CRONOGRAMA DE OBRA VALORIZADO

OBRA : CONSTRUCCION DE LOSA DEPORTIVA MULTIFUNCIONAL DEL ANEXO DE SAN ISIDRO - DISTRITO DE TINTAY PUNCU
LUGAR SAN ISIDRO
DISTRITO TINTAY PUNCU
PROVINCIA TAYACAJA
REGION HUANCAVELICA
Tiempo de ejecución del proyecto = 60 días.
DIAS
Item Descripción Partida UND METRADO P. UNIT. TOTAL
7 14 21 28 35 42 49 60

917.86 917.86 917.86 917.86 917.86 917.86 917.86 917.86

01.00.00 OBRAS PRELIMINARES GLB 1.00 7,342.88 7,342.88
12.50% 12.50% 12.50% 12.50% 12.50% 12.50% 12.50% 12.50%
4,856.70 4,856.70 2,428.36 0.00 0.00 0.00 0.00
03.00.00 MOVIMIENTO DE TIERRAS GLB 1.00 12,141.74 12,141.74
40.00% 40.00% 20.00%
0.00 6,846.32 6,846.32 6,846.32 6,846.32 6,846.32 0.00
04.00.00 OBRAS CONCRETO SIMPLE GLB 1.00 34,231.59 34,231.59
20.00% 20.00% 20.00% 20.00% 20.00%
0.00 0.00 1,111.80 1,111.80 1,111.80 1,111.80 0.00 0.00
08.00.00 REVOQUES , ENLUCIDOS Y MOLDURAS GLB 1.00 4,447.20 4,447.20
25.00% 25.00% 25.00% 25.00%
0.00 0.00 0.00 0.00 0.00 2,434.60 2,434.60 0.00
13.00.00 CARPINTERIA METALICA GLB 1.00 4,869.20 4,869.20
50.00% 50.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 980.40
16.00.00 PINTURA GLB 1.00 980.40 980.40
100.00%
3,234.19 3,234.19 1,293.68 1,293.68 1,293.68 1,293.68 0.00 1,293.68
17.00.00 VARIOS GLB 1.00 12,936.77 12,936.77
25.00% 25.00% 10.00% 10.00% 10.00% 10.00% 10.00%
A TOTAL COSTO DIRECTO 76,949.78 9,008.75 15,855.07 12,598.02 10,169.66 10,169.66 12,604.26 3,352.46 3,191.91
B GASTOS GENERALES (10.00% de A) 7,694.98 900.88 1,585.51 1,259.80 1,016.97 1,016.97 1,260.43 335.25 319.19
C UTILIDAD (10.00% de A) 7,694.98 900.88 1,585.51 1,259.80 1,016.97 1,016.97 1,260.43 335.25 319.19
D SUBTOTAL A+ B + C 92,339.74 10,810.51 19,026.09 15,117.62 12,203.60 12,203.60 15,125.12 4,022.96 3,830.29
E I.G.V. (18%) 16,621.15 1,945.89 3,424.70 2,721.17 2,196.65 2,196.65 2,722.52 724.13 689.45
F TOTAL GENERAL D+E 108,960.89 12,756.40 22,450.79 17,838.79 14,400.25 14,400.25 17,847.64 4,747.10 4,519.74
PORCENTAJE 100.00% 11.71% 20.60% 16.37% 13.22% 13.22% 16.38% 4.36% 4.15%