Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Casa S/90,185.41
CANTIDAD PRECIO
1.00 S/141.60
1.00 S/3.50
1.00 S/0.90
1.00 S/40.00
1.00 S/60.00
1.00 S/22.00
COSTO(DOLARES)
1.00 S/395.30
1.00 S/342.20
1.00 S/0.80
1.00 S/1.50
1.00 S/0.70
1.00 S/1.30
1.00 S/1.30
1.00 S/2.50
1.00 S/3.50
1.00 S/5.00
1.00 S/8.50
1.00 S/6.00
1.00 S/12.00
1.00 S/1.50
1.00 S/13.00
1.00 S/0.50
1.00 S/1.00
1.00 S/34.00
1.00 S/1.50
1.00 S/0.50
1.00 S/2.00
1.00 S/1.20
1.00 S/2.00
1.00 S/1.80
1.00 S/3.50
1.00 S/11.00
1.00 S/16.00
1.00 S/13.00
1.00 S/20.00
1.00 S/55.00
1.00 S/70.00
1.00 S/0.70
1.00 S/1.50
1.00 S/4.00
1.00 S/5.00
1.00 S/10.00
1.00 S/13.00
1.00 S/1.00
1.00 S/3.00
1.00 S/13.00
1.00 S/60.00 53
1.00 S/1.50
1.00 S/0.80
1.00 S/1.00
1.00 S/1.50
1.00 S/3.00
1.00 S/24.00
1.00 S/38.00
1.00 S/1.00
1.00 S/2.00
1.00 S/8.50
1.00 S/10.00
1.00 S/1.60
1.00 S/1.80
1.00 S/7.00
1.00 S/7.00
1.00 S/34.00
1.00 S/6.00
1.00 S/4.50
1.00 S/9.50
1.00 S/11.00
1.00 S/30.00
1.00 S/8.00
1.00 S/5.00
1.00 S/15.00 9.5
1.00 S/5.00
1.00 S/10.00
1.00 S/15.00
1.00 S/1.70
1.00 S/1.70
1.00
1.00
1.00 S/0.30
1.00 S/1.00
1.00 S/3.00
1.00 S/0.30
1.00 S/33.00 30
1.00
1.00
1.00
1.00 S/8.50
1.00 S/15.00
1.00 S/3.50
1.00
1.00
1.00
1.00
SUB-TOTAL
MATERIALES PARA SOLADO
FECHA: 12/07/2021
98765432q
AGREGADOS S/ 0.00
ARENA GRUESA M3 0.00 S/ 40.00 S/ 0.00
PIEDRA CHANCADA M3 0.00 S/ 60.00 S/ 0.00
CEMENTO S/ 0.00
CEMENTO PATRON TIPO MS BLS 0.00 S/ 22.00 S/ 0.00
ACERO, ALAMBRES Y CLAVOS S/ 0.00
ACERO Ø 5/8" VAR 0.00 S/ 55.08 S/ 0.00
ACERO Ø 1/2" VAR 0.00 S/ 35.64 S/ 0.00
ACERO Ø 3/8" VAR 0.00 S/ 19.88 S/ 0.00
ACERO Ø 1/4" VAR 0.00 S/ 8.02 S/ 0.00
ALAMBRE NEGRO # 16 KG 0.00 S/ 5.85 S/ 0.00
ALAMBRE NEGRO # 8 KG 0.00 S/ 5.85 S/ 0.00
CLAVO DE 2 1/2" MADERA KG 0.00 S/ 6.30 S/ 0.00
CLAVO DE 2" MADERA KG 0.00 S/ 6.30 S/ 0.00
CLAVO DE 3" MADERA KG 0.00 S/ 6.30 S/ 0.00
CLAVO DE 4" MADERA KG 0.00 S/ 6.30 S/ 0.00
CONCRETO 3422.00
AGREGADOS S/ 0.00
ARENA GRUESA M3 0.00 S/ 40.00 S/ 0.00
PIEDRA CHANCADA M3 0.00 S/ 60.00 S/ 0.00
CEMENTO S/ 0.00
CEMENTO PATRON TIPO MS BLS 0.00 S/ 22.00 S/ 0.00
ACERO, ALAMBRES Y CLAVOS S/ 9,821.92
ACERO Ø 5/8" VAR 0.00 S/ 55.08 S/ 0.00
ACERO Ø 1/2" VAR 97.00 S/ 35.64 S/ 3,456.64
ACERO Ø 3/8" VAR 270.00 S/ 19.88 S/ 5,368.66
ACERO Ø 1/4" VAR 88.00 S/ 8.02 S/ 705.90
ALAMBRE NEGRO # 16 KG 40.00 S/ 5.85 S/ 234.02
ALAMBRE NEGRO # 8 KG 0.00 S/ 5.85 S/ 0.00
CLAVO DE 2 1/2" MADERA KG 3.00 S/ 6.30 S/ 18.90
CLAVO DE 2" MADERA KG 3.00 S/ 6.30 S/ 18.90
CLAVO DE 3" MADERA KG 3.00 S/ 6.30 S/ 18.90
CLAVO DE 4" MADERA KG 0.00 S/ 6.30 S/ 0.00
CONCRETO S/ 10,277.80
CONCRETO PREMEZCLADO HS 210 KG/CM2 M3 26.00 S/ 395.30 S/ 10,277.80
CONCRETO S/ 7,115.40
CONCRETO PREMEZCLADO HS 210 KG/CM2 M3 18.00 S/ 395.30 S/ 7,115.40
CONCRETO S/ 11,859.00
CONCRETO PREMEZCLADO HS 210 KG/CM2 M3 30.00 S/ 395.30 S/ 11,859.00
MUROS DE 2° PISO
S/ 1,170.00
S/ 0.90 S/ 1,170.00
S/ 140.00
S/ 40.00 S/ 80.00
S/ 60.00 S/ 60.00
S/ 264.00
S/ 22.00 S/ 264.00
S/ 0.00
S/ 55.08 S/ 0.00
S/ 35.64 S/ 0.00
S/ 19.88 S/ 0.00
S/ 8.02 S/ 0.00
S/ 5.85 S/ 0.00
S/ 5.85 S/ 0.00
S/ 6.30 S/ 0.00
S/ 6.30 S/ 0.00
S/ 6.30 S/ 0.00
S/ 6.30 S/ 0.00
S/ 0.00
S/ 0.00
S/ 0.00
S/ 0.00
S/ 0.80 S/ 0.00
S/ 1.50 S/ 0.00
S/ 0.70 S/ 0.00
S/ 1.30 S/ 0.00
S/ 1.30 S/ 0.00
S/ 2.50 S/ 0.00
S/ 3.50 S/ 0.00
S/ 5.00 S/ 0.00
S/ 8.50 S/ 0.00
S/ 6.00 S/ 0.00
S/ 12.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 13.00 S/ 0.00
S/ 0.50 S/ 0.00
S/ 1.00 S/ 0.00
S/ 34.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 0.50 S/ 0.00
S/ 2.00 S/ 0.00
S/ 1.20 S/ 0.00
S/ 2.00 S/ 0.00
S/ 1.80 S/ 0.00
S/ 3.50 S/ 0.00
S/ 11.00 S/ 0.00
S/ 16.00 S/ 0.00
S/ 13.00 S/ 0.00
S/ 20.00 S/ 0.00
S/ 55.00 S/ 0.00
S/ 70.00 S/ 0.00
S/ 0.70 S/ 0.00
S/ 1.50 S/ 0.00
S/ 4.00 S/ 0.00
S/ 5.00 S/ 0.00
S/ 10.00 S/ 0.00
S/ 13.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 1.00 S/ 0.00
S/ 3.00 S/ 0.00
S/ 13.00 S/ 0.00
S/ 60.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 0.80 S/ 0.00
S/ 1.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 3.00 S/ 0.00
S/ 24.00 S/ 0.00
S/ 38.00 S/ 0.00
S/ 1.00 S/ 0.00
S/ 2.00 S/ 0.00
S/ 8.50 S/ 0.00
S/ 0.00 S/ 0.00
S/ 10.00 S/ 0.00
S/ 1.60 S/ 0.00
S/ 1.80 S/ 0.00
S/ 7.00 S/ 0.00
S/ 7.00 S/ 0.00
S/ 34.00 S/ 0.00
S/ 6.00 S/ 0.00
S/ 4.50 S/ 0.00
S/ 9.50 S/ 0.00
S/ 11.00 S/ 0.00
S/ 30.00 S/ 0.00
S/ 8.00 S/ 0.00
S/ 5.00 S/ 0.00
S/ 15.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 5.00 S/ 0.00
S/ 10.00 S/ 0.00
S/ 15.00 S/ 0.00
S/ 1.70 S/ 0.00
S/ 1.70 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.30 S/ 0.00
S/ 1.00 S/ 0.00
S/ 3.00 S/ 0.00
S/ 0.30 S/ 0.00
S/ 33.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 8.50 S/ 0.00
S/ 15.00 S/ 0.00
S/ 3.50 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
SUB-TOTAL S/ 1,574.00
INC IGV
TARRAJEO
FECHA: 12/07/2021
MUROS DE 2° PISO
S/ 0.00
S/ 0.90 S/ 0.00
S/ 1,080.00
27.00 S/ 40.00 S/ 1,080.00
S/ 60.00 S/ 0.00
S/ 2,420.00
110.00 S/ 22.00 S/ 2,420.00
S/ 0.00
S/ 55.08 S/ 0.00
S/ 35.64 S/ 0.00
S/ 19.88 S/ 0.00
S/ 8.02 S/ 0.00
S/ 5.85 S/ 0.00
S/ 5.85 S/ 0.00
S/ 6.30 S/ 0.00
S/ 6.30 S/ 0.00
S/ 6.30 S/ 0.00
S/ 6.30 S/ 0.00
S/ 0.00
0.00 S/ 0.00
S/ 0.00
S/ 0.00
S/ 0.80 S/ 0.00
S/ 1.50 S/ 0.00
S/ 0.70 S/ 0.00
S/ 1.30 S/ 0.00
S/ 1.30 S/ 0.00
S/ 2.50 S/ 0.00
S/ 3.50 S/ 0.00
S/ 5.00 S/ 0.00
S/ 8.50 S/ 0.00
S/ 6.00 S/ 0.00
S/ 12.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 13.00 S/ 0.00
S/ 0.50 S/ 0.00
S/ 1.00 S/ 0.00
S/ 34.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 0.50 S/ 0.00
S/ 2.00 S/ 0.00
S/ 1.20 S/ 0.00
S/ 2.00 S/ 0.00
S/ 1.80 S/ 0.00
S/ 3.50 S/ 0.00
S/ 11.00 S/ 0.00
S/ 16.00 S/ 0.00
S/ 13.00 S/ 0.00
S/ 20.00 S/ 0.00
S/ 55.00 S/ 0.00
S/ 70.00 S/ 0.00
S/ 0.70 S/ 0.00
S/ 1.50 S/ 0.00
S/ 4.00 S/ 0.00
S/ 5.00 S/ 0.00
S/ 10.00 S/ 0.00
S/ 13.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 1.00 S/ 0.00
S/ 3.00 S/ 0.00
S/ 13.00 S/ 0.00
S/ 60.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 0.80 S/ 0.00
S/ 1.00 S/ 0.00
S/ 1.50 S/ 0.00
S/ 3.00 S/ 0.00
S/ 24.00 S/ 0.00
S/ 38.00 S/ 0.00
S/ 1.00 S/ 0.00
S/ 2.00 S/ 0.00
S/ 8.50 S/ 0.00
S/ 0.00 S/ 0.00
S/ 10.00 S/ 0.00
S/ 1.60 S/ 0.00
S/ 1.80 S/ 0.00
S/ 7.00 S/ 0.00
S/ 7.00 S/ 0.00
S/ 34.00 S/ 0.00
S/ 6.00 S/ 0.00
S/ 4.50 S/ 0.00
S/ 9.50 S/ 0.00
S/ 11.00 S/ 0.00
S/ 30.00 S/ 0.00
S/ 8.00 S/ 0.00
S/ 5.00 S/ 0.00
S/ 15.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 5.00 S/ 0.00
S/ 10.00 S/ 0.00
S/ 15.00 S/ 0.00
S/ 1.70 S/ 0.00
S/ 1.70 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.30 S/ 0.00
S/ 1.00 S/ 0.00
S/ 3.00 S/ 0.00
S/ 0.30 S/ 0.00
S/ 33.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 8.50 S/ 0.00
S/ 15.00 S/ 0.00
S/ 3.50 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
S/ 0.00 S/ 0.00
SUB-TOTAL S/ 3,500.00
INC IGV
RESUMEN DE COSTO DE MATERIALES POR CASA
FECHA: 12/07/2021
PRESUPUESTO
ETAPA ESTRUCTURA MONTO INCIDENCIA CANT TOTAL MO MO Total INVERSION
1.00 SOLADO S/ 4,250.60 4.71% 1 S/4,250.60 2,000.00 2,000.00 6,250.60
2.00 PLATEA S/ 21,001.42 23.29% 1 S/21,001.42 5,000.00 5,000.00 26,001.42
3.00 MUROS DE 1° PISO S/ 7,740.63 8.58% 1 S/7,740.63 7,500.00 7,500.00 15,240.63
4.00 TECHO. DE 1° PISO S/ 17,442.54 19.34% 1 S/17,442.54 6,500.00 6,500.00 23,942.54
5.00 MUROS DE 2° PISO S/ 11,118.99 12.33% 1 S/11,118.99 11,000.00 11,000.00 22,118.99
6.00 TECHO DE 2° PISO S/ 23,557.23 26.12% 1 S/23,557.23 10,000.00 10,000.00 33,557.23
7.00 PARAPETO S/ 1,574.00 1.75% 1 S/1,574.00 2,150.00 2,150.00 3,724.00
8.00 TARRAJEO S/ 3,500.00 3.88% 1 S/3,500.00 17,000.00 17,000.00 20,500.00
COSTO TOTAL MATERIALES S/ 90,185.41 INC IGV S/90,185.41 61,150.00 61,150.00 151,335.41
38,216.01
RESUMEN DE COMPRAS
ACERO S/0.00
PVC S/17,175.00
LADRILLOS S/43,992.32
CEMENTO
CONCRETO
AGREGADOS
COSTOS DE ACERO POR CASA
COSTO COSTO
COLUMNAS CANTIDAD COSTO UNIT COSTO TOTAL
MATERIAL UNIDAD OTROS PLATEA MUROS 1° TECHOS 1°P TECHO 2°P TOTAL UNITARIO
MUROS 2° VARILLAS (DOLARES) (SOLES)
(DOLARES) (SOLES)
ACERO CORRUGADO DE 5/8 VAR 0 0 4 0 8 12 $13.37 $160.44 S/ 55.08 S/ 661.00
ACERO CORRUGADO DE 1/2 VAR 97 0 80 59 87 323 $8.65 $2,793.75 S/ 35.64 S/ 11,510.26
ACERO CORRUGADO DE 3/8 VAR 270 12 126 19 238 665 $4.83 $3,209.42 S/ 19.88 S/ 13,222.82
ACERO CORRUGADO DE 1/4 VAR 88 23 90 127 43 371 $1.95 $722.34 S/ 8.02 S/ 2,976.02
ALAMBRE NEGRO # 16 KG 40 0 80 0 0 120 $1.42 $170.40 S/ 5.85 S/ 702.05
ALAMBRE NEGRO # 8 KG 0 0 40 0 100 140 $1.42 $198.80 S/ 5.85 S/ 819.06
PESOS PARCIALES (KG) 2463.34 111.92 1727.26 908.01 2284.00 7494.52 $6,885.95 S/ 28,370.10
EDGARDO (KG) 2282.90 1265.10 802.32 1817.42 6167.74 COSTO / TONELADA $1,088.38
Costos Global x Kilo S/ 0.68 S/ 0.70 S/ 1.00 S/ 0.75 S/ 0.75 INC IGV
Costo Parcial S/ 1,549.90 S/ 879.66 S/ 802.32 S/ 1,366.75
S/ 4,598.63
Costo Total Mano Obra Habilitacion 34% 19% 17% 30%
COSTO
COLUMNAS CANTIDAD COSTO UNIT
PEDIDOS UNIDAD OTROS PLATEA MUROS 1° TECHOS 1° TECHO 2°P TOTAL TOTAL PESO
MUROS 2° VARILLAS (DOLARES)
(DOLARES)
7 6 6 2
30,094.43
PESO X VAR
13.995
8.946
5.031
2.241
1.000
1.000
PROYECCION. Mz. G y H
Tarrajeo 5000 1 1 1 1 1 1 1
Techo 2 10000 1 1 1 1 1 1 1
Muro 2 7500 1 1 1 1 1 1 1
Techo 1 5000 1 1 1 1 1 1 1 1 1 1 1 1 1
Muro 1 10000 1 1 1 1 1 1 1 1 1 1 1 1 1
Platea 10000 1 1 1 1 1 1 1 1 1 1 1 1 1
Solado 2500 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
50000 7 7 7 4 4 4 4 4 4 1 1 7 7 1 7 7 1 1 1
ENTREGA
Tarrajeo 5000 1 1 1 1 1 1
Techo 2 10000 1 1 1 1 1 1
Muro 2 7500 1 1 1 1 1 1
Techo 1 5000 1 1 1 1 1 1
Muro 1 10000 1 1 1 1 1 1
Platea 10000 1 1 1 1 1 1
Solado 2500 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
50000 7 1 7 1 7 1 1 1 1 1 1 7 7 1 1 7 0 0 0
ENTREGA
G4 G3 G2 G1 AVANCE
2,500 2,500 2,500 2,500 540,000
60,000
120,000
90,000
30,000
60,000
60,000
1 1 1 1 - 10,000
VENTA
1 1 1 1 300,000
- 240,000
ADELANTO 100,000
AVANCE
- - - - 325,000
65,000
130,000
97,500
65,000
130,000
130,000
7,500
VENTA
0 0 0 0 1,150,000
825,000
ADELANTO 100,000
PEDIDOS DE LADRILLO
PEDIDOS UNIDAD SOLADO PLATEA MUROS 1°P TECHOS 1°P MUROS 2°P
2 4 5
285
0.00
COSTO
TECHO 2°P PARAPETO OTROS CANTIDAD UNIT
TOTAL
5 10
S/43,992.32
COMPRAS DE PVC PARA CASA COUNTRY CO
CAN
UNIDAD
ITEM DECRIPCION SOLADO
CANTIDAD
TOTAL PRECIO
PLATEA MURO 1 TECHO 1 MURO 2 TECHO 2
0 0 0 0 0 0 S/0.80 S/0.00
0 0 0 0 0 0 S/1.50 S/0.00
0 0 0 0 0 0 S/0.70 S/0.00
0 0 0 0 0 0 S/1.30 S/0.00
0 0 0 0 0 0 S/1.30 S/0.00
0 0 0 0 0 0 S/2.50 S/0.00
0 0 0 0 0 0 S/3.50 S/0.00
0 0 0 0 0 0 S/5.00 S/0.00
0 0 0 0 0 0 S/8.50 S/0.00
0 0 0 0 0 0 S/6.00 S/0.00
0 0 0 0 0 0 S/12.00 S/0.00
0 0 0 0 0 0 S/1.50 S/0.00
0 0 0 0 0 0 S/13.00 S/0.00
0 0 0 0 0 0 S/0.50 S/0.00
0 0 0 0 0 0 S/1.00 S/0.00
0 0 0 0 0 0 S/34.00 S/0.00
0 0 0 0 0 0 S/1.50 S/0.00
0 0 0 0 0 0 S/0.50 S/0.00
0 0 0 0 0 0 S/2.00 S/0.00
0 0 0 0 0 0 S/1.20 S/0.00
0 0 0 0 0 0 S/2.00 S/0.00
0 0 0 0 0 0 S/1.80 S/0.00
0 0 0 0 0 0 S/3.50 S/0.00
0 0 0 0 0 0 S/11.00 S/0.00
0 0 0 0 0 0 S/16.00 S/0.00
0 0 0 0 0 0 S/13.00 S/0.00
0 0 0 0 0 0 S/20.00 S/0.00
0 0 0 0 0 0 S/55.00 S/0.00
0 0 0 0 0 0 S/70.00 S/0.00
0 0 0 0 0 0 S/0.70 S/0.00
0 0 0 0 0 0 S/1.50 S/0.00
0 0 0 0 0 0 S/4.00 S/0.00
0 0 0 0 0 0 S/5.00 S/0.00
0 0 0 0 0 0 S/10.00 S/0.00
0 0 0 0 0 0 S/13.00 S/0.00
0 0 0 0 0 0 S/1.00 S/0.00
0 0 0 0 0 0 S/3.00 S/0.00
0 0 0 0 0 0 S/13.00 S/0.00
0 0 0 0 0 0 S/60.00 S/0.00
0 0 0 0 0 0 S/1.50 S/0.00
0 0 0 0 0 0 S/0.80 S/0.00
0 0 0 0 0 0 S/1.00 S/0.00
0 0 0 0 0 0 S/1.50 S/0.00
0 0 0 0 0 0 S/3.00 S/0.00
0 0 0 0 0 0 S/24.00 S/0.00
0 0 0 0 0 0 S/38.00 S/0.00
0 0 0 0 0 0 S/1.00 S/0.00
0 0 0 0 0 0 S/2.00 S/0.00
0 0 0 0 0 0 S/8.50 S/0.00
0 0 0 0 0 50 S/10.00 S/500.00
0 0 0 0 0 375 S/1.60 S/600.00
0 0 0 0 0 500 S/1.80 S/900.00
0 0 0 0 0 200 S/7.00 S/1,400.00
0 0 0 0 0 100 S/7.00 S/700.00
0 0 0 0 0 50 S/34.00 S/1,700.00
0 0 0 0 0 50 S/6.00 S/300.00
0 0 0 0 0 50 S/4.50 S/225.00
0 0 0 0 0 0 S/9.50 S/0.00
0 0 0 0 0 175 S/11.00 S/1,925.00
0 0 0 0 0 175 S/30.00 S/5,250.00
0 0 0 0 0 100 S/8.00 S/800.00
0 0 0 0 0 125 S/5.00 S/625.00
0 0 0 0 0 150 S/15.00 S/2,250.00
0 0 0 0 0 0 S/5.00 S/0.00
0 0 0 0 0 0 S/10.00 S/0.00
0 0 0 0 0 0 S/15.00 S/0.00
0 0 0 0 0 0 S/1.70 S/0.00
0 0 0 0 0 0 S/1.70 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.30 S/0.00
0 0 0 0 0 0 S/1.00 S/0.00
0 0 0 0 0 0 S/3.00 S/0.00
0 0 0 0 0 0 S/0.30 S/0.00
0 0 0 0 0 0 S/33.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/8.50 S/0.00
0 0 0 0 0 0 S/15.00 S/0.00
0 0 0 0 0 0 S/3.50 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
0 0 0 0 0 0 S/0.00 S/0.00
SUB-TOTAL S/17,175.00
PROYECCION CASAS
14-Aug 21-Aug 28-Aug 4-Sep
Casas 15 Semana 1 Semana 2 Semana 3 Semana 4
Tarrajeo
Parapeto
Techo 2
Muro 2
Techo 1 H9 H8 H7
Muro 1 H9 H8 H7 H6 H5 H4
Plateas H9 H8 H7 H6 H5 H4 H5 H4 H3
Solados H9 H8 H7 H6 H5 H4 H3 H2 H1 G1 G2 G3
3 3 3 3
PROYECCION PLANILLA
14-Aug 21-Aug 28-Aug 4-Sep
Casas 15 Semana 1 Semana 2 Semana 3 Semana 4
Tarrajeo
Parapeto
Techo 2
Muro 2 +columnas
Techo 1 21000
Muro 1 + columnas 16000 16000
Plateas 6500 6500 6500
Solados 3500 3500 3500 3500
PROYECCION PERSONAS
14-Aug 21-Aug 28-Aug 4-Sep
Casas 15 Semana 1 Semana 2 Semana 3 Semana 4
Tarrajeo
Parapeto
Techo 2
Muro 2 +columnas
Techo 1 24
Muro 1 + columnas 20 20
Plateas 6 6 6
Solados 4 4 4 4
4 10 30 54
PROYECCION MATERIALES
14-Aug 21-Aug 28-Aug 4-Sep
Casas 15 Semana 1 Semana 2 Semana 3 Semana 4
Tarrajeo
Parapeto
Techo 2
Muro 2 +columnas
Techo 1 52,328
Muro 1 + columnas 23,222 23,222
Plateas 63,004 63,004 63,004
Solados 12,752 12,752 12,752 12,752
PROYECCION MATERIALES
14-Aug 21-Aug 28-Aug 4-Sep
Casas 18 Semana 1 Semana 2 Semana 3 Semana 4
DOLARES 9,471 27,121 36,375 53,963
11-Sep 18-Sep 25-Sep 2-Oct 9-Oct 16-Oct 23-Oct
Semana 5 Semana 6 Semana 7 Semana 8 Semana 9 Semana 10 Semana 11
H9 H8 H7
H9 H8 H7 H6 H5 H4
H9 H8 H7 H6 H5 H4 H5 H4 H3 H2 H1 G1 G2 G3 G4 G5 G6 G7
H6 H5 H4 H5 H4 H3 H2 H1 G1 G2 G3 G4 G5 G6 G7
H5 H4 H3 H2 H1 G1 G2 G3 G4 G5 G6 G7
H2 H1 G1 G2 G3 G4 G5 G6 G7
G4 G5 G6 G7 G8 G9
3 3
7000
21000 21000
16000 16000 16000 16000 16000 16000
21000 21000 21000 21000 21000
16000 16000 16000 16000
6500 6500 6500
3500 3500
6
40 40
20 20 20 20 20 20
24 24 24 24 24
20 20 20 20
6 6 6
4
74 70 70 64 44 60 46
4,722
70,672 70,672
33,357 33,357 33,357 33,357 33,357 33,357
52,328 52,328 52,328 52,328 52,328
23,222 23,222 23,222 23,222
63,004 63,004 63,004
12,752
32,083
10,694
786,000
956
T/C 4
SEMANAS 17
Casas 18
SEMANAL
63,000 Planilla 786,000 46,235
28,332 Materiales 1,610,586 89,477
424,030 Staff 59,500 3,500
200,142 EZ FIERRO 72,000 4,235
313,966 C Z Services S.A. 340,000 20,000
139,331
378,026
63,759 2,868,086 S/163,448
2,868,086
T/C 4
SEMANAS 17
Casas 18
SEMANAL
117,875 Casas extras 5
PROYECCION
14-Aug 21-Aug 28-Aug 4-Sep 11-Sep 18-Sep 25-Sep 2-Oct 9-Oct 16-Oct 23-Oct 30-Oct
Casas Semana 1 Semana 2 Semana 3 Semana 4 Semana 5 Semana 6 Semana 7 Semana 8 Semana 9 Semana 10 Semana 11 Semana 12
Casas 19 7,500 37,500 39,500 31,000 55,500 91,000 88,500 83,500 53,500 83,000 110,500 85,000
Casas 4 - - 5,000 25,000 32,000 31,000 33,000 38,000 24,000 3,000 3,000 3,000
TOTAL 7,500 37,500 44,500 56,000 87,500 122,000 121,500 121,500 77,500 86,000 113,500 88,000
Solado 2500 3 3 3 2 3 3 2
Platea 10000 3 2 2 3 3 3 3
Muro 1 6000 2 1 3 3 3 3 3 1
Techo 1 9500 3 3 3 3 4 3
Muro 2 7000 1 1 1 1 3 4 4
Techo 2 12000 1 4 4
Tarrajeo 3000 2 2 3
50000 3 6 7 5 9 13 12 10 7 11 13 11
Solado 2500 2 2
Platea 10000 2 2
Muro 1 6000 2 2
Techo 1 9500 2 2
Muro 2 7000 2 2
Techo 2 12000 2 2
Tarrajeo 3000 1 1 1
50000 0 0 2 4 4 4 4 4 2 1 1 1
MZ D 1 1 2 2 2 2 1
MAX 1 1 1 1
ENTREGA 1 1 2 3 4 3 4 4 3 4
6-Nov 13-Nov 20-Nov 27-Nov 4-Dec
Semana 13 Semana 14 Semana 15 Semana 16 Semana 17
85,000 57,000 33,000 9,000 - 950,000
3,000 - - - - 200,000
1,150,000
4
4 4 2
3 3 3 3
11 7 5 3
CASAS
10
5
1
3
23
1 42
4 3 3 3 42
PROYECCION
Casas G - H 9-Oct 16-Oct 23-Oct 30-Oct 6-Nov 13-Nov 20-Nov
Solado 2500 22 1
Platea 10000 12 2 2 2 2 3
Muro 1 10000 11 2 2 2 2 2 2
Techo 1 5000 1 2 2 3 3 3 3
Muro 2 7500 1 2 2 3 3 3
Techo 2 10000 1 2 2 2 2
Tarrajeo 5000 1 2 2 2
PROYECCION
Casas PLAYA C 9-Oct 16-Oct 23-Oct 30-Oct 6-Nov 13-Nov 20-Nov
Solado 2500 6 2 3
Platea 10000 3 2 2 2 2
Muro 1 10000 3 1 2 2 2 1
Techo 1 5000 2 2 2 2 2 1
Muro 2 7500 2 2 2 2 2
Techo 2 10000 2 2 2 2
Tarrajeo 5000 2 2 2
27-Nov 4-Dec 11-Dec 18-Dec 25-Dec
23
23
23
3 3 23
3 3 3 23
2 2 2 2 17
2 2 2 2 15
27-Nov 4-Dec 11-Dec 18-Dec 25-Dec
11
11
11
11
1 11
2 1 11
2 2 1 11