Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ESTADO DE
AVANCE Nº 30
TOTAL
Pte. Estado de AVANCE 7,342.05
5
SALDO A PAGAR EN PRESENTE
EJECUTADO A LA FECHA EJECUTADO AL E.P. ANTERIOR
ITEM DESIGNACION UNIDAD CANTIDAD PRECIO UNITARIO TOTAL E.P.
CANT TOTAL CANT TOTAL CANT TOTAL
B OBRA GRUESA
B.1 FUNDACIONES
B.1.1 Replanteo, trazado y niveles VIV. 159.00 0.40 63.65 159.00 63.65 159.00 63.65 0.00 0.000
B.1.2 Excavación VIV. 159.00 13.05 2,074.53 159.00 2,074.53 159.00 2,074.53 0.00 0.000
B.1.3 Emplantillado VIV. 159.00 1.49 237.31 159.00 237.31 159.00 237.31 0.00 0.000
B.1.4 Hormigón cimientos VIV. 159.00 12.93 2,055.34 159.00 2,055.34 159.00 2,055.34 0.00 0.000
B.1.5 Hormigón sobrecimientos VIV. 159.00 4.65 739.22 159.00 739.22 159.00 739.22 0.00 0.000
B.1.6 Enfierradura Fundaciones VIV. 159.00 13.22 2,102.56 159.00 2,102.56 159.00 2,102.56 0.00 0.000
B.1.7 Moldajes VIV. 159.00 5.47 870.26 159.00 870.26 159.00 870.26 0.00 0.000
B2 RADIER
B.2.1 Base (Cama de ripio) 8 cms VIV. 159.00 10.24 1,627.81 159.00 1,627.81 159.00 1,627.81 0.00 0.000
B.2.2 Hormigón e= 7 cm VIV. 159.00 23.24 3,695.13 159.00 3,695.13 159.00 3,695.13 0.00 0.000
B3 MUROS 1° PISO
B.3.3 Madera
B.3.3.1 Entramado estructural VIV. 159.00 47.19 7,502.46 159.00 7,502.46 159.00 7,502.46 0.00 0.000
B.3.3.2 Entramado Tabiques VIV. 159.00 6.07 965.12 159.00 965.12 159.00 965.12 0.00 0.000
B.4 ENTREPISO
B.4.4 Entramados
B.4.4.1 Madera VIV. 11.00 5.70 62.71 11.00 62.71 11.00 62.71 0.00 0.000
B.4.4.4 Placa piso VIV. 11.00 4.05 44.59 11.00 44.59 11.00 44.59 0.00 0.000
B5 MUROS 2 piso
B.5.3 Madera
B.5.3.1 Entramado Estructural VIV. 11.00 17.16 188.71 11.00 188.71 11.00 188.71 0.00 0.000
B.5.3.2 Entramado de tabique VIV. 11.00 3.37 37.10 11.00 37.10 11.00 37.10 0.00 0.000
B.6.1 Estructura (inc. Costaneras)
B.6.1.1 Madera (estructura Tech. Incl. Costaneras) VIV. 159.00 5.27 837.44 159.00 837.44 159.00 837.44 0.00 0.000
B.6.2 CUBIERTA (inc. Cumbreras)
B.6.2.1 Acero galvanizado VIV. 159.00 13.84 2,200.43 159.00 2,200.43 159.00 2,200.43 0.00 0.000
B.6.3 Hojalatería
B.6.3.1 Canales y forros
B.6.3.1.A canal adosado VIV. 159.00 1.65 262.32 159.00 262.32 159.00 262.32 0.00 0.000
B.6.3.1.B canal larga VIV. 159.00 0.99 157.39 159.00 157.39 159.00 157.39 0.00 0.000
B.6.3.1.C forro coronacion VIV. 159.00 0.66 104.93 159.00 104.93 159.00 104.93 0.00 0.000
B.6.3.2 Bajadas VIV. 159.00 1.53 242.53 159.00 242.53 159.00 242.53 0.00 0.000
B. EXTRAS PARTIDAS DE O. GRUESA AGREGADAS POR LA EMP.
B.EX.1 Forros 0.00 0.000
B.EX.1.A puertas, ventanas, perfil de inicio y perfil J VIV. 159.00 3.54 563.45 159.00 563.45 159.00 563.45 0.00 0.000
B.EX.1.B esquineros VIV. 159.00 0.39 62.61 159.00 62.61 159.00 62.61 0.00 0.000
B.EX.2 Aislación térmica de sobrecimiento VIV. 159.00 1.17 186.32 159.00 186.32 157.00 183.97 2.00 2.344
SUBTOTAL 26,883.93 26883.93 26881.58 2.34
24,742.73 16475.516
C OBRAS DE TERMINACION
C1 REVESTIMIENTOS MUROS Y TABIQUES
C.1.1 Exterior
C.1.1.3 madera placas VIV. 159.00 15.24 2,422.54 159.00 2,422.54 159.00 2,422.54 0.00 0.000
C.1.1.5 Sidding VIV. 159.00 23.07 3,668.42 159.00 3,668.42 159.00 3,668.42 0.00 0.000
C.1.2 Interior zona seca
C.1.2.2 Yeso cartón VIV. 159.00 21.10 3,354.78 159.00 3,354.78 159.00 3,354.78 0.00 0.000
C.1.2.2.1 Yeso cartón adosamiento VIV. 159.00 4.14 657.84 159.00 657.84 159.00 657.84 0.00 0.000
C.1.3 Interior zona húmeda
C.1.3.2 Fibrocemento VIV. 159.00 10.86 1,726.31 159.00 1,726.31 159.00 1,726.31 0.00 0.000
C2 AISLACION TERMICA MUROS (INCLUYE BARREAS DE
C.2.3 HUMEDAD Y VAPOR)
Lana vidrio e= 100 mm VIV. 159.00 3.85 612.76 159.00 612.76 159.00 612.76 0.00 0.000
C3 CIELO
C3.2 Estructura cielo falso
C.3.2.1 Madera VIV. 159.00 6.32 1,004.89 159.00 1,004.89 159.00 1,004.89 0.00 0.000
C.3.3 Revestimiento zona seca
C.3.3.1 Yeso cartón VIV. 159.00 8.38 1,331.99 159.00 1,331.99 159.00 1,331.99 0.00 0.000
C.3.4 Revestimiento zona húmeda
C.3.4.1 Fibrocemento VIV. 159.00 3.22 511.86 159.00 511.86 159.00 511.86 0.00 0.000
C.4 Aislacion térmica cubierta
C.4.3 Lana de vidrio e= 150 mm VIV. 159.00 6.28 998.47 159.00 998.47 159.00 998.47 0.00 0.000
C.5 REVESTIMIENTO PISOS
C.5.1 Cerámica VIV. 159.00 5.16 819.85 159.00 819.85 136.00 701.25 23.00 118.594
C.5.3 Cubrepiso VIV. 159.00 0.21 33.65 159.00 33.65 52.00 11.01 107.00 22.647
C 7 ESCALERA INTERIOR
C.7.1 Escalera(estructura, peldaños, baranda y pasamanos) VIV. 11.00 7.25 79.80 11.00 79.80 0.00 0.00 11.00 79.801
C8 ALEROS Y FRONTONES
C.8.1 Estructura
C.8.1.1 Madera VIV. 159.00 6.14 976.62 159.00 976.62 159.00 976.62 0.00 0.000
C.8.2 Revestimiento
C.8.2.4 Fibrocemento VIV. 159.00 3.25 516.83 159.00 516.83 159.00 516.83 0.00 0.000
C.8.2.5 sidding VIV. 159.00 4.00 635.80 159.00 635.80 159.00 635.80 0.00 0.000
C.8.3 Rejillas de ventilacion VIV. 159.00 0.89 141.93 159.00 141.93 151.00 134.79 8.00 7.141
C.8.3.1 Celosia de ventilación regulable VIV. 159.00 5.57 885.18 159.00 885.18 159.00 885.18 0.00 0.000
C.8.4 Tapacan VIV. 159.00 5.66 900.18 159.00 900.18 159.00 900.18 0.00 0.000
C.9 PUERTAS Y VENTANAS
C.9.1 Marcos
C.9.1.1 Madera VIV. 159.00 3.11 494.55 159.00 494.55 159.00 494.55 0.00 0.000
C.9.2 Puertas interiores
C.9.2.1 Puerta ancho 70 N 463.00 2.83 1,307.98 463.00 1,307.98 463.00 1,307.98 0.00 0.000
C.9.2.3 Puerta ancho 80 N 19.00 3.16 60.12 19.00 60.12 19.00 60.12 0.00 0.000
SALDO A PAGAR EN PRESENTE
EJECUTADO A LA FECHA EJECUTADO AL E.P. ANTERIOR
ITEM DESIGNACION UNIDAD CANTIDAD PRECIO UNITARIO TOTAL E.P.
CANT TOTAL CANT TOTAL CANT TOTAL
C.9.2.4 Puerta ancho 85 N 6.00 3.28 19.66 6.00 19.66 6.00 19.66 0.00 0.000
C.9.3 Puerta exteriores
C.9.3.1 Puerta ancho 80 N 157.00 4.66 731.32 157.00 731.32 157.00 731.32 0.00 0.000
C.9.3.2 Puerta ancho 85 N 161.00 4.77 767.34 161.00 767.34 159.00 757.81 2.00 9.532
C.9.4 Quincallería (incluye chapas, perillas, bisagras y topes)
C.9.4.1 Puerta principal VIV. 159.00 1.34 213.81 159.00 213.81 159.00 213.81 0.00 0.000
C.9.4.2 Baño VIV. 159.00 0.47 75.46 159.00 75.46 140.00 66.44 19.00 9.017
C.9.4.3 Interior VIV. 159.00 0.75 118.97 159.00 118.97 140.00 104.75 19.00 14.216
C.9.4.4 Exterior cocina VIV. 159.00 1.12 177.87 159.00 177.87 159.00 177.87 0.00 0.000
C.9.5 Ventanas (incluye quincallería)
C.9.5.2 PVC INCL VIDRIOS VIV. 159.00 15.80 2,512.88 159.00 2,512.88 159.00 2,512.88 0.00 0.000
C.10 MOLDURAS
C.10.1 Guardapolvos VIV. 159.00 2.51 398.41 159.00 398.41 146.00 365.84 13.00 32.575
C.10.2 Cornizas VIV. 159.00 2.99 475.14 159.00 475.14 146.00 436.29 13.00 38.848
C.11 PINTURAS
C.11.2 Esmalte
C.11.2.A huincha + yeso +latex VIV. 159.00 9.55 1,519.05 159.00 1,519.05 159.00 1,519.05 0.00 0.000
C.11.2.B 2a mano VIV. 159.00 9.55 1,519.05 159.00 1,519.05 159.00 1,519.05 0.00 0.000
C.11.2.C 3a mano VIV. 159.00 9.84 1,565.08 159.00 1,565.08 143.00 1,407.59 16.00 157.493
C.11.7 Preparacion de superficie (Impermeabilizacion baño - terrazas) 0.00 0.000
C.11.7.A sello + 1a mano VIV. 159.00 0.87 138.09 159.00 138.09 158.00 137.22 1.00 0.869
C.11.7.B 2a mano VIV. 159.00 0.45 71.14 159.00 71.14 147.00 65.77 12.00 5.369
C.12 OBRAS EXTERIORES
C.12.1 Pavimento de Acceso
C.12.1.1 Pastelones VIV. 159.00 1.79 285.03 159.00 285.03 16.00 28.68 143.00 256.352
C.12.1.3 Rampa acceso vivienda (incluye baranda doble altura) VIV. 2.00 19.72 39.44 1.00 19.72 0.00 0.00 1.00 19.722
C.12.2 CIERROS
C.12.2.3 Puerta reja (ancho min. 0,90m) VIV. 159.00 2.32 368.32 159.00 368.32 141.00 326.63 18.00 41.697
C.12.2.4 Cierros entre propiedades h= 1,8 m VIV. 159.00 1.73 275.86 144.00 249.84 88.00 152.68 56.00 97.160
C.EXTRAS PARTIDAS DE OBRAS DE TERMINACION AGREGADAS
C.EX.3 POR LA EMPRESA
Sistemas de ventilación VIV. 159.00 10.28 1,635.00 159.00 1,635.00 158.00 1,624.71 1.00 10.283
C.EX.6 Closet VIV. 2.00 6.27 12.53 2.00 12.53 0.00 0.00 2.00 12.532
C.EX.7 Obras adicionales Discapacidad 20UF VIV. 6.00 22.60 135.60 6.00 135.60 0.00 0.00 6.00 135.600
C.EX.9 Cierros madera VIV. 486.27 1.75 853.35 486.27 853.35 305.60 536.29 180.67 317.056
C.EX.10 Pintura sidding
C.EX.10.A pre pintado VIV. 159.00 5.75 913.65 159.00 913.65 159.00 913.65 0.00 0.000
C.EX.10.B 1a mano VIV. 159.00 5.75 913.65 159.00 913.65 159.00 913.65 0.00 0.000
C.EX.10.C 2a mano VIV. 159.00 5.92 941.34 159.00 941.34 159.00 941.34 0.00 0.000
SUBTOTAL 39,819.40 39,773.66 38,387.16 1,386.50
37,513.60 6689.22
D INSTALACIONES
D.1 ARTEFACTOS SANITARIOS (Incl. Griferia)
D.1.1 WC N 159.00 1.41 224.59 159.00 224.59 131.00 185.04 28.00 39.55
D.1.2 Lavamanos con pedestal N 157.00 1.34 211.12 157.00 211.12 122.00 164.05 35.00 47.07
D.1.3 Lavamanos sin pedestal (viv. Discapacidad) N 2.00 1.34 2.69 2.00 2.69 0.00 0.00 2.00 2.69
D.1.4 Tina N 157.00 3.57 560.62 157.00 560.62 123.00 439.21 34.00 121.41
D.1.5 Base ducha N 2.00 3.22 6.45 2.00 6.45 0.00 0.00 2.00 6.45
D.1.6 Lavadero N 159.00 1.12 177.87 159.00 177.87 2.00 2.24 157.00 175.64
D.1.7 Lavaplatos con mueble N 159.00 1.59 253.33 159.00 253.33 125.00 199.16 34.00 54.17
D.1.9 Barras WC N 2.00 0.88 1.77 2.00 1.77 0.00 0.00 2.00 1.77
D.1.10 Barras ducha N 2.00 1.30 2.60 2.00 2.60 0.00 0.00 2.00 2.60
D2 RED AGUA POTABLE
D.2.1 MAP N 159.00 1.74 276.69 159.00 276.69 152.00 264.51 7.00 12.18
D.2.4 Red interior agua fría VIV 159.00 5.15 819.30 159.00 819.30 159.00 819.30 0.00 0.00
D.2.5 Red interior agua caliente VIV. 159.00 2.44 388.09 159.00 388.09 159.00 388.09 0.00 0.00
D3 RED ALCANTARILLADO
D.3.1 UD N 159.00 1.53 242.55 159.00 242.55 159.00 242.55 0.00 0.00
D.3.2 Red interior VIV. 159.00 3.79 601.89 159.00 601.89 159.00 601.89 0.00 0.00
D.3.4 Cámara de inspeccion N 318.00 1.49 474.33 318.00 474.33 318.00 474.33 0.00 0.00
D4 INSTALACIONES ELECTRICAS
D.4.1 Medidor y Empalmes
D.4.1A Medidor y Empalmes N 159.00 3.24 515.65 159.00 515.65 159.00 515.65 0.00 0.00
D.4.2 Tablero (automaticos, protecciones, etc) VIV. 159.00 3.58 569.55 159.00 569.55 159.00 569.55 0.00 0.00
D.4.4 Puesta a tierra VIV. 159.00 6.22 988.90 159.00 988.90 159.00 988.90 0.00 0.00
D.4.5 Red interior
D.4.5.A Canalizacion (35%) VIV. 159.00 6.28 998.67 159.00 998.67 159.00 998.67 0.00 0.00
D.4.5.B Alambrado (35%) VIV. 159.00 6.28 998.67 159.00 998.67 159.00 998.67 0.00 0.00
D.4.5.C Artefactado (30%) VIV. 159.00 5.38 856.00 159.00 856.00 159.00 856.00 0.00 0.00
D5 INSTALACIONES DE GAS
D.5.3 Red interior VIV. 159.00 8.80 1,399.63 159.00 1,399.63 155.00 1,364.42 4.00 35.21
D.5.4 Calefón VIV. 159.00 5.92 941.11 159.00 941.11 151.00 893.76 8.00 47.35
D.5.5 Nicho para cilindros N 159.00 2.80 445.58 159.00 445.58 15.00 42.04 144.00 403.55
D.5.6 Ductos ventilacion y evacuacion de gases VIV. 159.00 0.81 128.46 159.00 128.46 83.00 67.06 76.00 61.40
D.EXTRAS PARTIDAS DE OBRAS DE INSTALACIONES
D.EX.1 Estufa parafina VIV. 39.00 35.58 1,387.77 39.00 1,387.77 38.00 1,352.18 1.00 35.58
D.EX.2 Estufa pellet VIV. 120.00 35.58 4,270.04 120.00 4,270.04 113.00 4,020.96 7.00 249.09
SUBTOTAL 17,743.93 17,743.93 16,448.23 1,295.70
E OBRAS DE URBANIZACIÓN
E.1 PAVIMENTOS
E.1.1 Excavacion m3 3584.05 0.23 810.00 3,584.05 810.00 3,584.05 810.00 0.00 0.00
E.1.3 Aceras e= 7 cm m2 1280.60 0.46 583.17 1,206.75 549.54 932.83 424.80 273.92 124.74
E.1.4 Base estabilizada e= 15 cm m3 1244.83 0.54 675.20 1,244.83 675.20 1,244.83 675.20 0.00 0.00
E.1.6 Calzada de Hormigon 15cms m2 6284.98 0.79 4,985.62 6,284.98 4,985.62 6,284.98 4,985.62 0.00 0.00
E.1.9 Soleras Tipo "A" m 1299.70 0.71 926.73 1,299.70 926.73 1,299.70 926.73 0.00 0.00
E.1.11 Soleras con zarpas m 637.50 0.79 503.54 637.50 503.54 637.50 503.54 0.00 0.00
SUBTOTAL 8,484.25 8,450.62 8,325.88 124.74
F OBRAS DE HABILITACIÓN
F.1 MOVIMIENTO DE TIERRAS
F.1.1 Excavación en corte m3 26582.11 0.33 8,643.64 26,582.11 8,643.64 26,582.11 8,643.64 0.00 0.00
F.1.2 Terraplen m3 15798.21 0.79 12,496.38 15,798.21 12,496.38 15,798.21 12,496.38 0.00 0.00
F.1.4 Escarpes m3 12024.66 0.23 2,759.69 12,024.66 2,759.69 12,024.66 2,759.69 0.00 0.00
F.2 MUROS DE CONTENCIÓN
F.2.1 Hormigón armado
F.2.2.8 Muros hormigón armado h=1,4 0.00 0.00
F.2.2.8.A Zapata ml 35.65 1.36 48.34 35.65 48.34 35.65 48.34 0.00 0.00
F.2.2.8.B Muro ml 35.65 4.49 159.93 35.65 159.93 35.65 159.93 0.00 0.00
F.2.2.8.C Relleno ml 35.65 2.46 87.82 35.65 87.82 35.65 87.82 0.00 0.00
F.2.2.9 Muros hormigón armado h=1,6
F.2.2.9.A Zapata ml 59.00 1.21 71.53 59.00 71.53 59.00 71.53 0.00 0.00
F.2.2.9.B Muro ml 59.00 5.20 306.75 59.00 306.75 59.00 306.75 0.00 0.00
F.2.2.9.C Relleno ml 59.00 2.57 151.74 59.00 151.74 59.00 151.74 0.00 0.00
F. EXTRAS PARTIDAS DE OBRAS DE HABILITACIÓN AGREGADAS POR LA EMPRESA
F.EX.2 Cubo dren m3 1060.00 4.01 4,252.19 1,060.00 4,252.19 1,060.00 4,252.19 0.00 0.00
F.EX.3 Pandereta reforzada ml 230.66 1.70 391.01 230.66 391.01 201.85 342.17 28.81 48.84
F.EX.4 Bloque de Hormigon
F.EX.4.A Enfierradura ml 485.45 0.05 23.59 485.45 23.59 485.45 23.59 0.00 0.00
F.EX.4.B Hormigon ml 485.45 2.12 1,028.00 485.45 1,028.00 485.45 1,028.00 0.00 0.00
F.EX.4.C Bloque de Hormigon ml 485.45 2.92 1,416.93 485.45 1,416.93 485.45 1,416.93 0.00 0.00
F.EX.5 Botadero m3 38606.66 0.18 6,892.83 38,606.66 6,892.83 38,606.66 6,892.83 0.00 0.00
F.EX.6 Relleno gravas cubo dren m3 205.00 0.87 179.02 205.00 179.02 205.00 179.02 0.00 0.00
F.EX.7 Relleno material fino Cubo Dren m3 215.20 0.99 213.99 215.20 213.99 215.00 213.80 0.20 0.20
OBRAS EXTENSION AS-ALL
F.EX.8 Demolición Obra de Arte existente EXTENSION ALL m3 64.00 1.19 76.20 64.00 76.20 64.00 76.20 0.00 0.00
F.EX.9 Traslado a botadero Demolición Obra de Arte existente EXTE m3 64.00 0.14 8.82 64.00 8.82 64.00 8.82 0.00 0.00
F.EX.10 Excavacion Modificacion de Cauce EXTENSION ALL m3 95.02 0.56 53.68 95.02 53.68 95.02 53.68 0.00 0.00
F.EX.11 Enfierradura Modificacion de Cauce EXTENSION ALL kg 380.68 0.06 21.94 380.68 21.94 380.68 21.94 0.00 0.00
F.EX.12 Hormigon modificacion de Cauce EXTENSION ALL m3 11.03 4.15 45.79 11.03 45.79 11.03 45.79 0.00 0.00
F.EX.13 Moldaje Modificacion de Cauce EXTENSION ALL m2 100.00 0.34 33.79 100.00 33.79 100.00 33.79 0.00 0.00
F.EX.14 Muro Boca EXTENSION ALL un 1.00 15.07 15.07 1.00 15.07 1.00 15.07 0.00 0.00
F.EX.15 Tuberia PVC C-4 d=200 EXTENSION AS m 318.00 0.44 138.88 318.00 138.88 318.00 138.88 0.00 0.00
F.EX.16 Camras tipo A EXTENSION AS n° 8.00 24.10 192.83 8.00 192.83 8.00 192.83 0.00 0.00
F.EX.17 Cama de arena EXTENSION AS m3 31.00 0.40 12.26 31.00 12.26 31.00 12.26 0.00 0.00
F.EX.18 Exacavacion y relleno EXTENSION AS m3 780.00 0.12 92.55 780.00 92.55 780.00 92.55 0.00 0.00
F.EX.19 HDPE d=500 A.Ll. EXTENSION ml 156.80 2.18 341.06 156.80 341.06 156.80 341.06 0.00 0.00
F.EX.20 HDPE d=400 A.Ll. EXTENSION ml 25.17 2.00 50.34 25.17 50.34 25.17 50.34 0.00 0.00
F.EX.21 Pvc d=250 all extension ml 11.23 0.62 6.98 11.23 6.98 11.23 6.98 0.00 0.00
F.EX.22 Excavacion y relleno ALL m3 131.94 0.12 15.65 131.94 15.65 131.94 15.65 0.00 0.00
F.EX.23 Demolicion PAVIMENTOS EXTENSION AS m2 189.00 1.13 213.57 189.00 213.57 189.00 213.57 0.00 0.00
F.EX.24 Reposicion Pavimentos EXTENSION AS m3 189.00 0.79 149.93 189.00 149.93 189.00 149.93 0.00 0.00
F.EX.25 Camara Aguas Lluvias Armada un 4.00 40.41 161.63 4.00 161.63 4.00 161.63 0.00 0.00
F.EX.26 Camaras aguas Lluvias de Extensión un 2.00 34.76 69.52 2.00 69.52 2.00 69.52 0.00 0.00
SUBTOTAL 40,823.87 40,823.87 40,774.83 49.04
Monto Terreno : 0 UF
Monto Total del Contrato : Err:509 UF
Monto Ahorro : Err:509 UF