Professional Documents
Culture Documents
Propietario: TOMMY
Ubicacin:
Fecha: AGOSTO 2011
AREA PB= 63,00 m2
TERRAZA PB = 48,00 m2
GARAJES = 29,00 m2
AREA PA. 1= 114,00 m2
TERRAZA PA = 26,00 m2
Terraza 3er. Piso = 114,00 m2
ITEM
RUBRO
UN.
CANT.
m
m2
25.00
20.00
2.00
2.01
2.02
2.03
2.04
MOVIMIENTO DE TIERRAS
Limpieza manual del terreno
Desbanque a maquina
Desbanque a mano
Excavacin manual de plintos
m2
m3
m3
m3
200.00
10.00
10.00
17.00
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
ESTRUCTURA
Replantillo H.S. 140 kg/cm2.
Plintos H.S. 210 Kg/cm2.
Hormign en escaleras, f'c=210 kg/cm2.
H.Premezclado 210 kg/cm2 /losas
Dintel 0.1x0.20x1.1 m, f'c=180 kg/cm2
Acero de refuerzo 8-18 mm (con alambre galv. #18)
Acero estructural
Malla electrosoldada 4 mm a 15 cm. (R131)
Kubilosa (placa colaborante)
m3
m3
m3
m3
m
kg
kg
m2
m2
0.85
5.10
6.00
26.00
87.00
450.00
9,500.00
252.00
252.00
4.00
4.01
4.02
4.03
4.04
4.05
4.06
MAMPOSTERIA
Bordillo de tina de bao H=40 cm, bloque enluc., cermica
Mampostera de bloque e=15 cm con mortero 1:6, e=2.5cm
Mampostera de bloque e=10 cm con mortero 1:6, e=2.5cm
Pozo revisin inst. elctricas. Mortero 1:3
Caja de revisin 60x60 ladrillo mambron.
Tapa sanitaria. Materiales: acero de refuerzo y tablero
m
m2
m2
u
u
u
4.00
200.00
20.00
5.00
10.00
15.00
5.00
5.01
5.02
5.03
5.04
5.05
5.06
5.07
ENLUCIDOS
Enlucido de fajas incluye andamios. Mortero 1:6
Enlucido liso vertical incluye andamios. Mortero 1:6, e = 1.5 cm
Masillado losa + Impearmeab ,Sika 1 - e=3cm, mortero 1:3
Cermica (GRAIMAN) pared, baos servicio
Piedra
Cermica (GRAIMAN) pared, lavado secado
Cermica (GRAIMAN) pared, baos principales
m
m2
m2
m2
m2
m2
m2
60.00
440.00
367.00
19.20
20.00
12.00
28.80
6.00
6.01
6.02
6.03
6.04
6.05
6.06
6.07
6.08
6.09
6.10
6.11
6.12
6.13
PISOS
Contrapiso H.S. 180 kg/cm2, e=6cm, piedra bola e=15cm.
Alisado de pisos (mortero 1:3, e = 1.5 cm)
Adoqun de cemento. Parqueadero. Arena, e=5cm
Porcelana (Deck PB)
Porcelana (Area lavado y bodega)
Porcelana (Dormitorios PB)
Porcelana (Bao PB)
Porcelana (Gradas)
Porcelanato (Deck PA)
Porcelanato (Bao PA)
Porcelanato (Grada PA)
Porcelanato Cocina
Porcelanato Dormitorio PA
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
137.00
137.00
29.00
50.00
12.00
25.00
7.00
20.00
26.00
11.00
7.00
53.00
33.00
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
7.08
7.09
7.10
7.11
7.12
7.13
7.14
7.15
CARPINTERIA METAL/MADERA/VIDRIO
Muebles de cocina
Muebles altos de cocina
Closets
Muebles de bao (lavamanos)
Cerradura PRINCIPAL
Cerradura puertas
Puerta principal
Puerta paneladas x 90
Puerta paneladas x 70
Puertas plegables
Pergolas
Pasamanos
Venecianas
Barrederas
ventanas de madera y vidrio
m
m
m
m
u
u
u
u
u
ml
m2
ml
m2
ml
m2
8.00
5.00
1.00
9.00
1.00
7.00
2.00
4.60
45.00
30.00
95.00
130.00
8.00
8.01
8.02
8.03
8.04
RECUBRIMIENTOS
Pasteado de paredes
Pintura caucho 2 manos. Ltex vinyl acrilico (incluye andamios
Granito de mrmol en mesones de cocina
Granito de mrmol en mesones de baos
m2
m2
ml
ml
807.00
807.00
5.00
9.00
9.01
9.02
9.03
CUBIERTAS
Gypsum en tumbados
Policarbonato
Tejuelo cubierta
m2
m2
m2
252.00
45.00
114.00
10.00
10.01
10.02
10.03
10.04
10.05
10.06
10.07
10.08
10.09
10.10
10.11
10.12
10.13
10.14
10.15
10.16
AGUA POTABLE
Tomas de Agua Potable Fria
Tomas de Agua Potable Caliente
Tuberia de distribucion Agua Fria D 1/2''
Tuberia de distribucion Agua Fria D 3/4''
Tuberia de distribucion Agua Caliente D 1/2'' (cobre)
Tuberia de distribucion Agua Caliente D 3/4'' (cobre)
Valvulas de paso D 1/2'' (campanola)
Tomas para medidior general D 1/2'' (PVCR)
By Pass D 1/2'' (PVCR)
Toma para Hidroneumatica D 1 1/4'' (cobre)
Toma para cisterna D 1/2'' (PVCR)
Cauelas D 1/2''
Cauelas D 3/4''
Equipo de Bombeo
Calefones
Toma de agua para equipo de calentamiento
pto
pto
m
m
m
m
u
u
u
u
u
m
m
u
u
pto
15.00
8.00
30.00
11.00
30.00
10.00
5.00
1.00
1.00
1.00
1.00
30.00
10.00
1.00
1.00
1.00
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
11.12
11.13
APARATOS SANITARIOS
Lavamanos baos
Inodoro baos
Lavaplatos completo
Jackuzy
Griferia lavaplatos
Griferia lavamanos baos
Griferia Jackuzy
Griferia duchas baos
Accesorios colocar lavamanos
Accesorios colocar inodoros
Accesorios lavaplatos
Poseta lavado ropa
Griferia Poseta lavado ropa
u
u
u
u
u
u
u
u
u
u
glb
u
u
3.00
2.00
1.00
1.00
1.00
3.00
1.00
2.00
3.00
2.00
1.00
1.00
1.00
12.00
12.01
12.02
12.03
AGUAS SERVIDAS
Desagues de Aguas Servidas PVC
Desagues de Aguas Lluvias
Colectores PVC D 75 mm
pto
pto
m
11.00
6.00
15.00
12.04
12.05
12.06
12.07
12.08
12.09
12.10
12.11
12.12
12.13
12.14
12.15
12.16
m
m
m
m
m
u
u
u
u
u
u
u
u
25.00
15.00
15.00
10.00
12.00
6.00
2.00
3.00
2.00
1.00
1.00
1.00
3.00
13.00
13.01
13.02
13.03
13.04
13.05
13.06
13.07
13.08
13.09
13.10
13.11
13.12
13.13
13.14
13.15
13.16
13.17
13.18
13.19
13.20
13.21
13.22
13.23
INSTALACIONES ELECTRICAS
Punto de iluminacion interior
Punto de iluminacion exterior
Punto de tomacorriente 110V. Normal
Salida para lavadora 110V
Salida para secadora 220V
Salida para horno 220V
Salida para cocina 220V
Salida especial en cocina a 110V
Salida para telefono
Salida para TV Cable, solo tuberia de 3/4''
Punto extractor
Punto portero
Breaker de 1P-16A/20A
Breaker de 2P-30A/50A
Alimentador (3x4+6) Tuberia 1 1/2''
Alimentador telefonico (tuberia cable)
Alimentador Tv cable (tuberia)
Instalacion de luminarias
Tablero trifasico 18 puntos
Tablero telefonico y TV
Tablero de medidor
Puesta a tierra
Placas y accesorios
u
u
u
u
u
u
u
u
u
u
u
u
u
u
M
M
M
u
u
u
u
Gbl.
Gbl.
24.00
6.00
28.00
1.00
1.00
1.00
1.00
1.00
4.00
3.00
1.00
2.00
8.00
2.00
15.00
15.00
15.00
24.00
1.00
1.00
1.00
1.00
1.00
14.00
14.01
14.02
14.03
OBRAS EXTERIORES
Encespado. Colocacin de chamba en terreno preparado.
Limpieza y desalojo de materiales (continua)
Limpieza final de la obra
m2
Glb
m2
120.00
1.00
233.00
15.00
15.01
15.02
15.03
15.04
15.05
OTROS
Cisterna (12 m3)
Acometida de alcantarillado
Acometida de agua potable
Acometida de energa elctrica
Acometida de telfonos
glb
glb
glb
glb
glb
1.00
1.00
1.00
1.00
1.00
RUBRO
U.
1.00
PRELIMINARY WORKS
1.01 Temporary partial bamboo fence, h = 2.40 m.
1.02 Warehouses and offices, bamboo, covered with zinc
1.03 Geology study. 6 meters deep. 2 samples recomended.
ml
m2
t
CANT.
U. PRICE
65.00 s/.
30.00 s/.
2.00 s/.
2.00
2.01
2.02
2.03
2.04
EARTHMOVING
Manual cleaning of ground
Bob cat excavation, foundations.
Manual excavation of plinths, foundation.
Improved soil refill
10.00 s/.
25.00 s/.
150.00 s/.
s/.
STRUCTURE
Concrete plinths, f'c = 180 kg/cm2.
Concrete beams, 0.30 x 0,25 cm. f'c = 210 kg/cm2.
Concrete floor base, 180 kg/cm2.
Concrete perimetral wall foundation, f'c = 210 kg/cm2.
Concrete stairs, f'c = 210 kg/cm2.
Concrete slabs, f'c = 210 kg/cm2
Lintels 0.15 x 0.40, reinforcing steel. f'c = 210 kg/cm2
Reinforcing steel 8 - 18 mm ( galvanized wire # 18 )
Structural steel
Wire mesh 6 x 100 x 100 mm,
Kubilosa ( plate decking )
MASONRY
Masonry block e = 15 cm mortar 1:6, e = 2.50 cm.
Masonry block e = 10 cm mortar 1:6, e = 2.50 cm.
Manhole instalations, bricks, mortar 1 : 3
Brick review box 60 x 60 x 60 cm.
Manhole cover. Materials: Reinforcing steel and board
WALL FINISHES
Plaster edges includes scaffolding.
Vertical plaster mortar,includes scaffolding.
Chemical waterproof Sika 1.
Cultivated stone. Only tiles.
Cultivated stone. Transport, handling, cut, bondex, installation.
Ceramic walls. Baths. Only tiles.
Ceramic walls. Baths. Transport, handling, cut, bondex, installation.
1.50
3.50
9.50
10.00
s/.
s/.
s/.
s/.
s/.
150.00
1,063.65
87.88
3,025.00
4,326.53
0.089%
0.631%
0.052%
1.793%
0.772%
m3
m3
m3
m3
m3
m3
ml.
kg
kg
m2
m2
11.23
5.70
12.16
16.75
4.90
18.24
29.40
400.00
6,000.00
331.00
205.24
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
115.00
208.00
105.00
200.00
220.00
210.00
50.00
2.25
3.32
7.00
17.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
1,291.45
1,185.60
1,276.80
3,350.00
1,078.00
3,830.40
1,470.00
900.00
19,920.00
2,317.00
3,489.08
40,108.33
0.766%
0.703%
0.757%
1.986%
0.639%
2.271%
0.872%
0.534%
11.810%
1.374%
2.069%
23.779%
m2
m2
u
u
u
387.00
26.40
2.00
6.00
8.00
s/.
s/.
s/.
s/.
s/.
12.50
11.25
120.00
150.00
70.00
s/.
s/.
s/.
s/.
s/.
s/.
4,837.50
297.00
240.00
900.00
560.00
6,834.50
2.868%
0.176%
0.142%
0.534%
0.332%
4.052%
m
m2
m2
m2
m2
m2
m2
127.00
826.80
87.00
78.88
78.88
53.84
53.84
s/.
s/.
s/.
s/.
s/.
s/.
s/.
8.00
6.20
5.60
25.00
15.00
15.00
11.50
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
1,016.00
5,126.16
487.20
1,972.00
1,183.20
807.60
619.16
11,211.32
0.602%
3.039%
0.289%
1.169%
0.701%
0.479%
0.367%
6.647%
m2
m2
m2
m2
m2
m2
330.80
35.00
121.56
121.56
98.24
98.24
s/.
s/.
s/.
s/.
s/.
s/.
5.60
22.00
21.00
11.50
21.00
11.50
s/.
s/.
s/.
s/.
s/.
s/.
s/.
1,852.48
770.00
2,552.76
1,397.94
2,063.04
1,129.76
9,765.98
1.098%
0.457%
1.513%
0.829%
1.223%
0.670%
5.790%
m
m
m2
m
u
u
u
u
u
m2
m2
ml
m2
9.50
12.50
21.60
2.00
1.00
11.00
1.00
7.00
4.00
61.20
36.00
18.40
14.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
385.00
350.00
220.00
200.00
200.00
70.00
700.00
300.00
275.00
180.00
35.00
55.00
140.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
3,657.50
4,375.00
4,752.00
400.00
200.00
770.00
700.00
2,100.00
1,100.00
11,016.00
1,260.00
1,012.00
1,960.00
33,302.50
2.168%
2.594%
2.817%
0.237%
0.119%
0.457%
0.415%
1.245%
0.652%
6.531%
0.747%
0.600%
1.162%
19.744%
6.00
6.01
6.02
6.03
6.04
6.05
6.06
FLOORS
Mortar floors.
Cement pavers. Entrance terrace.
Porcelain tiles 1st. Floor. Only tiles
Transportation, cut, bondex, installation
Porcelain tiles 2nd. Floor ). Only tiles
Transportation, cut, bondex, installation
TOTAL OF FLOORS
7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
7.08
7.09
7.10
7.11
7.12
7.13
0.385%
0.445%
0.178%
1.008%
s/.
s/.
s/.
s/.
TOTAL OF MASONRY
5.00
5.01
5.02
5.03
5.04
5.05
5.06
5.07
650.00
750.00
300.00
1,700.00
100.00
303.90
9.25
302.50
TOTAL OF STRUCTURE
4.00
4.01
4.02
4.03
4.04
4.05
PERCENT.
m2
m3
m3
m3
TOTAL OF EARTHMOVING
3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
TOTAL P.
ALBERTO GUARDERAS G.
DTO. TCNICO
MARZO 2012
8.00
WALL FINISHES
8.01 Paint 3 coats. Vinyl acrylic latex.
8.02 Kitchen countertops ( granite ). Allowance.
8.03 Bathroom countertops ( granite ). Allowance.
m2
ml
ml
826.80 s/.
9.50 s/.
2.00 s/.
4,134.00
2,660.00
560.00
7,354.00
2.451%
1.577%
0.332%
4.360%
m2
m2
m2
m2
204.00
36.00
87.00
87.00
s/.
s/.
s/.
s/.
20.00
35.00
8.00
9.00
s/.
s/.
s/.
s/.
s/.
4,080.00
1,260.00
696.00
783.00
6,819.00
2.419%
0.747%
0.413%
0.464%
4.043%
pto
pto
m
m
u
u
u
u
m
m
u
u
pto
21.00
13.00
47.00
35.00
34.00
2.00
4.00
6.00
32.00
24.00
1.00
2.00
2.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
35.00
40.00
8.00
14.00
22.00
55.00
55.00
65.00
8.00
10.00
800.00
500.00
55.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
735.00
520.00
376.00
490.00
748.00
110.00
220.00
390.00
256.00
240.00
800.00
1,000.00
110.00
5,995.00
0.436%
0.308%
0.223%
0.291%
0.443%
0.065%
0.130%
0.231%
0.152%
0.142%
0.474%
0.593%
0.065%
3.554%
u
u
u
u
u
u
u
u
u
u
u
u
u
u
u
u
u
u
u
u
4.00
4.00
4.00
4.00
2.00
2.00
2.00
2.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
2.00
2.00
1.00
1.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
150.00
30.00
180.00
35.00
250.00
30.00
150.00
20.00
160.00
20.00
180.00
20.00
30.00
20.00
50.00
20.00
200.00
20.00
150.00
20.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
600.00
120.00
720.00
140.00
500.00
60.00
300.00
40.00
640.00
80.00
720.00
80.00
120.00
80.00
200.00
80.00
400.00
40.00
150.00
20.00
5,090.00
0.356%
0.071%
0.427%
0.083%
0.296%
0.036%
0.178%
0.024%
0.379%
0.047%
0.427%
0.047%
0.071%
0.047%
0.119%
0.047%
0.237%
0.024%
0.089%
0.012%
3.018%
pto
pto
m
m
m
m
m
m
u
u
12.00
8.00
24.00
42.00
15.00
6.00
6.00
12.00
9.00
2.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
35.00
35.00
8.00
9.50
21.00
8.00
9.50
4.00
20.00
30.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
420.00
280.00
192.00
399.00
315.00
48.00
57.00
48.00
180.00
60.00
1,999.00
0.249%
0.166%
0.114%
0.237%
0.187%
0.028%
0.034%
0.028%
0.107%
0.036%
1.185%
u
u
u
u
27.00
11.00
32.00
1.00
s/.
s/.
s/.
s/.
25.00
30.00
25.00
30.00
s/.
s/.
s/.
s/.
675.00
330.00
800.00
30.00
0.400%
0.196%
0.474%
0.018%
9.00
9.01
9.02
9.03
9.04
5.00 s/.
280.00 s/.
280.00 s/.
s/.
10.00
10.01
10.02
10.03
10.04
10.05
10.06
10.07
10.08
10.09
10.1
10.11
10.12
10.13
WATER PIPING
Cold water intakes
Hot water intakes
Cold water pipe distribution, D 1/2''
Cold water distribution pipe, D 3/4''
Valves step D 1/2'' ( vole )
Sockets for meassuring meter, D 1/2'' ( Pvcr )
By pass D 1/2'' ( Pvcr )
D tank socket 1/2'' ( Pvcr )
Cauelas D 1/2''
Cauelas D 3/4''
Water pump, pressure tank.
Water heaters
Intake for water heater.
TOTAL OF WATER PIPING
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
11.12
11.13
11.14
11.15
11.16
11.17
11.18
11.19
11.20
FITTINGS
Bathroom sink. Accessories. Allowance.
Bathroom sink. Installation.
Bathroom toilet. Accessories. Allowance.
Bathroom toilet. Installation.
Kitchen sink. Accessories. Allowance.
Kitchen sink. Installation.
Kitchen sink faucets. Accessories. Allowance.
Kitchen sink faucets. Installation.
Bathroom sink faucets. Accessories. Allowance.
Bathroom sink faucets. Installation.
Bathroom shower faucets. Accessories. Allowance.
Bathroom shower faucets. Installation.
Accessories sink. Accessories. Allowance.
Accessories sink. Installation.
Toilet stopcocks. Accessories. Allowance.
Toilet stopcoks. Installation.
Laundry sink. Accessories. Allowance.
Laundry sink. Installation.
Laundry sink faucets. Accessories. Allowance.
Laundry sink faucets. Installation.
TOTAL OF FITTINGS
12.00
12.01
12.02
12.03
12.04
12.05
12.06
12.07
12.08
12.09
12.10
PLUMBING
Sewage pvc gutters
Rainwater drains
Colectors D 75 mm Pvc
Colectors D 110 mm Pvc
Collectors D 160 mm Pvc
Downpipes D 75 mm Pvc
Downpipes D 110 mm Pvc
Vent pipe D 50 mm Pvc
Vents D 50 mm Pvc
External hose valvle. Installation and provision
TOTAL OF PLUMBING
13.00
13.01
13.02
13.03
13.04
ELECTRICAL INSTALLATIONS
Indoor lighting point
Outdoor lighting point
Outlet point, normal 110 v.
Outlet for washer 110 v.
ALBERTO GUARDERAS G.
DTO. TCNICO
MARZO 2012
u
u
u
u
u
u
u
m
m
u
u
u
gbl
1.00
1.00
1.00
4.00
2.00
16.00
6.00
35.00
45.00
38.00
1.00
1.00
1.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
120.00
120.00
120.00
25.00
25.00
20.00
40.00
35.00
3.00
7.00
50.00
600.00
850.00
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
s/.
120.00
120.00
120.00
100.00
50.00
320.00
240.00
1,225.00
135.00
266.00
50.00
600.00
850.00
6,031.00
0.071%
0.071%
0.071%
0.059%
0.030%
0.190%
0.142%
0.726%
0.080%
0.158%
0.030%
0.356%
0.504%
3.576%
1,500.00 s/.
2.00 s/.
s/.
1,500.00
600.00
2,100.00
0.889%
0.356%
1.245%
3,000.00
1,200.00
1,000.00
1,000.00
3,000.00
1,200.00
1,000.00
1,000.00
6,200.00
1.779%
0.711%
0.593%
0.593%
3.676%
148,837.16
85.201%
s/.
s/.
s/.
s/.
3,720.93
2,232.56
11,162.79
595.35
2.206%
1.324%
6.618%
0.353%
s/.
17,711.62
10.500%
s/.
2,125.39
1.260%
TOTAL GENERAL
s/.
168,674.17
100.00%
14.00
EXTERNAL WORKS
14.01 Cleaning and eviction of materials ( continuous )
14.02 Clean up
glb
m2
1.00 s/.
300.00 s/.
15.00
15.01
15.02
15.03
15.04
16.00
16.01
16.02
16.03
16.04
OTHER
Cistern ( 20 m3 ). Without equipment.
Septic tank, without equipment ( piranha )
Electric power connection
I.E.S.S. ( social security )
glb
gbl
glb
glb
TOTAL OF OTHER
s/.
s/.
s/.
s/.
s/.
SUB TOTAL
s/.
INDIRECT COSTS
Architectural design
Arquitectonic supervision
Builder fees
Construction permits. Taxes not included.
TOTAL INDIRECT COSTS
17.00
REFERENCIAL
Propietario:
1.00
1.00
1.00
1.00
s/.
s/.
s/.
s/.
STADISTICS
Ubicacin:
Fecha:
Area 1st. floor
Covered deck 1st. Floor
Area 2nd. floor
Covered deck 2nd. Floor
Accesible rooftop deck
MARZO 2012
110,00 m2
11,56 m2.
69,20 m2
29,04 m2.
87,00 m2
ALBERTO GUARDERAS G.
DTO. TCNICO
MARZO 2012
CRONOGRAMA VALORADO
Propietario: TOMMY
Fecha: AGOSTO 2011
ITEM
DESCRIPCIN
PRECIO
PARTIDA
MES - 1 ABRIL
MES - 2 MAYO
MES - 3 JUNIO
MES - 4 JULIO
MES - 5 AGOSTO
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
10
11
12
13
14
15
16
17
18
I.
OBRAS PRELIMINARES
901.25
901.25
II.
MOVIMIENTO DE TIERRAS
441.00
154.35
III.
ESTRUCTURA
34,866.39
6,973.28
IV.
MAMPOSTERIA
4,114.00
V.
ENLUCIDOS
7,066.51
VI.
PISOS
9,825.75
VII.
CARPINTERIA METAL/MADERA/VIDRIO
VIII.
RECUBRIMIENTOS
4,881.50
IX.
CUBIERTAS
8,067.00
X.
AGUA POTABLE
3,944.00
XI.
APARATOS SANITARIOS
4,795.00
XII.
AGUAS SERVIDAS
1,946.50
XIII.
INSTALACIONES ELECTRICAS
3,650.00
XIV.
OBRAS EXTERIORES
2,382.90
XV.
OTROS
4,300.00
1,640.75
XV,
COSTOS INDIRECTOS
35,785.87
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
XVI,
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
10,504.63
10,504.63
1,811.30
12,315.94
989.35
13,305.29
7,808.28
21,113.57
967.30
22,080.87
3,585.60
25,666.48
7,808.28
33,474.76
835.00
34,309.76
1,835.00
36,144.77
7,808.28
43,953.05
835.00
44,788.05
1,109.27
45,897.32
2,109.27
48,006.59
1,109.27
49,115.86
8,082.55
57,198.41
1,109.27
58,307.68
2,550.93
60,858.61
TOTAL GENERAL
154.35
132.30
6,973.28
6,973.28
6,973.28
6,973.28
274.27
274.27
274.27
274.27
274.27
274.27
441.66
28,905.00
4,294.30
976.30
1,972.00
778.60
1,000.00
1,000.00
1,000.00
160,166.97
MES - 5 AGOSTO
MES - 6 SEPTIEMBRE
MES - 7 OCTUBRE
MES - 8 NOVIEMBRE
MES - 9 DICIEMBRE
MES - 10 ENERO
MES - 11 FEBRERO
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
274.27
274.27
274.27
274.27
274.27
274.27
274.27
274.27
274.27
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
441.66
3,930.30
2,947.73
11,562.00
5,781.00
1,952.60
3,226.80
1,473.86
5,781.00
976.30
806.70
2,420.10
1,183.20
389.30
788.80
389.30
1,825.00
1,095.00
953.16
2,000.00
2,000.00
1,000.00
1,500.00
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
745.54
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
89.46
1,550.93
62,409.53
6,602.73
69,012.26
1,550.93
70,563.19
4,746.93
75,310.12
2,734.13
78,044.24
3,035.23
81,079.47
1,550.93
82,630.40
1,550.93
84,181.32
1,550.93
85,732.25
1,276.66
87,008.91
5,229.26
92,238.17
1,276.66
93,514.83
5,206.96
98,721.79
12,838.66
111,560.45
1,276.66
112,837.11
835.00
113,672.12
7,592.30
121,264.42
5,571.53
126,835.95
835.00
127,670.95
835.00
128,505.96
2,308.87
130,814.82
10,536.10
141,350.93
1,788.16
143,139.09
MES - 11 FEBRERO
MES 12 - MARZO
2 SEMANA
3 SEMANA
4 SEMANA
1 SEMANA
2 SEMANA
3 SEMANA
4 SEMANA
42
43
44
45
46
47
48
1,473.86
5,781.00
976.30
1,613.40
2,397.50
1,198.75
1,198.75
389.30
730.00
714.87
714.87
3,000.00
1,500.00
745.54
745.54
745.54
745.54
745.54
745.54
745.54
89.46
89.46
89.46
89.46
89.46
89.46
89.46
2,308.87
145,447.96
5,235.20
150,683.16
12,505.92
163,189.08
2,763.75
165,952.84
835.00
166,787.84
3,049.87
169,837.71
835.00
170,672.72