Cronograma Valorizado

Obra / Servicio: EDIFICIO COMERCIAL

Cliente: SR. DIEGO ALBERTO MOSCOSO VIDAL
Lugar: Av. Jos Carlos Mariategui, Mz "C", Lote N 1, Grficos, Alto Selva Alere -
Arequipa
Fecha: Jueves 16 de Marzo del 2017

TOTAL PRECIO TOTAL Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 % Total

ITEM DESCRIPCIN UNIDAD
METRADO UNITARIO PARCIAL Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial % Metrado Parcial % Acumulado
1.00 OBRAS PROVISIONALES 17,304.61
1.01 Cerco Perimtrico ml 110.00 12.17 1,338.70 110.00 1,338.70 100.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
1.02 Oficina, Almacn y SH glb 1.00 5,200.00 5,200.00 1.00 5,200.00 100.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
1.03 Implementos de Seguridad glb 1.00 2,394.15 2,394.15 0.22 514.74 21.50% 0.22 514.74 21.50% 0.22 514.74 21.50% 0.22 514.74 21.50% 0.14 335.18 14.00% 100.00%
1.04 Guardiana para la Obra sem 20.00 225.00 4,500.00 4.30 967.50 21.50% 4.30 967.50 21.50% 4.30 967.50 21.50% 4.30 967.50 21.50% 2.80 630.00 14.00% 100.00%
1.05 Sealizacin de Obra glb 1.00 271.76 271.76 0.22 58.43 21.50% 0.22 58.43 21.50% 0.22 58.43 21.50% 0.22 58.43 21.50% 0.14 38.05 14.00% 100.00%
1.06 Movilizacin de maquinaria y herramienta para Obra glb 1.00 3,600.00 3,600.00 0.34 1,224.00 34.00% 0.17 612.00 17.00% 0.34 1,224.00 34.00% - 0.00 0.00% 0.15 540.00 15.00% 100.00%
2.00 OBRAS PRELIMINARES 25,007.97
2.01 Trazo y Replanteo m2 1,769.60 2.83 5,007.97 1,061.76 3,004.78 60.00% 176.96 500.80 10.00% 353.92 1,001.59 20.00% 176.96 500.80 10.00% - 0.00 0.00% 100.00%
2.02 Demolicin y Eliminacin glb 1.00 20,000.00 20,000.00 1.00 20,000.00 100.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
3.00 MOVIMIENTO DE TIERRAS 27,086.20
3.01 Excavacin de zanjas para cimientos m3 374.11 41.71 15,604.13 299.29 12,483.30 80.00% 74.82 3,120.83 20.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
3.02 Nivelacin interior apisonado manual m2 445.83 5.90 2,630.40 - 0.00 0.00% - 0.00 0.00% 222.92 1,315.20 50.00% 222.92 1,315.20 50.00% - 0.00 0.00% 100.00%
3.03 Relleno compactado manual c/ mat propio m3 135.10 21.82 2,947.88 - 0.00 0.00% - 0.00 0.00% 67.55 1,473.94 50.00% 67.55 1,473.94 50.00% - 0.00 0.00% 100.00%
3.04 Eliminacin de material excedente m3 239.02 24.70 5,903.79 191.22 4,723.04 80.00% 35.85 885.57 15.00% - 0.00 0.00% - 0.00 0.00% 11.95 295.19 5.00% 100.00%
4.00 CONCREO SIMPLE 58,346.76
4.01 Solados de concreto fc 100 kg/cm2 H=2" m2 99.39 26.13 2,597.06 79.51 2,077.65 80.00% 19.88 519.41 20.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
4.02 Cimientos 1:10 + 30%PG para cimientos corridos m3 74.39 207.52 15,437.41 59.51 12,349.93 80.00% 14.88 3,087.48 20.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
4.03 Concreto fc140 kg/cm2 para sub zapatas m3 42.54 291.46 12,398.71 34.03 9,918.97 80.00% 8.51 2,479.74 20.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
4.04 Concreto 1:8 + 25% PM para sobrecimientos m3 3.54 298.71 1,057.43 2.48 740.20 70.00% 1.06 317.23 30.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
4.05 Encofrado y desencofrado para sobrecimientos m2 47.20 33.14 1,564.21 28.32 938.52 60.00% 18.88 625.68 40.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
4.06 Falso piso de 4" de concreoo 1:10 m2 445.83 35.28 15,728.88 - 0.00 0.00% - 0.00 0.00% 222.92 7,864.44 50.00% 222.92 7,864.44 50.00% - 0.00 0.00% 100.00%
4.07 Empedrado de pisos m2 445.83 21.45 9,563.05 - 0.00 0.00% - 0.00 0.00% 222.92 4,781.53 50.00% 222.92 4,781.53 50.00% - 0.00 0.00% 100.00%
5.00 CONCRETO ARMADO 558,197.97
5.01 SARDINELES 1,421.13
5.01.01 Concreto en sardineles fc; 175 kg/cm2 m3 0.85 372.46 316.59 - 0.00 0.00% - 0.00 0.00% 0.43 158.30 50.00% 0.43 158.30 50.00% - 0.00 0.00% 100.00%
5.01.02 Encofrado y desencofrado para sardineles m2 18.74 40.96 767.59 - 0.00 0.00% - 0.00 0.00% 9.37 383.80 50.00% 9.37 383.80 50.00% - 0.00 0.00% 100.00%
5.01.03 Acero estructural trabajado para sardineles kg 64.18 5.25 336.95 - 0.00 0.00% - 0.00 0.00% 32.09 168.47 50.00% 32.09 168.47 50.00% - 0.00 0.00% 100.00%
5.02 ZAPATAS 31,545.35
5.02.01 Concreto fc210 kg/cm2 m3 53.18 407.53 21,672.45 45.20 18,421.58 85.00% 7.98 3,250.87 15.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.02.02 Acero estructural trabajado para zapatas kg 1,841.96 5.36 9,872.91 1,565.67 8,391.97 85.00% 276.29 1,480.94 15.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.03 MUROS REFORZADOS 5,111.39
5.03.01 Concreto fc210 kg/cm2 para muros reforzados m3 3.80 394.73 1,499.97 1.90 749.99 50.00% 1.90 749.99 50.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.03.02 Encofrado y desencofrado para muros reforzados m2 50.68 36.84 1,867.05 25.34 933.53 50.00% 25.34 933.53 50.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.03.03 Acero estructural trabajado para muros reforzados kg 323.03 5.40 1,744.36 161.52 872.18 50.00% 161.52 872.18 50.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.04 VIGAS DE CIMENTACIN 17,832.25
5.04.01 Concreto fc210 kg/cm2 para vigas de cimentacin m3 7.74 379.73 2,939.11 3.87 1,469.56 50.00% 3.87 1,469.56 50.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.04.02 Encofrado y desencofrado para vigas de cimentacin m2 77.43 32.63 2,526.54 38.72 1,263.27 50.00% 38.72 1,263.27 50.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.04.03 Acero estructural trabajado para vigas de cimentacin kg 2,290.11 5.40 12,366.59 1,145.06 6,183.30 50.00% 1,145.06 6,183.30 50.00% - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.05 COLUMNAS 266,085.26
5.05.01 Concreto fc210 kg/cm2 para columnas m3 130.46 427.37 55,754.69 - 0.00 0.00% 78.28 33,452.81 60.00% 52.18 22,301.88 40.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.05.02 Encofrado y desencofrado para columnas m2 1,552.86 42.08 65,344.35 310.57 13,068.87 20.00% 621.14 26,137.74 40.00% 621.14 26,137.74 40.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.05.03 Acero estructural trabajado para columnas kg 26,849.30 5.40 144,986.22 9,397.26 50,745.18 35.00% 10,739.72 57,994.49 40.00% 6,712.33 36,246.56 25.00% - 0.00 0.00% - 0.00 0.00% 100.00%
5.06 VIGAS 98,833.53
5.06.01 Concreto fc210 kg/cm2 para vigas m3 56.64 435.89 24,688.81 - 0.00 0.00% 16.99 7,406.64 30.00% 28.32 12,344.40 50.00% 11.33 4,937.76 20.00% - 0.00 0.00% 100.00%
5.06.02 Encofrado y desencofrado para vigas m2 469.16 50.59 23,734.80 - 0.00 0.00% 164.21 8,307.18 35.00% 211.12 10,680.66 45.00% 93.83 4,746.96 20.00% - 0.00 0.00% 100.00%
5.06.03 Acero estructural trabajado para vigas kg 9,335.17 5.40 50,409.92 - 0.00 0.00% 3,267.31 17,643.47 35.00% 4,200.83 22,684.46 45.00% 1,867.03 10,081.98 20.00% - 0.00 0.00% 100.00%
5.07 LOSAS ALIGERADAS 123,503.62
5.07.01 Concreto fc210 kg/cm2 para losas aligeradas m3 97.18 439.12 42,673.68 - 0.00 0.00% 34.01 14,935.79 35.00% 43.73 19,203.16 45.00% 19.44 8,534.74 20.00% - 0.00 0.00% 100.00%
5.07.02 Encofrado y desencofrado para losas aligeradas m2 677.03 50.58 34,244.18 - 0.00 0.00% 236.96 11,985.46 35.00% 304.66 15,409.88 45.00% 135.41 6,848.84 20.00% - 0.00 0.00% 100.00%
 5.07.03 Acero estructural trabajado para losas aligeradas kg 7,264.12 5.40 39,226.25 - 0.00 0.00% 2,542.44 13,729.19 35.00% 3,268.85 17,651.81 45.00% 1,452.82 7,845.25 20.00% - 0.00 0.00% 100.00%
5.07.04 Ladrillo hueco de arcilla para techo und 2,405.07 3.06 7,359.51 - 0.00 0.00% 841.77 2,575.83 35.00% 1,082.28 3,311.78 45.00% 481.01 1,471.90 20.00% - 0.00 0.00% 100.00%
5.08 ESCALERAS 13,865.44
5.08.01 Concreto fc210 kg/cm2 para escaleras m3 9.76 381.91 3,727.44 - 0.00 0.00% - 0.00 0.00% 4.88 1,863.72 50.00% 4.88 1,863.72 50.00% - 0.00 0.00% 100.00%
5.08.02 Encofrado y desencofrado para escaleras m2 71.54 36.26 2,594.04 - 0.00 0.00% - 0.00 0.00% 35.77 1,297.02 50.00% 35.77 1,297.02 50.00% - 0.00 0.00% 100.00%
5.08.03 Acero estructural trabajado para escaleras kg 1,397.03 5.40 7,543.96 - 0.00 0.00% - 0.00 0.00% 698.52 3,771.98 50.00% 698.52 3,771.98 50.00% - 0.00 0.00% 100.00%
6.00 MUROS Y TABIQUES 69,082.15
6.01 Muros de ladrillo king kong de arcilla de soga m2 848.05 81.46 69,082.15 220.49 17,961.36 26.00% 305.30 24,869.58 36.00% 305.30 24,869.58 36.00% 16.96 1,381.64 2.00% - 0.00 0.00% 100.00%
7.00 REVOQUES, ENLUCIDOS Y MOLDURAS 150,561.75
7.01 Tarrajeo interior / exterior m2 2,957.12 35.44 104,800.33 - 0.00 0.00% - 0.00 0.00% 473.14 16,768.05 16.00% 1,655.99 58,688.19 56.00% 827.99 29,344.09 28.00% 100.00%
7.02 Tarrajeo de gradas m2 111.09 37.24 4,136.99 - 0.00 0.00% - 0.00 0.00% 27.77 1,034.25 25.00% 27.77 1,034.25 25.00% 55.55 2,068.50 50.00% 100.00%
7.03 Tarrajeo de vigas peraltadas m2 257.32 38.55 9,919.69 - 0.00 0.00% - 0.00 0.00% 102.93 3,967.87 40.00% 128.66 4,959.84 50.00% 25.73 991.97 10.00% 100.00%
7.04 Vestidura de derrames ml 360.60 17.48 6,303.29 - 0.00 0.00% - 0.00 0.00% 72.12 1,260.66 20.00% 270.45 4,727.47 75.00% 18.03 315.16 5.00% 100.00%
7.05 Cielorasos con mezcla cemento:arena m2 717.15 35.42 25,401.45 - 0.00 0.00% - 0.00 0.00% 286.86 10,160.58 40.00% 337.06 11,938.68 47.00% 93.23 3,302.19 13.00% 100.00%
8.00 PISOS Y PAVIMENTOS 20,497.90
8.01 Contrapiso de 48 mm m2 737.60 27.79 20,497.90 - 0.00 0.00% - 0.00 0.00% 110.64 3,074.69 15.00% 442.56 12,298.74 60.00% 184.40 5,124.48 25.00% 100.00%
9.00 INSTALACIONES ELCTRICAS 15,398.13
9.01 Tablero elctrico gabinete und 3.00 537.09 1,611.27 - 0.00 0.00% - 0.00 0.00% 3.00 1,611.27 100.00% - 0.00 0.00% - 0.00 0.00% 100.00%
9.02 Caja de paso PVC 15x15 und 12.00 44.81 537.72 - 0.00 0.00% - 0.00 0.00% 3.00 134.43 25.00% 7.20 322.63 60.00% 1.80 80.66 15.00% 100.00%
9.03 Salida para punto de luz 8,427.80
9.03.01 Salida de techo PVC SEL 3/4" pto 160.00 33.25 5,320.00 - 0.00 0.00% 40.00 1,330.00 25.00% 80.00 2,660.00 50.00% 40.00 1,330.00 25.00% - 0.00 0.00% 100.00%
9.03.02 Salida de pared PVC SEL 3/4" pto 15.00 28.94 434.10 - 0.00 0.00% 1.95 56.43 13.00% 6.00 173.64 40.00% 6.00 173.64 40.00% 1.05 30.39 7.00% 100.00%
9.03.03 Salida p/luz de emergencia PVC SEL 3/4" pto 30.00 36.58 1,097.40 - 0.00 0.00% 3.90 142.66 13.00% 12.00 438.96 40.00% 12.00 438.96 40.00% 2.10 76.82 7.00% 100.00%
9.03.04 Salida para interruptores simple, doble, triple pto 55.00 28.66 1,576.30 - 0.00 0.00% 7.15 204.92 13.00% 22.00 630.52 40.00% 22.00 630.52 40.00% 3.85 110.34 7.00% 100.00%
9.04 Salida para tomacorrientes 4,821.34
9.04.01 Salida tomacorriente PVC SEL 3/4" pto 110.00 33.44 3,678.40 - 0.00 0.00% 14.30 478.19 13.00% 44.00 1,471.36 40.00% 44.00 1,471.36 40.00% 7.70 257.49 7.00% 100.00%
9.04.02 Salida p/telfono pto 15.00 34.92 523.80 - 0.00 0.00% 1.95 68.09 13.00% 6.00 209.52 40.00% 6.00 209.52 40.00% 1.05 36.67 7.00% 100.00%
9.04.03 Salida p/TV cable pto 15.00 36.82 552.30 - 0.00 0.00% 1.95 71.80 13.00% 6.00 220.92 40.00% 6.00 220.92 40.00% 1.05 38.66 7.00% 100.00%
9.04.04 Salida p/intercomunicador o timbre pto 2.00 33.42 66.84 - 0.00 0.00% 0.26 8.69 13.00% 0.80 26.74 40.00% 0.80 26.74 40.00% 0.14 4.68 7.00% 100.00%
10.00 INSTALACIONES SANITARIAS 27,504.23
10.01 SISTEMA DE AGUA FRA 8,099.45
10.01.01 Red de distribucin de agua 3/4" termofusin ml 27.76 16.45 456.65 - 0.00 0.00% 3.61 59.36 13.00% 11.10 182.66 40.00% 11.10 182.66 40.00% 1.94 31.97 7.00% 100.00%
10.01.02 Red de distribucin de agua 1/2" termofusin ml 135.00 49.88 6,733.80 - 0.00 0.00% 17.55 875.39 13.00% 54.00 2,693.52 40.00% 54.00 2,693.52 40.00% 9.45 471.37 7.00% 100.00%
10.01.03 Salida de agua fra con codo de inserto pto 30.00 30.30 909.00 - 0.00 0.00% 3.90 118.17 13.00% 12.00 363.60 40.00% 12.00 363.60 40.00% 2.10 63.63 7.00% 100.00%
10.02 SISTEMA DE AGUA CALIENTE 6,192.82
10.02.01 Red de distribucin de agua 1/2" termofusin ml 115.23 49.01 5,647.42 - 0.00 0.00% 14.98 734.16 13.00% 46.09 2,258.97 40.00% 46.09 2,258.97 40.00% 8.07 395.32 7.00% 100.00%
10.02.02 Salida de agua caliente con codo de inserto pto 18.00 30.30 545.40 - 0.00 0.00% 2.34 70.90 13.00% 7.20 218.16 40.00% 7.20 218.16 40.00% 1.26 38.18 7.00% 100.00%
10.03 SISTEMA DE DESAGE 11,688.76
10.03.01 Caja de registro de desage 12" x 24" pza 4.00 191.50 766.00 - 0.00 0.00% 0.52 99.58 13.00% 1.60 306.40 40.00% 1.60 306.40 40.00% 0.28 53.62 7.00% 100.00%
10.03.02 Red de derivacin PVC SAL p/2" ml 91.20 40.12 3,658.94 - 0.00 0.00% 11.86 475.66 13.00% 36.48 1,463.58 40.00% 36.48 1,463.58 40.00% 6.38 256.13 7.00% 100.00%
10.03.03 Red de derivacin PVC SAL p/4" ml 52.35 49.52 2,592.37 - 0.00 0.00% 6.81 337.01 13.00% 20.94 1,036.95 40.00% 20.94 1,036.95 40.00% 3.66 181.47 7.00% 100.00%
10.03.04 Salida de desage 4" pto 12.00 53.45 641.40 - 0.00 0.00% 3.00 160.35 25.00% 6.00 320.70 50.00% 3.00 160.35 25.00% - 0.00 0.00% 100.00%
10.03.05 Salida de desage 2" pto 36.00 41.63 1,498.68 - 0.00 0.00% 4.68 194.83 13.00% 14.40 599.47 40.00% 14.40 599.47 40.00% 2.52 104.91 7.00% 100.00%
10.03.06 Red de derivacin PVC SAL p/3" lluvia ml 66.44 38.10 2,531.36 - 0.00 0.00% 29.90 1,139.11 45.00% 23.25 885.98 35.00% 13.29 506.27 20.00% - 0.00 0.00% 100.00%
10.04 VARIOS 1,523.20
10.04.01 Vlvulas de compuerta de 1/2" pza 20.00 76.16 1,523.20 - 0.00 0.00% - 0.00 0.00% - 0.00 0.00% 14.00 1,066.24 70.00% 6.00 456.96 30.00% 100.00%
Costo Directo: 968,987.68 195,600.55 255,556.53 291,860.02 180,296.57 45,674.08
Gactos Generales (8%) 77,519.01 15,648.04 20,444.52 23,348.80 14,423.73 3,653.93
Utilidad (6%) 58,139.26 11,736.03 15,333.39 17,511.60 10,817.79 2,740.44
Total Presupuestado: 1,104,645.95 222,984.63 291,334.44 332,720.42 205,538.09 52,068.45