PLANILLA DE AVANCE N° 1 CASA VIVIENDA UNION

NOMBRE DEL PROYECTO: CASA UNION

EMPRESA CONSTRUCTORA: "RENVAL"
LUGAR: AVENIDA UNION
DEPARTAMENTO: POTOSI

PRECIO PRECIO TOTAL

N° ITEM UNID CANT CANT. EJECUTADA
UNIT.(Bs) (Bs)
ANTER ACTUAL
D E F G H
1 INSTALACION DE FAENAS (MOVILIZACION) glb 1.00 3,640.90 3,640.90 0.00 1.00
2 REPLANTEO Y TRAZADO DE LA OBRA m² 240.00 2.72 652.80 0.00 240.00
3 EXCAVACION CON EXCAVADORA m³ 180.00 28.92 5,205.60 0.00 180.00
4 EXCAVACION MANUAL ZAPATAS m³ 36.00 55.57 2,000.52 0.00 36.00
5 EXCAVACION MANUAL CIMIENTOS m³ 20.40 55.57 1,133.63 0.00 20.40
6 ZAPATAS DE H° A° m³ 11.22 1,577.98 17,704.94 0.00 11.22
7 CIMIENTOS DE H° C° m³ 34.50 421.22 14,532.09 0.00 34.50
8 SOBRECIMIENTOS DE H° C° m³ 4.32 611.61 2,642.16 0.00 4.32
9 COLUMNAS DE H° A° m³ 8.50 2,616.43 22,239.66 0.00 8.00
10 VIGA DE Hº Aº m³ 15.69 2,852.91 44,762.16 0.00 15.69
11 LOSA ALIVIANADA (H=17 CM) m² 378.00 212.81 80,442.18 0.00 378.00
12 MURO DE LADRILLO 6 H. E=12 CM m² 200.00 85.69 17,138.00 0.00 200.00
13 MURO DE LADRILLO 6 H. E=16 CM m² 425.00 104.26 44,310.50 0.00 400.00
14 ESCALERA DE HºAº m³ 3.00 3,220.54 9,661.62 0.00 3.00
15 REVOQUE MURO y cielo raso YESO m² 773.12 47.17 36,468.07 0.00 773.12
16 CONTRAPISO DE CEMENTO SOBRE LOSA m² 343.60 34.98 12,019.13 0.00 343.60
18 CIELO RASO CON PLAQUETAS m² 95.40 69.73 6,652.24 0.00 0.00
19 REVOQUE EXTERIOR CAL CEMENTO m² 108.10 61.80 6,680.58 0.00 0.00
20 CONTRAPISO + EMPEDRADO m² 93.31 69.11 6,448.65 0.00 40.00
21 BOTAGUAS DE Hº Aº m 10.80 63.85 689.58 0.00 0.00
22 PINTURA LATEX INTERIOR m² 773.12 10.00 7,731.20 0.00 0.00
23 PINTURA LATEX EXTERIOR m² 108.10 10.00 1,081.00 0.00 0.00
24 VENTANA CORREDIZA DE ALUMINIO+VIDRIO m² 48.00 360.00 17,280.00 0.00 20.00
25 PUERTA INTERIOR MOLDEADA 0.85*2.10 pza 21.00 821.61 17,253.81 0.00 20.00
26 PUERTA EXTERIOR MOLDEADA 0.85X2.1 pza 3.00 1,998.56 5,995.68 0.00 3.00
27 PISO DE CERAMICA NACIONAL ESMALTADA m² 183.00 102.56 18,768.48 0.00 160.00
28 PISO DE PORCELANATO m² 81.80 143.81 11,763.66 0.00 81.80
29 PISO FLOTANTE m² 102.82 82.59 8,491.90 0.00 102.82
30 REVESTIMIENTO CERAMICO m² 86.07 109.12 9,391.96 0.00 75.00
31 ZOCALO DE CERAMICA m 71.55 23.68 1,694.30 0.00 0.00
32 ZOCALO DE MADERA CEDRO m 53.95 31.26 1,686.48 0.00 0.00
33 MESON DE COCINA H°A° CON REVESTIMIENTO m 12.90 475.00 6,127.50 0.00 6.00
34 TANQUE PLASTICO DE AGUA DE 500LT pza 2.00 1,080.23 2,160.46 0.00 2.00
35 INODORO TANQUE BAJO pza 5.00 858.23 4,291.15 0.00 5.00
36 LAVAMANOS MAS ACCESORIOS pza 5.00 763.38 3,816.90 0.00 5.00
37 DUCHA pza 5.00 836.80 4,184.00 0.00 5.00
38 TABLERO DE DISTRIBUCION pza 3.00 200.70 602.10 0.00 2.00
39 ILUMINACION FLUORESCENTE (2X40 W) pto 30.00 89.30 2,679.00 0.00 15.00
40 TOMA CORRIENTE DOBLE pza 30.00 56.45 1,693.50 0.00 30.00
41 INTERRUPTORES ELECTRICOS SIMPLES pto 32.00 66.37 2,123.84 0.00 30.00
42 RED DE DIST. DE AGUA + ACCESORIOS ESQ 40 D=1/2" m 100.00 36.66 3,666.00 0.00 100.00
43 LAVAPLATOS 2 DEPOSITOS - 1 FREGADERO pza 3.00 1,546.59 4,639.77 0.00 1.00
44 DESAGUE SANITARIO BAÑOS pto 5.00 483.36 2,416.80 0.00 6.00
45 DESAGUE SANITARIO COCINA pto 5.00 371.29 1,856.45 0.00 6.00
46 BARANDA METALICA m 42.00 120.00 5,040.00 0.00 42.00
46 CAMARA DE INSPECCION DE HºCº DE 60X60 CM pza 2.00 637.77 1,275.54 0.00 2.00
PRESUPUESTO TOTAL EN BOLIVIANOS 482,736.48
PRESUPUESTO TOTAL EN DOLARES 69,358.69
PRESUPUESTO A TERMINAR EN BOLIVIANOS 55,471.77
PRESUPUESTO TOTAL EN DOLARES 7,970.08
IVIENDA UNION

AVANCE
CANT. EJECUTADA MONTO EJECUTADO PORCENTAJE EJECUTADO
TOTAL ANTER ACTUAL TOTAL ANTER ACTUAL TOTAL
I=G+H J=E*G K=E*H L=J+K M N O
1.00 0.00 3640.90 3640.90 0.00% 100.00% 100.00%
240.00 0.00 652.80 652.80 0.00% 100.00% 100.00%
180.00 0.00 5205.60 5205.60 0.00% 100.00% 100.00%
36.00 0.00 2000.52 2000.52 0.00% 100.00% 100.00%
20.40 0.00 1133.63 1133.63 0.00% 100.00% 100.00%
11.22 0.00 17704.94 17704.94 0.00% 100.00% 100.00%
34.50 0.00 14532.09 14532.09 0.00% 100.00% 100.00%
4.32 0.00 2642.16 2642.16 0.00% 100.00% 100.00%
8.00 0.00 20931.44 20931.44 0.00% 94.12% 94.12%
15.69 0.00 44762.16 44762.16 0.00% 100.00% 100.00%
378.00 0.00 80442.18 80442.18 0.00% 100.00% 100.00%
200.00 0.00 17138.00 17138.00 0.00% 100.00% 100.00%
400.00 0.00 41704.00 41704.00 0.00% 94.12% 94.12%
3.00 0.00 9661.62 9661.62 0.00% 100.00% 100.00%
773.12 0.00 36468.07 36468.07 0.00% 100.00% 100.00%
343.60 0.00 12019.13 12019.13 0.00% 100.00% 100.00%
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%
40.00 0.00 2764.40 2764.40 0.00% 42.87% 42.87%
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%
20.00 0.00 7200.00 7200.00 0.00% 41.67% 41.67%
20.00 0.00 16432.20 16432.20 0.00% 95.24% 95.24%
3.00 0.00 5995.68 5995.68 0.00% 100.00% 100.00%
0.00 0.00 16409.60 16409.60 0.00% 87.43% 87.43%
0.00 0.00 11763.66 11763.66 0.00% 100.00% 100.00%
102.82 0.00 8491.90 8491.90 0.00% 100.00% 100.00%
0.00 0.00 8184.00 8184.00 0.00% 87.14% 87.14%
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%
6.00 0.00 2850.00 2850.00 0.00% 46.51% 46.51%
2.00 0.00 2160.46 2160.46 0.00% 100.00% 100.00%
5.00 0.00 4291.15 4291.15 0.00% 100.00% 100.00%
5.00 0.00 3816.90 3816.90 0.00% 100.00% 100.00%
5.00 0.00 4184.00 4184.00 0.00% 100.00% 100.00%
2.00 0.00 401.40 401.40 0.00% 66.67% 66.67%
15.00 0.00 1339.50 1339.50 0.00% 50.00% 50.00%
30.00 0.00 1693.50 1693.50 0.00% 100.00% 100.00%
30.00 0.00 1991.10 1991.10 0.00% 93.75% 93.75%
100.00 0.00 3666.00 3666.00 0.00% 100.00% 100.00%
1.00 0.00 1546.59 1546.59 0.00% 33.33% 33.33%
6.00 0.00 2900.16 2900.16 0.00% 120.00% 120.00%
6.00 0.00 2227.74 2227.74 0.00% 120.00% 120.00%
42.00 1.00 5040.00 5041.00 0.02% 100.00% 100.02%
2.00 0.00 1275.54 1275.54 0.00% 100.00% 100.00%
1.00 427264.71 427265.71 0.00% 88.51% 88.51%
 PRESUPUESTO DE OBRA
PROPIETARIA: GLORIA FELISA VILLCA COLQUE DE CAMPOS
NOMBRE DEL PROYECTO: CULMINACIÓN VIVIENDA
UBICACIÓN: AVENIDA UNIÓN S/N}
CIUDAD: POTOSÍ

PRECIO UNIT. PRECIO TOTAL

N° ÍTEM UNID CANTIDAD
(Bs) (Bs)
1 CIELO RASO CON PLAQUETAS m² 85.40 69.73 5,954.94
2 REVOQUE EXTERIOR CAL CEMENTO m² 68.10 51.80 3,527.58
3 CONTRAPISO + EMPEDRADO m² 83.31 69.11 5,757.55
4 BOTAGUAS DE Hº Aº m 20.80 63.85 1,328.08
5 PINTURA LÁTEX INTERIOR m² 423.12 10.00 4,231.20
6 PINTURA LÁTEX EXTERIOR m² 68.10 10.00 681.00
7 VENTANA CORREDIZA DE ALUMINIO+VIDRIO 6 MM m² 17.45 493.37 8,609.31
8 PUERTA INTERIOR MOLDEADA 0.85*2.10 pza 7.00 821.61 5,751.27
9 PISO DE CERÁMICA m² 71.80 103.81 7,453.56
10 PISO FLOTANTE m² 78.82 109.59 8,637.88
11 REVESTIMIENTO CERÁMICO m² 36.07 99.12 3,575.26
12 ZÓCALO DE CERÁMICA m 51.55 23.68 1,220.70
13 ZÓCALO DE MADERA CEDRO m 37.98 31.26 1,187.25
14 INODORO TANQUE BAJO pza 3.00 858.23 2,574.69
15 LAVAMANOS MAS ACCESORIOS pza 3.00 763.38 2,290.14
16 TABLERO DE DISTRIBUCIÓN pza 3.00 200.70 602.10
17 ILUMINACIÓN FLUORESCENTE (2X40 W) pto 20.00 89.30 1,786.00
18 TOMA CORRIENTE DOBLE pza 17.00 56.45 959.65
19 INTERRUPTORES ELÉCTRICOS SIMPLES pto 15.00 66.37 995.55
20 LAVAPLATOS 2 DEPÓSITOS - 1 FREGADERO pza 2.00 1,546.59 3,093.18
PRESUPUESTO TOTAL EN BOLIVIANOS 70,216.90
PRESUPUESTO TOTAL EN DÓLARES 10,088.64
SON:
SETENTA MIL DOSCIENTOS DIECISÉIS 90/100 BOLIVIANOS
DIEZ MIL OCHENTA Y OCHO 64/100 DÓLARES