PLANILLA DE AVANCE FISICO FINANCIERO

OBRA: TORREZIELO TOTAL GENERAL PRESPUESTO 31,871,653.82 PLANILLA

UBICACIÓN: CALLE SATELITE, ESQUINA FRANCO VALLE Y JORGE CARRASCO, EL ALTO FAENAS : ESTRUCTURAS AVANCE ACTUAL 9,627,740.49
CLIENTE: DELIA HUMEREZ E HIJOS
FECHA: 13-oct-2019 ELABORADO POR : WILFREDO FLORES
AVANCE ACUMULADO
SALDO
9,627,740.49
22,243,913.33
001
PRESUPUESTADO (A) AVANCE ACTUAL (B) AVANCE ACUMULADO ( C ) SALDO (A-C) %
COSTO COSTO COSTO
ITEM DESCRIPCION UNID CANTIDAD COSTO UNIT COSTO PARCIAL CANTIDAD2 COSTO UNIT3 CANTIDAD5 COSTO UNIT6 CANTIDAD8 COSTO UNIT9
PARCIAL4 PARCIAL7 PARCIAL10 AVANCE
1 TRABAJOS PRELIMINARES
1.1 DEMOLICION DE HoAo M3 650.00 71.29 46,340.11 181.77 71.29 12,959.10 181.77 71.29 12,959.10 468.23 71.29 33,381.01 27.97%
1.2 MURO PERIMETRAL M2 480.00 39.36 18,893.55 455.14 39.36 17,914.86 455.14 39.36 17,914.86 24.86 39.36 978.69 94.82%
1.3 DEMOLICION HoCo M3 35.00 84.66 2,963.09 32.00 84.66 2,709.11 32.00 84.66 2,709.11 3.00 84.66 253.98 91.43%
1.4 INSTALACION DE FAENAS M2 128.00 39.36 5,038.28 92.00 39.36 3,621.26 92.00 39.36 3,621.26 36.00 39.36 1,417.02 71.88%
1.5 TRAZADO Y REPLANTEO M2 26,548.97 1.10 29,173.79 7,270.95 1.10 7,989.81 7,270.95 1.10 7,989.81 19,278.02 1.10 21,183.98 27.39%
2 MOVIMIENTO DE TIERRA
2.1 EXCAVACION CON MAQUINARIA M3 26,199.00 21.27 557,262.55 21,760.05 21.27 462,844.50 21,760.05 21.27 462,844.50 4,438.95 21.27 94,418.06 83.06%
2.1 EXCAVACION MANUAL TRINCHERA M3 4,341.17 31.19 135,403.15 4,028.42 31.19 125,648.32 4,028.42 31.19 125,648.32 312.75 31.19 9,754.82 92.80%
2.2 EXCAVACION MANUAL DE FUNDACION MAS TRASTM3 122.40 40.10 4,908.49 82.00 40.10 3,288.37 82.00 40.10 3,288.37 40.40 40.10 1,620.12 66.99%
2.3 ENTIBADO CON PUNTAL ML 672.00 27.57 18,523.91 0.00 27.57 0.00 0.00 27.57 0.00 672.00 27.57 18,523.91 0.00%
2.4 ENTIBADO CON POSTE ML 336.00 146.68 49,284.43 330.00 146.68 48,404.35 330.00 146.68 48,404.35 6.00 146.68 880.08 98.21%
2.5 ENTIBADO CON POSTE TIPO CERCHA ML 30.00 160.05 4,801.42 0.00 160.05 0.00 0.00 160.05 0.00 30.00 160.05 4,801.42 0.00%
2.6 COMPACTO DE TIERRA C/20CM M2 2,460.00 57.55 141,570.97 1,500.00 57.55 86,323.76 1,500.00 57.55 86,323.76 960.00 57.55 55,247.21 60.98%
2.7 RELLENO CON GRAVA h=15CM M2 2,460.00 40.86 100,513.57 0.00 40.86 0.00 0.00 40.86 0.00 2,460.00 40.86 100,513.57 0.00%
2.8 TRASTEO DE TIERRA M3 465.00 16.71 7,769.77 0.00 16.71 0.00 0.00 16.71 0.00 465.00 16.71 7,769.77 0.00%
3 HORMIGONES
3.1 HORMIGON POBRE PARA CARPETA DE NIVELACIOM2 1,583.77 38.17 60,456.30 1,471.60 38.17 56,174.50 1,471.60 38.17 56,174.50 112.17 38.17 4,281.80 92.92%
3.2 HORMIGON POBRE PARA CARPETA VERTICAL M2 2,763.56 244.92 676,853.60 823.13 244.92 201,601.25 823.13 244.92 201,601.25 1,940.43 244.92 475,252.35 29.79%
3.3 FUNDACIONES DE HoAo M3 1,574.27 1,373.70 2,162,574.51 1,462.78 1,373.70 2,009,420.71 1,462.78 1,373.70 2,009,420.71 111.49 1,373.70 153,153.80 92.92%
3.4 VIGAS DE FUNDACION HoAo M3 209.01 1,389.38 290,394.87 177.55 1,389.38 246,684.89 177.55 1,389.38 246,684.89 31.46 1,389.38 43,709.98 84.95%
3.5 COLUMNAS DE HoAo M3 669.73 2,230.07 1,493,542.96 214.55 2,230.07 478,460.93 214.55 2,230.07 478,460.93 455.18 2,230.07 1,015,082.02 32.04%
3.6 MURO DE CONTENCION DE HoAo M3 501.61 1,492.59 748,699.84 323.72 1,492.59 483,182.38 323.72 1,492.59 483,182.38 177.89 1,492.59 265,517.46 64.54%
3.7 MURO PARA ASCENSOR DE HoAo M3 164.90 2,716.61 447,969.39 29.16 2,716.61 79,216.42 29.16 2,716.61 79,216.42 135.74 2,716.61 368,752.97 17.68%
3.8 LOSA LLENA POSTENSADA H=20CM M2 3,112.95 450.58 1,402,634.94 3,129.07 450.58 1,409,899.92 3,129.07 450.58 1,409,899.92 -16.12 450.58 -7,264.98 100.52%
3.12 LOSA ALIVIANADA DE HoAo H=0,35 M2 1,832.50 427.68 783,722.28 1,394.00 427.68 596,184.92 1,394.00 427.68 596,184.92 438.50 427.68 187,537.36 76.07%
3.13 LOSA ALIVIANADA POSTENSADA H=0,30 M2 8,878.06 412.10 3,658,648.53 0.00 412.10 0.00 0.00 412.10 0.00 8,878.06 412.10 3,658,648.53 0.00%
3.14 LOSA ALIVIANADA POSTENSADA H=0,40 M2 1,527.51 461.41 704,810.16 0.00 461.41 0.00 0.00 461.41 0.00 1,527.51 461.41 704,810.16 0.00%
3.15 LOSA ALIVIANADA POSTENSADA H=0,45 M2 744.21 593.09 441,383.51 0.00 593.09 0.00 0.00 593.09 0.00 744.21 593.09 441,383.51 0.00%
3.16 LOSA LLENA DE HoAo H=0,20 M2 938.91 426.43 400,379.97 652.34 426.43 278,177.11 652.34 426.43 278,177.11 286.57 426.43 122,202.86 69.48%
3.17 VIGA DE HoAo M3 1,601.58 2,696.23 4,318,235.88 88.45 2,696.23 238,481.98 88.45 2,696.23 238,481.98 1,513.13 2,696.23 4,079,753.91 5.52%
3.18 VIGAS CURVAS CON PENDIENTE DE HORMIGON M3 9.50 2,802.00 26,604.99 0.00 2,802.00 0.00 0.00 2,802.00 0.00 9.50 2,802.00 26,604.99 0.00%
3.19 ABACOS DE HORMIGON ARMADO M3 189.36 2,696.23 510,558.11 159.17 2,696.23 429,158.93 159.17 2,696.23 429,158.93 30.19 2,696.23 81,399.18 84.06%
3.20 ESCALERA DE HoAo M3 39.51 2,716.61 107,333.36 5.60 2,716.61 15,213.03 5.60 2,716.61 15,213.03 33.91 2,716.61 92,120.33 14.17%
3.21 RAMPA DE HoAo M3 66.79 1,599.53 106,832.76 0.00 1,599.53 0.00 0.00 1,599.53 0.00 66.79 1,599.53 106,832.76 0.00%
3.22 ENTARIMADO PARA LOSA DOBLE ALTURA M2 1,500.00 10.00 15,000.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00 0.00 0.00%
3.23 ACERO DE REFUERZO KG 584,512.01 5.92 3,462,041.25 394,090.13 5.92 2,334,180.08 394,090.13 5.92 2,334,180.08 190,421.88 5.92 1,127,861.18 67.42%
3.24 PROTECCION PERIMETRAL CON CALAMINA PARA EVI
ML 200.00 31.61 6,321.95 0.00 31.61 0.00 0.00 31.61 0.00 200.00 31.61 6,321.95 0.00%
4 OBRA FINA
4.1 ALBAÑILERIA GLB 1.00 657,902.12 657,902.12 0.00 657,902.12 0.00 0.00 657,902.12 0.00 657,902.12 0.00 0.00%
4.2 CONSTRUCCION EN SECO (DRY WALL) GLB 1.00 425,778.10 425,778.10 0.00 425,778.10 0.00 0.00 425,778.10 0.00 425,778.10 0.00 0.00%
4.3 REVESTIMIENTO GLB 1.00 671,316.92 671,316.92 0.00 671,316.92 0.00 0.00 671,316.92 0.00 671,316.92 0.00 0.00%
4.4 VIDRIOS GLB 1.00 994,554.79 994,554.79 0.00 994,554.79 0.00 0.00 994,554.79 0.00 994,554.79 0.00 0.00%
4.5 HERRERIA GLB 1.00 674,863.07 674,863.07 0.00 674,863.07 0.00 0.00 674,863.07 0.00 674,863.07 0.00 0.00%
4.6 INSTALACION ELECTRICA GLB 1.00 4,518,451.20 4,518,451.20 0.00 4,518,451.20 0.00 0.00 4,518,451.20 0.00 4,518,451.20 0.00 0.00%
4.7 INSTALACION HIDROSANITARIA GLB 1.00 659,244.72 659,244.72 0.00 659,244.72 0.00 0.00 659,244.72 0.00 659,244.72 0.00 0.00%
4.8 PINTURA GLB 1.00 200,610.64 200,610.64 0.00 200,610.64 0.00 0.00 200,610.64 0.00 200,610.64 0.00 0.00%
4.9 PUERTAS MA QUINCALLERIA GLB 1.00 44,796.10 44,796.10 0.00 44,796.10 0.00 0.00 44,796.10 0.00 44,796.10 0.00 0.00%
4.10 EQUIPAMIENTO PARA BAÑOS Y LIMPIEZA GLB 1.00 76,689.92 76,689.92 0.00 76,689.92 0.00 0.00 76,689.92 0.00 76,689.92 0.00 0.00%
TOTALES EXPRESADO EN Bs 31,871,653.82 9,627,740.49 9,627,740.49 13,304,705.75 30.21%
 ENTREGADO POR: RECIBIDO/REVISADO
ARQ WILFREDO FLORES FLIA CASAS HUMEREZ
DIRECTOR DE OBRA PROPIETARIOS
 PLANILLA DE AVANCE FISICO FINANCIERO
OBRA: TORREZIELO GENERAL HORMIGONES (fase 1, 2 y 3) PRESPUESTO 22,947,446.24 PLANILLA
UBICACIÓN: CALLE SATELITE, ESQUINA FRANCO VALLE Y JORGE CARRASCO, EL ALTO FAENAS : ESTRUCTURAS AVANCE ACTUAL 9,627,740.49
CLIENTE: DELIA HUMEREZ E HIJOS
FECHA: 13-oct-2019 ELABORADO POR : WILFREDO FLORES
AVANCE ACUMULADO
SALDO
9,627,740.49
13,319,705.75
001
PRESUPUESTADO (A) AVANCE ACTUAL (B) AVANCE ACUMULADO ( C ) SALDO (A-C) %
ITEM DESCRIPCION UNID CANTIDAD COSTO UNIT COSTO PARCIAL CANTIDAD2 COSTO UNIT3 COSTO CANTIDAD5 COSTO UNIT6 COSTO CANTIDAD8 COSTO UNIT9 COSTO
PARCIAL4 PARCIAL7 PARCIAL10 AVANCE
1 TRABAJOS PRELIMINARES
1.1 DEMOLICION DE HoAo M3 650.00 71.29 46,340.11 181.77 71.29 12,959.10 181.77 71.29 12,959.10 468.23 71.29 33,381.01 27.97%
1.2 MURO PERIMETRAL M2 480.00 39.36 18,893.55 455.14 39.36 17,914.86 455.14 39.36 17,914.86 24.86 39.36 978.69 94.82%
1.3 DEMOLICION HoCo M3 35.00 84.66 2,963.09 32.00 84.66 2,709.11 32.00 84.66 2,709.11 3.00 84.66 253.98 91.43%
1.4 INSTALACION DE FAENAS M2 128.00 39.36 5,038.28 92.00 39.36 3,621.26 92.00 39.36 3,621.26 36.00 39.36 1,417.02 71.88%
1.5 TRAZADO Y REPLANTEO M2 26,548.97 1.10 29,173.79 7,270.95 1.10 7,989.81 7,270.95 1.10 7,989.81 19,278.02 1.10 21,183.98 27.39%
2 MOVIMIENTO DE TIERRA
2.1 EXCAVACION CON MAQUINARIA M3 26,199.00 21.27 557,262.55 21,760.05 21.27 462,844.50 21,760.05 21.27 462,844.50 4,438.95 21.27 94,418.06 83.06%
2.1 EXCAVACION MANUAL TRINCHERA M3 4,341.17 31.19 135,403.15 4,028.42 31.19 125,648.32 4,028.42 31.19 125,648.32 312.75 31.19 9,754.82 92.80%
2.2 EXCAVACION MANUAL DE FUNDACION MAS TRAS M3 122.40 40.10 4,908.49 82.00 40.10 3,288.37 82.00 40.10 3,288.37 40.40 40.10 1,620.12 66.99%
2.3 ENTIBADO CON PUNTAL ML 672.00 27.57 18,523.91 0.00 27.57 0.00 0.00 27.57 0.00 672.00 27.57 18,523.91 0.00%
2.4 ENTIBADO CON POSTE ML 336.00 146.68 49,284.43 330.00 146.68 48,404.35 330.00 146.68 48,404.35 6.00 146.68 880.08 98.21%
2.5 ENTIBADO CON POSTE TIPO CERCHA ML 30.00 160.05 4,801.42 0.00 160.05 0.00 0.00 160.05 0.00 30.00 160.05 4,801.42 0.00%
2.6 COMPACTO DE TIERRA C/20CM M2 2,460.00 57.55 141,570.97 1,500.00 57.55 86,323.76 1,500.00 57.55 86,323.76 960.00 57.55 55,247.21 60.98%
2.7 RELLENO CON GRAVA h=15CM M2 2,460.00 40.86 100,513.57 0.00 40.86 0.00 0.00 40.86 0.00 2,460.00 40.86 100,513.57 0.00%
2.8 TRASTEO DE TIERRA M3 465.00 16.71 7,769.77 0.00 16.71 0.00 0.00 16.71 0.00 465.00 16.71 7,769.77 0.00%
3 HORMIGONES
3.1 HORMIGON POBRE PARA CARPETA DE NIVELACIOM2 1,583.77 38.17 60,456.30 1,471.60 38.17 56,174.50 1,471.60 38.17 56,174.50 112.17 38.17 4,281.80 92.92%
3.2 HORMIGON POBRE PARA CARPETA VERTICAL M2 2,763.56 244.92 676,853.60 823.13 244.92 201,601.25 823.13 244.92 201,601.25 1,940.43 244.92 475,252.35 29.79%
3.3 FUNDACIONES DE HoAo M3 1,574.27 1,373.70 2,162,574.51 1,462.78 1,373.70 2,009,420.71 1,462.78 1,373.70 2,009,420.71 111.49 1,373.70 153,153.80 92.92%
3.4 VIGAS DE FUNDACION HoAo M3 209.01 1,389.38 290,394.87 177.55 1,389.38 246,684.89 177.55 1,389.38 246,684.89 31.46 1,389.38 43,709.98 84.95%
3.5 COLUMNAS DE HoAo M3 669.73 2,230.07 1,493,542.96 214.55 2,230.07 478,460.93 214.55 2,230.07 478,460.93 455.18 2,230.07 1,015,082.02 32.04%
3.6 MURO DE CONTENCION DE HoAo M3 501.61 1,492.59 748,699.84 323.72 1,492.59 483,182.38 323.72 1,492.59 483,182.38 177.89 1,492.59 265,517.46 64.54%
3.7 MURO PARA ASCENSOR DE HoAo M3 164.90 2,716.61 447,969.39 29.16 2,716.61 79,216.42 29.16 2,716.61 79,216.42 135.74 2,716.61 368,752.97 17.68%
3.8 LOSA LLENA POSTENSADA H=20CM M2 3,112.95 450.58 1,402,634.94 3,129.07 450.58 1,409,899.92 3,129.07 450.58 1,409,899.92 -16.12 450.58 -7,264.98 100.52%
3.12 LOSA ALIVIANADA DE HoAo H=0,35 M2 1,832.50 427.68 783,722.28 1,394.00 427.68 596,184.92 1,394.00 427.68 596,184.92 438.50 427.68 187,537.36 76.07%
3.13 LOSA ALIVIANADA POSTENSADA H=0,30 M2 8,878.06 412.10 3,658,648.53 0.00 412.10 0.00 0.00 412.10 0.00 8,878.06 412.10 3,658,648.53 0.00%
3.14 LOSA ALIVIANADA POSTENSADA H=0,40 M2 1,527.51 461.41 704,810.16 0.00 461.41 0.00 0.00 461.41 0.00 1,527.51 461.41 704,810.16 0.00%
3.15 LOSA ALIVIANADA POSTENSADA H=0,45 M2 744.21 593.09 441,383.51 0.00 593.09 0.00 0.00 593.09 0.00 744.21 593.09 441,383.51 0.00%
3.16 LOSA LLENA DE HoAo H=0,20 M2 938.91 426.43 400,379.97 652.34 426.43 278,177.11 652.34 426.43 278,177.11 286.57 426.43 122,202.86 69.48%
3.17 VIGA DE HoAo M3 1,601.58 2,696.23 4,318,235.88 88.45 2,696.23 238,481.98 88.45 2,696.23 238,481.98 1,513.13 2,696.23 4,079,753.91 5.52%
3.18 VIGAS CURVAS CON PENDIENTE DE HORMIGON M3 9.50 2,802.00 26,604.99 0.00 2,802.00 0.00 0.00 2,802.00 0.00 9.50 2,802.00 26,604.99 0.00%
3.19 ABACOS DE HORMIGON ARMADO M3 189.36 2,696.23 510,558.11 159.17 2,696.23 429,158.93 159.17 2,696.23 429,158.93 30.19 2,696.23 81,399.18 84.06%
3.20 ESCALERA DE HoAo M3 39.51 2,716.61 107,333.36 5.60 2,716.61 15,213.03 5.60 2,716.61 15,213.03 33.91 2,716.61 92,120.33 14.17%
3.21 RAMPA DE HoAo M3 66.79 1,599.53 106,832.76 0.00 1,599.53 0.00 0.00 1,599.53 0.00 66.79 1,599.53 106,832.76 0.00%
3.22 ENTARIMADO PARA LOSA DOBLE ALTURA M2 1,500.00 10.00 15,000.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00 0.00 0.00%
3.23 ACERO DE REFUERZO KG 584,512.01 5.92 3,462,041.25 394,090.13 5.92 2,334,180.08 394,090.13 5.92 2,334,180.08 190,421.88 5.92 1,127,861.18 67.42%
3.24 PROTECCION PERIMETRAL CON CALAMINA PARA EVI
ML 200.00 31.61 6,321.95 0.00 31.61 0.00 0.00 31.61 0.00 200.00 31.61 6,321.95 0.00%
TOTALES EXPRESADO EN Bs 22,947,446.24 9,627,740.49 9,627,740.49 13,304,705.75 41.96%

ENTREGADO POR: RECIBIDO/REVISADO

ARQ WILFREDO FLORES FLIA CASAS HUMEREZ
DIRECTOR DE OBRA PROPIETARIOS
 PLANILLA DE AVANCE FISICO FINANCIERO
OBRA: TORREZIELO FASE 1 - ESTRUCTURAS PRESPUESTO 13,681,737.54 PLANILLA
UBICACIÓN: CALLE SATELITE, ESQUINA FRANCO VALLE Y JORGE CARRASCO, EL ALTO FAENAS : ESTRUCTURAS AVANCE ACTUAL 9,627,740.49
CLIENTE: DELIA HUMEREZ E HIJOS
FECHA: 13-oct-2019 ELABORADO POR : WILFREDO FLORES
AVANCE ACUMULADO
SALDO
9,627,740.49
4,053,997.04
001
PRESUPUESTADO (A) AVANCE ACTUAL (B) AVANCE ACUMULADO ( C ) SALDO (A-C) %
ITEM DESCRIPCION UNID CANTIDAD COSTO UNIT COSTO PARCIAL CANTIDAD2 COSTO UNIT3 COSTO CANTIDAD5 COSTO UNIT6 COSTO CANTIDAD8 COSTO UNIT9 COSTO
PARCIAL4 PARCIAL7 PARCIAL10 AVANCE
1 TRABAJOS PRELIMINARES
1.1 DEMOLICION DE HoAo M3 650.00 71.29 46,340.11 181.77 71.29 12,959.10 181.77 71.29 12,959.10 468.23 71.29 33,381.01 27.97%
1.2 MURO PERIMETRAL M2 480.00 39.36 18,893.55 455.14 39.36 17,914.86 455.14 39.36 17,914.86 24.86 39.36 978.69 94.82%
1.3 DEMOLICION HoCo M3 35.00 84.66 2,963.09 32.00 84.66 2,709.11 32.00 84.66 2,709.11 3.00 84.66 253.98 91.43%
1.4 INSTALACION DE FAENAS M2 128.00 39.36 5,038.28 92.00 39.36 3,621.26 92.00 39.36 3,621.26 36.00 39.36 1,417.02 71.88%
1.5 TRAZADO Y REPLANTEO M2 13,946.43 1.10 15,325.27 7,270.95 1.10 7,989.81 7,270.95 1.10 7,989.81 6,675.48 1.10 7,335.46 52.13%
2 MOVIMIENTO DE TIERRA
2.1 EXCAVACION CON MAQUINARIA M3 26,199.00 21.27 557,262.55 21,760.05 21.27 462,844.50 21,760.05 21.27 462,844.50 4,438.95 21.27 94,418.06 83.06%
2.1 EXCAVACION MANUAL TRINCHERA M3 4,341.17 31.19 135,403.15 4,028.42 31.19 125,648.32 4,028.42 31.19 125,648.32 312.75 31.19 9,754.82 92.80%
2.2 EXCAVACION MANUAL DE FUNDACION MAS TRAS M3 122.40 40.10 4,908.49 82.00 40.10 3,288.37 82.00 40.10 3,288.37 40.40 40.10 1,620.12 66.99%
2.3 ENTIBADO CON PUNTAL ML 672.00 27.57 18,523.91 0.00 27.57 0.00 0.00 27.57 0.00 672.00 27.57 18,523.91 0.00%
2.4 ENTIBADO CON POSTE ML 336.00 146.68 49,284.43 330.00 146.68 48,404.35 330.00 146.68 48,404.35 6.00 146.68 880.08 98.21%
2.5 ENTIBADO CON POSTE TIPO CERCHA ML 30.00 160.05 4,801.42 0.00 160.05 0.00 0.00 160.05 0.00 30.00 160.05 4,801.42 0.00%
2.6 COMPACTO DE TIERRA C/20CM M2 2,460.00 57.55 141,570.97 1,500.00 57.55 86,323.76 1,500.00 57.55 86,323.76 960.00 57.55 55,247.21 60.98%
2.7 RELLENO CON GRAVA h=15CM M2 2,460.00 40.86 100,513.57 0.00 40.86 0.00 0.00 40.86 0.00 2,460.00 40.86 100,513.57 0.00%
2.8 TRASTEO DE TIERRA M3 465.00 16.71 7,769.77 0.00 16.71 0.00 0.00 16.71 0.00 465.00 16.71 7,769.77 0.00%
3 HORMIGONES
3.1 HORMIGON POBRE PARA CARPETA DE NIVELACIOM2 1,583.77 38.17 60,456.30 1,471.60 38.17 56,174.50 1,471.60 38.17 56,174.50 112.17 38.17 4,281.80 92.92%
3.2 HORMIGON POBRE PARA CARPETA VERTICAL M2 2,763.56 244.92 676,853.60 823.13 244.92 201,601.25 823.13 244.92 201,601.25 1,940.43 244.92 475,252.35 29.79%
3.3 FUNDACIONES DE HoAo M3 1,574.27 1,373.70 2,162,574.51 1,462.78 1,373.70 2,009,420.71 1,462.78 1,373.70 2,009,420.71 111.49 1,373.70 153,153.80 92.92%
3.4 VIGAS DE FUNDACION HoAo M3 209.01 1,389.38 290,394.87 177.55 1,389.38 246,684.89 177.55 1,389.38 246,684.89 31.46 1,389.38 43,709.98 84.95%
3.5 COLUMNAS DE HoAo M3 380.08 2,230.07 847,603.97 214.55 2,230.07 478,460.93 214.55 2,230.07 478,460.93 165.53 2,230.07 369,143.04 56.45%
3.6 MURO DE CONTENCION DE HoAo M3 501.61 1,492.59 748,699.84 323.72 1,492.59 483,182.38 323.72 1,492.59 483,182.38 177.89 1,492.59 265,517.46 64.54%
3.7 MURO PARA ASCENSOR DE HoAo M3 65.36 2,716.61 177,557.79 29.16 2,716.61 79,216.42 29.16 2,716.61 79,216.42 36.20 2,716.61 98,341.37 44.61%
3.8 LOSA LLENA POSTENSADA H=20CM M2 3,112.95 450.58 1,402,634.94 3,129.07 450.58 1,409,899.92 3,129.07 450.58 1,409,899.92 -16.12 450.58 -7,264.98 100.52%
3.12 LOSA ALIVIANADA DE HoAo H=0,35 M2 1,832.50 427.68 783,722.28 1,394.00 427.68 596,184.92 1,394.00 427.68 596,184.92 438.50 427.68 187,537.36 76.07%
3.13 LOSA ALIVIANADA POSTENSADA H=0,30 M2 1,221.88 412.10 503,536.75 0.00 412.10 0.00 0.00 412.10 0.00 1,221.88 412.10 503,536.75 0.00%
3.14 LOSA ALIVIANADA POSTENSADA H=0,40 M2 1,192.03 461.41 550,015.95 0.00 461.41 0.00 0.00 461.41 0.00 1,192.03 461.41 550,015.95 0.00%
3.15 LOSA ALIVIANADA POSTENSADA H=0,45 M2 75.96 593.09 45,051.12 0.00 593.09 0.00 0.00 593.09 0.00 75.96 593.09 45,051.12 0.00%
3.16 LOSA LLENA DE HoAo H=0,20 M2 933.43 426.43 398,043.13 652.34 426.43 278,177.11 652.34 426.43 278,177.11 281.09 426.43 119,866.02 69.89%
3.17 VIGA DE HoAo M3 142.34 2,696.23 383,782.08 88.45 2,696.23 238,481.98 88.45 2,696.23 238,481.98 53.89 2,696.23 145,300.10 62.14%
3.18 VIGAS CURVAS CON PENDIENTE DE HORMIGON M3 9.50 2,802.00 26,604.99 0.00 2,802.00 0.00 0.00 2,802.00 0.00 9.50 2,802.00 26,604.99 0.00%
3.19 ABACOS DE HORMIGON ARMADO M3 189.36 2,696.23 510,558.11 159.17 2,696.23 429,158.93 159.17 2,696.23 429,158.93 30.19 2,696.23 81,399.18 84.06%
3.20 ESCALERA DE HoAo M3 14.08 2,716.61 38,249.90 5.60 2,716.61 15,213.03 5.60 2,716.61 15,213.03 8.48 2,716.61 23,036.87 39.77%
3.21 RAMPA DE HoAo M3 66.79 1,599.53 106,832.76 0.00 1,599.53 0.00 0.00 1,599.53 0.00 66.79 1,599.53 106,832.76 0.00%
3.22 ENTARIMADO PARA LOSA DOBLE ALTURA M2 1,500.00 10.00 15,000.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00 0.00 0.00%
3.23 ACERO DE REFUERZO KG 479,261.07 5.92 2,838,644.15 394,090.13 5.92 2,334,180.08 394,090.13 5.92 2,334,180.08 85,170.94 5.92 504,464.07 82.23%
3.24 PROTECCION PERIMETRAL CON CALAMINA PARA EVI
ML 200.00 31.61 6,321.95 0.00 31.61 0.00 0.00 31.61 0.00 200.00 31.61 6,321.95 0.00%
TOTALES EXPRESADO EN Bs 13,681,737.54 9,627,740.49 9,627,740.49 4,038,997.04 70.37%

ENTREGADO POR: RECIBIDO/REVISADO

ARQ WILFREDO FLORES FLIA CASAS HUMEREZ
DIRECTOR DE OBRA PROPIETARIOS