ESTADO DE PAGO N°5 Real hasta el 31 aprox
14
"CONSTRUCCION DORMITORIOS MODULOS B-9 Y B-10 OBSERVATORIO LA CAMPANA" Estados de Pago Estados de pago Estado de Pago Porcentual fisico Item Partida Unidad Total EP 1 EP 2 EP 3 EP 4 EP 5 EP 6 acumulado e.p 1 e.p 2 e.p 3 e.p 4 e.p 5 e.p 6 acumulado E.P Actual 3 INSTALACION DE FAENAS 4 CONSTRUCCIONES PROVISORIAS BODEGA DE OBRA Meses 6 180,000 1,080,000 16.8% 16.8% 16.8% 16.8% 24.5% 0% 92% 1.011 1.009 1.010 1.010 1.47 0.00 5.510 727,200 991,800 264,600 OFICINA DE OBRA Meses 6 200,000 1,200,000 16.8% 16.8% 16.8% 16.8% 24.5% 0% 92% 1.011 1.009 1.010 1.010 1.47 0.00 5.510 808,000 1,102,000 294,000 SERVICIOS HIGENICOS PROFESIONALES Meses 6 380,000 2,280,000 16.8% 16.8% 16.8% 16.8% 24.5% 0% 92% 1.011 1.009 1.010 1.010 1.47 0.00 5.510 1,535,200 2,093,800 558,600 5 INSTALACIONES PROVISORIAS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 POSTE DE LUZ (CUARTON PINO) 4 5,800 23,200 100.0% 0.0% 0.0% 0% 0% 0% 100% 4.000 0.00 0.00 0.00 0.00 0.00 4.000 23,200 23,200 0 INSTAL.PROVISORIA DE AGUA (2 USOS) Mt 40 8,500 340,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 40.000 0.00 0.00 0.00 0.00 0.00 40.000 340,000 340,000 0 8 LIMPIEZA Y EMPAREJAMIENTO DEL TERRENO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 EMPAREJADO A MANO M2 240 8,600 2,064,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 240.000 0.00 0.00 0.00 0.00 0.00 240.000 2,064,000 2,064,000 0 9 REPLANTEO TRAZADOS Y NIVELES 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 TRAZADOS Y NIVELES (2 USOS) Mt 130 4,500 585,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 130.000 0.00 0.00 0.00 0.00 0.00 130.000 585,000 585,000 0 10 EXTRACCION DE ESCOMBROS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 EXTRACCIóN DE ESCOMBROS INCL.CARGUIO M3 30 25,000 750,000 80.0% 20.0% 0.0% 0% 0% 0% 100% 24.000 6.000 0.00 0.00 0.00 0.00 30.000 750,000 750,000 0 11 OBRA GRUESA 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 12 MOVIMIENTO DE TIERRAS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 13 EXCAVACIONES 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 M3 30 8,600 258,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 30.000 0.00 0.00 0.00 0.00 0.00 30.000 258,000 258,000 0 14 RELLENOS COMPACTADOS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 RELLENO ESTRUCTURAL M3 25 15,000 375,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.00 25.000 0.00 0.00 0.00 0.00 25.000 375,000 375,000 0 15 FUNDACIONES 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 16 EMPLANTILLADO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 M3 8 48,000 384,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 8.000 0.00 0.00 0.00 0.00 0.00 8.000 384,000 384,000 0 17 CIMIENTOS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 HORMIGON . H10 , 170KG/C/M3 S/B. DESP. M3 14 98,000 1,372,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 14.000 0.00 0.00 0.00 0.00 0.00 14.000 1,372,000 1,372,000 0 18 IMPERMEABILIZANTE 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 IMPERMEAB. SIKA-1 EN HORMIG.3% PESO CEM M3 5 6,800 34,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 5.000 0.00 0.00 0.00 0.00 0.00 5.000 34,000 34,000 0 19 VIGA DE FUNDACION 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 20 FIERRO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 ENFIERRADURA D=8 MM A 63-42 kg 530 1,100 583,000 47.2% 52.8% 0.0% 0% 0% 0% 100% 250.000 280.000 0.00 0.00 0.00 0.00 530.000 583,000 583,000 0 ENFIERRADURA D=12 MM A 63-42 kg 1200 1,100 1,320,000 50.0% 50.0% 0.0% 0% 0% 0% 100% 600.000 600.000 0.00 0.00 0.00 0.00 1,200.000 1,320,000 1,320,000 0 21 MOLDAJE 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 MOLDAJE SOBRECIMIENTO M2 110 18,000 1,980,000 45.5% 54.5% 0.0% 0% 0% 0% 100% 50.000 60.000 0.00 0.00 0.00 0.00 110.000 1,980,000 1,980,000 0 22 HORMIGON 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 HORMIGON ESTRUCTURAL H20 M3 9 120,000 1,080,000 50.0% 50.0% 0.0% 0% 0% 0% 100% 4.500 4.500 0.00 0.00 0.00 0.00 9.000 1,080,000 1,080,000 0 IMPERMEAB. SIKA-1 EN HORMIG.3% PESO CEM Lts 6 5,400 32,400 75.0% 0.0% 25.0% 0% 0% 0% 100% 4.500 0.00 1.500 0.00 0.00 0.00 6.000 32,400 32,400 0 23 BASE DE PAVIMENTO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 24 RELLENOS INTERIORES 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 RELLENO ESTRUCTURAL M3 65 15,000 975,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.00 65.000 0.00 0.00 0.00 0.00 65.000 975,000 975,000 0 25 CAMA DE RIPIO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 CAMA DE RIPIO 10 cm S/COMP. M3 26 48,000 1,248,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.00 26.000 0.00 0.00 0.00 0.00 26.000 1,248,000 1,248,000 0 26 BARRERA DE HUMEDAD 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 BARRERA DE HUMEDAD M2 270 4,800 1,296,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.00 270.000 0.00 0.00 0.00 0.00 270.000 1,296,000 1,296,000 0 27 ENFIERRADURA 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 ENFIERRADURA MALLA ACMA C-196 M2 270 8,500 2,295,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.00 270.000 0.00 0.00 0.00 0.00 270.000 2,295,000 2,295,000 0 28 RADIER 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 RADIER DE 0.10 H-20 M2 260 9,900 2,574,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.00 260.000 0.00 0.00 0.00 0.00 260.000 2,574,000 2,574,000 0 29 TABIQUERIA 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 30 TABIQUES DE ESTRUCTURA DE METALCOM 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 M2 510 25,000 12,750,000 0.0% 0.0% 65.0% 35% 0% 0% 100% 0.00 0.00 331.500 178.5 0.00 0.00 510.000 12,750,000 12,750,000 0 31 MURO DE H.A. 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 32 ENFIERRADURA 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 ENFIERRADURA D=8 MM A 63-42 kg 820 1,100 902,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 820.000 0.00 0.00 0.00 0.00 0.00 820.000 902,000 902,000 0 ENFIERRADURA D=12 MM A 63-42 kg 340 1,100 374,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 340.000 0.00 0.00 0.00 0.00 0.00 340.000 374,000 374,000 0 33 MOLDAJE 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 MOLDAJE DE MURO (2,5 usos) M2 80 18,000 1,440,000 0.0% 50.0% 50.0% 0% 0% 0% 100% 0.00 40.000 40.000 0.00 0.00 0.00 80.000 1,440,000 1,440,000 0 34 HORMIGON 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 HORMIGON ESTRUCTURAL H20 M3 12 120,000 1,440,000 0.0% 0.0% 100.0% 0% 0% 0% 100% 0.00 0.00 12.000 0.00 0.00 0.00 12.000 1,440,000 1,440,000 0 35 ESTRUCTURA DE TECHUMBRE 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 36 ENMADERACION 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 M2 205 18,000 3,690,000 0.0% 0.0% 0.0% 65% 10% 0% 75% 0.00 0.00 0.00 133.25 20.5 0.00 153.750 2,398,500 2,767,500 369,000 ENTABLADO 1x6 M2 430 5,800 2,494,000 0.0% 0.0% 0.0% 60% 15% 0% 75% 0.00 0.00 0.00 258 64.5 0.00 322.500 1,496,400 1,870,500 374,100 M2 430 2,500 1,075,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.00 0.00 0.00 430 0.00 0.00 430.000 1,075,000 1,075,000 0 37 COSTANERAS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 Ml 815 980 798,700 0.0% 0.0% 0.0% 75% 25% 0% 100% 0.00 0.00 0.00 611.25 203.75 0.00 815.000 599,025 798,700 199,675 38 CUBIERTA 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 CUBIERTA TEJA ARCILLA M2 430 25,000 10,750,000 0.0% 0.0% 0.0% 0% 75% 0% 75% 0.00 0.00 0.00 0.00 322.5 0.00 322.500 0 8,062,500 8,062,500 39 TERMINACIONES 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 40 AISLACION FIELTRO M2 430 2,500 1,075,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.00 0.00 0.00 430 0.00 0.00 430.000 1,075,000 1,075,000 0 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 41 CIELO RASO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 ENTRAMADO CIELO VOLCOMETAL M2 230 15,000 3,450,000 0.0% 0.0% 0.0% 15% 85% 0% 100% 0.00 0.00 0.00 34.5 195.5 0.00 230.000 517,500 3,450,000 2,932,500 CIELO VOLCANITA ST 10 mm ENTRAMADO VOLCOM M2 550 3,800 2,090,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.00 0.00 0.00 0.00 275 0.00 275.000 0 1,045,000 1,045,000 42 PAVIMENTOS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 43 ALFOMBRA 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 ALFOMBRA BOUCLE OCRE 800 GR/M2 M2 220 15,000 3,300,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 44 CERAMICO 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 M2 45 15,000 675,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 45 REVESTIMIENTO MUROS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 PERMANIT CERAMICA BASE 6 MM. M2 160 4,800 768,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.00 0.00 0.00 0.00 80 0.00 80.000 0 384,000 384,000 REVESTIMIENTO VOLCANITA DOBLE 15 MM M2 116 5,800 672,800 0.0% 0.0% 0.0% 40% 55% 0% 95% 0.00 0.00 0.00 46.4 63.8 0.00 110.200 269,120 639,160 370,040 REVESTIMIENTO OSB 11,1 MM M2 620 5,200 3,224,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.00 0.00 0.00 620 0.00 0.00 620.000 3,224,000 3,224,000 0 M2 190 9,800 1,862,000 0.0% 0.0% 0.0% 0% 40% 0% 40% 0.00 0.00 0.00 0.00 76 0.00 76.000 0 744,800 744,800 Gl 410 67,000 27,470,000 0.0% 0.0% 0.0% 15% 30% 0% 45% 0.00 0.00 0.00 61.5 123 0.00 184.500 4,120,500 12,361,500 8,241,000 M2 180 15,000 2,700,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 46 PINTURAS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 EMPASTADO M2 600 900 540,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.00 0.00 0.00 0.00 300 0.00 300.000 0 270,000 270,000 PINTURA LATEX 2 MANOS S/EMP. M2 600 2,300 1,380,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.00 0.00 0.00 0.00 300 0.00 300.000 0 690,000 690,000 PINTURA ESMALTE (2 MANOS) SIN EMP. M2 100 2,500 250,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 ANTICORROSIVOS M2 100 1,800 180,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 47 PUERTAS 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 Unidad 10 110,000 1,100,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 Unidad 10 130,000 1,300,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 48 VENTANAS TERMOPANEL 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 VENTANA ALUMINIO M2 27 320,000 8,640,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 MOSQUITEROS Unidad 10 95,000 950,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0 0 Cantid ad V. Unitario Acumulado anterior Acumulado actual Unitari o EXCAVACION EMPLANTILLADO TABIQUE METALCON ENMADERADO TECH FIELTRO SOBRE ENTAB.O INTER. COSTANERAS PINO 2X2 CERAMICA PISO 36X36 CORDILLERA REVESTIMIENTO MADERA EXTERIOR PINO OREG. NAC. ENCHAPE DE PIEDRA (410 M2) CERAMICA MURO PUERTA 75x200 PUERTA 90x200
-
Upload
julio-cintolesi -
Category
Documents
-
view
5 -
download
0
description
gsfjshf
Transcript of ESTADO DE PAGO N°5 Real hasta el 31 aprox
"CONSTRUCCION DORMITORIOS MODULOS B-9 Y B-10 OBSERVATORIO LA CAMPANA"Estados de Pago Estados de pago
Estado de PagoPorcentual fisico
Item Partida Unidad V. Unitario Total EP 1 EP 2 EP 3 EP 4 EP 5 EP 6 acumulado e.p 1 e.p 2 e.p 3 e.p 4 e.p 5 e.p 6 acumulado E.P Actual
3 INSTALACION DE FAENAS4 CONSTRUCCIONES PROVISORIAS
BODEGA DE OBRA Meses 6 180,000 1,080,000 16.8% 16.8% 16.8% 16.8% 24.5% 0% 92% 1.011 1.009 1.010 1.010 1.47 0 5.510 727,200 991,800 264,600OFICINA DE OBRA Meses 6 200,000 1,200,000 16.8% 16.8% 16.8% 16.8% 24.5% 0% 92% 1.011 1.009 1.010 1.010 1.47 0 5.510 808,000 1,102,000 294,000SERVICIOS HIGENICOS PROFESIONALES Meses 6 380,000 2,280,000 16.8% 16.8% 16.8% 16.8% 24.5% 0% 92% 1.011 1.009 1.010 1.010 1.47 0 5.510 1,535,200 2,093,800 558,600
5 INSTALACIONES PROVISORIAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
POSTE DE LUZ (CUARTON PINO) Unitario 4 5,800 23,200 100.0% 0.0% 0.0% 0% 0% 0% 100% 4.000 0.000 0.000 0 0 0 4.000 23,200 23,200 0
INSTAL.PROVISORIA DE AGUA (2 USOS) Mt 40 8,500 340,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 40.000 0.000 0.000 0 0 0 40.000 340,000 340,000 08 LIMPIEZA Y EMPAREJAMIENTO DEL TERRENO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
EMPAREJADO A MANO M2 240 8,600 2,064,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 240.000 0.000 0.000 0 0 0 240.000 2,064,000 2,064,000 09 REPLANTEO TRAZADOS Y NIVELES 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
TRAZADOS Y NIVELES (2 USOS) Mt 130 4,500 585,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 130.000 0.000 0.000 0 0 0 130.000 585,000 585,000 010 EXTRACCION DE ESCOMBROS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
EXTRACCIóN DE ESCOMBROS INCL.CARGUIO M3 30 25,000 750,000 80.0% 20.0% 0.0% 0% 0% 0% 100% 24.000 6.000 0.000 0 0 0 30.000 750,000 750,000 011 OBRA GRUESA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 012 MOVIMIENTO DE TIERRAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 013 EXCAVACIONES 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
M3 30 8,600 258,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 30.000 0.000 0.000 0 0 0 30.000 258,000 258,000 014 RELLENOS COMPACTADOS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
RELLENO ESTRUCTURAL M3 25 15,000 375,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.000 25.000 0.000 0 0 0 25.000 375,000 375,000 015 FUNDACIONES 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 016 EMPLANTILLADO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
M3 8 48,000 384,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 8.000 0.000 0.000 0 0 0 8.000 384,000 384,000 017 CIMIENTOS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
HORMIGON . H10 , 170KG/C/M3 S/B. DESP. M3 14 98,000 1,372,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 14.000 0.000 0.000 0 0 0 14.000 1,372,000 1,372,000 018 IMPERMEABILIZANTE 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
IMPERMEAB. SIKA-1 EN HORMIG.3% PESO CEM M3 5 6,800 34,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 5.000 0.000 0.000 0 0 0 5.000 34,000 34,000 0
19 VIGA DE FUNDACION 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 020 FIERRO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
ENFIERRADURA D=8 MM A 63-42 kg 530 1,100 583,000 47.2% 52.8% 0.0% 0% 0% 0% 100% 250.000 280.000 0.000 0 0 0 530.000 583,000 583,000 0ENFIERRADURA D=12 MM A 63-42 kg 1200 1,100 1,320,000 50.0% 50.0% 0.0% 0% 0% 0% 100% 600.000 600.000 0.000 0 0 0 1,200.000 1,320,000 1,320,000 0
21 MOLDAJE 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0MOLDAJE SOBRECIMIENTO M2 110 18,000 1,980,000 45.5% 54.5% 0.0% 0% 0% 0% 100% 50.000 60.000 0.000 0 0 0 110.000 1,980,000 1,980,000 0
22 HORMIGON 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0HORMIGON ESTRUCTURAL H20 M3 9 120,000 1,080,000 50.0% 50.0% 0.0% 0% 0% 0% 100% 4.500 4.500 0.000 0 0 0 9.000 1,080,000 1,080,000 0
IMPERMEAB. SIKA-1 EN HORMIG.3% PESO CEM Lts 6 5,400 32,400 75.0% 0.0% 25.0% 0% 0% 0% 100% 4.500 0.000 1.500 0 0 0 6.000 32,400 32,400 0
23 BASE DE PAVIMENTO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 024 RELLENOS INTERIORES 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
RELLENO ESTRUCTURAL M3 65 15,000 975,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.000 65.000 0.000 0 0 0 65.000 975,000 975,000 025 CAMA DE RIPIO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
CAMA DE RIPIO 10 cm S/COMP. M3 26 48,000 1,248,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.000 26.000 0.000 0 0 0 26.000 1,248,000 1,248,000 026 BARRERA DE HUMEDAD 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
BARRERA DE HUMEDAD M2 270 4,800 1,296,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.000 270.000 0.000 0 0 0 270.000 1,296,000 1,296,000 027 ENFIERRADURA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
ENFIERRADURA MALLA ACMA C-196 M2 270 8,500 2,295,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.000 270.000 0.000 0 0 0 270.000 2,295,000 2,295,000 028 RADIER 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
RADIER DE 0.10 H-20 M2 260 9,900 2,574,000 0.0% 100.0% 0.0% 0% 0% 0% 100% 0.000 260.000 0.000 0 0 0 260.000 2,574,000 2,574,000 029 TABIQUERIA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 030 TABIQUES DE ESTRUCTURA DE METALCOM 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
M2 510 25,000 12,750,000 0.0% 0.0% 65.0% 35% 0% 0% 100% 0.000 0.000 331.500 178.5 0 0 510.000 12,750,000 12,750,000 031 MURO DE H.A. 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 032 ENFIERRADURA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
ENFIERRADURA D=8 MM A 63-42 kg 820 1,100 902,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 820.000 0.000 0.000 0 0 0 820.000 902,000 902,000 0ENFIERRADURA D=12 MM A 63-42 kg 340 1,100 374,000 100.0% 0.0% 0.0% 0% 0% 0% 100% 340.000 0.000 0.000 0 0 0 340.000 374,000 374,000 0
33 MOLDAJE 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0MOLDAJE DE MURO (2,5 usos) M2 80 18,000 1,440,000 0.0% 50.0% 50.0% 0% 0% 0% 100% 0.000 40.000 40.000 0 0 0 80.000 1,440,000 1,440,000 0
34 HORMIGON 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0HORMIGON ESTRUCTURAL H20 M3 12 120,000 1,440,000 0.0% 0.0% 100.0% 0% 0% 0% 100% 0.000 0.000 12.000 0 0 0 12.000 1,440,000 1,440,000 0
35 ESTRUCTURA DE TECHUMBRE 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 036 ENMADERACION 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
M2 205 18,000 3,690,000 0.0% 0.0% 0.0% 65% 10% 0% 75% 0.000 0.000 0.000 133.25 20.5 0 153.750 2,398,500 2,767,500 369,000ENTABLADO 1x6 M2 430 5,800 2,494,000 0.0% 0.0% 0.0% 60% 15% 0% 75% 0.000 0.000 0.000 258 64.5 0 322.500 1,496,400 1,870,500 374,100
M2 430 2,500 1,075,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.000 0.000 0.000 430 0 0 430.000 1,075,000 1,075,000 037 COSTANERAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
Ml 815 980 798,700 0.0% 0.0% 0.0% 75% 25% 0% 100% 0.000 0.000 0.000 611.25 203.75 0 815.000 599,025 798,700 199,67538 CUBIERTA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
CUBIERTA TEJA ARCILLA M2 430 25,000 10,750,000 0.0% 0.0% 0.0% 0% 75% 0% 75% 0.000 0.000 0.000 0 322.5 0 322.500 0 8,062,500 8,062,50039 TERMINACIONES 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 040 AISLACION FIELTRO M2 430 2,500 1,075,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.000 0.000 0.000 430 0 0 430.000 1,075,000 1,075,000 0
0% 0.000 0.000 0.000 0 0 0 0.000 0 0 041 CIELO RASO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
ENTRAMADO CIELO VOLCOMETAL M2 230 15,000 3,450,000 0.0% 0.0% 0.0% 15% 85% 0% 100% 0.000 0.000 0.000 34.5 195.5 0 230.000 517,500 3,450,000 2,932,500
CIELO VOLCANITA ST 10 mm ENTRAMADO VOLCOM M2 550 3,800 2,090,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.000 0.000 0.000 0 275 0 275.000 0 1,045,000 1,045,000
42 PAVIMENTOS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 043 ALFOMBRA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
ALFOMBRA BOUCLE OCRE 800 GR/M2 M2 220 15,000 3,300,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 044 CERAMICO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
M2 45 15,000 675,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 045 REVESTIMIENTO MUROS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
PERMANIT CERAMICA BASE 6 MM. M2 160 4,800 768,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.000 0.000 0.000 0 80 0 80.000 0 384,000 384,000REVESTIMIENTO VOLCANITA DOBLE 15 MM M2 116 5,800 672,800 0.0% 0.0% 0.0% 40% 55% 0% 95% 0.000 0.000 0.000 46.4 63.8 0 110.200 269,120 639,160 370,040
Cantidad
Acumulado anterior
Acumulado actual
EXCAVACION
EMPLANTILLADO
TABIQUE METALCON
ENMADERADO TECH
FIELTRO SOBRE ENTAB.O INTER.
COSTANERAS PINO 2X2
CERAMICA PISO 36X36 CORDILLERA
REVESTIMIENTO OSB 11,1 MM M2 620 5,200 3,224,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.000 0.000 0.000 620 0 0 620.000 3,224,000 3,224,000 0
M2 190 9,800 1,862,000 0.0% 0.0% 0.0% 0% 40% 0% 40% 0.000 0.000 0.000 0 76 0 76.000 0 744,800 744,800
Gl 410 67,000 27,470,000 0.0% 0.0% 0.0% 15% 30% 0% 45% 0.000 0.000 0.000 61.5 123 0 184.500 4,120,500 12,361,500 8,241,000M2 180 15,000 2,700,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
46 PINTURAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0EMPASTADO M2 600 900 540,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.000 0.000 0.000 0 300 0 300.000 0 270,000 270,000PINTURA LATEX 2 MANOS S/EMP. M2 600 2,300 1,380,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.000 0.000 0.000 0 300 0 300.000 0 690,000 690,000PINTURA ESMALTE (2 MANOS) SIN EMP. M2 100 2,500 250,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0ANTICORROSIVOS M2 100 1,800 180,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
47 PUERTAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0Unidad 10 110,000 1,100,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0Unidad 10 130,000 1,300,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
48 VENTANAS TERMOPANEL 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0VENTANA ALUMINIO M2 27 320,000 8,640,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0MOSQUITEROS Unidad 10 95,000 950,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
49 QUINCALLERIA Y CERRAJERIA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0CERRADURA EMBUTIDA ACCESO SCANAVINNI Unidad 10 25,000 250,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0CERRADURA SCAN #4044 P/BAÑO Unidad 10 25,000 250,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
50 GUARDAPOLVOS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0GUARDAPOLVO PINO FINGER Mt 230 2,500 575,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
51 JUNQUILLOS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0JUNQUILLO 1/2 CAÑA Mt 230 2,500 575,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
52 CORNISAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0CORNISA 1/2 CAÑA 30x30 Mt 250 2,800 700,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
53 SANITARIOS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0RECEPTACULO DUCHA IN SITU Unidad 10 105,000 1,050,000 0.0% 0.0% 0.0% 0% 50% 0% 50% 0.000 0.000 0.000 0 5 0 5.000 0 525,000 525,000INODORO BLANCO CORONA Unidad 10 180,000 1,800,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0LAVATORIO CORONA BLANCO (0,59X0,48) Unidad 10 180,000 1,800,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0ACCESORIOS CORONA BLANCO Gl 1 1,000,000 1,000,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 054 INSTALACIONES 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 055 ELECTRICIDAD Gl 1 19,000,000 19,000,000 20.0% 35.0% 0.0% 15% 25% 0% 95% 0.200 0.350 0.000 0.15 0.25 0 0.950 13,300,000 18,050,000 4,750,000
RED ELECTRICA, ALUMBRADO Y CABLE Gl 1 13,500,000 13,500,000 20.0% 35.0% 0.0% 15% 15% 0% 85% 0.200 0.350 0.000 0.15 0.15 0 0.850 9,450,000 11,475,000 2,025,00056 ALCANTARILLADO 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
Gl 1 19,000,000 19,000,000 20.0% 58.0% 0.0% 5% 2% 0% 85% 0.200 0.580 0.000 0.05 0.02 0 0.850 15,770,000 16,150,000 380,00057 AGUA POTABLE 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
RED DE AGUA FRIA Y CALIENTE Gl 1 14,000,000 14,000,000 20.0% 25.0% 34.4% 6% 0% 85% 0.200 0.250 0.344 0.06 0 0 0.854 11,953,200 11,953,200 0
TERMOS ELECTRICOS URSSUS TROTTER 300 LTS. UN 2 680,000 1,360,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
58 CIRCULACIONES Y ESCALAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0ESCALAS Gl 1 12,000,000 12,000,000 0.0% 0.0% 40.0% 40% 0% 0% 80% 0.000 0.000 0.400 0.4 0 0 0.800 9,600,000 9,600,000 0PASILLOS VEREDA A= 1,40 M Gl 1 2,800,000 2,800,000 0.0% 0.0% 0.0% 50% 30% 0% 80% 0.000 0.000 0.000 0.5 0.3 0 0.800 1,400,000 2,240,000 840,000PASAMANOS Gl 1 1,800,000 1,800,000 0.0% 0.0% 0.0% 0% 100% 0% 100% 0.000 0.000 0.000 0 1 0 1.000 0 1,800,000 1,800,000OBRAS EXTERNAS GRADAS Y OTRAS MENORES Gl 1 2,500,000 2,500,000 75.0% 0.0% 0.0% 0% 0% 0% 75% 0.750 0.000 0.000 0 0 0 0.750 1,875,000 1,875,000 0
59 ASEO Y ENTREGA 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0ASEO Y RETIRO DE EXCEDENTES Gl 1 900,000 900,000 50.0% 0.0% 0.0% 20% 0% 70% 0.500 0.000 0.000 0.2 0 0 0.700 630,000 630,000 0
60 OBRAS VARIAS 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0FISITER 50 MM M2 430 2,500 1,075,000 0.0% 0.0% 0.0% 0% 80% 0% 80% 0.000 0.000 0.000 0 344 0 344.000 0 860,000 860,000FISITER 85 MM M2 670 3,000 2,010,000 0.0% 0.0% 0.0% 50% 50% 0% 100% 0.000 0.000 0.000 335 335 0 670.000 1,005,000 2,010,000 1,005,000REMATE SUPERIOR PINO OREGON 2X8" Ml 72 13,000 936,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0REMATE SUPERIOR PINO OREGON 2X6" Ml 72 13,000 936,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0TAPACAN 1 1/2"X4" PINO OREGON Ml 147 8,800 1,293,600 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0CORNIZA TAPA PINO OREGON 1X4 Ml 110 3,000 330,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0ESTUCOS SALA TERMOS M2 20 12,000 240,000 0.0% 0.0% 0.0% 100% 0% 0% 100% 0.000 0.000 0.000 20 0 0 20.000 240,000 240,000 0
UN 1 140,000 140,000 0.0% 0.0% 0.0% 0% 100% 0% 100% 0.000 0.000 0.000 0 1 0 1.000 0 140,000 140,000
CLOSET MASISA ENCHAPADA IDEM AL EXISTENTE UN 10 300,000 3,000,000 0.0% 0.0% 0.0% 0% 0% 0% 0% 0.000 0.000 0.000 0 0 0 0.000 0 0 0
0
SUB TOTAL 226,289,700 119,543,245 156,668,060 37,124,815 GASTOS GENERALES Y UTILIDADES 30.3% 68,565,779 36,221,603 47,470,422 11,248,819 NETO 294,855,479 155,764,848 204,138,482 48,373,634
19% 56,022,541 29,595,321 38,786,312 9,190,990 TOTAL 350,878,020 185,360,169 242,924,794 57,564,624
TOTAL PORCENTUAL 52.828% 69.233% 16.406%
REVESTIMIENTO MADERA EXTERIOR PINO OREG. NAC.
ENCHAPE DE PIEDRA (410 M2)CERAMICA MURO
PUERTA 75x200PUERTA 90x200
RED DE ALCANTARILLADO
PUERTA DOBLES INCLUYE MARCO ALUMINIO SALA DE TERMOS
IVA
____________________________________
_Carlos Córdova Caro
Gerente General Metal-Pro SpA
7.183.757-2
TURNO 1 DESCANSO1 2 3 4 5 6 7 8 9 DJ V S D L M M J V S
Partida30 31 1 2 3 4 5 6 7 8
TABIQUERIATABIQUES DE ESTRUCTURA DE METALCOM
ESTRUCTURA DE TECHUMBREENMADERACION
ENTABLADO 1x4PROTECTOR XILADECOR COLOR PINO INTERIOR M
COSTANERAS
OSB TERMICO 11,1 CUBIERTACUBIERTA TEJA ARCILLA MTERMINACIONESAISLACION FIELTRO
CIELO RASOENTRAMADO CIELO VOLCOMETALCIELO VOLCANITA ST 10 mm ENTRAMADO VOLCOMPAVIMENTOSALFOMBRAALFOMBRA BOUCLE OCRE 800 GR/M2CERAMICO
REVESTIMIENTO MUROSREVESTIMIENTO MACHIHEMBRADO 1X4" INTERIOR PERMANIT CERAMICA BASE 6 MM.REVESTIMIENTO VOLCANITA DOBLE 15 MM
REVESTIMIENTO OSB 11,1 MM
REVESTIMIENTO MADERA EXTERIOR PINO OREG. NAC.
PROTECTOR XILADECOR COLOR CASTAÑO
PINTURASEMPASTADO M PPINTURA LATEX 2 MANOS S/EMP.PINTURA ESMALTE (2 MANOS) SIN EMP.
ANTICORROSIVOS
TABIQUE METALCON
ENMADERADO TECH
FIELTRO SOBRE ENTAB.O INTER.
COSTANERAS PINO 2X2
CERAMICA PISO 36X36 CORDILLERA
ENCHAPE DE PIEDRA (410 M2)CERAMICA MURO
PINTURA TERMINACION PARA MADERA INTERIOR XILADECOR COLOR PINO (SEGUNDA MANO)
PUERTAS
VENTANAS TERMOPANELVENTANA ALUMINIOMOSQUITEROSQUINCALLERIA Y CERRAJERIACERRADURA EMBUTIDA ACCESO SCANAVINNICERRADURA SCAN #4044 P/BAÑOGUARDAPOLVOSGUARDAPOLVO PINO FINGERJUNQUILLOSJUNQUILLO 1/2 CAÑACORNISASCORNISA 1/2 CAÑA 30x30SANITARIOSRECEPTACULO DUCHA IN SITU M MINODORO BLANCO CORONALAVATORIO CORONA BLANCO (0,59X0,48)ACCESORIOS CORONA BLANCOINSTALACIONESELECTRICIDADRED ELECTRICA, ALUMBRADO Y CABLEALCANTARILLADO
AGUA POTABLERED E AGUA FRIA Y CALIENTETERMOS ELECTRICOS URSSUS TROTTER 300 LTS.CIRCULACIONES Y ESCALASESCALASPASILLOS VEREDA A= 1,40 MPASAMANOSOBRAS EXTERNAS GRADAS Y OTRAS MENORESASEO Y ENTREGAASEO Y RETIRO DE EXCEDENTESOBRAS VARIASFISITER 50 MMFISITER 85 MMREMATE SUPERIOR PINO OREGON 2X8"REMATE SUPERIOR PINO OREGON 2X6"TAPACAN 1 1/2"X4" PINO OREGONCORNIZA TAPA PINO OREGON 1X4
CLOSET MASISA ENCHAPADA IDEM AL EXISTENTE
SUB TOTAL NETO PROGRAMA SEMANAL
PUERTA 75x200PUERTA 90x200
RED DE ALCANTARILLADO
PUERTA DOBLES INCLUYE MARCO ALUMINIO SALA DE TERMOS
GASTOS GENERALES Y UTILIDADES TRABAJO REALIZADONETO DESPLAZAMIENTO
TOTALIVA
DESCANSO TURNO 2 DESCANSO TURNO 3D D D D 1 2 3 4 5 6 7 8 9 D D D D D 1 2 3 4 5 6D L M M J V S D L M M J V S D L M M J V S D L M
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1
TURNO 3 DESCANSO TURNO 4 DESCANSO TURNO 57 8 9 D D D D D 1 2 3 4 5 6 7 8 9 D D D D D 1 2M J V S D L M M J V S D L M M J V S D L M M J V
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
TURNO 53 4 5 6 7S D L M M
26 27 28 29 30
