CRONOGRAMA VALORIZADO DE OBRA

PROYECTO: CONSTRUCCIÓN DE EDIFICIO MULTIFAMILIAR BRASIL DEL REY

UBICACIÓN: Av. Brasil Nº3701 Esq. Con Rey Basadre Nº 102 Distrito de Magdalena del Mar

ITEM DESCRIPCION UNID. CANT P.U. S/ SUBTOTAL Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15
01 OBRAS PROVISIONALES 24,000.00 5,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 3,200.00 - - -
01.01 CASETA DE ALAMACÉN Y GUARDIANIA GLB 1.00 2,000.00 2,000.00 2,000.00 - - - - - - - - - - - - - - - - -
01.02 MOVILIZACION MAQUINARIA Y HERRAMIENTAS P/OBRA GLB 1.00 4,000.00 4,000.00 2,000.00 - - - - - - - - - - - - - 2,000.00 - - -
01.03 SEGURIDAD E HIGUIENE EN OBRA GLB 1.00 18,000.00 18,000.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 - - -
02 TRABAJOS PRELIMINARES 9,498.40 2,091.00 - 740.74 740.74 740.74 740.74 740.74 740.74 740.74 740.74 740.74 740.74 - - - - - -
02.01 LIMPIEZA DE TERRENO M2 418.20 2.80 1,170.96 1,170.96 - - - - - - - - - - - - - - - - -
02.02 TRAZO NIVEL Y REPLANTEO M2 418.20 2.20 920.04 920.04 - - - - - - - - - - - - - - - - -
02.03 TRAZO DURANTE EL PROCESO M2 3,367.00 2.20 7,407.40 - - 740.74 740.74 740.74 740.74 740.74 740.74 740.74 740.74 740.74 740.74 - - - - - -
03 MOVIMIENTO DE TIERRAS 113,112.28 89,916.25 21,962.58 1,233.45 - - - - - - - - - - - - - - -
03.01 EXCAVACION PARA CALZADURAS M3 178.50 38.80 6,925.80 6,925.80 - - - - - - - - - - - - - - - - -
03.02 EXCAVACION DE ZANJA PARA ZAPATAS M3 174.30 38.80 6,762.84 - 6,762.84 - - - - - - - - - - - - - - - -
03.03 EXCAVACION DE ZANJA PARA CIMIENTOS M3 50.85 28.80 1,464.48 - 1,464.48 - - - - - - - - - - - - - - - -
03.04 EXCAVACIONES MASIVAS M3 2,511.50 15.50 38,928.25 38,928.25 - - - - - - - - - - - - - - - - -
03.05 EXCAVACION DE CISTERNA M3 239.40 48.90 11,706.66 - 11,706.66 - - - - - - - - - - - - - - - -
03.06 RELLENO CON MATERIAL PROPIO M3 110.25 18.40 2,028.60 - 2,028.60 - - - - - - - - - - - - - - - -
03.07 REFINE NIVELACION Y COMPACTACION M2 274.10 4.50 1,233.45 - - 1,233.45 - - - - - - - - - - - - - - -
03.08 ELIMINACION DE MATERIAL EXCEDENTE M3 1,958.32 22.50 44,062.20 44,062.20 - - - - - - - - - - - - - - - - -
04 CONCRETO SIMPLE 43,438.09 24,292.45 17,148.49 - 1,997.15 - - - - - - - - - - - - - -
04.01 CONCRETO P/CIMIENTO CORRIDO F'C=100 KG/CM2. + 25% PM M3 1.60 162.50 260.00 - 260.00 - - - - - - - - - - - - - - - -
04.02 CONCRETO P/CALZADURAS F'C=100 KG/CM2. + 25% PM M3 178.50 162.50 29,006.25 19,337.50 9,668.75 - - - - - - - - - - - - - - - -
04.03 ENCOFRADO Y DESENCOFRADO M2 228.69 32.50 7,432.43 4,954.95 2,477.48 - - - - - - - - - - - - - - - -
04.04 CONCRETO PARA SOLADOS M2 220.57 21.50 4,742.26 - 4,742.26 - - - - - - - - - - - - - - - -
04.05 CONCRETO P/ GRADAS Y RAMPAS M3 6.77 295.00 1,997.15 - - - 1,997.15 - - - - - - - - - - - - - -
05 CONCRETO ARMADO 1,298,033.57 - 118,239.73 134,857.01 112,892.44 112,892.44 112,892.44 112,476.49 112,476.49 112,476.49 112,476.49 112,476.49 143,877.03 - - - - - -
05.01 CIMIENTO REFORZADO 14,092.84 - 9,395.23 4,697.61 - - - - - - - - - - - - - - -
05.01.01 CONCRETO F'C=210 KG/CM2. M3 37.50 325.00 12,187.50 - 8,125.00 4,062.50 - - - - - - - - - - - - - - -
05.01.02 ENCOFRADO Y DESENCOFRADO M2 62.47 30.50 1,905.34 - 1,270.23 635.11 - - - - - - - - - - - - - - -
05.02 ZAPATAS 19,628.10 - 13,085.40 6,542.70 - - - - - - - - - - - - - - -
05.02.01 CONCRETO FC=210KG/CM2 M3 50.85 325.00 16,526.25 - 11,017.50 5,508.75 - - - - - - - - - - - - - - -
05.02.02 ENCOFRADO Y DESENCOFRADO M2 101.70 30.50 3,101.85 - 2,067.90 1,033.95 - - - - - - - - - - - - - - -
05.03 MURO DE CONTENCION 32,172.79 - 21,448.53 10,724.26 - - - - - - - - - - - - - - -
05.03.01 CONCRETO FC=210KG/CM2 M3 43.60 375.00 16,350.00 - 10,900.00 5,450.00 - - - - - - - - - - - - - - -
05.03.02 ENCOFRADO Y DESENCOFRADO M2 518.78 30.50 15,822.79 - 10,548.53 5,274.26 - - - - - - - - - - - - - - -
05.04 PLACAS 197,023.23 - - 19,702.32 19,702.32 19,702.32 19,702.32 19,702.32 19,702.32 19,702.32 19,702.32 19,702.32 19,702.32 - - - - - -
05.04.01 CONCRETO FC=210KG/CM2 M3 272.90 375.00 102,337.50 - - 10,233.75 10,233.75 10,233.75 10,233.75 10,233.75 10,233.75 10,233.75 10,233.75 10,233.75 10,233.75 - - - - - -
05.04.02 ENCOFRADO Y DESENCOFRADO M2 3,104.45 30.50 94,685.73 - - 9,468.57 9,468.57 9,468.57 9,468.57 9,468.57 9,468.57 9,468.57 9,468.57 9,468.57 9,468.57 - - - - - -
05.05 COLUMNAS 35,288.42 - - 3,778.41 3,778.41 3,778.41 3,778.41 3,362.46 3,362.46 3,362.46 3,362.46 3,362.46 3,362.48 - - - - - -
05.05.01 CONCRETO FC=280KG/CM2 HASTA 5to P M3 18.31 480.00 8,788.80 - - 2,197.20 2,197.20 2,197.20 2,197.20 - - - - - - - - - - - -
05.05.02 CONCRETO FC=210KG/CM2 M3 28.50 375.00 10,687.50 - - - - - - 1,781.25 1,781.25 1,781.25 1,781.25 1,781.25 1,781.25 - - - - - -
05.05.03 ENCOFRADO Y DESENCOFRADO M2 518.43 30.50 15,812.12 - - 1,581.21 1,581.21 1,581.21 1,581.21 1,581.21 1,581.21 1,581.21 1,581.21 1,581.21 1,581.23 - - - - - -
05.06 VIGAS Y DINTELES 163,580.84 - - 16,358.08 16,358.08 16,358.08 16,358.08 16,358.08 16,358.08 16,358.08 16,358.08 16,358.08 16,358.12 - - - - - -
05.06.01 CONCRETO FC=210KG/CM2 M3 287.50 375.00 107,812.50 - - 10,781.25 10,781.25 10,781.25 10,781.25 10,781.25 10,781.25 10,781.25 10,781.25 10,781.25 10,781.25 - - - - - -
05.06.02 ENCOFRADO Y DESENCOFRADO M2 1,828.47 30.50 55,768.34 - - 5,576.83 5,576.83 5,576.83 5,576.83 5,576.83 5,576.83 5,576.83 5,576.83 5,576.83 5,576.87 - - - - - -
05.07 LOSA MACIZA 41,149.36 - - 4,114.94 4,114.94 4,114.94 4,114.94 4,114.94 4,114.94 4,114.94 4,114.94 4,114.94 4,114.90 - - - - - -
05.07.01 CONCRETO FC=210KG/CM2 M3 78.01 375.00 29,253.75 - - 2,925.38 2,925.38 2,925.38 2,925.38 2,925.38 2,925.38 2,925.38 2,925.38 2,925.38 2,925.33 - - - - - -
05.07.02 ENCOFRADO Y DESENCOFRADO M2 390.02 30.50 11,895.61 - - 1,189.56 1,189.56 1,189.56 1,189.56 1,189.56 1,189.56 1,189.56 1,189.56 1,189.56 1,189.57 - - - - - -
05.08 LOSA ALIGERADA 215,110.63 - - 21,511.06 21,511.06 21,511.06 21,511.06 21,511.06 21,511.06 21,511.06 21,511.06 21,511.06 21,511.09 - - - - - -
05.08.01 CONCRETO FC=210KG/CM2 M3 241.21 375.00 90,453.75 - - 9,045.38 9,045.38 9,045.38 9,045.38 9,045.38 9,045.38 9,045.38 9,045.38 9,045.38 9,045.33 - - - - - -
05.08.02 ENCOFRADO Y DESENCOFRADO M2 2,409.29 30.50 73,483.35 - - 7,348.33 7,348.33 7,348.33 7,348.33 7,348.33 7,348.33 7,348.33 7,348.33 7,348.33 7,348.38 - - - - - -
05.08.03 LADRILLO HUECO P/ TECHO 15X30X30 UND 21,683.70 2.36 51,173.53 - - 5,117.35 5,117.35 5,117.35 5,117.35 5,117.35 5,117.35 5,117.35 5,117.35 5,117.35 5,117.38 - - - - - -
05.09 ESCALERA 24,276.29 - - 2,427.63 2,427.63 2,427.63 2,427.63 2,427.63 2,427.63 2,427.63 2,427.63 2,427.63 2,427.62 - - - - - -
05.09.01 CONCRETO FC=210KG/CM2 M3 46.00 375.00 17,250.00 - - 1,725.00 1,725.00 1,725.00 1,725.00 1,725.00 1,725.00 1,725.00 1,725.00 1,725.00 1,725.00 - - - - - -
05.09.02 ENCOFRADO Y DESENCOFRADO M2 230.37 30.50 7,026.29 - - 702.63 702.63 702.63 702.63 702.63 702.63 702.63 702.63 702.63 702.62 - - - - - -
05.10 CISTERNA 44,310.57 - 44,310.57 - - - - - - - - - - - - - - - -
05.10.01 CONCRETO FC=210KG/CM2 M3 80.03 375.00 30,011.25 - 30,011.25 - - - - - - - - - - - - - - - -
05.10.02 ENCOFRADO Y DESENCOFRADO M2 468.83 30.50 14,299.32 - 14,299.32 - - - - - - - - - - - - - - - -
05.11 ACERO REFUERZO 511,400.50 - 30,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 76,400.50 - - - - - -
05.11.01 ACERO GRADO 60 KG 135,650.00 3.77 511,400.50 - 30,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 76,400.50 - - - - - -
06 MUROS Y TABIQUES DE ALBAÑILERIA 304,906.37 - - - - 38,113.30 38,113.30 38,113.30 38,113.30 38,113.30 38,113.30 38,113.30 38,113.27 - - - - - -
06.01 MUROS CON BLOCK .20 CON M C.A.CAL M2 1,349.25 78.50 105,916.13 - - - - 13,239.52 13,239.52 13,239.52 13,239.52 13,239.52 13,239.52 13,239.52 13,239.49 - - - - - -
06.02 MUROS CON BLOCK .10 CON M C.A.CAL M2 3,085.12 64.50 198,990.24 - - - - 24,873.78 24,873.78 24,873.78 24,873.78 24,873.78 24,873.78 24,873.78 24,873.78 - - - - - -
07 REVOQUES ENLUCIDOS Y MALDURAS 220,576.70 - 1,542.24 - - 18,756.01 18,756.01 18,756.01 18,756.01 18,756.01 18,756.01 18,756.01 53,249.21 34,493.16 - - - - -
07.01 TARRAJEO EN INTERIORES CON MEZCLA C.A M2 933.80 22.50 21,010.50 - - - - 2,626.31 2,626.31 2,626.31 2,626.31 2,626.31 2,626.31 2,626.31 2,626.31 - - - - - -
07.02 TARRAJEO EN EXTERIORES CON MEZCLA C.A M2 2,387.07 28.90 68,986.32 - - - - - - - - - - - 34,493.16 34,493.16 - - - - -
07.03 TARRAJEO DE COLUMNAS Y PLACAS M2 1,374.90 25.60 35,197.44 - - - - 4,399.68 4,399.68 4,399.68 4,399.68 4,399.68 4,399.68 4,399.68 4,399.68 - - - - - -
07.04 TARRAJEO DE VIGAS M2 1,746.88 32.50 56,773.60 - - - - 7,096.70 7,096.70 7,096.70 7,096.70 7,096.70 7,096.70 7,096.70 7,096.70 - - - - - -
07.05 TARRAJEO C/IMPERMEABILIZANTE M2 64.26 24.00 1,542.24 - 1,542.24 - - - - - - - - - - - - - - - -
07.06 VESTIDURA DE DERRAMES ML 1,836.80 13.52 24,833.54 - - - - 3,104.19 3,104.19 3,104.19 3,104.19 3,104.19 3,104.19 3,104.19 3,104.21 - - - - - -
07.07 BRUÑAS ML 2,073.40 5.90 12,233.06 - - - - 1,529.13 1,529.13 1,529.13 1,529.13 1,529.13 1,529.13 1,529.13 1,529.15 - - - - - -
08 CIELO RASO 79,444.97 - - - - 859.43 859.43 859.43 859.43 859.43 12,954.36 12,954.36 12,954.34 12,094.93 12,094.93 12,094.90 - - -
08.01 TARRAJEO DE CIELO RASO - ESCARCHADO M2 2,546.30 28.50 72,569.55 - - - - - - - - - 12,094.93 12,094.93 12,094.93 12,094.93 12,094.93 12,094.90 - - -
08.02 VESTIDURA DE FONDOS DE ESCALERA M2 150.00 26.50 3,975.00 - - - - 496.88 496.88 496.88 496.88 496.88 496.88 496.88 496.84 - - - - - -
08.03 VESTIDURA DE ARISTAS ML 252.21 11.50 2,900.42 - - - - 362.55 362.55 362.55 362.55 362.55 362.55 362.55 362.57 - - - - - -
 CRONOGRAMA VALORIZADO DE OBRA
PROYECTO: CONSTRUCCIÓN DE EDIFICIO MULTIFAMILIAR BRASIL DEL REY
UBICACIÓN: Av. Brasil Nº3701 Esq. Con Rey Basadre Nº 102 Distrito de Magdalena del Mar

ITEM DESCRIPCION UNID. CANT P.U. S/ SUBTOTAL Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15
09 PISOS Y PAVIMENTOS 262,894.81 - - - - 9,624.47 9,624.47 9,624.47 9,624.47 30,767.12 30,767.12 30,767.12 48,781.52 28,142.65 28,142.65 7,000.00 7,000.00 7,000.00 6,028.75
09.01 CONTRAPISOS 48MM M2 2,905.50 26.50 76,995.75 - - - - 9,624.47 9,624.47 9,624.47 9,624.47 9,624.47 9,624.47 9,624.47 9,624.46 - - - - - -
09.02 PISO LAMINADO M2 656.46 62.50 41,028.75 - - - - - - - - - - - - 7,000.00 7,000.00 7,000.00 7,000.00 7,000.00 6,028.75
09.03 PISO DE PORCELANATO M2 1,433.40 88.50 126,855.90 - - - - - - - - 21,142.65 21,142.65 21,142.65 21,142.65 21,142.65 21,142.65 - - - -
09.04 PISO DE CONCRETO BRUÑADO M2 78.75 37.93 2,986.99 - - - - - - - - - - - 2,986.99 - - - - - -
09.05 PISO DE CONCRETO ACBADO PULIDO M2 323.19 36.44 11,777.04 - - - - - - - - - - - 11,777.04 - - - - - -
09.06 PISO DE CONCRETO C/IMPERMEABILIZANTE M2 85.20 38.15 3,250.38 - - - - - - - - - - - 3,250.38 - - - - - -
10 CONTRAZOCALOS 18,729.79 - - - - - - - - 3,121.64 3,121.64 3,121.64 3,121.64 3,121.64 3,121.59 - - - -
10.01 CONTRAZOCALOS DE PORCELANATOS M2 773.11 18.50 14,302.54 - - - - - - - - 2,383.76 2,383.76 2,383.76 2,383.76 2,383.76 2,383.74 - - - -
10.02 CONTRAZOCALOS DE CERAMICOS M2 295.15 15.00 4,427.25 - - - - - - - - 737.88 737.88 737.88 737.88 737.88 737.85 - - - -
11 ZOCALOS 125,255.00 - - - - - - - - 20,875.83 20,875.83 20,875.83 20,875.83 20,875.83 20,875.85 - - - -
11.01 ZOCALOS DE CERAMICOS M2 1,927.00 65.00 125,255.00 - - - - - - - - 20,875.83 20,875.83 20,875.83 20,875.83 20,875.83 20,875.85 - - - -
12 REVESTIMIENTOS DE GRADAS Y ESCALERAS 39,280.08 - - - - - - - - 2,797.48 2,797.48 2,797.48 2,797.48 2,797.48 2,797.48 5,500.00 5,500.00 5,500.00 5,995.20
12.01 REVESTIMIENTOS DE GRADAS Y ESCALERAS ML 252.00 48.50 12,222.00 - - - - - - - - 2,037.00 2,037.00 2,037.00 2,037.00 2,037.00 2,037.00 - - - -
12.02 REVESTIMIENTOS DE DESCANSOS EN ESCALERAS M2 94.08 48.50 4,562.88 - - - - - - - - 760.48 760.48 760.48 760.48 760.48 760.48 - - - -
12.03 REVESTIMIENTO DE GRADAS CON CERAMICA ML 252.00 65.00 16,380.00 - - - - - - - - - - - - - - 4,000.00 4,000.00 4,000.00 4,380.00
12.04 REVESTIMIENTO CON CERAMICA EN DESCANSO DE ESCALERA M2 94.08 65.00 6,115.20 - - - - - - - - - - - - - - 1,500.00 1,500.00 1,500.00 1,615.20
13 CUBIERTAS 4,644.50 - - - - - - - - - - - - 4,644.50 - - - - -
13.01 CUBIERTAS CON LADRILLO PASTELERO M2 132.70 35.00 4,644.50 - - - - - - - - - - - - 4,644.50 - - - - -
14 CARPINTERIA DE MADERA 98,640.00 - - - - 3,480.00 3,480.00 3,480.00 3,480.00 3,480.00 3,480.00 3,480.00 3,480.00 35,400.00 35,400.00 - - - -
14.01 PUERTA PRINCIPALES UND 24.00 500.00 12,000.00 - - - - - - - - - - - - 6,000.00 6,000.00 - - - -
14.02 PUERTAS INTERIORES UND 196.00 300.00 58,800.00 - - - - - - - - - - - - 29,400.00 29,400.00 - - - -
14.03 MARCOS DE MADERA DE 2"x6" UND 24.00 180.00 4,320.00 - - - - 540.00 540.00 540.00 540.00 540.00 540.00 540.00 540.00 - - - - - -
14.04 MARCOS DE MADERA DE 1.1/2"x3" UND 196.00 120.00 23,520.00 - - - - 2,940.00 2,940.00 2,940.00 2,940.00 2,940.00 2,940.00 2,940.00 2,940.00 - - - - - -
15 MUEBLES DE COCINA 101,775.60 - - - - - - - - - - - - - - 25,500.00 25,500.00 25,500.00 25,275.60
15.01 MUEBLE ALTO ML 103.29 280.00 28,921.20 - - - - - - - - - - - - - - 7,000.00 7,000.00 7,000.00 7,921.20
15.02 MUEBLE BAJO ML 37.38 380.00 14,204.40 - - - - - - - - - - - - - - 3,500.00 3,500.00 3,500.00 3,704.40
15.03 TABLEROS DE MARMOL PARA BAÑOS UND 69.00 850.00 58,650.00 - - - - - - - - - - - - - - 15,000.00 15,000.00 15,000.00 13,650.00
16 CLOSET 80,095.51 - - - - - - - - - - - - - - 20,000.00 20,000.00 20,000.00 20,095.51
16.01 CLOSET DE MELAMINE ML 191.41 418.45 80,095.51 - - - - - - - - - - - - - - 20,000.00 20,000.00 20,000.00 20,095.51
17 CARPINTERIA DE METALICA 47,193.91 - - - - - - - - - - - - - - 10,000.00 10,000.00 19,000.00 8,193.91
17.01 CARPINTERIA METALICA BARANDA ML 231.31 165.12 38,193.91 - - - - - - - - - - - - - - 10,000.00 10,000.00 10,000.00 8,193.91
17.02 PUERTA CORREDIZA GLB 1.00 5,000.00 5,000.00 - - - - - - - - - - - - - - - - 5,000.00 -
17.03 PUERTA LEVADIZA DE TUBO CUADRADO GLB 1.00 4,000.00 4,000.00 - - - - - - - - - - - - - - - - 4,000.00 -
18 CERRAJERIA 21,455.01 - - - - - - - - - - - - - - 4,959.71 7,700.00 4,700.00 4,095.30
18.01 BISAGRA CAPUCHINA DE 3.1/2"x3.1/2" PZA 683.55 4.00 2,734.20 - - - - - - - - - - - - - - 700.00 700.00 700.00 634.20
18.02 BISAGRA VAIVEN PZA 69.30 40.00 2,772.00 - - - - - - - - - - - - - - 700.00 700.00 700.00 672.00
18.03 CERRADURA P/ PUERTA PRINCIPAL PESADA PZA 58.80 60.00 3,528.00 - - - - - - - - - - - - - - 900.00 900.00 900.00 828.00
18.04 CERRADURA P/ PUERTA INTERIOR PZA 74.55 35.00 2,609.25 - - - - - - - - - - - - - - 700.00 700.00 700.00 509.25
18.05 CERRADURA P/PUERTA DE BAÑO PZA 72.45 35.00 2,535.75 - - - - - - - - - - - - - - 700.00 700.00 700.00 435.75
18.06 SISTEMA P/PUERTA CORREDIZA JGO 3.00 86.57 259.71 - - - - - - - - - - - - - - 259.71 - - -
18.07 SISTEMA P/PUERTA LEVADIZA JGO 1.00 3,000.00 3,000.00 - - - - - - - - - - - - - - - 3,000.00 - -
18.08 SISTEMA CIERRA PUERTAS PZA 22.00 182.55 4,016.10 - - - - - - - - - - - - - - 1,000.00 1,000.00 1,000.00 1,016.10
19 VIDRIOS CRISTALES Y SIMILARES 76,252.10 - - - - - - - - - - - - - 15,000.00 15,000.00 15,000.00 15,000.00 16,252.10
19.01 VENTANA DE VIDRIOS M2 340.40 105.00 35,742.00 - - - - - - - - - - - - - 7,000.00 7,000.00 7,000.00 7,000.00 7,742.00
19.02 MAMPARA DE VIDRIO M2 279.38 145.00 40,510.10 - - - - - - - - - - - - - 8,000.00 8,000.00 8,000.00 8,000.00 8,510.10
20 PINTURA 157,500.64 - - - - - - - - - - - - 21,500.00 21,500.00 21,500.00 34,500.00 34,500.00 24,000.64
20.01 PINTURA EN MUROS INTE. 2 MANOS M2 7,908.60 12.50 98,857.50 - - - - - - - - - - - - 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 8,857.50
20.02 PINTURA EN EXTERIORES M2 2,387.07 15.50 36,999.59 - - - - - - - - - - - - - - - 13,000.00 13,000.00 10,999.59
20.03 PINTURA EN CIELO RASO 2 MANOS M2 2,546.30 8.50 21,643.55 - - - - - - - - - - - - 3,500.00 3,500.00 3,500.00 3,500.00 3,500.00 4,143.55
21 APARATOS Y ACCESORIOS SANITARIOS 84,108.74 - - - - - - - - - - - - 14,018.12 14,018.12 14,018.12 14,018.12 14,018.12 14,018.14
21.01 INODORO TIPO SIFON JET BLANCO TREBOL PZA 21.00 90.00 1,890.00 - - - - - - - - - - - - 315.00 315.00 315.00 315.00 315.00 315.00
21.02 INODORO TIPO ONE PIECE BLANCO TREBOL PZA 69.00 390.00 26,910.00 - - - - - - - - - - - - 4,485.00 4,485.00 4,485.00 4,485.00 4,485.00 4,485.00
21.03 LAVATORIO OVALIN PZA 69.00 105.00 7,245.00 - - - - - - - - - - - - 1,207.50 1,207.50 1,207.50 1,207.50 1,207.50 1,207.50
21.04 LAVATORIO P/COCINA PZA 23.00 170.00 3,910.00 - - - - - - - - - - - - 651.67 651.67 651.67 651.67 651.67 651.65
21.05 LAVADEROS DE P/LAVANDERIA PZA 23.00 135.00 3,105.00 - - - - - - - - - - - - 517.50 517.50 517.50 517.50 517.50 517.50
21.06 GRIFERIA P/OVALIN PZA 22.00 200.00 4,400.00 - - - - - - - - - - - - 733.33 733.33 733.33 733.33 733.33 733.35
21.07 GRIFERIA P/LAVATORIO PZA 47.00 175.00 8,225.00 - - - - - - - - - - - - 1,370.83 1,370.83 1,370.83 1,370.83 1,370.83 1,370.85
21.08 GRIFERIA P/LAVADERO DE COCINA PZA 23.00 90.00 2,070.00 - - - - - - - - - - - - 345.00 345.00 345.00 345.00 345.00 345.00
21.09 GRIFERIA P/LAVADERO DE ROPA PZA 23.00 40.00 920.00 - - - - - - - - - - - - 153.33 153.33 153.33 153.33 153.33 153.35
21.10 GRIFERIA P/DUCHA PZA 67.00 160.00 10,720.00 - - - - - - - - - - - - 1,786.67 1,786.67 1,786.67 1,786.67 1,786.67 1,786.65
21.11 COLOCACION DE APARATOS SANITARIOS PZA 205.00 38.02 7,794.10 - - - - - - - - - - - - 1,299.02 1,299.02 1,299.02 1,299.02 1,299.02 1,299.00
21.12 COLOCACION DE GRIFERIAS PZA 182.00 38.02 6,919.64 - - - - - - - - - - - - 1,153.27 1,153.27 1,153.27 1,153.27 1,153.27 1,153.29
22 INSTALACIONES ELECTRICAS GLB 1.00 225,450.54 225,450.54 - 22,545.00 22,545.00 22,545.00 22,545.00 22,545.00 22,545.00 22,545.00 22,545.00 22,545.00 22,545.54 - - - - - - -
23 INSTALACIONES SANITARIAS GLB 1.00 235,640.10 235,640.10 - 23,564.01 23,564.01 23,564.01 23,564.01 23,564.01 23,564.01 23,564.01 23,564.01 23,564.01 23,564.01 - - - - - - -
24 SISTEMA CONTRA INCENDIOS GLB 1.00 56,000.00 56,000.00 - - - - - - - - - - - - 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 6,000.00
25 ASCENSOR GLB 1.00 182,000.00 182,000.00 - - - - - - - - - - - - 91,000.00 - - 70,000.00 - 21,000.00

TOTAL COSTO DIRECTO 3,909,926.71 121,499.70 206,202.05 184,140.21 162,939.34 231,775.41 231,775.41 231,359.46 231,359.46 279,297.06 291,391.99 291,392.53 329,191.07 279,288.31 164,150.62 148,772.73 219,218.12 155,218.12 150,955.15
GASTOS GENERALES 10% 390,992.67 12,149.97 20,620.21 18,414.02 16,293.93 23,177.54 23,177.54 23,135.95 23,135.95 27,929.71 29,139.20 29,139.25 32,919.11 27,928.83 16,415.06 14,877.27 21,921.81 15,521.81 15,095.52
SUBTOTAL 4,300,919.38 133,649.67 226,822.26 202,554.23 179,233.28 254,952.95 254,952.95 254,495.40 254,495.40 307,226.76 320,531.18 320,531.78 362,110.17 307,217.14 180,565.68 163,650.00 241,139.93 170,739.93 166,050.67
IGV 18% 774,165.49 24,056.94 40,828.01 36,459.76 32,261.99 45,891.53 45,891.53 45,809.17 45,809.17 55,300.82 57,695.61 57,695.72 65,179.83 55,299.09 32,501.82 29,457.00 43,405.19 30,733.19 29,889.12
TOTAL PRESUPUESTO 5,075,084.87 157,706.61 267,650.26 239,014.00 211,495.27 300,844.48 300,844.48 300,304.57 300,304.57 362,527.58 378,226.80 378,227.50 427,290.00 362,516.23 213,067.50 193,107.00 284,545.12 201,473.12 195,939.78
 CRONOGRAMA VALORIZADO DE OBRA
PROYECTO: CONSTRUCCIÓN DE EDIFICIO MULTIFAMILIAR BRASIL DEL REY
UBICACIÓN: Av. Brasil Nº3701 Esq. Con Rey Basadre Nº 102 Distrito de Magdalena del Mar

ITEM DESCRIPCION UNID. CANT P.U. S/ SUBTOTAL Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15
TOTAL PRESUPUESTO ACUMULADO 157,706.61 425,356.87 664,370.87 875,866.14 1,176,710.61 1,477,555.09 1,777,859.66 2,078,164.23 2,440,691.81 2,818,918.61 3,197,146.11 3,624,436.11 3,986,952.34 4,200,019.84 4,393,126.85 4,677,671.97 4,879,145.08 5,075,084.87