Documentos de Académico
Documentos de Profesional
Documentos de Cultura
00
OBRAS PRELIMINARES
111,673.75
M2
1.00
2,180.80
2,180.80
01.01.0 GUARDIANIA
MES
9.00
9,000.00
81,000.00
01.02
MES
9.00
1,000.00
9,000.00
01.03
UND
3.00
608.45
1,825.35
290.00
12.14
3,520.60
1.00
847.00
847.00
GLB
1.00
300.00
300.00
1.00
5,000.00
5,000.00
1.00
3,000.00
3,000.00
GLB
1.00
2,500.00
2,500.00
GLB
1.00
2,500.00
2,500.00
02.00
TRABAJOS PRELIMINARES
2,180.91
02.01
2,180.91
M2
1,407.04
1.04
1,407.04
0.51
03.00
MOVIMIENTO DE TIERRAS
03.01
1,463.32
717.59
184,873.26
4,618.84
M3
388.92
2.88
1,120.09
505.60
6.92
3,498.75
M3
145.00
18.89
2,739.05
806.29
20.09
16,198.37
1,247.08
49.94
62,279.19
03.02
EXCAVACION MANUAL
03.03
81,216.60
99,037.82
M3
791.88
36.88
1,251.62
1.66
2,077.69
1,356.74
49.94
67,755.60
M3
434.61
99.50
43,243.70
224.63
115.83
26,018.89
M2
680.15
21.94
14,922.49
26.55
145.87
3,872.85
M2
356.69
21.94
7,825.78
1,251.62
21.14
26,459.25
581.74
57.17
33,258.08
153.76
17.87
04.00
05.00
29,204.53
158,348.73
CONCRETO ARMADO
2,747.70
418,765.99
05.01
56,282.48
M3
198.02
255.75
KG
1,778.82
3.17
05.02.00
50,643.62
5,638.86
49,846.36
57.61
242.13
13,949.11
M2
491.42
21.94
10,781.75
KG
7,922.87
3.17
05.03.00
05.03.0 CONCRETO EN COLUMNAS F'c=210 KG/CM2
25,115.50
108,186.15
M3
85.71
242.13
20,752.96
4.46
288.36
1,286.09
M2
1,069.02
21.94
KG
19,776.91
3.17
05.04.00
23,454.30
62,692.80
107,693.96
M3
120.58
242.13
M3
6.73
233.27
1,569.91
M2
1,017.28
21.94
22,319.12
KG
17,226.78
3.17
54,608.89
84.67
242.13
20,501.15
05.06
29,196.04
65,419.79
M2
839.58
21.94
18,420.39
KG
4,732.68
3.17
15,002.60
7,137.00
1.45
10,348.65
620.00
1.85
UND
05.08.00
1,147.00
18,934.42
17.11
242.13
M2
157.80
21.94
3,462.13
KG
3,573.96
3.17
11,329.45
4.36
242.13
05.09.00
4,142.84
3,630.27
1,055.69
M2
29.04
21.94
637.14
KG
611.18
3.17
1,937.44
M3
7.88
242.13
1,907.98
M2
74.70
21.94
1,638.92
KG
1,648.47
3.17
05.10.00
8,772.55
5,225.65
06.00
47,738.18
06.01
61.43
52.35
3,215.86
06.02
1,359.46
32.75
44,522.32
SUB TOTAL
923,580.81
Frmula
07.00
07.01
1,133.49
14.56
16,503.60
07.02
132.15
18.42
2,434.20
07.03
986.43
12.36
12,192.27
07.04
1,975.03
11.48
22,673.34
07.05
17.75
13.29
235.90
07.06
529.96
16.93
8,972.22
08.00
PISOS Y PAVIMENTOS
08.01
43.34
35.03
08.02
M2
126.81
50.95
6,460.97
08.03
PISO DE TERRAZO
M2
987.96
57.75
57,054.69
08.06
JUNTAS ASFALTICAS
190.00
3.92
09.00
COBERTURA
09.01
1,123.58
25.69
09.02
54.60
51.16
10.00
CONTRAZOCALOS
10.01
327.45
26.90
8,808.41
10.02
460.60
22.05
10,156.23
178.60
5.68
1,014.45
11.00
ZOCALOS
63,011.54
65,778.66
1,518.20
744.80
31,658.11
28,864.77
2,793.34
19,979.09
44,044.10
11.01
12.00
CARPINTERIA DE MADERA
44.65
44,044.10
144.92
282.88
40,994.97
1.00
25,000.00
25,000.00
108.37
21.21
68,293.50
GLB
13.00
986.43
CARPINTERIA METALICA
2,298.53
56,972.05
52.76
82.53
4,354.28
1.00
3,800.00
3,800.00
4,590.00
M2
30.60
150.00
M2
5.55
210.00
1,165.50
13.06
M2
186.38
191.01
35,600.44
M2
24.80
198.86
4,931.73
76.60
33.03
VENTANAS DE ALUMINIO
2,530.10
14.00
CERRAJERIA
10,993.90
14.01
4.00
111.28
445.12
14.02
52.00
79.25
4,121.00
18.00
69.25
1,246.50
UND
UND
12.00
41.44
497.28
PZA
248.00
16.64
4,126.72
PZA
36.00
15.48
557.28
15.00
25,342.09
15.02
16.00
PINTURA
16.01
M2
1,133.49
8.30
16.03
529.96
7.76
4,112.49
16.04
1,975.03
7.76
15,326.23
17.00
17.01
PZA
18.00
1,221.95
21,995.10
17.02
17.00
708.97
12,052.49
17.03
PZA
8.00
766.94
6,135.52
17.04
5.00
1,042.01
5,210.05
2.00
414.01
828.02
M2
186.38
135.97
25,342.09
28,846.69
9,407.97
49,929.91
UND
18.00
24.00
432.01
UND
14.00
10.00
140.00
UND
10.00
20.00
200.00
UND
2.00
15.00
30.00
PZA
2.00
16.00
32.00
UND
48.00
17.66
847.68
UND
48.00
42.23
2,027.04
SUB TOTAL
464,849.63
Frmula
01.00.0 TRABAJOS PRELIMINARES
409.24
705.58
0.58
117.93
02.01.00
02.01.0 CAJA DE INSPECCION PARA RED ELECRICA
117.93
UND
1.00
117.93
117.93
26,772.46
03.01.00
03.01.0 TUBERIA PVC SAP DE 3/4"
409.24
7,634.46
UND
326.00
9.80
3,194.80
UND
89.00
1.60
142.40
UND
UND
69.00
8.40
579.60
24.00
10.80
259.20
93.00
4.96
461.28
UND
133.00
8.00
1,064.00
UND
326.00
5.93
1,933.18
03.02.00
3,156.89
3,670.80
0.60
3,670.80
0.26
03.03.00
2,202.48
954.41
15,981.11
56.00
137.51
7,700.56
65.00
115.07
7,479.55
12.00
66.75
801.00
4,993.14
04.01.00
2,632.78
UND
50.00
9.80
490.00
UND
21.00
1.60
33.60
UND
22.00
8.00
176.00
UND
326.00
5.93
1,933.18
330.05
2.30
330.05
0.26
04.02.00
844.93
04.03.00
85.81
1,515.43
759.12
UND
21.00
66.75
2.00
56.84
1,401.75
113.68
15,295.06
05.01.00
5,141.80
UND
276.00
9.80
2,704.80
195.20
UND
122.00
1.60
122.00
4.96
605.12
276.00
5.93
1,636.68
UND
05.02.00
8,976.26
3,506.35
2.30
8,064.61
3,506.35
0.26
911.65
05.03.00
1,177.00
UND
122.00
9.14
GLB
1.00
61.92
1,115.08
61.92
54,592.69
06.01.00
15,739.19
UND
26.00
148.75
3,867.50
UND
30.00
120.68
3,620.40
UND
7.00
148.75
1,041.25
8.00
148.75
1,190.00
UND
6.00
120.68
724.08
UND
7.00
120.68
844.76
GLB
30.00
2.98
89.40
GLB
60.00
12.50
750.00
GLB
30.00
8.30
249.00
56.00
60.05
3,362.80
06.02.00
06.02.0 CABLE ELECTRICO THW # 8 AWG
8,916.90
M
346.15
2.58
893.07
519.23
8.66
4,496.53
519.23
6.10
3,167.30
1,384.60
0.26
06.03.00
360.00
28,931.51
1.00
6,064.24
6,064.24
1.00
3,915.10
3,915.10
1.00
13,942.65
13,942.65
GLB
1.00
2,915.50
2,915.50
1.00
257.48
257.48
1.00
122.80
122.80
1.00
197.01
197.01
1.00
843.33
843.33
5.00
134.68
06.04.00
673.40
1,005.09
UND
3.00
335.03
1,005.09
191.38
07.01.00
191.38
UND
10.00
9.80
98.00
UND
12.00
1.60
19.20
3.00
4.96
14.88
10.00
5.93
UND
59.30
1,043.94
08.01.00
1,043.94
UND
50.00
9.80
UND
24.00
1.60
490.00
38.40
24.00
4.96
119.04
UND
4.00
25.00
100.00
UND
50.00
5.93
296.50
1,094.68
09.01.00
1,094.68
UND
60.00
9.80
UND
23.00
1.60
36.80
23.00
4.96
114.08
60.00
5.93
355.80
UND
588.00
1,113.80
10.01.00
1,113.80
UND
56.00
9.80
UND
35.00
1.60
56.00
40.00
4.96
198.40
UND
24.00
8.00
192.00
UND
20.00
5.93
11.00.00PERIFONEO I ETAPA
548.80
118.60
336.05
11.01.00
336.05
UND
20.00
9.80
196.00
UND
1.00
1.60
1.60
4.00
4.96
19.84
20.00
5.93
118.61
UND
SUB TOTAL
105,960.36
Frmula
01.00.0 OBRAS PRELIMINARES
277.72
212.00
1.31
205.50
2.55
6.50
2.55
16.58
205.50
12.91
2,653.01
6.50
11.15
72.48
19.00
267.72
5,086.68
155.00
22.18
3,437.90
50.50
13.51
682.26
73.10
6.37
465.65
51.60
8.60
443.76
PTO
31.00
50.88
1,577.28
PTO
22.00
64.80
1,425.60
20.00
57.03
1,140.60
277.72
3,266.08
524.03
16,546.09
PZA
1.00
96.82
96.82
PZA
18.00
43.52
783.36
PZA
3.00
38.42
115.26
17.00
43.19
734.23
10.00
55.67
556.70
28,482.48
114.00
45.09
5,140.26
88.00
30.45
2,679.60
34.00
12.70
431.80
19.00
83.82
1,592.58
36.00
60.74
2,186.64
30.00
156.06
4,681.80
28.00
91.55
2,563.40
16.00
537.00
8,592.00
4.00
153.60
614.40
18,318.50
119.00
42.48
5,055.12
118.00
38.68
4,564.24
25.00
61.52
1,538.00
29.00
156.06
4,525.74
4.00
93.49
373.96
16.00
141.34
2,261.44
171.00
40.81
6,978.51
19,446.90
88.00
30.45
2,679.60
7.00
1,163.97
8,147.79
5.00
218.34
1,091.70
6.00
91.55
549.30
2,943.00
60.00
12.65
759.00
PTO
18.00
64.80
1,166.40
PTO
20.00
50.88
1,017.60
80.00
91.18
7,294.40
7,294.40
4,215.55
M3
8.93
145.98
1,303.60
M2
83.30
17.87
M2
107.10
13.29
SUB TOTAL
1,488.57
1,423.38
100,790.72
Frmula
01.00.00 INSTALACIONES DE OXIGENO
15,456.29
01.01.00
01.01.01 OBRAS PRELIMINARES, TRAZO Y REPLANTEO
160.76
GLB
1.00
160.76
01.02.00
160.76
1,474.45
GLB
37.00
6.55
242.35
GLB
74.00
12.50
925.00
GLB
37.00
8.30
01.03.00
307.10
11,707.84
20.00
224.58
UND
5.00
3.67
18.35
UND
5.00
21.94
109.70
UND
13.00
5.70
74.10
UND
5.00
16.91
84.55
UND
5.00
68.12
340.60
9.00
154.03
1,386.27
UND
6.00
1.93
11.58
UND
2.00
10.34
20.68
UND
6.00
2.51
15.06
UND
5.00
5.12
25.60
UND
1.00
51.10
51.10
34.00
91.60
3,114.40
UND
21.00
0.97
20.37
UND
6.00
7.25
43.50
UND
35.00
0.97
33.95
UND
7.00
2.13
14.91
UND
3.00
36.88
110.64
1.00
412.88
412.88
GLB
64.00
20.75
1,328.00
GLB
1.00
667.93
01.04.00
01.04.01 MONTAJE DE ALARMA PARA OXIGENO
667.93
01.05.00
667.93
1,445.31
UND
9.00
130.00
GLB
9.00
30.59
1,170.00
275.31
19,458.53
02.01.00
02.01.01 OBRAS PRELIMINARES, TRAZO Y REPLANTEO
4,491.60
160.76
GLB
1.00
160.76
02.02.00
160.76
17,184.53
28.00
357.31
10,004.68
UND
23.00
9.18
211.14
UND
7.00
67.35
471.45
UND
19.00
15.85
301.15
UND
10.00
35.76
357.60
UND
6.00
133.56
801.36
34.00
91.60
3,114.40
UND
21.00
0.97
20.37
UND
6.00
7.25
43.50
UND
35.00
0.97
UND
7.00
2.13
14.91
UND
3.00
36.88
110.64
1.00
412.88
412.88
GLB
62.00
20.75
1,286.50
02.03.00
33.95
667.93
GLB
1.00
667.93
02.04.00
667.93
1,445.31
UND
9.00
130.00
GLB
9.00
30.59
1,170.00
275.31
2,307.00
03.01.00
160.76
GLB
1.00
160.76
03.02.00
160.76
2,146.24
9.00
154.03
UND
2.00
1.93
3.86
UND
2.00
10.34
20.68
UND
5.00
2.51
12.55
UND
4.00
5.12
20.48
UND
4.00
51.10
204.40
GLB
24.00
20.75
1,386.27
498.00
4,165.87
04.01.00
160.76
GLB
1.00
160.76
04.02.00
160.76
3,272.96
4.00
25.75
103.00
40.00
17.61
704.40
12.00
8.30
99.60
UND
1.00
25.75
25.75
UND
4.00
17.61
70.44
UND
4.00
6.69
26.76
UND
2.00
12.46
24.92
UND
1.00
342.00
342.00
UND
1.00
392.00
392.00
UND
1.00
113.23
113.23
UND
2.00
74.50
149.00
UND
1.00
43.98
43.98
UND
2.00
23.03
46.06
UND
1.00
89.10
89.10
GLB
56.00
18.62
1,042.72
GLB
19.00
6.55
124.45
GLB
36.00
12.50
450.00
GLB
19.00
8.30
157.70
04.03.00
732.15
SUB TOTAL
TOTAL
41,387.69
1,636,569.22
MARZO
MES 1
ABRIL
MES 2
MAYO
MES 3
JUNIO
MES 4
JULIO
MES 5
AGOSTO
MES 6
SETIEMBRE OCTUBRE
MES 7
MES 8
NOVIEMBRE DICIEMBRE
MES 9
MES 10
DESCRIPCION
Frmula ESTRUCTURA
COSTO
881,234.38
01.00
OBRAS PRELIMINARES
02.00
TRABAJOS PRELIMINARES
03.00
MOVIMIENTO DE TIERRAS
122,736.43
04.00
160,196.97
05.00
CONCRETO ARMADO
418,864.29
06.00
129,473.75
2,180.91
47,782.03
441,553.16
Frmula ARQUITECTURA
07.00
57,201.98
08.00
PISOS Y PAVIMENTOS
76,156.91
09.00
COBERTURA
33,504.23
10.00
CONTRAZOCALOS
19,982.36
11.00
ZOCALOS
44,053.96
12.00
CARPINTERIA DE MADERA
43,824.06
13.00
CARPINTERIA METALICA
58,273.60
14.00
CERRAJERIA
15.00
20,921.16
16.00
PINTURA
28,070.14
17.00
Frmula INSTALACIONES
9,284.86
ELECTRICAS
50,279.90
106,003.15
409.24
118.32
26,788.76
4,995.64
15,308.86
54,592.69
191.88
1,046.44
1,097.68
1,116.60
337.04
SANITARIAS
104,001.31
279.84
3,259.73
16,581.14
29,027.86
19,115.73
20,054.11
2,943.94
8,530.40
MECANICAS
4,208.56
41,387.69
15,456.29
19,458.53
2,307.00
4,165.87
1,574,179.69
MARZO
MES 1
COSTO
%
63,806.13
25,894.75
20%
1,090.46
50%
36,820.93
30%
63,806.13
63,806.13
ABRIL
MES 2
COSTO
72,392.54
19,421.06
130.85
36,820.93
16,019.70
-
4.05% 72,392.54
4.05% 136,198.68
%
15%
6%
30%
10%
4.60%
8.65%
MAYO
MES 3
COSTO
96,652.61
11,652.64
119.95
36,820.93
48,059.09
605.81
279.84
325.97
97,258.42
233,457.10
EL CRONOGRAMA A SIDO ELABORADO EN BASE AL CALENDARIO ASIGNADO PARA LA OBRA POR LA REGION
%
9%
6%
30%
30%
100%
10%
6.18%
14.83%
JUNIO
MES 4
COSTO
128,716.71
10,357.90
119.95
12,273.64
64,078.79
41,886.43
488.96
488.96
129,205.67
362,662.77
%
8%
6%
10%
40%
10%
15%
8.21%
23.04%
JULIO
MES 5
COSTO
203,454.35
10,357.90
119.95
32,039.39
146,602.50
14,334.61
5,236.89
409.24
118.32
2,678.88
499.56
1,530.89
1,960.93
488.96
1,471.97
210,652.17
573,314.94
%
8%
6%
20%
35%
30%
100%
100%
10%
10%
10%
15%
50%
13.38%
36.42%
AGOSTO
MES 6
COSTO
160,028.15
10,357.90
119.95
125,659.29
23,891.02
22,880.79
22,880.79
9,418.65
5,357.75
999.13
3,061.77
13,157.29
651.95
3,316.23
5,805.57
1,911.57
1,471.97
205,484.89
778,799.82
%
8%
6%
30%
50%
40%
20%
20%
20%
20%
20%
20%
10%
50%
13.05%
49.47%
SETIEMBRE
MES 7
COSTO
124,750.33
10,357.90
119.95
104,716.07
9,556.41
52,068.56
22,880.79
7,615.69
3,996.47
8,810.79
8,764.81
9,418.65
5,357.75
999.13
3,061.77
25,534.90
651.95
3,316.23
8,708.36
5,734.72
2,005.41
5,118.24
211,772.44
990,572.26
%
8%
6%
25%
20%
40%
10%
20%
20%
20%
20%
20%
20%
20%
20%
30%
30%
10%
60%
13.45%
62.93%
OCTUBRE
MES 8
COSTO
%
10,477.85
10,357.90
8%
119.95
6%
137,904.67
11,440.40
20%
53,309.84
70%
6,700.85
20%
7,992.94
40%
17,621.58
40%
17,529.62
40%
23,309.44
40%
10,396.87
5,357.75
20%
999.13
20%
3,061.77
20%
313.93
30%
329.30
30%
334.98
30%
33,986.14
325.97
10%
4,974.34
30%
11,611.14
40%
7,646.29
40%
6,016.23
30%
3,412.16
40%
12,416.31
4,636.89
30%
5,837.56
30%
692.10
30%
1,249.76
30%
205,181.84
1,195,754.10
13.03%
75.96%
NOVIEMBRE
MES 9
COSTO
%
10,477.85
10,357.90
8%
119.95
6%
115,143.55
15,231.38
20%
6,700.85
20%
7,992.94
40%
17,621.58
40%
17,529.62
40%
34,964.16
60%
4,642.43
50%
10,460.58
50%
38,537.24
5,357.75
20%
999.13
20%
3,061.77
20%
27,296.35
50%
191.88
100%
523.22
50%
548.84
50%
558.30
50%
18,042.48
325.97
10%
4,974.34
30%
2,902.79
10%
3,823.15
20%
6,016.23
30%
12,416.31
4,636.89
30%
5,837.56
30%
692.10
30%
1,249.76
30%
194,617.42
1,390,371.53
12.36%
88.32%
DICIEMBRE
MES 10
COSTO
10,477.85
10,357.90
119.95
113,555.59
20,102.54
4,642.43
10,460.58
28,070.14
50,279.90
32,994.86
2,678.88
499.56
1,530.89
27,296.35
209.29
219.54
223.32
337.04
10,224.79
6,016.23
4,208.56
16,555.08
6,182.52
7,783.41
922.80
1,666.35
183,808.16
1,574,179.69
%
8%
6%
60%
50%
50%
100%
100%
10%
10%
10%
50%
20%
20%
20%
100%
30%
100%
40%
40%
40%
40%
11.68%
100.00%