CUENTA DE AVANCE N° 1

PERIODO DEL 1 DE MARZO AL 15 DE ABRIL DEL 2018

PROYECTO: RESIDENCIA UNIFAMILIAR

UBICACIÓN: SAN CARLITOS, DAVID, CHIRIQUÍ.
PROPIETARIA: NADESKA DAGMARA ESPINOSA VIGIL.
CÉDULA: 4 - 759 - 727.

PRIMER AVANCE PRIMER AVAN

ITEMS ACTIVIDADES CANT. UNIDAD TOTAL DE MATERIALES TOTAL DE MANO DE OBRA
MATERIALES DE OBR
PRECIO PRECIO AVANCE PRECIO PRECIO PRECIO AVANCE
UNITARIO TOTAL ( %) TOTAL UNITARIO TOTAL ( %)
Marcación del Lote y la Casa con
1 1136.08 m2 B/. 1.00 B/. 1,136.08 100% B/. 1,136.08 B/. 3.00 B/. 3,408.24 100%
Topografía.
Remoción de la Capa Vegetal, Corte y
2 1,136.08 m2 B/. 2.00 B/. 2,272.16 100% B/. 2,272.16 B/. 4.00 B/. 4,544.32 100%
Nivelación del Lote.
3 Excavación para Fundaciones. 36 m3 B/. 4.00 B/. 144.00 100% B/. 144.00 B/. 6.00 B/. 216.00 100%

Fundaciones Corridas, Incluyen Formaletas,

4 Acero, Concreto, Bloques Rellenos de 6", 102 m.l. B/. 22.00 B/. 2,244.00 100% B/. 2,244.00 B/. 8.00 B/. 816.00 100%
Relleno y Compactación.

Losa de Piso, Incluye Relleno,

5 Compactación, Formaleta y Concreto de 176.69 m2 B/. 16.00 B/. 2,827.04 100% B/. 2,827.04 B/. 10.00 B/. 1,766.90 100%
0.07 m de Espesor.

6 Paredes de Bloques de 4". 304 m2 B/. 18.00 B/. 5,472.00 35% B/. 1,915.20 B/. 10.00 B/. 3,040.00 35%

Columnas y Vigas de Amarre, Incluyen

7 12 m3 B/. 220.00 B/. 2,640.00 25% B/. 660.00 B/. 160.00 B/. 1,920.00 25%
Formaletas, Acero y Concreto.

8 Repello de Paredes por Ambas Caras. 606 m2 B/. 16.00 B/. 9,696.00 0% B/. - B/. 8.00 B/. 4,848.00 0%
Suministro e Instalación de Baldosas en
9 170 m2 B/. 18.00 B/. 3,060.00 0% B/. - B/. 8.00 B/. 1,360.00 0%
Pisos.

Suministro e Instalación Revestimiento de

10 40 m2 B/. 20.00 B/. 800.00 0% B/. - B/. 8.00 B/. 320.00 0%
Baños con Azulejos.
 Suministro e Instalación Revestimiento con
11 16 m2 B/. 20.00 B/. 320.00 0% B/. - B/. 8.00 B/. 128.00 0%
Sobres de Granito en Cocina y Baños.

12 Pintura de Paredes Internas y Externas. 550 m2 B/. 12.00 B/. 6,600.00 0% B/. - B/. 7.36 B/. 4,048.00 0%

13 Cielo Raso Suspendido, Skyline de 2' x 2'. 130 m2 B/. 12.00 B/. 1,560.00 0% B/. - B/. 8.00 B/. 1,040.00 0%

14 Cielo Raso Suspendido PVC. 44 m2 B/. 10.00 B/. 440.00 0% B/. - B/. 12.00 B/. 528.00 0%
Techo, Incluye Carriolas de 6" y Zinc
15 196 m2 B/. 34.00 B/. 6,664.00 0% B/. - B/. 10.00 B/. 1,960.00 0%
Tejagala.
16 Puertas y Ventanas de Vidrio. 1 Global B/. 1,330.00 B/. 1,330.00 0% B/. - B/. 570.00 B/. 570.00 0%

17 Puertas Principales. 2 C/U B/. 1,200.00 B/. 2,400.00 0% B/. - B/. 200.00 B/. 400.00 0%

Verjas de Tubos Cuadrados de 1" para

18 1 Global B/. 1,800.00 B/. 1,800.00 0% B/. - B/. 600.00 B/. 600.00 0%
Ventanas y Puertas Principales.

Plomería Potable y Sanitaria, Incluyendo las

19 1 Global B/. 1,800.00 B/. 1,800.00 60% B/. 1,080.00 B/. 1,000.00 B/. 1,000.00 60%
Llaves y Artefactos Sanitarios.

Tanque Séptico y Grasera, Incluyendo el

20 1 Global B/. 1,181.26 B/. 1,181.26 40% B/. 472.50 B/. 600.00 B/. 600.00 40%
Recorrido de las Tuberías Sanitarias.

Electricidad, Incluye Acometida, Interruptor

21 Principal, Panel, Tuberías, Cables, Cajillas, 1 Global B/. 4,200.00 B/. 4,200.00 40% B/. 1,680.00 B/. 1,800.00 B/. 1,800.00 40%
Rosetas y Alarmas de Humo.

B/. 59,586.54 B/. 14,430.98 B/. 35,413.46

RICARDO ISAÍAS GONZÁLEZ SÁNCHEZ

REPRESENTANTE LEGAL
CONSTRUCTORA METRIX S. A.
 °1

E ABRIL DEL 2018

PRIMER AVANCE MANO

CUENTA N° 1 SALDO
DE OBRA
PRECIO COSTO PENDIENTE
TOTAL TOTAL
B/. 3,408.24 B/. 4,544.32 B/. -

B/. 4,544.32 B/. 6,816.48 B/. -

B/. 216.00 B/. 360.00 B/. -

B/. 816.00 B/. 3,060.00 B/. -

B/. 1,766.90 B/. 4,593.94 B/. -

B/. 1,064.00 B/. 2,979.20 B/. 5,532.80

B/. 480.00 B/. 1,140.00 B/. 3,420.00

B/. - B/. - B/. 14,544.00

B/. - B/. - B/. 4,420.00

B/. - B/. - B/. 1,120.00

B/. - B/. - B/. 448.00

B/. - B/. - B/. 10,648.00

B/. - B/. - B/. 2,600.00

B/. - B/. - B/. 968.00

B/. - B/. - B/. 8,624.00

B/. - B/. - B/. 1,900.00

B/. - B/. - B/. 2,800.00

B/. - B/. - B/. 2,400.00

B/. 600.00 B/. 1,680.00 B/. 1,120.00

B/. 240.00 B/. 712.50 B/. 1,068.76

B/. 720.00 B/. 2,400.00 B/. 3,600.00

B/. 13,855.46 B/. 28,286.44 B/. 66,713.56