PROYECTO: REMODELACION DE MURO FRONTAL ESTE

Fecha: 25 de abril del 2012

AVALUO #2

Monto del contrato

C$

509,193.70

Adelanto del 30%

C$

152,758.11

Avance de este peridodo

C$

206,356.94

Amortizacion del adelanto

C$
C$

45,827.43
160,529.50

NETOS A PAGAR

Avance fisico
DESCRIPCION

ETAPA

U/M

CANT.

COSTO
UNITARIO

COSTO TOTAL

Avance
anterior

Avance fisico

010

PRELIMINARES

01

Limpieza inicial

ml

88.00

C$ 120.00

C$ 10,560.00

88.00

0.00

02

Bodega y Sanitario temporal

glb

1.00

C$ 6,000.00

C$ 6,000.00

0.00

03

Trazo y nivelacion

glb

1.00

C$ 8,000.00

C$ 8,000.00

030

Canal y Muro

01

Excavacion manueal en suelo natural compactado

47.31

C$ 1,200.00

02
03
04
05
06
07
08
09

Relleno y compactacion manual

Mejoramiento de suelo/zapatas
Acero de Refuerzo
Formaletas de Fundaciones
Muro de bloque.
Concreto de 3,000 PSI
Repello corriente
Fino

m
m
Kg
m
m
m
m2
m2

0.00
0.00
5,699.68
0.00
339.28
29.87
678.56
678.56

C$ 1,381.51
C$ 2,000.00
C$ 14.00
C$ 80.00
C$ 120.00
C$ 2,000.00
C$ 50.00
C$ 50.00

60

FILTROS

02

Conformacion de suelo

613.00

C$ 10.00

02

Cascote con pendiente 3% (acabado arenillado)

613.00

01

Piedra bolon de 2"-4" (30 cms)

183.90

02

Piedrin de 1" (5cms)

m3

30.65

03

Adoquin

613.00

060

OBRAS METALICAS
m

0.00

C$ 45.00

m
m

0.00
0.00

m2

0.00

01
02
03
04

Repello Corriente
Fino Corriente
Sellar el sisado actual del muro de piedra contera y
reconstruir el sisado en la pared existente para fingir el
muro de piedra cantera y limpiar la piedra cantera con
medios mecnicos.

Avance Economico
Acumulado

C$ 24,560.00

Avance anterior

Avance fisico

Acumulado

C$ 18,560.00

C$ 0.00

C$ 18,560.00

88.00

C$ 10,560.00

C$ 0.00

C$ 10,560.00

0.00

0.00

C$ 0.00

C$ 0.00

C$ 0.00

1.00

0.00

1.00

C$ 8,000.00

C$ 0.00

C$ 8,000.00

C$ 1,352,412.40

C$ 178,685.74

C$ 1,531,098.14

C$ 56,773.80

72.96

0.00

72.96

C$ 87,552.00

C$ 0.00

C$ 87,552.00

C$ 0.00
C$ 0.00
C$ 79,795.45
C$ 0.00
C$ 40,713.60
C$ 59,732.60
C$ 33,928.00
C$ 33,928.00

40.00
550.00
4,800.00
0.00
20.00
20.00
20.00
20.00

9.46
72.79
899.68
0.00
3.51
3.51
3.51
3.51

49.46
622.79
5699.68
0.00
23.51
23.51
23.51
23.51

C$ 55,260.40
C$ 1,100,000.00
C$ 67,200.00
C$ 0.00
C$ 2,400.00
C$ 40,000.00
C$ 1,000.00
C$ 1,000.00

C$ 13,069.08
C$ 145,580.00
C$ 12,595.45
C$ 0.00
C$ 421.20
C$ 7,020.00
C$ 175.50
C$ 175.50

C$ 68,329.48
C$ 1,245,580.00
C$ 79,795.45
C$ 0.00
C$ 2,821.20
C$ 47,020.00
C$ 1,175.50
C$ 1,175.50

C$ 52,250.00

C$ 4,750.00

C$ 57,000.00

C$ 6,130.00

110.00

10.00

120.00

C$ 1,100.00

C$ 100.00

C$ 1,200.00

C$ 65.00

C$ 39,845.00

110.00

10.00

120.00

C$ 7,150.00

C$ 650.00

C$ 7,800.00

C$ 475.00

C$ 87,352.50

110.00

10.00

120.00

C$ 52,250.00

C$ 4,750.00

C$ 57,000.00

C$ 475.00

C$ 14,558.75

110.00

10.00

120.00

C$ 52,250.00

C$ 4,750.00

C$ 57,000.00

C$ 52.00

C$ 31,876.00

110.00

10.00

120.00

C$ 5,720.00

C$ 520.00

C$ 6,240.00

C$ 3,750.00

C$ 22,500.00

C$ 26,250.00

C$ 0.00

50.00

100.00

150.00

C$ 2,250.00

C$ 4,500.00

C$ 6,750.00

C$ 50.00
C$ 50.00

C$ 0.00
C$ 0.00

30.00
0.00

100.00
100.00

130.00
100.00

C$ 1,500.00
C$ 0.00

C$ 5,000.00
C$ 5,000.00

C$ 6,500.00
C$ 5,000.00

C$ 80.00

C$ 0.00

0.00

100.00

100.00

C$ 0.00

C$ 8,000.00

C$ 8,000.00

C$ 304,871.45

C$ 179,762.25

C$ 0.00

Pgina 1

PROYECTO: REMODELACION DE MURO FRONTAL ESTE

Fecha: 25 de abril del 2012

AVALUO #2

Monto del contrato

C$

509,193.70

Adelanto del 30%

C$

152,758.11

Avance de este peridodo

C$

206,356.94

Amortizacion del adelanto

C$
C$

45,827.43
160,529.50

NETOS A PAGAR

Avance fisico
ETAPA

DESCRIPCION

U/M

CANT.

COSTO
UNITARIO
TOTAL

COSTO TOTAL
C$ 509,193.70

Avance
anterior

Avance fisico

Avance Economico
Acumulado

TOTAL

Avance anterior
C$ 1,429,372.40

Avance fisico
C$ 206,356.94

Acumulado
C$ 1,635,729.34

3.212391138

Elaborado por Ing. Reynaldo Cruz

Supervisor de Planta Industrial

Revisado por Ing. Anibal Rizo

Contratista

Pgina 2

Autorizado por Arq. Helen de Moncada

Gerente de Proyectos

bloques U
Muro 1 viga de fundaciones
canal viga de fundaciones
vertical

918

367.2
107.67
129.72
339.28 522.556667

Mortero
302.9285714

Repello (m2)

Fino

canales de 3"x3"

Rampas

Losa de concreto de 3000 psi

perimetro

4241
0.002
8.482 cemento
arena
678.56
6.7856 cemento
arena
2.03568 cemento
arena
concreto (m3)
238.28
8.9355
89.36
5.36
5.36
16
8.72
87.20
5.23
5.23
674 m2

12.15
6.55
37.4
299.2
1246.666667

ml
ml
ml
ml
cemento
arena
piedrin

concreto (m3)
hierro de 3/8 (m2) hierro de 1/2 (m2)
5.51
2776.95
4.85
592.19
11.67
1729.60
7.84
600.94
29.87
2922.73
2776.95
298.66
487.12
462.83
17.92
511.48
485.97
17.92
3536.50
6048.20

67.856
8.482

487.1208611
418
69.12086111

54.2848
6.7856
16.28544
2.03568

ncreto (m3)
3.048

3.048

cemento
arena
piedrin

524.29
43.78
28.51

462.825

5699.68

9584.69
479.2347276

bloques U
Muro 1 viga asismica
canal viga de fundaciones
vertical

918

464.16

367.2
107.67
129.72
773.6

Mortero
454.2857143

Repello (m2)

Fino

canales de 3"x3"

Rampas

Losa de concreto de 3000 psi

perimetro

6360
0.002
12.72 cemento
arena
1095.192
10.95192 cemento
arena
3.285576 cemento
arena
concreto (m3)
238.28
8.9355
89.36
5.36
5.36
16
8.72
87.20
5.23
5.23
674 m2

12.15
6.55
37.4
299.2
1246.666667

ml
ml
ml
ml
cemento
arena
piedrin

concreto (m3)
hierro de 3/8 (m2) hierro de 1/2 (m2)
5.51
2776.95
4.85
325.70
11.67
1729.60
11.60
889.64
33.63
2944.94
2776.95
336.32
490.82
462.83
20.18
515.36
485.97
20.18
3563.38
6048.20

101.76
12.72

490.823625
418
72.823625

87.61536
10.95192
26.284608
3.285576

ncreto (m3)
3.048

3.048

cemento
arena
piedrin

639.18
54.44
30.77

462.825

9611.58
480.5788309