No Actividdad Unidad Cantidad Precio Unitario

1 OBRAS PRELIMINARES
1.1 Limpieza del terreno M2 88.32 $5.00
1.2 Trazo y nivelacion M2 88.32 $10.00
1.3 Excavacion M3 $40.00
TOTAL PRELIMINARES $1,324.80
2 ESTRUCTURAS Y ALBAÑILERIA PRIMER PISO
2.1
Plantilla de cimentacion 5cm M2 $140.00
2.2
Cimiento de piedra ahogada M3 $340.00
2.3
Zapatas de concreto M3 $400.00
2.4
Cadenas de desplante (15x20) ML $200.00
2.5
Relleno con material M3 $80.00
2.6
Muros de tabique ligero M2 $250.00
2.7
Castillos (30x30) ML $200.00
2.8
Cadenas de cerramiento (15x20) ML $200.00
2.9
Trabes de concreto (15x20) ML $200.00
3Plantilla 5cm (piso) M2 $70.00
3.1
Escaleras de concreto ML $170.00
Losa de concreto maciza 12cm M2 $550.00
4 Descimbrar losa M2 $400.00
4.1 TOTAL ESTRUCTURAS Y ALBAÑILERIA PRIMER PISO $0.00
4.2 ESTRUCTURAS Y ALBAÑILERIA SEGUNDO PISO
4.3 Muros de tabique ligero M2 $250.00
4.4 Castillos (15X15) ML $150.00
4.5 Trabes de concreto (15X20) ML $200.00
Cadenas de cerramiento (15x20) ML $200.00
5 Losa de concreto (viguetas y bobedilla) M2 $520.00
5.1 TOTAL ESTRUCTURAS Y ALBAÑILERIA SEGUNDO PISO $0.00
5.2 ACABADOS PRIMER NIVEL
5.3
Aplanados externos de mortero 1.5cm M2 $120.00
5.4
Aplanados internos de mortero 1.5cm M3 $120.00
5.5
Aplanados de yeso M2 $130.00
5.6
Boquillas M2 $60.00
Chaflanes ML $60.00
6 Pintura interior M2 $100.00
6.1 TOTAL ACABADOS PRIMER NIVEL $0.00
6.2 ACABADOS SEGUNDO NIVEL
6.3 Aplanados externos de mortero 1.5cm M2 $120.00
6.4 Aplanados internos de mortero 1.5cm M3 $120.00
Aplanados de yeso M2 $130.00
7 Boquillas M2 $60.00
7.1 Chaflanes ML $60.00
7.2 Pintura interior M2 $100.00
7.3 TOTAL ACABADOS SEGUNDO NIVEL $0.00
7.4 PUERTAS Y VENTANAS
7.5 Puertas internas de madera barnizadas PZA $1,500.00
Porton metalico entrada principal PZA $2,000.00
8 Ventanas de aluminio PZA $1,200.00
8.1 Ventanas en baño PZA $800.00
8.2 TOTAL PUERTAS Y VENTANAS $0.00
8.3 INSTALACION HIDROSANITARIA
8.4 Tubería de diametro 4" PZA $15.00
8.5 Red de tubería agua potable caliente y fria ML $100.00
8.6 Registros M3 $800.00
8.7 Revestimiento de azulejos en baños M2 $200.00
9 Instalación de muebles sanitarios PZA $250.00
9.1 TOTAL INSTALACION HIDROSANITARIA $0.00
9.2 ELECTRICIDAD
9.3 Acometida eléctrica PZA $1,000.00
9.4 Centro de carga PZA $2,500.00
9.5 Tomacorrientes 110 V. PZA $150.00
9.6 Luminarias PZA $200.00
9.7 Arbotantes PZA $300.00
Timbre PZA $500.00
10 TOTAL ELECTRICIDAD $0.00
GENERAL
Instalación de boilers PZA $6,000.00
Instalación de gas estacionario PZA $8,000.00
Instalacion de tinaco PZA $3,500.00
Protecciones metálicas PZA $2,500.00
Pasamanos en escalera PZA $2,500.00
Pintura exterior PZA $100.00
Limpieza general PZA
TOTAL GENERAL $0.00
Entrega
Avance financiero
88.32 Avance en obra
P 41.68
 Costo Semana 1
1 2 3 4 5 6 7
$441.60 $441.60
$883.20 $883.20
$0.00 $0.00
80

$0.00 $0.00
$0.00 $0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
 $0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Avance financiero $1,324.80

Avance en obra
 Semana 2
8 9 10 11 12 13 14 15

$0.00
$0.00
$0.00
$0.00
$0.00
 Semana 3 Sema
16 17 18 19 20 21 22 23

$0.00
$0.00
$0.00
$0.00
 $0.00

$0.00

$0.00 $0.
 Semana 4 Semana 5
24 25 26 27 28 29 30 31

$0.00
$0.00
$0.00
$0.00 $0.00
Semana 5 Semana 6
32 33 34 35 36 37 38 39
$0.00
Semana 6 Semana 7
40 41 42 43 44 45 46 47

$0.00
$0.00
 Semana 8
48 49 50 51 52 53 54 55

0
$0.00
$0.00
$0.00
$0.00
$0.00
 Semana 9
56 57 58 59 60 61 62 63

$0.00

$0.00

$0.00
$0.00
$0.00
 Semana 10
64 65 66 67 68 69 70 71

$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
 Semana 11 Sema
72 73 74 75 76 77 78 79

0
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $0.
 Semana 12
80 81 82 83 84
$0.00
$0.00
$0.00
$0.00

$0.00

$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00