PROYECTO : CONQUISTADORES DE LABRANZA

COMUNA : TEMUCO
PROGRAMA DE TRABAJO ENTIDAD DESARROLLADORA : INMOBILIARIA LOS CONQUISTADORES DE LABRANZA SPA

(CARTA GANTT) EMPRESA CONSTRUCTORA

SUPERVISOR DE LA OBRA
: CONSTRUCTORA LAS LENGAS SPA
:
FECHA CARTA GANTT : 23/05/2018
FECHA DE INICIO DE OBRAS : 23/05/2018
DECRETO SUPREMO N° 19 DE 2016 (V. y U.) QUE PLAZO EJECUCIÓN : 18 MESES
REGLAMENTA PROGRAMA DE INTEGRACION FECHA DE FINAL DE OBRAS : 30/11/2018
SOCIAL Y TERRITORIAL DURACIÓN DE LA
PARTIDA FECHA DE DURACIÓN FECHA DE May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19
% DEL TOTAL (SEMANAS) % SEMANAL INICIO (DÍAS) TERMINO 28-May 4-Jun 11-Jun 18-Jun 25-Jun 2-Jul 9-Jul 16-Jul 23-Jul 30-Jul 6-Aug 13-Aug 20-Aug 27-Aug 3-Sep 10-Sep 17-Sep 24-Sep 1-Oct 8-Oct 15-Oct 22-Oct 29-Oct 5-Nov 12-Nov 19-Nov 26-Nov 3-Dec 10-Dec 17-Dec 24-Dec 31-Dec 7-Jan 14-Jan 21-Jan 28-Jan 4-Feb 11-Feb 18-Feb 25-Feb 4-Mar 11-Mar 18-Mar 25-Mar 1-Apr 8-Apr 15-Apr 22-Apr 29-Apr 6-May 13-May 20-May 27-May 3-Jun 10-Jun 17-Jun 24-Jun 1-Jul 8-Jul 15-Jul 22-Jul 29-Jul

1 OBRAS DE CONSTRUCCIÓN DE VIVIENDAS 0.0740740741

1.1 Escarpe 0.560% 3.00 100.000% 0.560% 2 0.0028 5/29/2018 10 6/8/2018 xxxxx xxxxx
- 0.0028 0.0028
1.2 Rellenos compactados 2.434% 10.00 100.000% 2.434% 14 0.0017 6/9/2018 90 9/7/2018 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017
1.3 Hormigones Armados Edificio A 7.319% 40.00 18 0.0041 7/2/2018 120 10/30/2018 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
Trazado y niveles 2.00 0.370% 100.000% 0.370%
Emplantillado 1.00 0.185% 100.000% 0.185%
Enfierradura fundacion 2.00 0.370% 0.000%
Moldaje Fundacion 1.00 0.185% 0.000%
Hormigon de fundaciones 1.00 0.185% 0.000%
Enfierradura 1 piso 3.00 0.556% 0.000%
Moldaje 1 Piso 2.00 0.370% 0.000%
Hormigon 1 piso 1.00 0.185% 0.000%
Enfierradura 2 piso 3.00 0.556% 0.000%
Moldaje 2 Piso 2.00 0.370% 0.000%
Hormigon 2 piso 1.00 0.185% 0.000%
Enfierradura 3 piso 3.00 0.556% 0.000%
Moldaje 3 Piso 2.00 0.370% 0.000%
Hormigon 3 piso 1.00 0.185% 0.000%
Enfierradura 4 piso 3.00 0.556% 0.000%
Moldaje 4 Piso 2.00 0.370% 0.000%
Hormigon 4 piso 1.00 0.185% 0.000%
Enfierradura 5 piso 3.00 0.556% 0.000%
Moldaje 5 Piso 2.00 0.370% 0.000%
Hormigon 5 piso 1.00 0.185% 0.000%
Enfierradura coronacion 1.00 0.185% 0.000%
Moldaje coronacion 1.00 0.185% 0.000%
Hormigon de Coronacion 1.00 0.185% 0.000%
- 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041 0.0041
1.4 Hormigones Armados Edificio B 10.465% 57.00 0.000% 18 0.0058 7/30/2018 120 11/27/2018 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
Trazado y niveles 2.00 0.370% 100.000% 0.370%
Emplantillado 1.00 0.185% 0.000%
Enfierradura fundacion 5.00 0.926% 0.000%
Moldaje Fundacion 3.00 0.556% 0.000%
Hormigon de fundaciones 2.00 0.370% 0.000%
Enfierradura 1 piso 4.00 0.741% 0.000%
Moldaje 1 Piso 2.00 0.370% 0.000%
Hormigon 1 piso 2.00 0.370% 0.000%
Enfierradura 2 piso 4.00 0.741% 0.000%
Moldaje 2 Piso 2.00 0.370% 0.000%
Hormigon 2 piso 2.00 0.370% 0.000%
Enfierradura 3 piso 4.00 0.741% 0.000%
Moldaje 3 Piso 2.00 0.370% 0.000%
Hormigon 3 piso 2.00 0.370% 0.000%
Enfierradura 4 piso 4.00 0.741% 0.000%
Moldaje 4 Piso 2.00 0.370% 0.000%
Hormigon 4 piso 2.00 0.370% 0.000%
Enfierradura 5 piso 4.00 0.741% 0.000%
Moldaje 5 Piso 2.00 0.370% 0.000%
Hormigon 5 piso 2.00 0.370% 0.000%
Enfierradura coronacion 2.00 0.370% 0.000%
Moldaje coronacion 1.00 0.185% 0.000%
Hormigon de Coronacion 1.00 0.185% 0.000%
- 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058 0.0058
1.5 Hormigones Armados Edificio C 9.434% 51.00 0.000% 18 0.0052 8/27/2018 120 12/25/2018 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
Trazado y niveles 2.00 0.370% 100.000% 0.370%
Emplantillado 1.00 0.185% 30.000% 0.056%
Enfierradura fundacion 3.00 0.556% 0.000%
Moldaje Fundacion 2.00 0.370% 0.000%
Hormigon de fundaciones 2.00 0.370% 0.000%
Enfierradura 1 piso 4.00 0.741% 0.000%
Moldaje 1 Piso 2.00 0.370% 0.000%
Hormigon 1 piso 2.00 0.370% 0.000%
Enfierradura 2 piso 4.00 0.741% 0.000%
Moldaje 2 Piso 2.00 0.370% 0.000%
Hormigon 2 piso 2.00 0.370% 0.000%
Enfierradura 3 piso 4.00 0.741% 0.000%
Moldaje 3 Piso 2.00 0.370% 0.000%
Hormigon 3 piso 2.00 0.370% 0.000%
Enfierradura 4 piso 4.00 0.741% 0.000%
Moldaje 4 Piso 2.00 0.370% 0.000%
Hormigon 4 piso 2.00 0.370% 0.000%
Enfierradura 5 piso 3.00 0.556% 0.000%
Moldaje 5 Piso 2.00 0.370% 0.000%
Hormigon 5 piso 1.00 0.185% 0.000%
Enfierradura coronacion 1.00 0.185% 0.000%
Moldaje coronacion 1.00 0.185% 0.000%
Hormigon de Coronacion 1.00 0.185% 0.000%
- 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052 0.0052
1.6 Estructura de Cerchas y Cubiertas 1.789% 10.00 0.000% 14 0.0013 10/30/2018 90 1/28/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013
1.7 Tabiques Interiores 4.947% 27.00 0.000% 18 0.0027 11/29/2018 120 3/29/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027 0.0027
1.8 Revestimientos cielos y cornizas 2.476% 13.00 0.000% 18 0.0014 1/7/2019 120 5/7/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014 0.0014
1.9 Revestimientos de Pisos 3.063% 17.00 0.000% 18 0.0017 2/4/2019 120 6/4/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017
1.10 Revestimientos de Muros 5.299% 29.00 0.000% 18 0.0029 3/4/2019 120 7/2/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029 0.0029
1.11 Puertas y Ventanas 7.041% 38.00 0.000% 18 0.0039 1/7/2019 120 5/7/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039 0.0039
1.12 Artefactos Sanitarios y Calefont 5.865% 32.00 0.000% 18 0.0033 4/1/2019 120 7/30/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033 0.0033
1.13 Muebles Closet y Cocina 1.809% 10.00 0.000% 18 0.0010 5/6/2019 120 9/3/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010 0.0010
1.14 Terrazas Barandas y Pasa Barco 0.911% 5.00 0.000% 18 0.0005 11/29/2018 120 3/29/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005 0.0005
1.15 Instalaciones Interiores agua, gas, electricidad 9.322% 50.00 0.000% 56 0.0017 7/2/2018 390 7/27/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017
1.16 Terminaciones areas comunes 4.363% 24.00 0.000% 26 0.0017 3/4/2019 180 8/31/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017 0.0017
1.17 Revestimiento Exterior EIFS 4.570% 25.00 0.000% 35 0.0013 11/7/2018 210 6/5/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013

-
2 OBRAS DE URBANIZACION Y OTROS -
2.1 Red agua potable y Alcantarillado y estanque 4.550% 25.00 0.000% 39 0.0012 10/22/2018 240 6/19/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012
2.2 Instalación de Gas 0.243% 1.00 0.000% 39 0.0001 10/22/2018 240 6/19/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001 0.0001
2.3 Pavimentacion 2.455% 12.00 0.000% 14 0.0018 8/8/2019 90 11/6/2019
-
2.4 Aguas Lluvias 2.331% 13.00 0.000% 18 0.0013 11/4/2018 120 3/4/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013
2.5 Electrificacion 1.829% 10.00 0.000% 14 0.0013 8/5/2019 90 11/3/2019
-
2.6 Rampas y Portones de Acceso 0.760% 4.00 0.000% 9 0.0008 9/2/2019 60 11/1/2019
-
2.7 Porteria y Sala de eventos 1.261% 7.00 0.000% 17 0.0007 8/5/2019 115 11/28/2019
-
2.8 Areas Verdes, quincho y juegos 0.622% 3.00 0.000% 18 0.0003 8/1/2019 120 11/29/2019 xxxxx
- 0.0003
2.9 Pretil Estero 1.959% 11.00 0.000% 10 0.0020 1/7/2019 60 3/8/2019 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
- 0.0020 0.0020 0.0020 0.0020 0.0020 0.0020 0.0020 0.0020 0.0020 0.0020
2.10 Muro de Contención 2.322% 13.00 0.000% 18 0.0013 6/20/2018 120 10/18/2018 xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013
% AVANCE PARCIAL 0.28% 0.45% 0.17% 0.30% 0.30% 0.88% 0.88% 0.88% 0.88% 1.46% 1.46% 1.46% 1.46% 1.98% 1.98% 1.81% 1.81% 1.81% 1.81% 1.81% 1.81% 1.80% 1.93% 1.78% 1.78% 1.78% 2.11% 1.53% 1.53% 1.53% 1.53% 1.00% 1.73% 1.73% 1.73% 1.73% 1.77% 1.77% 1.77% 1.77% 2.23% 2.10% 1.91% 1.91% 1.91% 1.91% 1.91% 1.91% 1.91% 2.01% 1.48% 1.48% 1.48% 1.48% 1.31% 1.31% 1.31% 1.31% 0.88% 0.88% 0.76% 0.63%
% AVANCE ACUMULADO 0.28% 0.73% 0.91% 1.21% 1.51% 2.39% 3.26% 4.14% 5.02% 6.47% 7.93% 9.39% 10.85% 12.83% 14.81% 16.62% 18.42% 20.23% 22.04% 23.85% 25.65% 27.46% 29.38% 31.17% 32.95% 34.73% 36.84% 38.37% 39.89% 41.42% 42.95% 43.95% 45.68% 47.41% 49.13% 50.86% 52.63% 54.40% 56.17% 57.94% 60.17% 62.27% 64.18% 66.09% 67.99% 69.90% 71.81% 73.71% 75.62% 77.63% 79.11% 80.59% 82.07% 83.54% 84.85% 86.16% 87.47% 88.78% 89.66% 90.54% 91.31% 91.93%
N° SEMANA 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62
 Aug-19 Sep-19
5-Aug 12-Aug 19-Aug 26-Aug 2-Sep 9-Sep 16-Sep

xxxxx xxxxx xxxxx xxxxx xxxxx

0.0010 0.0010 0.0010 0.0010 0.0010

xxxxx xxxxx xxxxx xxxxx

0.0017 0.0017 0.0017 0.0017

xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx

0.0018 0.0018 0.0018 0.0018 0.0018 0.0018 0.0018

xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx

0.0013 0.0013 0.0013 0.0013 0.0013 0.0013 0.0013
xxxxx xxxxx xxxxx
0.0008 0.0008 0.0008
xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
0.0007 0.0007 0.0007 0.0007 0.0007 0.0007 0.0007
xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx xxxxx
0.0003 0.0003 0.0003 0.0003 0.0003 0.0003 0.0003

0.68% 0.68% 0.68% 0.68% 0.60% 0.50% 0.50%

92.62% 93.30% 93.98% 94.67% 95.27% 95.76% 96.26%
63 64 65 66 67 68 69
1.1 Escarpe 0.560% 720.0000

1.2 Rellenos compactados 2.434% 3,130.0000

1.3 Hormigones Armados Edificio A 7.319% 9,413.0865

1.4 Hormigones Armados Edificio B 10.465% 13,459.6063

1.5 Hormigones Armados Edificio C 9.434% 12,134.2783

1.6 Estructura de Cerchas y Cubiertas 1.789% 2,301.0000

1.7 Tabiques Interiores 4.576% 5,885.0000

1.8 Revestimientos cielos y cornizas 3.215% 4,135.0000

1.9 Revestimientos de Pisos 3.383% 4,351.0000

1.10 Revestimientos de Muros 4.951% 6,368.0000

1.11 Puertas y Ventanas 7.041% 9,056.0000

1.12 Artefactos Sanitarios y Calefont 5.865% 7,544.0000

1.13 Muebles Closet y Cocina 1.809% 2,326.5185

1.14 Terrazas Barandas y Pasa Barco 0.911% 1,172.0000

1.15 Instalaciones Interiores agua, gas, electricidad 9.322% 11,989.6783

1.16 Terminaciones areas comunes 3.147% 4,048.0000

1.17 Revestimiento Exterior EIFS 4.661% 5,995.0000

2 OBRAS EXTERIORES
2.1 Red agua potable y Alcantarillado y estanque 4.550% 5,851.4815

2.2 Instalación de Gas 0.243% 312.0000

2.3 Pavimentacion 2.455% 3,157.0074

2.4 Aguas Lluvias 2.331% 2,998.5886

2.5 Electrificacion 2.217% 2,852.0000

2.6 Rampas y Portones de Acceso 0.737% 948.0000

2.7 Porteria y Sala de eventos 1.488% 1,914.0000

2.8 Areas Verdes, quincho y juegos 0.622% 800.0000

2.9 Pretil Estero 2.154% 2,770.0000

2.10 Muro de Contención 2.322% 2,986.7900

100.000% 128,618.0354
 128,618

104,028.1679
24,589.8675

0
 UF 27,062.63
128,618
1.1 Escarpe 0.560% 720

3.1 Escarpe con traslado de material a Botadero 7600 $ 2,350

3.2 Escarpe con Traslado de Material Interno 700 $ 2,350
$ 17,860,000
$ 1,645,000
$ 19,505,000

$ 720.74
 UF 27,062.63

1.2 Rellenos compactados 2.434% 3,130

3.3 Provisión Base Chancada Bajo 1 1/2 7495 $ 8,475 $ 63,520,125

3.4 Compactación Mecánica 7495 $ 2,825 $ 21,173,375
$ 84,693,500

$ 3,129.54
128,618
 uf 27,000 128,618

1.3 Hormigones Armados Edificio A 7.773% 9,998

HORMIGONES UNI CANT P. UNI

Cimiento m3 157 64,184

Sobrecimiento m3 31
Radier m3 47
Losas m3 311
Muros m3 314
total Hormigones m3 860 48,600
mano de obra m3 860 8,000

MOLDAJE
Cimiento
Sobrecimiento
Losas
Muros
ENFIERRADURA
Cimiento
Losas
Muros

Análisis Cubicaciones Hormigón

1.3 Edificio A
Item Descripción Cantidad Unidad P. Unitario P. Total
1 Fundaciones 157 M3 $ 174,350 $ 27,372,950
2 Sobrecimientos 31 M3 $ 212,835 $ 6,597,885
3 Radieres 47 M3 $ 210,000 $ 9,870,000
4 Muros y Vigas 311 M3 $ 336,500 $104,651,500
5 Losas 314 M3 $ 336,500 $105,661,000
860 $254,153,335

1.4 Edificio B
Item Descripción Cantidad Unidad P. Unitario P. Total
1 Fundaciones 187 M3 $ 174,350 $ 32,603,450
2 Sobrecimientos 52 M3 $ 212,835 $ 11,067,420
3 Radieres 66 M3 $ 210,000 $ 13,860,000
4 Muros y Vigas 466 M3 $ 336,500 $156,809,000
5 Losas 443 M3 $ 336,500 $149,069,500
1214 $363,409,370
 1.5 Edificio C
Item Descripción Cantidad Unidad P. Unitario P. Total
1 Fundaciones 176 M3 $ 174,350 $ 30,685,600
2 Sobrecimientos 49 M3 $ 212,835 $ 10,428,915
3 Radieres 60 M3 $ 210,000 $ 12,600,000
4 Muros y Vigas 403 M3 $ 336,500 $135,609,500
5 Losas 411 M3 $ 336,500 $138,301,500
1099 $327,625,515

En Presupuesto
Item 4 Obra Gruesa
del 4.1.1 al 4.2.3.3
 TOTAL UF
10,076,888 373.2181

41,796,000 1548.0000
6,880,000 254.8148

fe 450
enfierrador 300
alambre 20
disco corte 30
800 864

9,413

$ 27,000

13,460

$ 27,000
 12,134

$ 27,000
 UF 27,000 128,618

1.6 Estructura de Cerchas y Cubiertas 1.789% 2,301

CANT P. UNI TOTAL UF

Metalcon 2200 $10,170 $22,374,000 828.6667
lana mineral 2200 $3,955 $8,701,000 322.2593
OSB 2200 $3,590 $7,898,000 292.5185
Fieltro 2200 $1,380 $3,036,000 112.4444
Zinc Alum 0,5 2200 $7,345 $16,159,000 598.4815
igol primer denso 2200 $1,800 $3,960,000 146.6667
$28,240 $62,128,000 2301.0370

Itemizado 4.3
DELTA

-0
 UF 27,062.63 128,618

1.7 Tabiques Interiores 4.576% 5,885

5.3.1 Espesor 40 Seco-Humedo 3410 $ 17,850 $ 60,868,500

5.3.2 Espesor 40 Seco-Seco 2365 $ 16,950 $ 40,086,750
5.3.3 Espesor 40 Humedo Humedo 1155 $ 19,850 $ 22,926,750
5.3.4 Espesor 40 Fibrocemento 480 $ 33,300 $ 15,984,000
5.3.5 Espesor 40 Shaft Ventilación 1144 $ 16,950 $ 19,390,800
$ 159,256,800

$ 5,884.75
 UF 27,062.63 128,618

1.8 Revestimientos cielos y cornizas 3.215% 4,135

5.4.1 Rinconeo y descarachado 9,480 $1,340 $12,703,200

5.4.2 Yeso Cielo Baños cocina y Logia 8,854 $1,450 $12,838,300
5.4.3 Terminación Losalin 7,139 $6,200 $44,261,800
5.4.4 Terminación Pintura Esmalte 1,726 $5,900 $10,183,400
5.4.5 Cornizas 11,200 $2,850 $31,920,000
$111,906,700

4,135.10
 UF 27,000.00 128,618

1.9 Revestimientos de Pisos 3.383% 4,351

REVESTIMIENTO DE PISO 8854

CANT P. UNI TOTAL UF

Ceramicos 3142 $11,300 $35,504,600 1314.9852
Piso flotante 3247 $9,605 $31,187,435 1155.0902
Alfombra 2465 $9,944 $24,511,960 907.8504

Guardapolvos 6643 $3,955 $26,273,065 973.0765 DELTA

$117,477,060 4351.0023 -0

En 5.5.3 del PPTO

 UF 27,000.00 128,618

1.10 Revestimientos de Muros 4.951% 6,368

CANT P. UNI TOTAL UF

Ceramicos 2,196 $12,769 $28,040,724 1038.5453
Papel mural 12,698 $7,345 $93,266,810 3454.3263
Pintura 5,103 $9,944 $50,744,232 1879.416 DELTA
6372.2876 -4

En 5.5.3 del PPTO

 UF 27,062.63 128,618

1.11 Puertas y Ventanas 7.041% 9,056

5.10.1 V01 2,25x2,00 160 $ 349,700 $ 55,952,000

5.10.2 V02 1,30x1,50 160 $ 186,400 $ 29,824,000
5.10.3 V03 1,30x1,00 180 $ 118,400 $ 21,312,000
5.10.4 V04 1,30x0.60 160 $ 75,620 $ 12,099,200
5.10.5 V05 0,80x0,60 20 $ 45,600 $ 912,000
5.10.6 Hojalaterias Vanos Ventanas 3748 $ 6,050 $ 22,675,400
5.10.2.1 Puerta MDF Masolina 2,05x0,90 160 $ 124,700 $ 19,952,000
5.10.2.2 Puerta Placa MDF 2,05x0,75 339 $ 105,080 $ 35,622,120
5.10.2.3 Puerta Placa MDF 2,05x0.75 C/c 400 $ 116,850 $ 46,740,000
5.10.2.4 En Item 1,16 $245,088,720

9,056
 UF 27,000 128,618

1.12 Artefactos Sanitarios y Calefont 5.865% 7,544

Artefactos Sanitarios y Calefont gl 1 $129,814,400

Estracción gl 1 $73,899,000
4,807.9407 Item5,15 al 5,18
2,737.0000 DELTA En PPTO 6,6
7,544.9407 -0.9407

2,736.0593
 UF 27,000 128,618

1.13 Muebles Closet y Cocina 1.809% 2,326.5185

UNI CANT P. UNI TOTAL UF

Subcontrato de Muebles gl 1 $62,815,999 $62,815,999 2326.5185

2326.5185
DELTA
0.0000 Item 5,20
 UF 27,063 128,618

1.14 Terrazas Barandas y Pasa Barco 0.911% 1,172.0000

UNI CANT P. UNI TOTAL

Pasa Barco uni 160 $41,400 $6,624,000
Barandas ml 160 $156,900 $25,104,000
$0
UF
244.7656 en 5.18
927.626 en 5.18
0 DELTA
1172.3916 -0
 UF 27,000 128,618

1.15 Instalaciones Interiores agua, gas, electricidad 9.322% ###

UNI CANT P. UNI

Gas uni 1 $122,040
Electricidad
Alumbrado uni 18 $31,640
Fuerza ml 15 $39,550
Citofonia gl 1 $56,500
Timbre uni 1 $50,850
TV uni 1 $45,200
Tablero uni 1 $67,800

total departamentos uni 160

Alcantarillado gl 160 $135,600

Agua Potable gl 160 $382,500
TOTAL UF 723.2 6.7
$122,040 4.52 723.2000

$569,520 21.0933
$593,250 21.9722
$56,500 2.0926
$50,850 1.8833
$45,200 1.6741
$67,800 2.5111
$1,383,120 51.2266
221299200 8196.2560 A 6.1 PPTO 8196.000

$21,696,000 803.5556 6.4 PPTO

$61,200,000 2266.6667 6,2 PPTO

3070.2223 B
DELTA
A+B 11266.4783 723
 UF 27,000 128,618

1.16 Terminaciones areas comunes 3.147% 4,048.0000

UNI CANT P. UNI TOTAL UF

Cielo Losalin m2 0 $7,345 $0 0
Muros Losalin m2 0 $7,345 $0 0
Escala Baranda ml 4.5 $76,998 $346,492 12.833 513.3200
Nariz de grada uni 15 $5,650 $84,750 3.1389 125.5560
Electricidad luminarias fuerza uni 4 $31,640 $126,560 4.6874 187.4960
Tableros uni 0.2 $90,400 $18,080 0.6696 26.7840
Luminarias uni 3 $28,250 $84,750 3.1389 125.5560
Puerta acceso Nicho electricos uni 0.2 $300,000 $60,000 2.2222 88.8880
Nicho Gas uni 1 $282,500 $282,500 10.463 418.5200
Nicho de Agua uni 1 $282,500 $282,500 10.463 418.5200
Shaft Basura ml 2.5 $259,900 $649,750 24.0648 962.5920
Closet uni 1 $169,500 $169,500 6.2778 251.1120
Red Humeda piso 1 $395,500 $395,500 14.6481 585.9240
Red Seca piso 2.5 $56,500 $141,250 5.2315 209.2600
Puerta Acceso m2 0.2 $452,000 $90,400 3.3481 133.9240

101.1863 DELTA 4047.4520

4047.452 4047.452 1 $14,796
en 5,18
en 5,9
en 6.1 339.836
en 6.1
en 6.1
en 6.1
en 6,7
en 6,2
en 6,9
en 6.9
en 6.10
6.10
en 5.10.2.4
 UF 27,063 128,618

1.17 Revestimiento Exterior EIFS 4.661% 5,995.0000

UNI CANT P. UNI TOTAL

Subconrato EIFS m2 4,600 $27,050 $124,430,000
Andamios m2 21,000 $1,800 $37,800,000

En 5.6 PPTO
 UF
4597.8532
1396.76
DELTA
5994.6132 0
 UF 27,000 128,618

2.1 Red agua potable y Alcantarillado y estanque 4.550% 5,851.4815

 Est. Y bombas 40000000
40 500000 20000000
500 40000 20000000
5000000
3000000
0
0
40000 RED SECA 500 20000000
20000 RED HUMEDA 500 10000000
40000 AGUA POTABLE 500 20000000
138000000

155940000 27000 5775.55556

6270 UF en 6,8
en 6,7
 UF 27,000 128,618

2.3 Pavimentacion 2.455% 3,157.0074

UNI CANT P. UNI TOTAL UF

Asfalto m2 2,900 $20,340 $58,986,000 2184.6667
Pavimento e=15cm m2 240 $20,905 $5,017,200 185.8222
Soleras ml 1,100 $13,560 $14,916,000 552.4444
Solerillas ml 500 $9,040 $4,520,000 167.4074
Sumideros uni 4 $450,000 $1,800,000 66.6667

$85,239,200 DELTA
Total $85,239,200 3157.0074 0

en 6,5
 UF 27,000 128,618

2.4 Aguas Lluvias 2.331% 2,998.5892

466 ML

ITEMIZADO UNI CANT P. UNI TOTAL UF

Excavaciones m3 1.50 $2,825 $4,238 0.157
Cubo dren ml 1.00 $39,550 $39,550 1.4648
Geotextil m2 4.00 $13,560 $54,240 2.0089
Tuberia HDPE ml 1.00 $11,300 $11,300 0.4185
Gravilla m3 1.00 $13,560 $13,560 0.5022
Camaras uni 0.10 $282,500 $28,250 1.0463
Codos y PVC 200 ml 1.00 $4,520 $4,520 0.1674
Bajadas ALL. uni 2.00 $9,040 $18,080 0.6696

$173,738 DELTA
Total $80,961,908 2998.5892 0

en 6,6
 UF 27,000 128,618

2.5 Electrificacion 2.217% 2,852.0000

ITEMIZADO UNI CANT P. UNI TOTAL UF

Subcontrato gl 1.50 $2,825 $4,238 0.157
Cubo dren ml 1.00 $39,550 $39,550 1.4648
Geotextil m2 4.00 $13,560 $54,240 2.0089
Tuberia HDPE ml 1.00 $11,300 $11,300 0.4185
Gravilla m3 1.00 $13,560 $13,560 0.5022
Camaras uni 0.10 $282,500 $28,250 1.0463
Codos y PVC 200 ml 1.00 $4,520 $4,520 0.1674
Bajadas ALL. uni 2.00 $9,040 $18,080 0.6696

$173,738 DELTA
Total $0 0 2,852

en 6,1
 UF 27,000 128,618

2.9 Pretil Estero 2.154% 2,770.0000

UNI CANT P. UNI TOTAL UF

Base granular m3 21 $6,780 $142,380 5.2733
Gavion ml 1 $270,000 $270,000 10
Gavion sabana ml 1 $50,000 $50,000 1.8519
colocacion y compactacion m3 21 $8,000 $168,000 6.2222

$630,380
85 ml Total Pretil $53,582,300 1984.5296

Muros de Hormigón gl 1 $7,910,000 $7,910,000 292.963

DELTA
2277.4926 493
 UF 27,000 128,618

2.10 Muro de Contención 2.322% 2,986.7993

340 ml H=2,40

UNI CANT P. UNI TOTAL UF

Emplantillado m2 1.4 $12,000 $16,800 0.6222
Bloques ml 28 $800 $22,400 0.8296
Hormigón Fundación m3 0.5 $85,000 $42,500 1.5741
Fierro kg 40 $900 $36,000 1.3333
Mortero m3 0.2 $75,000 $15,000 0.5556
M.O m2 2.4 $8,000 $19,200 0.7111
Canaleta ml 1 $40,000 $40,000 1.4815
Cerco perimetral Acma ml 1 $18,000 $18,000 0.6667
$209,900 7.7741 DELTA
Total Muro $80,643,580 2,986.7993 0

340 ml H=2,40

UNI CANT P. UNI TOTAL UF

Emplantillado m2 1.4 $12,000 $16,800 0.6222
Bloques ml 24 $900 $21,600 0.8000
Hormigón Fundación m3 0.5 $85,000 $42,500 1.5741
Fierro kg 45 $900 $40,500 1.5000
Mortero m3 0.2 $75,000 $15,000 0.5556
M.O m2 2.4 $8,000 $19,200 0.7111
Canaleta ml 1 $36,000 $36,000 1.3333
Cerco perimetral Acma ml 1 $18,000 $18,000 0.6667
$209,600 7.7630 DELTA
Total Muro $80,528,320 2,982.5304 4