Proyecto :

Fecha:

PARTIDAS

EDT
11
2 1.1

ARQUITECTURA

3 1.1.1

MURO LADRILLO K.K DE ARCILLA 18H ( 09x013x0.24) AMARRE DE CABEZA,JUNTA 1.5 cm.MORTERO
1:1:5

4 1.1.2
5 1.2
6 1.2.1
7 1.2.2
8 1.2.3
9 1.3
10 1.3.1
11 1.4
12 1.4.1
13 1.4.2
14 1.4.3
15 1.4.4
16 1.5
17 1.5.1
18 1.6
19 1.6.1
20 1.7
21 1.7.1
22 1.8
23 1.8.1

MURO LADRILLO K.K.DE ARCILLA 18 H.(0.09x0.13x0.24) AMARRE DE CANTO,MORTERO 1:1:5 ,JUNTA

1.5 cm.

ALBAILERIA

REVOQUES ENLUCIDOS Y MOLDURAS

TARRAJEO PRIMARIO
TARRAJEO DE MUROS INTERIORES
TARRAJEO DE MUROS EXTERIORES
CIELORRASOS
TARRAJEO DE CIELORASO
PISOS Y PAVIMENTOS
CONTRAPISO DE 2"
PISO DE LOSETA VENECIANA 40x40 cm
PISO DE PORCELANATO DE 30 X 30 cm
PISO PARQUET CAPIRONA
CONTRAZOCALOS
CONTRAZOCALO DE MADERA CEDRO DE 3/4" X 2" CON RODON DE 3/4"
ZOCALOS
ZOCALO DE PORCELANATO 30X30 cm
REVESTIMIENTOS
FORJADO DE PASOS Y CONTRAPASOS
CUBIERTAS
LADRILLO PASTELERO 0.25x0.25x0.03 m.ASENTADO CON MORTERO 1:4

COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDADES (15%)
SUBTOTAL
IGV (18%)
COSTO DE OBRA
AVANCE DIARIO
AVANCE ACUMULADO

CRONOGRAMA VALORIZADO

SEMANA 1
PRESUPUESTO S/. L
M
X
J
S/. 3,151.25
S/. 458.45
S/. 223.70
S/. 223.70
S/. 458.45
S/. 458.45
S/. 229.25

V
S/. 223.70

S/. 223.70

S/. 229.25

S/. 229.20
S/. 229.20
S/. 671.10
S/. 223.70
S/. 223.70
S/. 223.70
S/. 223.70
S/. 223.70
S/. 918.60
S/. 108.40
S/. 278.40
S/. 268.40
S/. 263.40
S/. 218.00
S/. 218.00
S/. 220.00
S/. 220.00
S/. 240.40
S/. 240.40
S/. 201.00
S/. 201.00
TOTAL
S/. 3,151.25 S/. 458.45
S/. 3,466.38
S/. 504.30
S/. 3,986.33
S/. 579.94
S/. 10,603.96
###
S/. 1,908.71
S/. 277.68
S/. 12,512.67 S/. 1,820.37
14.55%
14.55%

S/. 223.70
S/. 223.70

S/. 223.70

S/. 223.70

S/. 223.70
S/. 223.70
S/. 223.70
S/. 223.70

S/. 223.70
S/. 246.07
S/. 282.98
S/. 752.75
S/. 135.50
S/. 888.25
7.10%
21.65%

S/. 223.70
S/. 246.07
S/. 282.98
S/. 752.75
S/. 135.50
S/. 888.25
7.10%
28.75%

S/. 223.70
S/. 246.07
S/. 282.98
S/. 752.75
S/. 135.50
S/. 888.25
7.10%
35.84%

S/. 223.70
S/. 246.07
S/. 282.98
S/. 752.75
S/. 135.50
S/. 888.25
7.10%
42.94%

ADO

M
S/. 108.40

S/. 108.40
S/. 108.40

SEMANA 2
X
J
S/. 278.40
S/. 268.40

S/. 263.40

S/. 278.40

S/. 263.40

S/. 268.40

SEMANA 3
V

L
S/. 218.00

S/. 220.00

S/. 278.40
S/. 268.40
S/. 263.40
S/. 218.00
S/. 218.00
S/. 220.00
S/. 220.00

S/. 108.40 S/. 278.40 S/. 268.40 S/. 263.40

S/. 119.24
S/. 306.24
S/. 295.24
S/. 289.74
S/. 137.13
S/. 352.18
S/. 339.53
S/. 333.20
S/. 364.77 S/. 936.82 S/. 903.17 S/. 886.34
S/. 65.66
S/. 168.63
S/. 162.57
S/. 159.54
S/. 430.42 S/. 1,105.44 S/. 1,065.74 S/. 1,045.88
3.44%
8.83%
8.52%
8.36%
46.38%
55.22%
63.74%
72.09%

S/. 218.00
S/. 239.80
S/. 275.77
S/. 733.57
S/. 132.04
S/. 865.61
6.92%
79.01%

S/. 220.00
S/. 242.00
S/. 278.30
S/. 740.30
S/. 133.25
S/. 873.55
6.98%
85.99%

SEMANA 3
M
X
S/. 240.40
S/. 201.00

S/. 240.40
S/. 240.40
S/. 201.00
S/. 201.00
S/. 240.40
S/. 264.44
S/. 304.11
S/. 808.95
S/. 145.61
S/. 954.56
7.63%
93.62%

S/. 201.00
S/. 221.10
S/. 254.27
S/. 676.37
S/. 121.75
S/. 798.11
6.38%
100.00%