45,349.34

45,349.34

272,096.05

kg

51,961.05

4.16

216,157.97

36,026.33

36,026.33

36,026.33

36,026.33

36,026.33

36,026.33

216,157.97

68,235.00

2.00

22,745.00

22,745.00

22,745.00

22,745.00

22,745.00

22,745.00

136,470.00

m3

110.74

460.81

136,470.00
147,807.11
51,030.10

8,505.02

8,505.02

8,505.02

8,505.02

8,505.02

8,505.02

51,030.10

ENCOFRADO Y DESENCOFRADO NORMAL ESCALERAS


ACERO CORRUGADO FY=4200 KG/CM2 EN PLACAS
DINTELES

m2
kg

974.85
8,624.55

62.47
4.16

60,898.88
35,878.13
22,656.26

10,149.81
5,979.69

10,149.81
5,979.69

10,149.81
5,979.69

10,149.81
5,979.69

10,149.81
5,979.69

10,149.81
5,979.69

60,898.88
35,878.13

01.03.08.01
01.03.08.02
01.03.08.03

CONCRETO EN DINTELES f'c=210 kg/cm2


ENCOFRADO Y DESENCOFRADO DE DINTELES
ACERO DE REFUERZO fy=4200 kg/cm2 EN DINTELES

m3
m2
kg

18.06
149.60
2,351.00

321.65
47.24
4.16

5,809.00
7,067.10
9,780.16

645.44
785.23
1,086.68

645.44
785.23
1,086.68

645.44
785.23
1,086.68

645.44
785.23
1,086.68

645.44
785.23
1,086.68

645.44
785.23
1,086.68

02

ARQUITECTURA

01.01

ALBAILERIA

01.02

01.03
01.03.01
01.04

MUROS Y TABIQUES DE ALBAIELRIA


MURO DE LADRILLO KK DE ARCILLA - SOGA 9X14X24CM. 1:4 X 1.5
CM
MUROS CON EL SISTEMA DE CONSTRUCCION EN SECO
"DRYWALL"
TABIQUERIA DRYWALL E=9cm C/PLANCHA 1/2"
REVOQUES ENLUCIDOS Y MOLDURAS

01.04.01

234,981.91

891,463.65

147,807.11

22,656.26
645.44
785.23
1,086.68

645.44
785.23
1,086.68

645.44
785.23
1,086.68

5,809.00
7,067.10
9,780.16

3,897,936.92

3,897,936.92
157,303.10

157,303.10
m2

3,229.38

TOTAL

3,909,542.09

01.01

01.02.01

PARCIAL

3,909,542.09

48.71

157,303.10

26,217.18

26,217.18

26,217.18

26,217.18

26,217.18

26,217.18

157,303.10

72,416.17

72,416.17

72,416.17

72,416.17

72,416.17

72,416.17

434,497.00

117,983.61

434,497.00

m2

5,498.57

79.02

434,497.00
434,497.00
569,507.17

TARRAJEO EN MUROS INTERIORES CON C:A-1:5 E=1.5 CM

m2

6,738.07

17.51

117,983.61

19,663.93

19,663.93

19,663.93

19,663.93

19,663.93

19,663.93

01.04.02

TARRAJEO EN MUROS EXTERIORES CON C:A-1:5 E=1.5 CM

m2

2,966.98

25.88

76,785.44

12,797.57

12,797.57

12,797.57

12,797.57

12,797.57

12,797.57

76,785.44

01.04.03
01.04.04
01.04.05

TARRAJEO EN COLUMNAS CON C:A- 1:5, E=1.50CM


TARRAJEO EN VIGAS CON C:A-1:5, E=1.50CM
TARRAJEO EN PLACAS CON C:A-1:5, E=1.50CM

m2
m2
m2

804.94
6,530.07
2,722.85

23.68
31.70
20.66

19,060.98
207,003.22
56,254.08

3,176.83
34,500.54
9,375.68

3,176.83
34,500.54
9,375.68

3,176.83
34,500.54
9,375.68

3,176.83
34,500.54
9,375.68

3,176.83
34,500.54
9,375.68

3,176.83
34,500.54
9,375.68

19,060.98
207,003.22
56,254.08

01.04.06
01.04.07

VESTIDURA DE DERRAMES EN PUERTAS Y VENTANAS, ANCHO


0.15M MEZC. C:A E=1.50CM
BRUAS

m
m

4,623.78
9,965.15

4.86
2.80

22,471.57
27,902.42

3,210.22
4,650.40

3,210.22
4,650.40

3,210.22
4,650.40

3,210.22
4,650.40

3,210.22
4,650.40

3,210.22
4,650.40

3,210.22

01.04.08

TARRAJEO EN FONDO DE ESCALERA CON CEMENTO-ARENA

m2

316.10

25.87

8,177.51

1,168.22

1,168.22

1,168.22

1,168.22

1,168.22

1,168.22

1,168.22

8,177.51

01.04.09
01.05

TERRAZO EN GRADAS Y DESCANSO DE ESCALERAS


CIELORRASOS

m2

1,108.62

30.55

33,868.34
204,787.10

4,838.33

4,838.33

4,838.33

4,838.33

4,838.33

4,838.33

4,838.33

33,868.34

01.05.01

FALSO CIELORRASO (PLANCHA GYPLAC O SIMILAR)

m2

7,754.15

26.41

204,787.10

29,255.30

29,255.30

29,255.30

29,255.30

29,255.30

29,255.30

29,255.30

204,787.10

569,507.17

22,471.57
27,902.42

204,787.10

Pgina 2 de 4

01.06

PISOS Y PAVIMENTOS

01.06.01
01.06.02

CONTRAPISO DE 25 mm
PISO DE PORCELANATO DE COLOR 60 X 60 CM.

m2
m2

9,145.96
8,149.86

18.71
68.79

01.06.03

PISO DE CERAMICO ANTIDESLIZANTE 40 X 40 CM. (EXTERIORES)

m2

249.80

41.36

01.07

CONTRAZOCALOS

01.07.01

CONTRAZOCALO DE CERAMICO DE 0.30 x 0.30 m, h= 10 CM.

7,408.78

13.50

01.08
01.08.01

ZOCALOS
ZOCALO CERAMICO 20 X 30 CM.

m2

2,826.84

30.88

01.09

CARPINTERIA DE MADERA Y MELAMINE

01.09.02
01.10
01.10.01
01.11
01.11.02

PUERTA CONTRAPLACADA DE 40 MM TRIPLAY SEGUN DISEO


INCL. INSTALACIN
PUERTA DE MADERA CONTRAPLACADA SEGN DISEO INCL.
INSTALACION
MUEBLES
MUEBLE BAJO DE MELAMINE BLANCO EN COCINA
CARPINTERIA METALICA
PUERTA METALICA EN CUARTO DE BASURA

01.11.03

PUERTA CONTRAINCENDIO

01.11.04
01.11.05
01.11.06
01.12
01.12.01
01.12.02
01.13
01.13.01
01.13.02

BISAGRA ALUMINIZADA CAPUCHINA DE 3" X 3"


CERRADURA PARA PUERTA PRINCIPAL PESADA
PINTURA
PINTURA LATEX EN CIELORASO
PINTURA EN INTERIORES AL TEMPLE 2 MANOS

01.13.03
01.13.04
01.13.05
01.13.06
01.13.07

01.09.01

742,081.51

742,081.51
171,120.91
560,628.87

24,445.84
80,089.84

24,445.84
80,089.84

24,445.84
80,089.84

24,445.84
80,089.84

24,445.84
80,089.84

24,445.84
80,089.84

24,445.84
80,089.84

171,120.91
560,628.87

10,331.73

1,475.96

1,475.96

1,475.96

1,475.96

1,475.96

1,475.96

1,475.96

10,331.73

100,018.53

14,288.36

14,288.36

14,288.36

14,288.36

14,288.36

14,288.36

14,288.36

100,018.53

87,292.82
87,292.82

12,470.40

12,470.40

12,470.40

12,470.40

12,470.40

12,470.40

12,470.40

87,292.82

100,018.53

100,018.53

87,292.82
277,220.34

277,220.34
und

132.00

634.23

83,718.36

11,959.77

11,959.77

11,959.77

11,959.77

11,959.77

11,959.77

11,959.77

83,718.36

und

426.00

454.23

27,643.14

27,643.14

27,643.14

27,643.14

27,643.14

27,643.14

27,643.14

193,501.98

und

88.00

1,927.60

24,232.69

24,232.69

24,232.69

24,232.69

24,232.69

24,232.69

24,232.69

169,628.80

und

21.00

856.02

193,501.98
169,628.80
169,628.80
315,378.07
17,976.42

2,568.06

2,568.06

2,568.06

2,568.06

2,568.06

2,568.06

2,568.06

17,976.42

und

31.00

1,508.46

46,762.26

6,680.32

6,680.32

6,680.32

6,680.32

6,680.32

6,680.32

6,680.32

46,762.26

VENTANA DE ALUMINIO TIPO VITROBEN (ESTRUCTURA)

und

403.00

425.00

171,275.00

42,818.75

42,818.75

42,818.75

42,818.75

BARANDA METALICA SEGUN DISEO INCL INSTALACION


BARANDA METALICA EN TERRAZAS
CERRAJERIA

m
m

158.56
278.33

169.91
188.35

26,940.93
52,423.46
62,546.56

6,735.23
13,105.86

6,735.23
13,105.86

6,735.23
13,105.86

6,735.23
13,105.86

pza
pza

1,701.00
491.00

14.70
76.46

m2
m2

7,754.15
17,455.99

9.92
8.94

25,004.70
37,541.86
405,406.78
76,921.17
156,056.55

PINTURA EN MUROS EXTERIORES C/LATEX LAVABLE

m2

2,966.98

15.35

45,543.14

9,108.63

9,108.63

9,108.63

PINTURA EN COLUMNAS C/LATEX LAVABLE


PINTURA EN VIGAS C/LATEX LAVABLE
PINTURA EN PLACAS C/LATEX LAVABLE
PINTURA EN DERRAMES C/LATEX LAVABLE

m2
m2
m2
m

804.94
6,530.07
2,726.28
689.00

8.94
11.10
8.94
4.89

7,196.16
72,483.78
24,372.94
3,369.21

1,439.23
14,496.76
4,874.59
673.84

1,439.23
14,496.76
4,874.59
673.84

1,439.23
14,496.76
4,874.59
673.84

01.13.08

PINTURA EN FONDO DE ESCALERAS CON PINTURA LATEX

m2

316.10

9.11

01.13.09
01.13.10
01.14
01.14.01
01.14.02

PINTURA ESML/ ANTICORROSIVO EN ESTRUCTURAS METALICAS


PINTURA EN BARANDAS METALICAS
VIDRIOS, CRISTALES Y SIMILARES
VENTANA DE VIDRIO CRUDO INCOLORO 6MM
VIDRIO LAMINADO DE 6MM

m2
m

913.70
121.36

16.04
15.89

m2
m2

1,433.27
384.16

51.98
105.58

01.14.03
01.14.04
01.15
01.15.01
01.15.02

PUERTA DE VIDRIO CORREDIZA EN TERRAZA


MURO CORTINA EN EN FACHADA
SEALIZACION Y EVACUACION
CARTELES DE SEALIZACION Y EVACUACION
SEALIZACION-INDICATIVA EN SEGURIDAD

und
m2

30.00
240.00

3,400.00
345.00

und
und

64.00
64.00

90.91
78.05

01.15.03
01.15.04
01.15.05
01.16
01.16.01

SEA-INDICATIVA ADOSADO A PUERTAS


EXTINGUIDORES
BOTIQUIN DE PRIMEROS AUXILIOS
VARIOS, LIMPIEZA Y JARDINERIA
LIMPIEZA DURANTE LA EJECUCIN DE OBRA

und
und
und

272.00
16.00
8.00

131.01
44.00
82.00

mes

12.00

01.16.02

LIMPIEZA FINAL DE OBRA

m2

10,000.00

03

INSTALACIONES SANITARIAS

03.01
03.01.01

APARATOS, ACCESORIOS SANITARIOS Y GRIFERIA


INODORO BLANCO TANQUE BAJO

169,628.80
315,378.07

171,275.00
26,940.93
52,423.46
62,546.56
25,004.70
37,541.86

25,004.70
37,541.86
405,406.78

15,384.23
31,211.31

15,384.23
31,211.31

15,384.23
31,211.31

15,384.23
31,211.31

15,384.23
31,211.31

76,921.17
156,056.55

9,108.63

9,108.63

45,543.14

1,439.23
14,496.76
4,874.59
673.84

1,439.23
14,496.76
4,874.59
673.84

7,196.16
72,483.78
24,372.94
3,369.21

2,879.67

575.93

575.93

575.93

575.93

575.93

2,879.67

14,655.75
1,928.41
299,860.99
74,501.37
40,559.61

2,931.15
385.68

2,931.15
385.68

2,931.15
385.68

2,931.15
385.68

2,931.15
385.68

14,655.75
1,928.41

18,625.34
10,139.90

18,625.34
10,139.90

18,625.34
10,139.90

18,625.34
10,139.90

74,501.37
40,559.61

25,500.00
20,700.00

25,500.00
20,700.00

25,500.00
20,700.00

25,500.00
20,700.00

102,000.00
82,800.00

5,818.24
4,995.20

5,818.24
4,995.20

35,634.72
704.00
656.00

35,634.72
704.00
656.00

299,860.99

102,000.00
82,800.00
47,808.16
5,818.24
4,995.20

47,808.16

500.00

35,634.72
704.00
656.00
24,600.00
6,000.00

500.00

500.00

500.00

500.00

500.00

500.00

500.00

500.00

500.00

500.00

500.00

500.00

6,000.00

1.86

18,600.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

1,550.00

18,600.00

24,600.00

878,677.77

878,677.77
185,422.04

pza

183.00

399.30

185,422.04
73,071.90

18,267.98

18,267.98

18,267.98

18,267.98

73,071.90

03.01.02
03.01.03
03.01.04

LAVATORIO BONE CON PEDESTAL


URINARIOS DE LOZA DE PICO BLANCO
TINA DE HIDROMASAJE C/ BLANCO

pza
pza
pza

163.00
4.00
33.00

78.68
134.00
341.44

12,824.84
536.00
11,267.52

3,206.21
134.00
2,816.88

3,206.21
134.00
2,816.88

3,206.21
134.00
2,816.88

3,206.21
134.00
2,816.88

12,824.84
536.00
11,267.52

03.01.05
03.01.06
03.01.07

LAVADERO DE COCINA DE ACERO INOXIDABLE Y DE ROPA


PAPELERA DE LOZA, COLOR BLANCO
JABONERA DE LOSA COLOR BLANCO

pza
und
u

88.00
183.00
163.00

202.81
32.70
11.35

17,847.28
5,984.10
1,850.05

4,461.82

4,461.82
2,992.05
925.03

4,461.82
2,992.05
925.03

4,461.82

17,847.28
5,984.10
1,850.05

03.01.08

GRIFO CROMADO DE 1/2'' PARA DUCHA

pza

143.00

40.70

5,820.10

2,910.05

2,910.05

5,820.10

03.01.09
03.01.10

MEZCLADORA ITALGRIF MODELO CLASICO PARA TINA


TOALLERA DE PLASTICO 24" DE COLOR

pza
pza

33.00
185.00

202.81
53.25

6,692.73
9,851.25

3,346.37
4,925.63

3,346.37
4,925.63

6,692.73
9,851.25

03.01.11

MEZCLADORA ITALGRIF MODELO CLASICO PARA COCINA

pza

88.00

202.81

17,847.28

8,923.64

8,923.64

17,847.28

03.01.12
03.01.13

MEZCLADORA ITALGRIF MODELO CLASICO PARA LAVATORIO


GRIFERIA ITALGRIF DE BOTON PARA URINARIO

pza
pza

55.00
4.00

202.81
26.30

11,154.55
105.20

5,577.28
52.60

5,577.28
52.60

11,154.55
105.20

pza

187.00

56.52

10,569.24
158,092.93
42,778.48
19,980.08
18,262.80

5,284.62

5,284.62

03.01.14
03.02
03.02.01
03.02.01.01
03.02.01.02

COLOCACION DE APARATOS CORRIENTES


SISTEMA DE DESAGUE
PUNTOS DE SALIDA
SALIDAS DE PVC SAL PARA DESAGUE DE 4"
SALIDAS DE PVC SAL PARA DESAGUE DE 2"

pto
pto

274.00
760.00

72.92
24.03

03.02.01.03
03.02.02
03.02.02.01
03.02.02.02
03.02.02.03

SALIDAS DE PVC SAL PARA VENTILACION DE 2"


REDES DE DERIVACION
RED DE DERIVACION PVC SAL PARA DESAGUE DE 4"
RED DE DERIVACION PVC SAL PARA DESAGUE DE 3"
RED DE DERIVACION PVC SAL PARA DESAGUE DE 2"

pto

170.00

26.68

m
m
m

979.80
119.00
989.40

20.89
16.72
4.38

03.02.02.04
03.02.02.05
03.02.02.06
03.02.03
03.02.03.01
03.02.03.02
03.02.03.03
03.02.03.04

RED DE DERIVACION PVC SAL DE VENTILACION DE 4"


RED DE DERIVACION PVC SAL DE VENTILACION DE 3"
RED DE DERIVACION PVC SAL DE VENTILACION DE 2"
ACCESORIOS PARA REDES DE DERIVACION
SUMIDERO DE BRONCE CROMADO DE 2"
TEE PVC SAL 2"
TEE PVC SAL 4" CON REDUCCION A 2"
TEE PVC SAL 4" X 4"

m
m
m

253.00
170.00
83.00

22.78
16.72
9.94

u
u
pza
pza

463.00
727.00
148.00
308.00

44.01
15.88
11.64
14.19

10,569.24
158,092.93
42,778.48
19,980.08
18,262.80

4,995.02
4,565.70

4,995.02
4,565.70

4,995.02
4,565.70

4,995.02
4,565.70

4,535.60
36,222.03
20,468.02
1,989.68
4,333.57

1,133.90

1,133.90

1,133.90

1,133.90

3,411.34
331.61
722.26

3,411.34
331.61
722.26

3,411.34
331.61
722.26

3,411.34
331.61
722.26

3,411.34
331.61
722.26

3,411.34
331.61
722.26

5,763.34
2,842.40
825.02
79,092.42
20,376.63
11,544.76
1,722.72
4,370.52

960.56
473.73
137.50

960.56
473.73
137.50

960.56
473.73
137.50

960.56
473.73
137.50

960.56
473.73
137.50

960.56
473.73
137.50

3,396.11
1,924.13
287.12
728.42

3,396.11
1,924.13
287.12
728.42

3,396.11
1,924.13
287.12
728.42

3,396.11
1,924.13
287.12
728.42

3,396.11
1,924.13
287.12
728.42

3,396.11
1,924.13
287.12
728.42

4,535.60
36,222.03
20,468.02
1,989.68
4,333.57
5,763.34
2,842.40
825.02
79,092.42
20,376.63
11,544.76
1,722.72
4,370.52

Pgina 3 de 4

03.02.03.05

CODO PVC SAL 2"X90

pza

1,942.00

9.61

18,662.62

3,110.44

3,110.44

3,110.44

3,110.44

3,110.44

3,110.44

18,662.62

03.02.03.06
03.02.03.07

CODO PVC SAL 4" X 90


YEE PVC SAL 2"

u
pza

187.00
275.00

12.12
9.25

2,266.44
2,543.75

377.74
423.96

377.74
423.96

377.74
423.96

377.74
423.96

377.74
423.96

377.74
423.96

2,266.44
2,543.75

03.02.03.08
03.02.03.09

YEE PVC SAL 4"


YEE PVC SAL DE 4" CON REDUCCION A 2"

pza
pza

167.00
389.00

11.74
13.27

1,960.58
5,162.03

326.76
860.34

326.76
860.34

326.76
860.34

326.76
860.34

326.76
860.34

326.76
860.34

1,960.58
5,162.03

03.02.03.10

REGISTROS ROSCADO DE BRONCE DE 4"

pza

114.00

14.99

1,708.86

284.81

284.81

284.81

284.81

284.81

284.81

1,708.86

03.02.03.11
03.02.03.12

REGISTROS ROSCADO DE BRONCE DE 2"


SOMBRERO VENTILACION PVC DE 2"

pza
u

306.00
16.00

9.79
11.02

2,995.74
176.32

499.29
29.39

499.29
29.39

499.29
29.39

499.29
29.39

499.29
29.39

499.29
29.39

2,995.74
176.32

1,047.00

5.35

5,601.45

933.58

933.58

933.58

933.58

933.58

933.58

03.02.03.13
03.03
03.03.01

PRUEBA HIDRAULICA+DESINFECCION DE TUBERIA DE


DESAGUE

SISTEMA DE AGUA FRIA


PUNTOS DE SALIDA

03.03.01.01

SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"

pto

03.03.01.02
03.03.02

SALIDA DE AGUA FRIA CON TUBERIA DE PVC SAP D=1"


RED DE DISTRIBUCION

pto

03.03.02.01
03.03.02.02
03.03.03
03.03.03.01
03.03.03.02

RED DE DISTRIBUCION TUBERIA DE 1/2" PVC-SAP


RED DE DISTRIBUCION TUBERIA DE 1" PVC-SAP
ACCESORIOS PARA REDES DE DISTRIBUCION
TEE PVC-SAP 1"
TEE PVC-SAP 1/2"

m
m

03.03.03.03
03.03.03.04
03.03.03.05
03.03.03.06
03.03.03.07

CODO PVC-SAP 1" * 90


CODO PVC SAP 1/2" 90
UNION UNIVERSAL DE FG DE 1/2"
UNION UNIVERSAL DE FG DE 1"
UNION SIMPLE PVC 1/2"

03.03.03.08
03.03.03.09
03.03.03.10
03.03.03.11

UNION SIMPLE PVC 1"


VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE
1/2"

03.03.03.13

VLVULA CHECK DE 1"


GRIFO CROMADO PARA LAVATORIO DE 1/2''
DUCHAS CROMADAS DE CABEZA GIRATORIA Y LLAVE
MEZCLADORA
PRUEBA HIDRAULICA+DESINFECCION DE TUBERIA DE AGUA
FRIA

03.03.03.14

MEDIDOR DE CAUDAL TIPO TUBULAR BRIDADO DE 1"(AGUA)

03.03.03.12

03.03.03.15
03.03.03.16
03.04
03.04.01
03.04.01.01

REDUCCION PVC SAP DE 1" A 1/2" P/AGUA


BRIDA ROMPE AGUA DE ACERO
SISTEMA DE AGUA CALIENTE
PUNTOS DE SALIDA
SALIDA DE AGUA CALIENTE CON TUBERIA CPVC

5,601.45
242,409.71

242,409.71
39,461.63
722.00

42.58

30,742.76

39,461.63
7,685.69

7,685.69

7,685.69

7,685.69

30,742.76

163.00

53.49

8,718.87
90,379.17

2,179.72

2,179.72

2,179.72

2,179.72

8,718.87
90,379.17

3,976.52
989.70

13.95
35.27

13,868.11
8,726.68

13,868.11
8,726.68

13,868.11
8,726.68

13,868.11
8,726.68

pza
pza

213.00
851.00

21.41
16.54

55,472.45
34,906.72
112,568.91
4,560.33
14,075.54

651.48
2,010.79

651.48
2,010.79

651.48
2,010.79

651.48
2,010.79

651.48
2,010.79

651.48
2,010.79

651.48
2,010.79

55,472.45
34,906.72
112,568.91
4,560.33
14,075.54

u
pza
und
und
u

145.00
1,991.00
800.00
51.00
800.00

6.54
3.98
16.90
15.24
11.68

948.30
7,924.18
13,520.00
777.24
9,344.00

135.47
1,132.03
1,931.43
111.03
1,334.86

135.47
1,132.03
1,931.43
111.03
1,334.86

135.47
1,132.03
1,931.43
111.03
1,334.86

135.47
1,132.03
1,931.43
111.03
1,334.86

135.47
1,132.03
1,931.43
111.03
1,334.86

135.47
1,132.03
1,931.43
111.03
1,334.86

135.47
1,132.03
1,931.43
111.03
1,334.86

948.30
7,924.18
13,520.00
777.24
9,344.00

28.00

15.42

431.76

61.68

61.68

61.68

61.68

61.68

61.68

61.68

431.76

u
u
pza

280.00
28.00
163.00

37.48
68.16
46.06

10,494.40
1,908.48
7,507.78

1,499.20
272.64
1,072.54

1,499.20
272.64
1,072.54

1,499.20
272.64
1,072.54

1,499.20
272.64
1,072.54

1,499.20
272.64
1,072.54

1,499.20
272.64
1,072.54

1,499.20
272.64
1,072.54

10,494.40
1,908.48
7,507.78

110.00

44.04

4,844.40

692.06

692.06

692.06

692.06

692.06

692.06

692.06

4,844.40

4,966.22

5.35

26,569.28

3,795.61

3,795.61

3,795.61

3,795.61

3,795.61

3,795.61

3,795.61

26,569.28

105.00

89.30

9,376.50

1,339.50

1,339.50

1,339.50

1,339.50

1,339.50

1,339.50

1,339.50

9,376.50

u
u

8.00
16.00

23.18
6.33

26.49
14.47

26.49
14.47

26.49
14.47

26.49
14.47

26.49
14.47

26.49
14.47

26.49
14.47

185.44
101.28

pto

537.00

31.38

185.44
101.28
75,966.56
75,966.56
16,851.06

2,407.29

2,407.29

2,407.29

2,407.29

2,407.29

2,407.29

2,407.29

75,966.56
16,851.06

7,823.97

7,823.97

7,823.97

7,823.97

7,823.97

7,823.97

7,823.97

54,767.82

1,449.23

1,449.23

1,449.23

4,347.68

1,092.00

1,092.00
32.32

pza

75,966.56

03.04.01.02

RED DE DISTRIBUCION DE AGUA CALIENTE TUBO CPVC


D=1/2"

2,266.88

24.16

54,767.82

03.04.01.03
03.05

VALVULA COMPUERTA DE BRONCE DE UNION ROSCADA DE


1/2"
SISTEMA DE AGUA PLUVIAL

116.00

37.48

4,347.68
8,543.28

RED DE DERIVACION PVC SAL PARA DESAGUE PLUVIAL DE 4"


PRUEBA HIDRAULICA+DESINFECCION DE TUBERIA
CODO PVC SAL 4" X 90

m
m
u

180.00
180.00
16.00

36.40
5.35
12.12

6,552.00
963.00
193.92

4.00
8.00

125.19
41.70

2,744.00

29.34

500.76
333.60
176,857.05
176,857.05
80,508.96

11,501.28

11,501.28

11,501.28

11,501.28

11,501.28

11,501.28

11,501.28

176,857.05
80,508.96

03.05.01
03.05.02
03.05.03
03.05.04
03.05.05
03.06
03.06.01
03.06.01.01

CAJA DE REGISTRO DE DESAGUE 12" X 24"


SUMIDERO DE BRONCE CROMADO DE 4"
SISTEMA DE CONTRA INCENDIOS
PUNTOS DE SALIDA
TUBERIA PVC CLASE 10- 1"

pza
u

8,543.28
1,092.00

1,092.00

1,092.00

1,092.00

32.32

32.32

32.32

32.32

963.00
32.32

6,552.00
963.00
193.92

250.38
166.80

250.38
166.80

500.76
333.60
176,857.05

03.06.01.02
03.06.01.03
03.06.01.04
03.06.01.05
03.06.01.06

UNION PVC SAP ROSCADO DE 1"x 1"


UNION SIMPLE PVC 1"
REDUCCIONES DE F G DE 1-3/4" (bushing)
TEE PVC SAP ROSCADO DE 4" X 2"
TEE PVC SAP ROSCADO DE 1" X 1"

u
u
u
u
u

123.00
144.00
210.00
16.00
300.00

15.17
15.42
10.34
15.02
21.41

1,865.91
2,220.48
2,171.40
240.32
6,423.00

266.56
317.21
310.20
34.33
917.57

266.56
317.21
310.20
34.33
917.57

266.56
317.21
310.20
34.33
917.57

266.56
317.21
310.20
34.33
917.57

266.56
317.21
310.20
34.33
917.57

266.56
317.21
310.20
34.33
917.57

266.56
317.21
310.20
34.33
917.57

1,865.91
2,220.48
2,171.40
240.32
6,423.00

03.06.01.07
03.06.01.08
03.06.01.09
03.06.01.10
03.06.01.11

TAPON HEMBRA DE PVC CON ROSCA DE 1''


REDUCCION PVC SAP DE 2" A 1"
NIPLE DE FG DE 2"x 10
UNION UNIVERSAL DE FG DE 2"
VALVULA ANGULAR BRONCE DE 2''

u
u
u
und
u

32.00
48.00
16.00
16.00
16.00

13.56
11.68
26.21
36.42
202.09

433.92
560.64
419.36
582.72
3,233.44

61.99
80.09
59.91
83.25
461.92

61.99
80.09
59.91
83.25
461.92

61.99
80.09
59.91
83.25
461.92

61.99
80.09
59.91
83.25
461.92

61.99
80.09
59.91
83.25
461.92

61.99
80.09
59.91
83.25
461.92

61.99
80.09
59.91
83.25
461.92

433.92
560.64
419.36
582.72
3,233.44

03.06.01.12
03.06.01.13
03.06.01.14
03.06.01.15
03.06.01.16
03.06.01.17
03.06.01.18
03.06.01.19

REDUCCIONES DE F G DE 2"x1
TAPON DE BRONCE ROSCADO 1" (manguera)
PITON ROSCADO DE 1" P/SALIDA (manguera)
TUBERIA PVC SAP C-10 DE 4"
MANGUERA DE LONA DE 1 1/2"
GAVINETE CONTRAINCENDIOS + ACCES
VALVULA SIAMESA EXTERIOR
ROCIADOR AUTOMATICO + ACCS.

u
u
u
m
m
und
u
und

16.00
16.00
16.00
83.00
474.00
16.00
1.00
232.00

34.36
14.62
47.36
36.93
13.50
1,500.00
9,551.27
145.00

549.76
233.92
757.76
3,065.19
6,399.00
24,000.00
9,551.27
33,640.00

78.54

78.54

78.54

78.54

78.54

78.54

78.54

und

5.00

277.24

und

2.00

est

03.07
03.07.01
03.07.02
03.08
03.08.01

58.48
189.44
766.30
1,599.75
6,000.00
9,551.27
33,640.00

549.76
233.92
757.76
3,065.19
6,399.00
24,000.00
9,551.27
33,640.00

1,386.20

1,386.20

1,386.20

9,500.00

19,000.00
11,000.00

19,000.00

19,000.00

1.00

11,000.00

11,000.00

11,000.00

11,000.00

pto
pto
pto
pto

1,480.00
1,474.00
32.00
230.00

58.32
66.44
66.47
58.99

pto
pto

148.00
117.00

69.19
66.47

EQUIPO DE BOMBEO DE AGUA


SISTEMA DE REBOSE DE CISTERNA, TUB. FG DE 6", INCL.
ROMPEAGUAS
BOMBAS INCLUYE EQUIPOS, TABLEROS E INSTALACION
TANQUE ELEVADO
INSTALACIONES EN SISTEMA DE TANQUE ELEVADO

04

INSTALACIONES ELECTRICAS

04.01
04.01.01
04.01.02
04.01.03
04.01.04

SALIDAS
SALIDA DE TECHO PARA CENTRO DE LUZ
SALIDA DE PARED PARA INTERRUPTOR SIMPLE
SALIDA DE PARED PARA INTERRUPTOR DOBLE
SALIDA DE PARED PARA DICROICOS

04.01.05
04.01.06
04.02

SALIDA DE PARED PARA INTERRUPTOR DE CONMUTACION


SALIDA PARA INTERRUPTORES TRIPLE
SALIDA PARA TOMACORRIENTES

58.48
189.44
766.30
1,599.75
6,000.00

58.48
189.44
766.30
1,599.75
6,000.00

58.48
189.44
766.30
1,599.75
6,000.00

20,386.20

20,386.20

11,000.00

1,083,386.06

1,083,386.06
217,958.01
86,313.60
97,932.56
2,127.04
13,567.70
10,240.12
7,776.99
106,256.08

217,958.01
21,578.40
24,483.14
531.76
3,391.93

21,578.40
24,483.14
531.76
3,391.93

21,578.40
24,483.14
531.76
3,391.93

21,578.40
24,483.14
531.76
3,391.93

86,313.60
97,932.56
2,127.04
13,567.70

2,560.03
1,944.25

2,560.03
1,944.25

2,560.03
1,944.25

2,560.03
1,944.25

10,240.12
7,776.99
106,256.08

Pgina 4 de 4

04.02.01

SALIDAS DE PARED PARA TOMACORRIENTES BIPOLARES CON


LINEA A TIERRA

pto

1,560.00

58.94

91,946.40

22,986.60

22,986.60

22,986.60

22,986.60

91,946.40

04.02.02
04.02.03

SALIDA DE PARED PARA TOMACORRIENTES BIPOLARES PARA


COCINA ELECTRICA CON LINEA A TIERRA
SALIDA PARA THERMA CON PVC

pto
pto

88.00
88.00

79.64
82.97

7,008.32
7,301.36

1,752.08
1,825.34

1,752.08
1,825.34

1,752.08
1,825.34

1,752.08
1,825.34

7,008.32
7,301.36

04.03

SALIDAS PARA COMUNICACIONES Y SEALES

04.03.01
04.03.02

SALIDAS PARA SENSOR DE HUMO


SALIDAS PARA SIRENA -SISTEMA DE ALARMA C.I.

pto
pto

1.00
112.00

74.16
74.16

74.16
8,305.92

18.54
2,076.48

18.54
2,076.48

18.54
2,076.48

18.54
2,076.48

74.16
8,305.92

04.03.03
04.03.04

SALIDA PARA INTERCOMUNICADORES


SALIDA PARA TELEFONO

pto
pto

380.00
153.00

81.80
81.28

31,084.00
12,435.84

7,771.00
3,108.96

7,771.00
3,108.96

7,771.00
3,108.96

7,771.00
3,108.96

31,084.00
12,435.84

04.03.05
04.03.06
04.03.07

SALIDA DE PUNTO DE TELEVISION


SALIDAS DE LUZ DE EMERGENCIA
SALIDAS PARA TABLEROS

pto
pto
pto

264.00
63.00
120.00

81.99
63.46
65.19

21,645.36
3,997.98
7,822.80

5,411.34
999.50
1,955.70

5,411.34
999.50
1,955.70

5,411.34
999.50
1,955.70

5,411.34
999.50
1,955.70

21,645.36
3,997.98
7,822.80

04.04
04.04.01
04.04.02
04.04.03
04.04.04

CANALIZACIONES, CONDUCTOS O TUBERIAS


TUBERIA PVC SAP D=25MM2
TUBERIA PVC SAP D=40MM2
TUBERIA PVC SAP D=50MM2
TUBERIA PVC SAP D=90MM2

m
m
m
m

1,478.05
421.00
60.00
328.00

10.40
21.59
24.77
38.94

38,719.63
15,371.72
9,089.39
1,486.20
12,772.32

3,842.93
2,272.35
371.55
3,193.08

3,842.93
2,272.35
371.55
3,193.08

3,842.93
2,272.35
371.55
3,193.08

3,842.93
2,272.35
371.55
3,193.08

15,371.72
9,089.39
1,486.20
12,772.32

04.05
04.05.01
04.05.02
04.05.03
04.05.04

CONDUCTORES EN TUBERIAS
CONDUCTOR LSOH (2.5mm2)
CONDUCTOR LSOH (4 mm2)
CONDUCTOR LSOH (10mm2)
CONDUCTOR LSOH (25mm2)

ML
ML
ML
ML

17,250.14
14,125.00
118.50
142.50

2.74
3.05
4.98
10.04

112,766.41
47,265.38
43,081.25
590.13
1,430.70

11,816.35
10,770.31
147.53
357.68

11,816.35
10,770.31
147.53
357.68

11,816.35
10,770.31
147.53
357.68

11,816.35
10,770.31
147.53
357.68

47,265.38
43,081.25
590.13
1,430.70

04.05.05

CABLE UTP PARA CONEXION A TELEFONO, INTERCOMUNICADOR


Y CAMARA

ML

6,144.26

3.32

20,398.94

5,099.74

5,099.74

5,099.74

5,099.74

20,398.94

04.06
04.06.01
04.06.01.01
04.06.01.01

TABLEROS, LLAVES, CUCHILLAS Y BANCO DE MEDIDORES


TABLEROS DE DISTRIBUCION
TABLERO ELECTRICO DE 3 POLOS
TABLERO ELECTRICO DE 8 POLOS

23.19
36.91

74,690.82
8,320.96
2,040.72
1,033.48

510.18
258.37

510.18
258.37

510.18
258.37

510.18
258.37

8,320.96
2,040.72
1,033.48

04.06.01.02
04.06.02
04.06.02.01
04.06.03
04.06.03.01

TABLERO ELECTRICO DE 18 POLOS


LLAVES DIFERENCIALES
INTERRUPTOR DIFERENCIAL DE 25Amp x 0.03mA
LLAVES DE INTERRUPCION
INTERRUPTOR THERMOMAGNETICO 3X50AX220VAC

und

92.00

57.03

1,311.69

1,311.69

1,311.69

176.00

163.16

7,179.04

7,179.04

7,179.04

7,179.04

und

10.00

144.70

5,246.76
28,716.16
28,716.16
37,653.70
1,447.00

1,311.69

und

04.06.03.02
04.06.03.03
04.06.03.04
04.06.03.05
04.06.03.06

INTERRUPTOR THERMOMAGNETICO 3X30AX220VAC


INTERRUPTOR TERMOMAGNETICO DE 2x32x220V
INTERRUPTOR THERMOMAGNETICO 2X25X220 V
INTERRUPTOR THERMOMAGNETICO 2x20x220V
INTERRUPTOR THERMOMAGNETICO 2x16x220V

und
und
und
und
und

176.00
94.00
132.00
160.00
94.00

108.70
45.35
38.35
35.75
21.60

19,131.20
4,262.90
5,062.20
5,720.00
2,030.40

04.07
04.07.01
04.07.02
04.07.03
04.08

INSTALACIONES ESPECIALES
ASCENSOR
PARARRAYOS TIPO IONISANTE
SUB ESTACION ELECTRICA
INSTALACION DE POZO A TIERRA

und
und
und

1.00
1.00
1.00

49,752.00
27,892.00
158,000.00

235,644.00
49,752.00
27,892.00
158,000.00
12,702.24

04.08.01
04.09
04.09.01
04.09.02

und

4.00

3,175.56

04.09.03

POZO CONEXION A TIERRA


ARTEFACTOS ELECTRICOS
MEDIDOR DE LUZ TRIFASICO
MEDIDOR DE LUZ MONOFASICO
LAMPARA FLUORECENTE COMPACTA TC-D
1x26W+LUMINARIA+ARRANQUE ELECTRONICO

04.09.04
04.09.05
04.09.06
04.09.07
04.09.08

LUMINARIAS BRAQUET 18 WATT (INCLUYE EQUIPO COMPLETO)


ELECTROBOMBA DE 2.5 HP
INTERCOMUNICADOR
BANCO DE MEDIDORES PARA 120 USUARIOS
ARTEFACTO DE EMERGENCIA Y SIRENA

04.09.09
04.09.10
04.10
04.10.01

und
und

88.00
28.00

und
und

2.00
122.00

125.30
61.45

12,702.24
119,055.73
250.60
7,496.90

und

153.00

26.59

und
und
und
und
und

100.00
2.00
116.00
120.00
116.00

67.27
6,250.00
146.40
342.56
76.94

SENSOR DE HUMO
PACK DICROICOS PHILIPS
OTROS
CAJA DE PASE DE F. G 300 X 300 X 200 MM

und
und

232.00
232.00

56.62
33.89

und

352.00

04.10.02
04.10.03

CAJA DE PASE DE F. G 500 X 500 X 200 MM


CAJA DE PASE DE F. G 600 X600X 250 MM

und
und

64.00
36.00

05

EQUIPOS ELECTROMECANICOS

05.01
05.01.01

ASCENSORES
ASCENSOR

und

2.00

228,000.81

05.02

INSTALACIONES COMLEMENTARIAS
m

51.84

62.50

und
und

19.00
19.00

und

1.00

05.02.01
05.02.01
05.03

BANDEJACOLGANTE PARA CONDUCTORES ELECTRICOS


INSTALACION
ESTRUCT. METALICAS (VIGAS DIVISORIAS, MENSULAS MALLAS
DIVISORIAS)
ILUMINACION DEL DUCTO DEL ASCENSOR
PRUEBA Y CAPACITACION DE USO

05.03.01

PRUEBA DE CIRCUITO ELECTRO Y PUESTA EN FUNCIONAMIENTO

05.02.01

85,366.06

85,366.06

38,719.63

112,766.41

74,690.82

723.50

9,565.60
2,131.45
2,531.10
2,860.00
1,015.20

9,565.60
2,131.45
2,531.10
2,860.00
1,015.20

19,131.20
4,262.90
5,062.20
5,720.00
2,030.40
235,644.00
49,752.00

13,946.00
79,000.00

13,946.00
79,000.00

49,752.00
27,892.00
158,000.00

6,351.12

6,351.12

12,702.24

12,702.24
119,055.73
83.53
2,498.97

83.53
2,498.97

83.53
2,498.97

250.60
7,496.90

4,068.27

1,356.09

1,356.09

1,356.09

4,068.27

6,727.00
12,500.00
16,982.40
41,107.20
8,925.04

2,242.33
4,166.67
5,660.80
13,702.40
2,975.01

2,242.33
4,166.67
5,660.80
13,702.40
2,975.01

2,242.33
4,166.67
5,660.80
13,702.40
2,975.01

6,727.00
12,500.00
16,982.40
41,107.20
8,925.04

4,378.61
2,620.83

4,378.61
2,620.83

4,378.61
2,620.83

13,135.84
7,862.48

140.76

13,135.84
7,862.48
80,227.08
49,547.52

12,386.88

12,386.88

12,386.88

12,386.88

49,547.52

281.25
352.21

18,000.00
12,679.56

4,500.00
3,169.89

4,500.00
3,169.89

4,500.00
3,169.89

4,500.00
3,169.89

18,000.00
12,679.56

80,227.08

489,594.62

489,594.62
456,001.62

456,001.62
456,001.62

114,000.41

114,000.41

114,000.41

114,000.41

456,001.62

3,240.00

810.00

810.00

810.00

810.00

3,240.00

915.00
425.00

17,385.00
8,075.00
4,893.00

4,346.25
2,018.75

4,346.25
2,018.75

4,346.25
2,018.75

4,346.25
2,018.75

17,385.00
8,075.00

4,893.00

4,893.00

2,446.50

2,446.50

28,700.00

28,700.00

4,893.00

AVANCE MENSUAL DE OBRA EXPRESADOS EN %

8.13%

8.13%

8.13%

8.13%

TOTAL MENSUAL EN SOLES S/.

834,447.46

834,447.46

834,447.46

834,447.46

COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD (12% DE CD.)
SUB TOTAL
I.G.V. 18%
TOTAL EN S/.
TOTAL EN US $

723.50

5,246.76
28,716.16
28,716.16
37,653.70
1,447.00

10,259,137.46

3.30

11.83%

9.34%

8.49%

8.43%

8.45%

5.38%

3.99%

958,344.18

871,296.16

864,467.66

866,435.07

551,797.94

409,838.82

834,447.46

834,447.46

834,447.46

834,447.46 1,185,140.44 1,214,027.32

958,344.18

871,296.16

864,467.66

866,435.07

1,231,096.50

100,133.70

100,133.70

100,133.70

100,133.70

115,001.30

104,555.54

103,736.12

103,972.21

66,215.75

49,180.66

11,490,233.96

934,581.16

934,581.16

934,581.16

934,581.16 1,327,357.29 1,359,710.60 1,073,345.49

975,851.70

968,203.78

970,407.27

618,013.70

459,019.48

2,068,242.11

168,224.61

168,224.61

168,224.61

168,224.61

238,924.31

244,747.91

175,653.31

174,276.68

174,673.31

111,242.47

82,623.51

### 1,102,805.77

###

###

13,558,476.07
TC =

11.55%

1,185,140.44 1,214,027.32

4,893.00

### 1,102,805.77

$4,108,629.11 $334,183.57

$334,183.57 $334,183.57

142,216.85

145,683.28

193,202.19

551,797.94

409,838.82

10,259,137.46

1.00

100.00%

10,259,137.46

10,259,137.46

10,259,137.46
1,231,096.50
11,490,233.96
2,068,242.11

729,256.16 541,642.98

13,558,476.07

$334,183.57 $474,630.79 $486,199.55 $383,802.33 $348,940.91 $346,206.20 $346,994.12 $220,986.72 $164,134.24

$4,108,629.11

### 1,151,505.01

### 1,145,080.58

Anda mungkin juga menyukai