Вы находитесь на странице: 1из 1

Contrato

Obra
Cliente
Contratista
Supervision
Sist. Contra
Lugar
Logo Contratista

PRESUPUESTO ORIGINAL USD ó S/. S/.3´191,339.55

Fecha : 28 de Noviembre del 2015 Nº de Contrato. (Orden de Compra LAP): Modalidad del Contrato ORDENES DE CAMBIO USD ó S/.
Periodo : 520 DIAS CALENDARIOS Contratista : WILBER IRENIO MAMANI SALAZAR POR CONTRARA PRESUPUESTO ACTUAL USD ó S/.
29 DE NOVIEMBRE AL 28 DE DICIEMBRE DEL 2015 28 DE DICIEMBRE DEL 2015 AL 29 DE ENERO DEL 2016 28 DE ENERO AL 29 DE FEBRERO DEL 2016
CONTRATO ANTERIOR ACTUAL ACUMULADO ACTUAL SALDO ACTUAL ANTERIOR ACTUAL ACUMULADO ACTUAL SALDO ACTUAL ANTERIOR ACTUAL ACUMULADO ACTUAL SALDO ACTUAL
ITEM
DESCRIPCION TOTAL MONTO MONTO MONTO MONTO MONTO MONTO MONTO MONTO MONTO MONTO MONTO
U.M CANT P.U CANT % CANT % CANT % CANT % CANT % CANT % CANT % CANT % CANT % CANT % CANT % CANT %
USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/. USD ó S/.
01 OBRAS PROVISIONALES 4,271.95 -
01.01 Cartel de indentificación de Obra de 3.60 x 8.50 m. u 1.00 1,871.95 1,871.95 0% 1.00 100% 1,871.95 1.00 100.00% 1,871.95 - 0.00% - 1.00 100% 1,871.95 - 0 0.00 1.00 100.00% 1,871.95 - 0.00% - 1.00 100% 1,871.95 - 0 0.00 1.00 100.00% 1,871.95 - 0.00% -
01.02 Alquiler de Almacén y Oficina mes 4.00 600.00 2,400.00 0% 4.00 100% 2,400.00 4.00 100.00% 2,400.00 - 0.00% - 4.00 100% 2,400.00 - 0 0.00 4.00 100.00% 2,400.00 - 0.00% - 4.00 100% 2,400.00 - 0 0.00 4.00 100.00% 2,400.00 - 0.00% -
02 PAVIMENTOS 1,290,423.89 100.00% - 0.00% - - 100.00% 1,290,423.89 - 0.00 - 0.00% - - 100.00% 1,290,423.89
02.01 TRABAJOS PRELIMINARES 35,803.93 0.00 - 0.00% - - 100.00% 35,803.93
02.01.01 Limpieza de Terreno Manual m2 6,007.37 4.99 29,976.78 0% 6,007.37 100% 29,976.78 6,007.37 100.00% 29,976.78 - 0.00% 0.00 6,007.37 100% 29,976.78 - 0 0.00 6,007.37 100.00% 29,976.78 - 0.00% 0.00 6,007.37 100% 29,976.78 - 0 0.00 6,007.37 100.00% 29,976.78 - 0.00% 0.00
02.01.02 Trazo, Nivel y Replanteo m2 6,007.37 0.97 5,827.15 0% 6,007.37 100% 5,827.15 6,007.37 100.00% 5,827.15 - 0.00% 0.00 6,007.37 100% 5,827.15 - 0 0.00 6,007.37 100.00% 5,827.15 - 0.00% 0.00 6,007.37 100% 5,827.15 - 0 0.00 6,007.37 100.00% 5,827.15 - 0.00% 0.00
02.02 MOVIMIENTO DE TIERRAS 189,028.65 - 0.00 - 0.00% - - 100.00% 189,028.65
02.02.01 m3 7,282.14 4.60 33,497.84 0% 7,282.14 100% 33,497.84 7,282.14 100.00% 33,497.84 - 0.00% (0.00) 7,282.14 100% 33,497.84 - 0 0.00 7,282.14 100.00% 33,497.84 - 0.00% (0.00) 7,282.14 100% 33,497.84 - 0 0.00 7,282.14 100.00% 33,497.84 - 0.00% (0.00)
02.02.02 Perfilado, Nivelación y compactación de la subrasante en zonas de corte m2 6,007.37 4.94 29,676.41 0% 6,007.37 100% 29,676.41 6,007.37 100.00% 29,676.41 - 0.00% 0.00 6,007.37 100% 29,676.41 - 0 0.00 6,007.37 100.00% 29,676.41 - 0.00% 0.00 6,007.37 100% 29,676.41 - 0 0.00 6,007.37 100.00% 29,676.41 - 0.00% 0.00
02.02.03 Mejoramiento de subrasante con over menor a 4" e=20cm m2 6,007.37 13.75 82,601.34 0% 6,007.37 100% 82,601.34 6,007.37 100.00% 82,601.34 - 0.00% 0.00 6,007.37 100% 82,601.34 - 0 0.00 6,007.37 100.00% 82,601.34 - 0.00% 0.00 6,007.37 100% 82,601.34 - 0 0.00 6,007.37 100.00% 82,601.34 - 0.00% 0.00
02.02.04 Base Granular e=20cm m2 6,007.37 7.20 43,253.06 0% 6,007.37 100% 43,253.06 6,007.37 100.00% 43,253.06 - 0.00% (0.00) 6,007.37 100% 43,253.06 - 0 0.00 6,007.37 100.00% 43,253.06 - 0.00% (0.00) 6,007.37 100% 43,253.06 - 0 0.00 6,007.37 100.00% 43,253.06 - 0.00% (0.00)
02.03 CONCRETO SIMPLE 754,307.80 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 754,307.80 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 754,307.80 8,440.85 #DIV/0! - - #DIV/0! 0.00 8,440.85 #DIV/0! - (8,440.85) #DIV/0! 754,307.80
02.03.01 Losa de Rodadura, Mortero f'c = 210 Kg/cm2, e=0.20 m. m2 6,007.37 82.31 494,466.62 0% 6,007.37 100% 494,466.62 6,007.37 100.00% 494,466.62 - 0.00% (0.00) 6,007.37 100% 494,466.62 - 0 0.00 6,007.37 100.00% 494,466.62 - 0.00% (0.00) 9,169.98 153% 754,781.02 - 0 0.00 9,169.98 152.65% 754,781.02 (3,162.61) -52.65% (260,314.40)
02.03.02 Concreto en Uñas para Pavimento Rígido, Mortero f'c = 210 Kg/cm2 m3 263.26 268.37 70,651.09 100.00% - 0.00% - 263.26 100.00% 70,651.09 9,899.11 0.00 9,899.11 0.00% - (9,635.85) 100.00% 70,651.09
02.03.03 Encofrado y Desencofrado de Losa de Rodadura m2 3,504.61 51.59 180,802.83 10,628.23 0.00 10,628.23 0.00% - (7,123.62) 100.00% 180,802.83
02.03.04 Levantamiento de Buzones Existentes a nivel de rasante u 14.00 599.09 8,387.26 0% 14.00 100% 8,387.26 14.00 100.00% 8,387.26 - 0.00% - 6,189.48 44211% ### - 0 0.00 6,189.48 44210.57% 3,708,055.57 (6,175.48) -44110.57% (3,699,668.31) 11,357.36 81124% ### - 0 0.00 11,357.36 81123.99% 6,804,079.76 (11,343.36) -81023.99% (6,795,692.50)
02.04 CURADO 20,965.72 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 20,965.72 6,181.56 #DIV/0! - - #DIV/0! 0.00 6,181.56 #DIV/0! - (6,181.56) #DIV/0! 20,965.72 12,086.48 #DIV/0! - - #DIV/0! 0.00 12,086.48 #DIV/0! - (12,086.48) #DIV/0! 20,965.72
02.04.01 Curado de Losa de Rodadura, durante 7 dias - 4 veces x dia m2 6,007.37 3.49 20,965.72 6,173.64 12,815.61 44,726.48 0.00 12,815.61 0.00% 44,726.48 (6,808.24) 100.00% (23,760.76)
02.05 JUNTAS 58,838.19 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 58,838.19 6,165.73 #DIV/0! - - #DIV/0! 0.00 6,165.73 #DIV/0! - (6,165.73) #DIV/0! 58,838.19 13,544.74 #DIV/0! - - #DIV/0! 0.00 13,544.74 #DIV/0! - (13,544.74) #DIV/0! 58,838.19
02.05.01 Juntas de contracción e=6mm m 2,292.49 1.75 4,011.86 0% 2,292.49 100% 4,011.86 2,292.49 100.00% 4,011.86 - 0.00% 0.00 6,157.81 269% 10,776.17 - 0 0.00 6,157.81 268.61% 10,776.17 (3,865.32) -168.61% (6,764.31) 14,273.86 623% 24,979.26 - 0 0.00 14,273.86 622.64% 24,979.26 (11,981.37) -522.64% (20,967.40)
02.05.02 Juntas de contrucción de 3/4" c/ pasajuntas m 254.40 34.07 8,667.41 0% 254.40 100% 8,667.41 254.40 100.00% 8,667.41 - 0.00% 0.00 6,149.89 2417% 209,526.78 - 0 0.00 6,149.89 2417.41% 209,526.78 (5,895.49) -2317.41% (200,859.37) 15,002.99 5897% 511,151.85 - 0 0.00 15,002.99 5897.40% 511,151.85 (14,748.59) -5797.40% (502,484.44)
02.05.03 Juntas de contrucción de 3/4" sin pasajuntas en la intersección de calles m 418.62 16.01 6,702.11 0% 418.62 100% 6,702.11 418.62 100.00% 6,702.11 - 0.00% 0.00 6,141.97 1467% 98,332.99 - 0 0.00 6,141.97 1467.20% 98,332.99 (5,723.35) -1367.20% (91,630.88) 15,732.12 3758% 251,871.17 - 0 0.00 15,732.12 3758.09% 251,871.17 (15,313.50) -3658.09% (245,169.06)
02.05.04 Juntas asfálticas en pavimentos h=20 cm, e=1" m 1,902.45 20.74 39,456.81 0% 1,902.45 100% 39,456.81 1,902.45 100.00% 39,456.81 - 0.00% (0.00) 1,902.45 100% 39,456.81 - 0 0.00 1,902.45 100.00% 39,456.81 - 0.00% (0.00) 16,461.24 865% 341,406.16 - 0 0.00 16,461.24 865.27% 341,406.16 (14,558.79) -765.27% (301,949.35)
02.06 ACERO LISO 30,190.68 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 30,190.68 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 30,190.68 17,190.37 #DIV/0! - - #DIV/0! 0.00 17,190.37 #DIV/0! - (17,190.37) #DIV/0! 30,190.68
02.06.01 Dowels transversales con acero liso de 3/4" m 1,372.80 18.16 24,930.05 100.00% - 0.00% - 1,372.80 100.00% 24,930.05 17,919.49 0.00 17,919.49 0.00% - (16,546.69) 100.00% 24,930.05
02.06.02 Barras de amarre longitudinal con acero corrugado de 3/4" m 919.69 5.72 5,260.63 18,648.62 0.00 18,648.62 0.00% - (17,728.93) 100.00% 5,260.63
02.07 SEÑALIZACION 4,124.87 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 4,124.87 6,134.06 #DIV/0! - - #DIV/0! 0.00 6,134.06 #DIV/0! - (6,134.06) #DIV/0! 4,124.87 19,377.75 #DIV/0! - - #DIV/0! 0.00 19,377.75 #DIV/0! - (19,377.75) #DIV/0! 4,124.87
02.07.01 SEÑAILZACION HORIZONTALES 3,026.63 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 3,026.63 6,126.14 #DIV/0! - - #DIV/0! 0.00 6,126.14 #DIV/0! - (6,126.14) #DIV/0! 3,026.63 20,106.87 #DIV/0! - - #DIV/0! 0.00 20,106.87 #DIV/0! - (20,106.87) #DIV/0! 3,026.63
02.07.01.01 Pintado de Franjas en Pavimento - Señalizacion m2 441.20 6.86 3,026.63 6,118.22 20,836.00 142,934.95 0.00 20,836.00 0.00% 142,934.95 (20,394.80) 100.00% (139,908.32)
02.07.02 SEÑALIZACION VERTICAL 1,098.24 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 1,098.24 6,110.30 #DIV/0! - - #DIV/0! 0.00 6,110.30 #DIV/0! - (6,110.30) #DIV/0! 1,098.24 21,565.13 #DIV/0! - - #DIV/0! 0.00 21,565.13 #DIV/0! - (21,565.13) #DIV/0! 1,098.24
02.07.02.01 Señalización Preventiva de lado 0.60 x 0.60 u 16.00 68.64 1,098.24 0% 16.00 100% 1,098.24 16.00 100.00% 1,098.24 - 0.00% - 6,102.38 38140% 418,867.63 - 0 0.00 6,102.38 38139.90% 418,867.63 (6,086.38) -38039.90% (417,769.39) 22,294.25 139339% ### - 0 0.00 22,294.25 139339.07% 1,530,277.44 (22,278.25) ### (1,529,179.20)
02.08 ELIMINACION DE MATERIAL EXCEDENTE 197,164.05 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 197,164.05 6,094.47 #DIV/0! - - #DIV/0! 0.00 6,094.47 #DIV/0! - (6,094.47) #DIV/0! 197,164.05 23,023.38 #DIV/0! - - #DIV/0! 0.00 23,023.38 #DIV/0! - (23,023.38) #DIV/0! 197,164.05
02.08.01 m3 9,102.68 21.66 197,164.05 0% 9,102.68 100% 197,164.05 9,102.68 100.00% 197,164.05 - 0.00% 0.00 6,086.55 67% 131,834.64 - 0 0.00 6,086.55 66.87% 131,834.64 3,016.13 33.13% 65,329.41 23,752.50 261% 514,479.24 - 0 0.00 23,752.50 260.94% 514,479.24 (14,649.82) -160.94% (317,315.19)
03 VEREDAS 369,722.57 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 369,722.57 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 369,722.57 24,481.63 #DIV/0! - - #DIV/0! 0.00 24,481.63 #DIV/0! - (24,481.63) #DIV/0! 369,722.57
03.01 TRABAJOS PRELIMINARES 33,079.24 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 33,079.24 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 33,079.24 25,210.76 #DIV/0! - - #DIV/0! 0.00 25,210.76 #DIV/0! - (25,210.76) #DIV/0! 33,079.24
03.01.01 Limpieza de Terreno Manual m2 2,741.67 4.99 13,680.93 100.00% - 0.00% - 2,741.67 100.00% 13,680.93 25,939.88 0.00 25,939.88 0.00% - (23,198.21) 100.00% 13,680.93
03.01.02 Trazo, Nivel y Replanteo m2 2,741.67 0.97 2,659.42 26,669.01 0.00 26,669.01 0.00% - (23,927.34) 100.00% 2,659.42
03.01.03 Demolición de Vereda existente de mortero simple m2 945.16 15.50 14,649.98 0% 945.16 100% 14,649.98 945.16 100.00% 14,649.98 - 0.00% - 6,078.63 643% 94,218.77 - 0 0.00 6,078.63 643.13% 94,218.77 (5,133.47) -543.13% (79,568.79) 27,398.14 2899% 424,671.10 - 0 0.00 27,398.14 2898.78% 424,671.10 (26,452.98) -2798.78% (410,021.12)
03.01.04 Demolición de Vereda existente de mortero simple H=1.00m m2 62.90 33.21 2,088.91 0% 62.90 100% 2,088.91 62.90 100.00% 2,088.91 - 0.00% 0.00 6,070.71 9651% 201,608.37 - 0 0.00 6,070.71 9651.37% 201,608.37 (6,007.81) -9551.37% (199,519.46) 28,127.26 44717% 934,106.36 - 0 0.00 28,127.26 44717.43% 934,106.36 (28,064.36) -44617.43% (932,017.45)
03.02 MOVIMIENTO DE TIERRAS 71,770.86 6,062.79 28,856.39 - 0.00 28,856.39 0.00% - (28,856.39) 100.00% 71,770.86
03.02.01 Corte manual de terreno en Veredas m3 1,100.78 26.60 29,280.75 0% 1,100.78 100% 29,280.75 1,100.78 100.00% 29,280.75 - 0.00% 0.00 6,054.88 550% 161,059.73 - 0 0.00 6,054.88 550.05% 161,059.73 (4,954.10) -450.05% (131,778.98) 29,585.51 2688% 786,974.67 - 0 0.00 29,585.51 2687.69% 786,974.67 (28,484.73) -2587.69% (757,693.92)
03.02.02 m2 2,751.95 6.23 17,144.65 0% 2,751.95 100% 17,144.65 2,751.95 100.00% 17,144.65 - 0.00% 0.00 6,046.96 220% 37,672.56 - 0 0.00 6,046.96 219.73% 37,672.56 (3,295.01) -119.73% (20,527.91) 30,314.64 1102% 188,860.21 - 0 0.00 30,314.64 1101.57% 188,860.21 (27,562.69) -1001.57% (171,715.56)
03.02.03 Relleno Compactado c/Material de prestamo (Afirmado) para base de vereda m2 2,751.95 9.21 25,345.46 0% 2,751.95 100% 25,345.46 2,751.95 100.00% 25,345.46 - 0.00% 0.00 6,039.04 219% 55,619.57 - 0 0.00 6,039.04 219.45% 55,619.57 (3,287.09) -119.45% (30,274.11) 31,043.77 1128% 285,913.09 - 0 0.00 31,043.77 1128.06% 285,913.09 (28,291.82) -1028.06% (260,567.63)
03.03 CONCRETO SIMPLE 186,679.60 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 186,679.60 6,031.12 #DIV/0! - - #DIV/0! 0.00 6,031.12 #DIV/0! - (6,031.12) #DIV/0! 186,679.60 31,772.89 #DIV/0! - - #DIV/0! 0.00 31,772.89 #DIV/0! - (31,772.89) #DIV/0! 186,679.60
03.03.01 m2 2,562.10 54.99 140,889.88 0% 2,562.10 100% 140,889.88 2,562.10 100.00% 140,889.88 - 0.00% 0.00 2,562.10 100% 140,889.88 - 0 0.00 2,562.10 100.00% 140,889.88 - 0.00% 0.00 32,502.02 1269% ### - 0 0.00 32,502.02 1268.57% 1,787,286.02 (29,939.92) -1168.57% (1,646,396.14)
03.03.02 Concreto f 'c=175 kg/cm2 en Rampas m2 189.85 58.24 11,056.86 0% 189.85 100% 11,056.86 189.85 100.00% 11,056.86 - 0.00% (0.00) 189.85 100% 11,056.86 - 0 0.00 189.85 100.00% 11,056.86 - 0.00% (0.00) 33,231.15 17504% ### - 0 0.00 33,231.15 17503.90% 1,935,381.89 (33,041.30) -17403.90% (1,924,325.03)
03.03.03 m2 1,970.10 17.63 34,732.86 100.00% - 0.00% - 1,970.10 100.00% 34,732.86 33,960.27 0.00 33,960.27 0.00% - (31,990.17) 100.00% 34,732.86
03.04 JUNTAS Y BRUÑADO 36,823.51 34,689.40 0.00 34,689.40 0.00% - (34,689.40) 100.00% 36,823.51
03.04.01 m 625.20 10.49 6,558.35 0% 625.20 100% 6,558.35 625.20 100.00% 6,558.35 - 0.00% 0.00 6,023.21 963% 63,183.43 - 0 0.00 6,023.21 963.40% 63,183.43 (5,398.01) -863.40% (56,625.08) 35,418.52 5665% 371,540.31 - 0 0.00 35,418.52 5665.15% 371,540.31 (34,793.32) -5565.15% (364,981.96)
03.04.02 Bruñado De Veredas m 5,503.00 4.66 25,643.98 0% 5,503.00 100% 25,643.98 5,503.00 100.00% 25,643.98 - 0.00% - 6,015.29 109% 28,031.24 - 0 0.00 6,015.29 109.31% 28,031.24 (512.29) -9.31% (2,387.26) 36,147.65 657% 168,448.05 - 0 0.00 36,147.65 656.87% 168,448.05 (30,644.65) -556.87% (142,804.07)
03.04.03 Bruñado De Rampas m 890.40 5.19 4,621.18 6,007.37 36,876.78 191,390.47 0.00 36,876.78 0.00% 191,390.47 (35,986.38) 100.00% (186,769.29)
03.05 CURADO 10,484.93 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 10,484.93 5,999.45 #DIV/0! - - #DIV/0! 0.00 5,999.45 #DIV/0! - (5,999.45) #DIV/0! 10,484.93 37,605.90 #DIV/0! - - #DIV/0! 0.00 37,605.90 #DIV/0! - (37,605.90) #DIV/0! 10,484.93
03.05.01 Curado de vereda con material de prèstamo, durante 7 dias - 4 veces x día m2 2,751.95 3.81 10,484.93 0% 2,751.95 100% 10,484.93 2,751.95 100.00% 10,484.93 - 0.00% 0.00 5,991.53 218% 22,827.75 - 0 0.00 5,991.53 217.72% 22,827.75 (3,239.58) -117.72% (12,342.82) 38,335.03 1393% 146,056.46 - 0 0.00 38,335.03 1393.01% 146,056.46 (35,583.08) -1293.01% (135,571.53)
03.06 SUMINISTRO Y COLOCACION DE CAJAS PARA AGUA Y DESAGUE 8,531.74 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 8,531.74 5,983.62 #DIV/0! - - #DIV/0! 0.00 5,983.62 #DIV/0! - (5,983.62) #DIV/0! 8,531.74 39,064.15 #DIV/0! - - #DIV/0! 0.00 39,064.15 #DIV/0! - (39,064.15) #DIV/0! 8,531.74
03.06.01 Suministro y Colocacion encimado de Cajas Para Agua u 149.00 23.63 3,520.87 0% 149.00 100% 3,520.87 149.00 100.00% 3,520.87 - 0.00% - 5,975.70 4011% 141,205.76 - 0 0.00 5,975.70 4010.54% 141,205.76 (5,826.70) -3910.54% (137,684.89) 39,793.28 26707% 940,315.23 - 0 0.00 39,793.28 26706.90% 940,315.23 (39,644.28) -26606.90% (936,794.36)
03.06.02 Suministro y Colocacion encimado de Cajas Para Desague u 149.00 33.63 5,010.87 0% 149.00 100% 5,010.87 149.00 100.00% 5,010.87 - 0.00% - 149.00 100% 5,010.87 - 0 0.00 149.00 100.00% 5,010.87 - 0.00% - 40,522.41 27196% ### - 0 0.00 40,522.41 27196.25% 1,362,768.56 (40,373.41) -27096.25% (1,357,757.69)
03.07 ELIMINACION DE MATERIAL EXCEDENTE 22,352.69 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 22,352.69 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 22,352.69 41,251.53 #DIV/0! - - #DIV/0! 0.00 41,251.53 #DIV/0! - (41,251.53) #DIV/0! 22,352.69
03.07.01 m3 1,031.98 21.66 22,352.69 100.00% - 0.00% - 1,031.98 100.00% 22,352.69 41,980.66 0.00 41,980.66 0.00% - (40,948.68) 100.00% 22,352.69
04 SARDINLES 216,918.06 42,709.79 0.00 42,709.79 0.00% - (42,709.79) 100.00% 216,918.06
04.01 TRABAJOS PRELIMINARES 2,321.43 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 2,321.43 5,967.78 #DIV/0! - - #DIV/0! 0.00 5,967.78 #DIV/0! - (5,967.78) #DIV/0! 2,321.43 43,438.91 #DIV/0! - - #DIV/0! 0.00 43,438.91 #DIV/0! - (43,438.91) #DIV/0! 2,321.43
04.01.01 Limpieza de Terreno Manual m2 389.50 4.99 1,943.61 0% 389.50 100% 1,943.61 389.50 100.00% 1,943.61 - 0.00% 0.00 5,959.86 1530% 29,739.72 - 0 0.00 5,959.86 1530.13% 29,739.72 (5,570.36) -1430.13% (27,796.11) 44,168.04 11340% 220,398.51 - 0 0.00 44,168.04 11339.68% 220,398.51 (43,778.54) -11239.68% (218,454.90)
04.01.02 Trazo, Nivel y Replanteo m2 389.50 0.97 377.82 5,951.95 44,897.16 43,550.25 0.00 44,897.16 0.00% 43,550.25 (44,507.66) 100.00% (43,172.43)
04.02 MOVIMIENTO DE TIERRAS 6,216.42 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 6,216.42 5,944.03 #DIV/0! - - #DIV/0! 0.00 5,944.03 #DIV/0! - (5,944.03) #DIV/0! 6,216.42 45,626.29 #DIV/0! - - #DIV/0! 0.00 45,626.29 #DIV/0! - (45,626.29) #DIV/0! 6,216.42
04.02.01 Excavacion de sardineles hasta h=60 cm m3 233.70 26.60 6,216.42 0% 233.70 100% 6,216.42 233.70 100.00% 6,216.42 - 0.00% - 5,936.11 2540% 157,900.51 - 0 0.00 5,936.11 2540.06% 157,900.51 (5,702.41) -2440.06% (151,684.09) 46,355.42 19835% ### - 0 0.00 46,355.42 19835.44% 1,233,054.10 (46,121.72) -19735.44% (1,226,837.68)
04.03 CONCRETO SIMPLE 202,052.89 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 202,052.89 5,928.19 #DIV/0! - - #DIV/0! 0.00 5,928.19 #DIV/0! - (5,928.19) #DIV/0! 202,052.89 47,084.54 #DIV/0! - - #DIV/0! 0.00 47,084.54 #DIV/0! - (47,084.54) #DIV/0! 202,052.89
04.03.01 Concreto f'c = 175 Kg/cm2 vaceado con mezcladora m3 194.75 342.66 66,733.04 0% 194.75 100% 66,733.04 194.75 100.00% 66,733.04 - 0.00% 0.00 5,920.27 3040% ### - 0 0.00 5,920.27 3039.94% 2,028,641.06 (5,725.52) -2939.94% (1,961,908.02) 47,813.67 24551% ### - 0 0.00 47,813.67 24551.31% 16,383,832.06 (47,618.92) -24451.31% (16,317,099.02)
04.03.02 Encofrado y Desencofrado m2 2,025.37 41.69 84,437.68 0% 2,025.37 100% 84,437.68 2,025.37 100.00% 84,437.68 - 0.00% 0.00 2,025.37 100% 84,437.68 - 0 0.00 2,025.37 100.00% 84,437.68 - 0.00% 0.00 48,542.80 2397% ### - 0 0.00 48,542.80 2396.74% 2,023,749.16 (46,517.43) -2296.74% (1,939,311.48)
04.03.03 Acero Corrugado fy=4200 kg/cm2 ,Grado 60 kg 6,006.39 4.71 28,290.10 0% 6,006.39 100% 28,290.10 6,006.39 100.00% 28,290.10 - 0.00% 0.00 6,006.39 100% 28,290.10 - 0 0.00 6,006.39 100.00% 28,290.10 - 0.00% 0.00 49,271.92 820% 232,070.75 - 0 0.00 49,271.92 820.33% 232,070.75 (43,265.53) -720.33% (203,780.65)
04.03.04 Relleno de Juntas de Dilatación con mortero asfaltico 1"x2" m en sardinel m 130.25 7.99 1,040.70 100.00% - 0.00% - 130.25 100.00% 1,040.70 50,001.05 0.00 50,001.05 0.00% - (49,870.80) 100.00% 1,040.70
04.03.05 Tarrajeo pulido en sardineles m2 467.39 40.99 19,158.32 50,730.17 0.00 50,730.17 0.00% - (50,262.78) 100.00% 19,158.32
04.03.06 Curado de sardinel con material de prèstamo, durante 7 dias - 4 veces x día m2 623.19 3.84 2,393.05 0% 623.19 100% 2,393.05 623.19 100.00% 2,393.05 - 0.00% 0.00 5,912.36 949% 22,703.45 - 0 0.00 5,912.36 948.72% 22,703.45 (5,289.17) -848.72% (20,310.40) 51,459.30 8257% 197,603.72 - 0 0.00 51,459.30 8257.40% 197,603.72 (50,836.11) -8157.40% (195,210.67)
04.04 ELIMINACION DE MATERIAL EXCEDENTE 6,327.32 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 6,327.32 5,904.44 #DIV/0! - - #DIV/0! 0.00 5,904.44 #DIV/0! - (5,904.44) #DIV/0! 6,327.32 52,188.43 #DIV/0! - - #DIV/0! 0.00 52,188.43 #DIV/0! - (52,188.43) #DIV/0! 6,327.32
04.04.01 m3 292.12 21.66 6,327.32 5,896.52 52,917.55 ### 0.00 52,917.55 0.00% 1,146,194.20 (52,625.43) 100.00% (1,139,866.88)
05 CUNETAS RECTANGULARES 335,241.41 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 335,241.41 5,888.60 #DIV/0! - - #DIV/0! 0.00 5,888.60 #DIV/0! - (5,888.60) #DIV/0! 335,241.41 53,646.68 #DIV/0! - - #DIV/0! 0.00 53,646.68 #DIV/0! - (53,646.68) #DIV/0! 335,241.41
05.01 TRABAJOS PRELIMINARES 6,074.14 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 6,074.14 5,880.68 #DIV/0! - - #DIV/0! 0.00 5,880.68 #DIV/0! - (5,880.68) #DIV/0! 6,074.14 54,375.81 #DIV/0! - - #DIV/0! 0.00 54,375.81 #DIV/0! - (54,375.81) #DIV/0! 6,074.14
05.01.01 Limpieza de Terreno Manual m2 1,019.15 4.99 5,085.56 0% 1,019.15 100% 5,085.56 1,019.15 100.00% 5,085.56 - 0.00% 0.00 5,872.77 576% 29,305.11 - 0 0.00 5,872.77 576.24% 29,305.11 (4,853.62) -476.24% (24,219.55) 55,104.93 5407% 274,973.61 - 0 0.00 55,104.93 5406.95% 274,973.61 (54,085.78) -5306.95% (269,888.05)
05.01.02 Trazo, Nivel y Replanteo m2 1,019.15 0.97 988.58 0% 1,019.15 100% 988.58 1,019.15 100.00% 988.58 - 0.00% 0.00 5,864.85 575% 5,688.90 - 0 0.00 5,864.85 575.46% 5,688.90 (4,845.70) -475.46% (4,700.32) 55,834.06 5478% 54,159.04 - 0 0.00 55,834.06 5478.49% 54,159.04 (54,814.91) -5378.49% (53,170.46)
05.02 MOVIMIENTO DE TIERRAS 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! - 56,563.18 #DIV/0! - - #DIV/0! 0.00 56,563.18 #DIV/0! - (56,563.18) #DIV/0! -
05.03 m3 509.57 24.32 12,392.74 0% 509.57 100% 12,392.74 509.57 100.00% 12,392.74 - 0.00% (0.00) 509.57 100% 12,392.74 - 0 0.00 509.57 100.00% 12,392.74 - 0.00% (0.00) 57,292.31 11243% ### - 0 0.00 57,292.31 11243.27% 1,393,349.00 (56,782.74) -11143.27% (1,380,956.26)
05.04 CONCRETO SIMPLE 302,977.76 100.00% - 0.00% - - 100.00% 302,977.76 58,021.44 0.00 58,021.44 0.00% - (58,021.44) 100.00% 302,977.76
05.04.01 Concreto f'c = 175 Kg/cm2 vaceado con mezcladora m3 212.32 342.66 72,753.57 58,750.56 0.00 58,750.56 0.00% - (58,538.24) 100.00% 72,753.57
05.04.02 Acero Corrugado fy=4200 kg/cm2 ,Grado 60 kg 4,871.44 4.71 22,944.48 0% 4,871.44 100% 22,944.48 4,871.44 100.00% 22,944.48 - 0.00% (0.00) 5,856.93 120% 27,586.15 - 0 0.00 5,856.93 120.23% 27,586.15 (985.49) -20.23% (4,641.67) 59,479.69 1221% 280,149.34 - 0 0.00 59,479.69 1220.99% 280,149.34 (54,608.25) -1120.99% (257,204.86)
05.04.03 Encofrado y Desencofrado m2 2,038.30 41.69 84,976.73 0% 2,038.30 100% 84,976.73 2,038.30 100.00% 84,976.73 - 0.00% 0.00 5,849.01 287% 243,845.37 - 0 0.00 5,849.01 286.96% 243,845.37 (3,810.71) -186.96% (158,868.64) 60,208.82 2954% ### - 0 0.00 60,208.82 2953.87% 2,510,105.52 (58,170.52) -2853.87% (2,425,128.79)
05.04.04 Tarrajeo pulido en Cunetas m2 2,123.23 40.99 87,031.20 5,841.10 60,937.94 ### 0.00 60,937.94 0.00% 2,497,846.24 (58,814.71) 100.00% (2,410,815.04)
05.04.05 Curado de sardinel y cuneta con material de prèstamo, durante 7 dias - 4 m2 2,972.52 3.81 11,325.30 0% 2,972.52 100% 11,325.30 2,972.52 100.00% 11,325.30 - 0.00% (0.00) 5,833.18 196% 22,224.41 - 0 0.00 5,833.18 196.24% 22,224.41 (2,860.66) -96.24% (10,899.11) 61,667.07 2075% 234,951.53 - 0 0.00 61,667.07 2074.57% 234,951.53 (58,694.55) -1974.57% (223,626.23)
05.04.06 m3 41.62 575.36 23,946.48 0% 41.62 100% 23,946.48 41.62 100.00% 23,946.48 - 0.00% (0.00) 5,825.26 13996% ### - 0 0.00 5,825.26 13996.30% 3,351,621.59 (5,783.64) -13896.30% (3,327,675.11) 62,396.19 149919% ### - 0 0.00 62,396.19 149918.78% 35,900,274.34 (62,354.57) ### (35,876,327.86)
05.05 ELIMINACION DE MATERIAL EXCEDENTE 13,796.77 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 13,796.77 5,817.34 #DIV/0! - - #DIV/0! 0.00 5,817.34 #DIV/0! - (5,817.34) #DIV/0! 13,796.77 63,125.32 #DIV/0! - - #DIV/0! 0.00 63,125.32 #DIV/0! - (63,125.32) #DIV/0! 13,796.77
05.05.01 m3 636.97 21.66 13,796.77 0% 636.97 100% 13,796.77 636.97 100.00% 13,796.77 - 0.00% (0.00) 5,809.42 912% 125,832.13 - 0 0.00 5,809.42 912.04% 125,832.13 (5,172.45) -812.04% (112,035.36) 63,854.45 10025% ### - 0 0.00 63,854.45 10024.72% 1,383,087.32 (63,217.48) -9924.72% (1,369,290.55)
06 MURO DE CONTENCION 21,934.59 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 21,934.59 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 21,934.59 64,583.57 #DIV/0! - - #DIV/0! 0.00 64,583.57 #DIV/0! - (64,583.57) #DIV/0! 21,934.59
06.01 TRABAJOS PRELIMINARES 539.27 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 539.27 - #DIV/0! - - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 539.27 65,312.70 #DIV/0! - - #DIV/0! 0.00 65,312.70 #DIV/0! - (65,312.70) #DIV/0! 539.27
06.01.01 Limpieza de Terreno Manual m2 90.48 4.99 451.50 100.00% - 0.00% - 90.48 100.00% 451.50 66,041.83 0.00 66,041.83 0.00% - (65,951.35) 100.00% 451.50
06.01.02 Trazo, Nivel y Replanteo m2 90.48 0.97 87.77 66,770.95 0.00 66,770.95 0.00% - (66,680.47) 100.00% 87.77
06.02 MOVIMIENTO DE TIERRAS 1,324.13 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 1,324.13 5,801.51 #DIV/0! - - #DIV/0! 0.00 5,801.51 #DIV/0! - (5,801.51) #DIV/0! 1,324.13 67,500.08 #DIV/0! - - #DIV/0! 0.00 67,500.08 #DIV/0! - (67,500.08) #DIV/0! 1,324.13
06.02.01 Corte de Terreno Manual para Muro de Contención m3 25.44 31.00 788.64 0% 25.44 100% 788.64 25.44 100.00% 788.64 - 0.00% - 5,793.59 22774% 179,601.25 - 0 0.00 5,793.59 22773.54% 179,601.25 (5,768.15) -22673.54% (178,812.61) 68,229.20 268197% ### - 0 0.00 68,229.20 268196.56% 2,115,105.33 (68,203.76) ### (2,114,316.69)
06.02.02 Relleno con material de préstamo en Muro de Contención m3 9.05 59.17 535.49 5,785.67 68,958.33 ### 0.00 68,958.33 0.00% 4,080,264.41 (68,949.28) 100.00% (4,079,728.92)
06.03 CONCRETO SIMPLE 1,205.19 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 1,205.19 5,777.75 #DIV/0! - - #DIV/0! 0.00 5,777.75 #DIV/0! - (5,777.75) #DIV/0! 1,205.19 69,687.46 #DIV/0! - - #DIV/0! 0.00 69,687.46 #DIV/0! - (69,687.46) #DIV/0! 1,205.19
06.03.01 m2 45.24 26.64 1,205.19 0% 45.24 100% 1,205.19 45.24 100.00% 1,205.19 - 0.00% (0.00) 5,769.84 12754% 153,708.41 - 0 0.00 5,769.84 12753.84% 153,708.41 (5,724.60) -12653.84% (152,503.22) 70,416.58 155651% ### - 0 0.00 70,416.58 155651.16% 1,875,897.77 (70,371.34) ### (1,874,692.58)
06.04 CONCRETO ARMADO PARA MUROS DE CONTENCION 18,197.96 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 18,197.96 5,761.92 #DIV/0! - - #DIV/0! 0.00 5,761.92 #DIV/0! - (5,761.92) #DIV/0! 18,197.96 71,145.71 #DIV/0! - - #DIV/0! 0.00 71,145.71 #DIV/0! - (71,145.71) #DIV/0! 18,197.96
06.04.01 Encofrado y Desencofrado de Muro de contención m2 56.55 47.53 2,687.82 0% 56.55 100% 2,687.82 56.55 100.00% 2,687.82 - 0.00% (0.00) 5,754.00 10175% 273,487.60 - 0 0.00 5,754.00 10175.07% 273,487.60 (5,697.45) -10075.07% (270,799.78) 71,874.84 127100% ### - 0 0.00 71,874.84 127099.62% 3,416,210.92 (71,818.29) ### (3,413,523.10)
06.04.02 ACERO CORRUGADO, fy = 4200 Kg/cm2 -Muro de Contencion kg 1,097.91 4.60 5,050.39 0% 1,097.91 100% 5,050.39 1,097.91 100.00% 5,050.39 - 0.00% 0.00 1,097.91 100% 5,050.39 - 0 0.00 1,097.91 100.00% 5,050.39 - 0.00% 0.00 72,603.96 6613% 333,978.22 - 0 0.00 72,603.96 6612.92% 333,978.22 (71,506.05) -6512.92% (328,927.83)
06.04.03 Concreto f'c = 210 Kg/cm2 en muro de contención m3 20.36 513.74 10,459.75 0% 20.36 100% 10,459.75 20.36 100.00% 10,459.75 - 0.00% 0.00 20.36 100% 10,459.75 - 0 0.00 20.36 100.00% 10,459.75 - 0.00% 0.00 73,333.09 360182% ### - 0 0.00 73,333.09 360182.16% 37,674,140.48 (73,312.73) ### (37,663,680.73)
06.05 JUNTAS 195.85 100.00% - 0.00% - - 100.00% 195.85 74,062.21 0.00 74,062.21 0.00% - (74,062.21) 100.00% 195.85
06.05.01 Juntas de Dilatación en Muro y Losa Inferior con water stop 6" cada 9.00 m. m 5.00 39.17 195.85 74,791.34 0.00 74,791.34 0.00% - (74,786.34) 100.00% 195.85
06.06 ELIMINACION DE MATERIAL EXCEDENTE 472.19 0% - #DIV/0! 0.00 - #DIV/0! - - #DIV/0! 472.19 5,746.08 #DIV/0! - - #DIV/0! 0.00 5,746.08 #DIV/0! - (5,746.08) #DIV/0! 472.19 75,520.47 #DIV/0! - - #DIV/0! 0.00 75,520.47 #DIV/0! - (75,520.47) #DIV/0! 472.19
06.06.01 m3 21.80 21.66 472.19 0% 21.80 100% 472.19 21.80 100.00% 472.19 - 0.00% 0.00 5,738.16 26322% 124,288.63 - 0 0.00 5,738.16 26321.85% 124,288.63 (5,716.36) -26221.85% (123,816.44) 76,249.59 349769% ### - 0 0.00 76,249.59 349768.77% 1,651,566.18 (76,227.79) ### (1,651,093.99)
07 AREAS VERDES 103,956.34 5,730.25 76,978.72 - 0.00 76,978.72 0.00% - (76,978.72) 100.00% 103,956.34
07.01 m2 2,504.15 5.71 14,298.70 0% 2,504.15 100% 14,298.70 2,504.15 100.00% 14,298.70 - 0.00% 0.00 5,722.33 229% 32,674.49 - 0 0.00 5,722.33 228.51% 32,674.49 (3,218.18) -128.51% (18,375.79) 77,707.85 3103% 443,711.80 - 0 0.00 77,707.85 3103.16% 443,711.80 (75,203.70) -3003.16% (429,413.10)
07.02 m3 500.83 25.34 12,691.03 0% 500.83 100% 12,691.03 500.83 100.00% 12,691.03 - 0.00% (0.00) 5,714.41 1141% 144,803.16 - 0 0.00 5,714.41 1140.99% 144,803.16 (5,213.58) -1040.99% (132,112.13) 78,436.97 15661% ### - 0 0.00 78,436.97 15661.40% 1,987,592.85 (77,936.14) -15561.40% (1,974,901.82)
07.03 Suministro y Colocacion de Tierra Agricola m2 2,504.15 13.59 34,031.40 0% 2,504.15 100% 34,031.40 2,504.15 100.00% 34,031.40 - 0.00% 0.00 5,706.49 228% 77,551.23 - 0 0.00 5,706.49 227.88% 77,551.23 (3,202.34) -127.88% (43,519.83) 79,166.10 3161% ### - 0 0.00 79,166.10 3161.40% 1,075,867.27 (76,661.95) -3061.40% (1,041,835.87)
07.04 Sembria De Gras m2 2,504.15 9.40 23,539.01 0% 2,504.15 100% 23,539.01 2,504.15 100.00% 23,539.01 - 0.00% - 5,698.57 228% 53,566.60 - 0 0.00 5,698.57 227.57% 53,566.60 (3,194.42) -127.57% (30,027.59) 79,895.22 3191% 751,015.10 - 0 0.00 79,895.22 3190.51% 751,015.10 (77,391.07) -3090.51% (727,476.09)
07.05 Arborizacion Con Plantones u 227.00 25.71 5,836.17 0% 227.00 100% 5,836.17 227.00 100.00% 5,836.17 - 0.00% - 227.00 100% 5,836.17 - 0 0.00 227.00 100.00% 5,836.17 - 0.00% - 80,624.35

Похожие интересы