PLANILLA 6

PLANILLA DE AVANCE DE OBRA

PLANILLA N 6 (CIERRE)

PROYECTO: "PAQUETE DOCE: CONSTRUCCION DEL MODULO EDUCATIVO AMSTERDAM EN EL DISTRITO MUNICIPAL N 12"UBICACIN: DISTRITO MUNICIPAL 12 BARRIO EL TAJIBOCONTRATO: LPI SEPES N 19/2012Supervisor: Ing. Wilfredo Lima Q. CONAM LTDAPERIODO: 23/FEB/2014 AL 18/JUN/2014PLAZO EJECUCION: 694 Das CalendariosEJECUTOR: Empresa Constructora AguaragueFECHA: 18 de Febrero de 2015

FINANCIADOR%Fin.PRESUPUESTADO (Bs.-)DESEMBOLSADO (Bs.-)SALDO (Bs.-)EfectivoCONT.MODIF. N1OR. DE CAM. N2OR. DE CAM. N4AnticipoRestitucinPlanillasRestitucinPlanillasMaterialesGOBIERNO AUTONOMO MUNICIPAL DE SANTA CRUZ100%8,105,945.82800,397.90233,286.250.001,621,189.161,621,189.169,139,629.97139,652.45-0.000.000.00Total Efectivo :8,105,945.828,906,343.729,139,629.979,139,629.979,139,629.97139,652.45-0.00

DESCRIPCIONPRESUPUESTADOContrato Modificatorio N 1Orden de Cambio N 2Orden de Cambio N 2Orden de Cambio N 4AVANCE FISICOAVANCE FINANCIEROITEMUNIDADCANTIDADPRECIOPRECIO CANTIDADPRECIOPRECIO PORCENT.CANTIDADPRECIOPRECIO PORCENT.CANTIDADPRECIOPRECIO PORCENT.CANTIDADPRECIOPRECIO PORCENT.AVANCEAVANCEAVANCEAVANCEAVANCEAVANCEPORC.UNITARIOACTIVIDADUNITARIOACTIVIDADVARIACIONUNITARIOACTIVIDADVARIACIONUNITARIOACTIVIDADVARIACIONUNITARIOACTIVIDADVARIACIONANTERIORACTUALACUMUL.ANTERIORACTUALACUMUL.AVANCEBs.-Bs.-Bs.-Bs.-VOLUMENBs.-Bs.-VOLUMENBs.-Bs.-VOLUMENBs.-Bs.-VOLUMENBs.-Bs.-Bs.-

CONSTRUCCION INFRAESTRUCTURA PRINCIPAL1Artefacto Sanitario: Caja Sifonada PVC 4" con Rejilla de Aluminiopza19.00224.074,257.3319.00224.074,257.330.00%21.00224.074,705.4710.53%21.00224.074,705.470.00%21.00224.074,705.470.00%0.0021.0021.000.004,705.474,705.47100.00%2Artefacto Sanitario: Inodoro tanque alto color blanco + tanque y tapapza16.00570.169,122.5616.00570.169,122.560.00%18.00570.1610,262.8812.50%18.00570.1610,262.880.00%18.00570.1610,262.880.00%0.0018.0018.000.0010,262.8810,262.88100.00%3Artefacto Sanitario: Inodoro tanque bajo color blanco + tanque y tapapza3.00657.021,971.063.00657.021,971.060.00%3.00657.021,971.060.00%3.00657.021,971.060.00%3.00657.021,971.060.00%0.003.003.000.001,971.061,971.06100.00%4Artefacto Sanitario: Lavamanos de Mesn Acero Inox. p/empotrar (36x26) cm c/griferia Temp.pza27.00854.7123,077.1727.00854.7123,077.170.00%31.00854.7126,496.0114.81%31.00854.7126,496.010.00%31.00854.7126,496.010.00%0.0031.0031.000.0026,496.0126,496.01100.00%5Artefacto Sanitario: Lavaplatos 1 bacha + grifera y escurridor (1.00 x 0.50) m pza1.00987.90987.901.00987.90987.900.00%0.00987.900.00-100.00%0.00987.900.000.00%0.00987.900.000.00%0.000.000.000.000.000.000.00%6Artefacto Sanitario: Lavaplatos 2 bachas + grifera y dos escurridores (1.60 x 0.55) m pza3.001,352.754,058.253.001,352.754,058.250.00%1.001,352.751,352.75-66.67%1.001,352.751,352.750.00%1.001,352.751,352.750.00%0.001.001.000.001,352.751,352.75100.00%7Artefacto Sanitario: Urinario de Porcelana ovalado blanco (34.5x56.5x31.5)cmpza6.00538.523,231.126.00538.523,231.120.00%6.00538.523,231.120.00%6.00538.523,231.120.00%6.00538.523,231.120.00%0.006.006.000.003,231.123,231.12100.00%8Cmara de Inspeccin (0.40 x 0.40 h=0.60) m pza32.00642.5820,562.5632.00642.5820,562.560.00%20.00642.5812,851.60-37.50%20.00642.5812,851.600.00%20.00642.5812,851.600.00%0.0020.0020.000.0012,851.6012,851.60100.00%9Cmara de Inspeccin (60 x 60) cm h= 80 cmpza10.00695.226,952.2010.00695.226,952.200.00%11.00695.227,647.4210.00%11.00695.227,647.420.00%11.00695.227,647.420.00%0.0011.0011.000.007,647.427,647.42100.00%10Artefacto Sanitario: Camara Desgrasadora de PVC 6"pza2.00153.62307.242.00153.62307.240.00%2.00153.62307.240.00%2.00153.62307.240.00%2.00153.62307.240.00%0.002.002.000.00307.24307.24100.00%11Cmara sptica para locales educativos (7.50 x 2.80 x 1.90) mpza1.0014,166.0114,166.011.0014,166.0114,166.010.00%2.0014,166.0128,332.02100.00%2.0014,166.0128,332.020.00%2.0014,166.0128,332.020.00%2.000.002.0028,332.020.0028,332.02100.00%12Campamento de obra con oficina y deposito (48m2) glb1.0014,895.2414,895.241.0014,895.2414,895.240.00%1.0014,895.2414,895.240.00%1.0014,895.2414,895.240.00%1.0014,895.2414,895.240.00%1.000.001.0014,895.240.0014,895.24100.00%13Instalacin Pluvial: Canaleta en Limahoya de calamina plana # 26m150.0090.1913,528.50150.0090.1913,528.500.00%36.0090.193,246.84-76.00%36.0090.193,246.840.00%36.0090.193,246.840.00%0.0036.0036.000.003,246.843,246.84100.00%14Impermeabilizacin de cimentacin alquitran + plastico 200 (a=15cm)m436.0020.388,885.68463.7220.389,450.616.36%391.7020.387,982.85-15.53%391.7020.387,982.850.00%391.7020.387,982.850.00%391.700.00391.707,982.850.007,982.85100.00%15Cielo Falso con placas yeso-carton e=10.0 mm c/Estruct. Acero Galv.m22,098.00149.03312,664.942,098.00149.03312,664.940.00%1,602.92149.03238,883.17-23.60%1,602.92149.03238,883.170.00%1,602.92149.03238,883.170.00%1,602.920.001,602.92238,883.170.00238,883.17100.00%16Cielo raso de estuco bajo Losa con castigadom21,932.0069.44134,158.081,952.5969.44135,587.851.07%2,019.9169.44140,262.553.45%2,019.9169.44140,262.550.00%2,019.9169.44140,262.550.00%2,019.910.002,019.91140,262.550.00140,262.55100.00%17Contrapiso de Hormign (H-21 350 Kg/m3) e = 5 cmm22,098.0074.49156,280.022,330.3274.49173,585.5411.07%2,222.4474.49165,549.56-4.63%2,222.4474.49165,549.560.00%2,222.4474.49165,549.560.00%2,222.440.002,222.44165,549.560.00165,549.56100.00%18Cordn de Ladrillo adobito revocado incluido excavacin h=0.30 mm462.0058.9427,230.28462.0058.9427,230.280.00%321.3058.9418,937.42-30.45%321.3058.9418,937.420.00%321.3058.9418,937.420.00%0.00321.30321.300.0018,937.4218,937.42100.00%19Cubierta Calamina Trapezoidal Zincalum e=0.50 mm, Sobre Estructura Metalica estereometrica (diseo)m242.00622.6526,151.3042.00622.6526,151.300.00%42.00622.6526,151.300.00%42.00622.6526,151.300.00%42.00622.6526,151.300.00%0.0042.0042.000.0026,151.3026,151.30100.00%20Cubierta de Teja Colonial sobre Estructura Metlica de Acero Galvanizadom22,098.00406.86853,592.280.00406.860.00-100.00%0.00406.860.000.00%0.00406.860.000.00%0.00406.860.000.00%0.000.000.000.000.000.000.00%21Elctrica: Caja metlica con barras para 30 Termicos + 1ppal. Norma DIN de Empotrarpza2.00890.891,781.782.00890.891,781.780.00%2.00890.891,781.780.00%2.00890.891,781.780.00%2.00890.891,781.780.00%0.002.002.000.001,781.781,781.78100.00%22Elctrica: Disyuntor termo magntico DIN 1 x 10 - 32 Apza38.0040.071,522.6638.0040.071,522.660.00%38.0040.071,522.660.00%38.0040.071,522.660.00%38.0040.071,522.660.00%0.0038.0038.000.001,522.661,522.66100.00%23Elctrica: Disyuntor termo magntico DIN 3 x 32 Apza4.00155.57622.284.00155.57622.280.00%4.00155.57622.280.00%4.00155.57622.280.00%4.00155.57622.280.00%0.004.004.000.00622.28622.28100.00%24Elctrica: Disyuntor termo magntico DIN 3 x 63 Apza4.00213.48853.924.00213.48853.920.00%4.00213.48853.920.00%4.00213.48853.920.00%4.00213.48853.920.00%0.004.004.000.00853.92853.92100.00%25Elctrica: Ducha Elctrica 3 Temp. Instalacin + Artefactopto1.00573.42573.421.00573.42573.420.00%1.00573.42573.420.00%1.00573.42573.420.00%1.00573.42573.420.00%0.001.001.000.00573.42573.42100.00%26Elctrica: Jabalina de Cobre 5/8" x 2.40 mpza6.00148.28889.686.00148.28889.680.00%6.00148.28889.680.00%6.00148.28889.680.00%6.00148.28889.680.00%0.006.006.000.00889.68889.68100.00%27Elctrica: Pantalla con Tubo Fluorescente de 1 x 40w (Sobreponer)pto300.00336.55100,965.00300.00336.55100,965.000.00%303.00336.55101,974.651.00%303.00336.55101,974.650.00%303.00336.55101,974.650.00%294.009.00303.0098,945.703,028.95101,974.65100.00%28Elctrica: Pilastra para Medidor Trifsico de 0.60 x 0.50 m (h = 2.50 m)pza1.002,714.642,714.641.002,714.642,714.640.00%1.002,714.642,714.640.00%1.002,714.642,714.640.00%1.002,714.642,714.640.00%0.001.001.000.002,714.642,714.64100.00%29Elctrica: Pilastra para Toma Telefonica de 0.50 x 0.50 m (h = 2.50 m)pza1.001,146.281,146.281.001,146.281,146.280.00%1.001,146.281,146.280.00%1.001,146.281,146.280.00%1.001,146.281,146.280.00%0.001.001.000.001,146.281,146.28100.00%30Electrica: Prov. y Coloc. Ventilador de techopza50.00619.2830,964.0050.00619.2830,964.000.00%50.00619.2830,964.000.00%50.00619.2830,964.000.00%50.00619.2830,964.000.00%45.005.0050.0027,867.603,096.4030,964.00100.00%31Elctrica: Punto Elctrico con Pantalla tipo Tortuga para Ext.pto16.00319.145,106.2416.00319.145,106.240.00%16.00319.145,106.240.00%16.00319.145,106.240.00%16.00319.145,106.240.00%0.0016.0016.000.005,106.245,106.24100.00%32Elctrica: Punto elctricopto2.00181.89363.782.00181.89363.780.00%2.00181.89363.780.00%2.00181.89363.780.00%2.00181.89363.780.00%0.002.002.000.00363.78363.78100.00%33Elctrica: Punto para Ventilador de Techopto50.00181.899,094.5050.00181.899,094.500.00%50.00181.899,094.500.00%50.00181.899,094.500.00%50.00181.899,094.500.00%50.000.0050.009,094.500.009,094.50100.00%34Elctrica: Punto para Timbre elctrico + campanillapto2.00459.32918.642.00459.32918.640.00%2.00459.32918.640.00%2.00459.32918.640.00%2.00459.32918.640.00%0.002.002.000.00918.64918.64100.00%35Elctrica: Tendido subterrneo Cable Flexible 2 x 25 mm polit. 1"m58.00145.218,422.1876.00145.2111,035.9631.03%58.00145.218,422.18-23.68%58.00145.218,422.180.00%58.00145.218,422.180.00%58.000.0058.008,422.180.008,422.18100.00%36Elctrica: Tendido subterrneo Cable Flexible 2 x 4 mm polit. "m124.0059.507,378.00136.0059.508,092.009.68%124.0059.507,378.00-8.82%124.0059.507,378.000.00%124.0059.507,378.000.00%124.000.00124.007,378.000.007,378.00100.00%37Elctrica: Tendido subterrneo Cable Flexible 4 x 10 mm Polititubo ASTM 1"m112.00133.6314,966.56124.00133.6316,570.1210.71%112.00133.6314,966.56-9.68%112.00133.6314,966.560.00%112.00133.6314,966.560.00%112.000.00112.0014,966.560.0014,966.56100.00%38Elctrica: Tendido subterrneo Cable Flexible 4 x 16 mm polit. 1"m86.00156.7913,483.9496.00156.7915,051.8411.63%86.00156.7913,483.94-10.42%86.00156.7913,483.940.00%86.00156.7913,483.940.00%86.000.0086.0013,483.940.0013,483.94100.00%39Elctrica: Tendido subterrneo Cable Flexible 4 x 25 mm polit. 2"m84.00229.7619,299.8494.00229.7621,597.4411.90%84.00229.7619,299.84-10.64%84.00229.7619,299.840.00%84.00229.7619,299.840.00%84.000.0084.0019,299.840.0019,299.84100.00%40Elctrica: Tomacorriente Doble Comn (F-N), de Empotrarpto42.00272.2811,435.7642.00272.2811,435.760.00%40.00272.2810,891.20-4.76%40.00272.2810,891.200.00%40.00272.2810,891.200.00%40.000.0040.0010,891.200.0010,891.20100.00%41Elctrica: Tomacorriente Doble con Polo a Tierra (F-N-T), de Empotrarpto86.00236.9420,376.8486.00236.9420,376.840.00%96.00236.9422,746.2411.63%96.00236.9422,746.240.00%96.00236.9422,746.240.00%96.000.0096.0022,746.240.0022,746.24100.00%42Elctrica: Tendido elctrico cable flexible 2 x 10 mm + tubo 1"m105.0059.256,221.25105.0059.256,221.250.00%105.0059.256,221.250.00%105.0059.256,221.250.00%105.0059.256,221.250.00%0.00105.00105.000.006,221.256,221.25100.00%43Elctrica: Tendido elctrico cable flexible 2 x 2.5 mm + tubo "m248.0029.717,368.08248.0029.717,368.080.00%248.0029.717,368.080.00%248.0029.717,368.080.00%248.0029.717,368.080.00%0.00248.00248.000.007,368.087,368.08100.00%44Elctrica: Tendido elctrico cable flexible 2 x 25 mm + tubo 1"m48.00105.575,067.3648.00105.575,067.360.00%48.00105.575,067.360.00%48.00105.575,067.360.00%48.00105.575,067.360.00%0.0048.0048.000.005,067.365,067.36100.00%45Elctrica: Tendido elctrico cable flexible 2 x 4 mm + tubo "m160.0032.035,124.80160.0032.035,124.800.00%160.0032.035,124.800.00%160.0032.035,124.800.00%160.0032.035,124.800.00%0.00160.00160.000.005,124.805,124.80100.00%46Elctrica: Tendido elctrico cable flexible 2 x 6 mm + tubo "m115.0034.353,950.25115.0034.353,950.250.00%115.0034.353,950.250.00%115.0034.353,950.250.00%115.0034.353,950.250.00%0.00115.00115.000.003,950.253,950.25100.00%47Enchape de ladrillo adobitom2636.00112.6571,645.40686.40112.6577,322.967.92%676.14112.6576,167.17-1.49%676.14112.6576,167.170.00%676.14112.6576,167.170.00%676.140.00676.1476,167.170.0076,167.17100.00%48Estudio Geotcnico de Suelos - Ensayo de Penetracin Estandar (SPT)pto60.001,403.4384,205.804.001,403.435,613.72-93.33%6.001,403.438,420.5850.00%6.001,403.438,420.580.00%6.001,403.438,420.580.00%6.000.006.008,420.580.008,420.58100.00%49Excavacin manual comnm3820.0040.3133,054.20880.1940.3135,480.467.34%816.8640.3132,927.63-7.20%816.8640.3132,927.630.00%816.8640.3132,927.630.00%816.840.02816.8632,926.820.8132,927.63100.00%50Extintor de Fuego Polvo quimico seco ABC 8 Kg c/soportepza16.00418.386,694.0816.00418.386,694.080.00%16.00418.386,694.080.00%16.00418.386,694.080.00%16.00418.386,694.080.00%0.0016.0016.000.006,694.086,694.08100.00%51Hormign: Columna de Hormign Armadom342.403,395.30143,960.7294.003,395.30319,158.20121.70%84.383,395.30286,495.41-10.23%84.383,395.30286,495.410.00%84.383,395.30286,495.410.00%84.380.0084.38286,495.410.00286,495.41100.00%52Hormign: Escaleras de Ho Aom316.003,498.4455,975.0419.183,498.4467,100.0819.88%14.363,498.4450,241.10-25.13%14.363,498.4450,241.100.00%14.363,498.4450,237.600.00%14.360.0014.3650,237.600.0050,237.60100.00%53Hormign: Losa con vigueta pretensada y Comp. plastoform N 10m2151.00320.0348,324.53273.24320.0387,445.0080.95%267.96320.0385,755.24-1.93%267.96320.0385,755.240.00%267.96320.0385,755.240.00%267.960.00267.9685,755.240.0085,755.24100.00%54Hormign: Losa con vigueta pretensada y Comp. plastoform N 12m2112.80337.4138,059.85102.50337.4134,584.53-9.13%105.60337.4135,630.503.02%105.60337.4135,630.500.00%105.60337.4135,630.500.00%105.600.00105.6035,631.850.0035,631.85100.00%55Hormign: Losa con Vigueta Pretensada y Comp. Plastoform N 16m21,932.00354.78685,434.961,830.05354.78649,265.14-5.28%1,790.00354.78635,056.20-2.19%1,790.00354.78635,056.200.00%1,790.00354.78635,056.200.00%1,790.000.001,790.00635,056.200.00635,056.20100.00%56Hormign: Pobre para base e = 5 cmm326.80748.3820,056.5838.54748.3828,842.5743.81%36.21748.3827,098.84-6.05%36.21748.3827,098.840.00%36.21748.3827,098.840.00%36.210.0036.2127,098.840.0027,098.84100.00%57Piso de Ho So frotachado e=5 cm p/circulacion Dosif. 1:2:3 m2640.0084.8254,284.80640.0084.8254,284.800.00%1,648.9284.82139,861.39157.64%1,648.9284.82139,861.390.00%1,648.9284.82139,861.390.00%0.001,648.921,648.920.00139,861.39139,861.39100.00%58Hormign: Viga Canal de Hormign Armado m346.403,155.50146,415.2055.203,155.50174,183.6018.97%62.073,155.50195,861.8912.45%62.073,155.50195,861.890.00%62.073,155.50195,861.890.00%62.070.0062.07195,861.890.00195,861.89100.00%59Hormign: Viga de Hormign Armado Estructuralm3146.803,598.00528,186.40133.423,598.00480,045.16-9.11%272.843,598.00981,678.32104.50%272.843,598.00981,678.320.00%272.843,598.00981,678.320.00%133.42139.42272.84480,045.16501,633.16981,678.32100.00%60Hormign: Viga de Fundacin "T" Invertida de Hormign Armadom342.402,246.2595,241.0012.212,246.2527,426.71-71.20%15.552,246.2534,929.1927.35%15.552,246.2534,929.190.00%15.552,246.2534,929.190.00%9.825.7315.5522,058.1812,871.0134,929.19100.00%61Hormign: Zapata de Hormign Armadom3178.402,196.45391,846.68251.412,196.45552,209.4940.92%174.842,196.45384,027.32-30.46%174.842,196.45384,027.320.00%174.842,196.45384,027.320.00%174.840.00174.84384,027.320.00384,027.32100.00%62Impermeabilizacin de cubiertas y losas con membrana sinttica y pintura impermeabilizantem2151.00100.0915,113.59273.24100.0927,348.5980.95%565.89100.0956,639.93107.10%565.89100.0956,639.930.00%565.89100.0956,639.930.00%0.00565.89565.890.0056,639.9356,639.93100.00%63Instalacin Hidrulica: Punto hidraulico agua fra PVC - "pto75.00151.3311,349.7575.00151.3311,349.750.00%75.00151.3311,349.750.00%75.00151.3311,349.750.00%75.00151.3311,349.750.00%0.0075.0075.000.0011,349.7511,349.75100.00%64Instalacin Hidrulica: Caera de PVC Hidro3 "m42.0047.892,011.3842.0047.892,011.380.00%42.0047.892,011.380.00%42.0047.892,011.380.00%42.0047.892,011.380.00%42.000.0042.002,011.380.002,011.38100.00%65Instalacin Hidrulica: Caera de PVC Hidro3 "m56.7050.632,870.7256.7050.632,870.720.00%56.7050.632,870.720.00%56.7050.632,870.720.00%56.7050.632,870.720.00%56.700.0056.702,870.720.002,870.72100.00%66Instalacin Hidrulica: Caera de PVC Hidro3 1"m49.8061.193,047.2649.8061.193,047.260.00%49.8061.193,047.260.00%49.8061.193,047.260.00%49.8061.193,047.260.00%49.800.0049.803,047.260.003,047.26100.00%67Instalacin Hidralica: Caera de PVC Hidro3 1"m92.4071.816,635.2492.4071.816,635.240.00%92.4071.816,635.240.00%92.4071.816,635.240.00%92.4071.816,635.240.00%92.400.0092.406,635.240.006,635.24100.00%68Instalacin Hidralica: Llave de Paso Tipo Globo "pza34.0087.472,973.9834.0087.472,973.980.00%15.0087.471,312.05-55.88%15.0087.471,312.050.00%15.0087.471,312.050.00%15.000.0015.001,312.050.001,312.05100.00%69Instalacin Hidralica: Llave de Paso Tipo Globo " pza32.00105.773,384.6432.00105.773,384.640.00%2.00105.77211.54-93.75%2.00105.77211.540.00%2.00105.77211.540.00%2.000.002.00211.540.00211.54100.00%70Instalacin Hidralica: Llave de Paso Tipo Globo 1"pza1.00171.78171.781.00171.78171.780.00%1.00171.78171.780.00%1.00171.78171.780.00%1.00171.78171.780.00%1.000.001.00171.780.00171.78100.00%71Instalacin Hidraulica: Manivela de descarga para inodoros tanque altopza18.0082.791,490.2218.0082.791,490.220.00%18.0082.791,490.220.00%18.0082.791,490.220.00%18.0082.791,490.220.00%0.0018.0018.000.001,490.221,490.22100.00%72Instalacin Pluvial: Bajante Tubera PVC 4" m500.0068.4034,200.00540.0068.4036,936.008.00%563.8068.4038,563.924.41%563.8068.4038,563.920.00%563.8068.4038,563.920.00%563.800.00563.8038,563.920.0038,563.92100.00%73Instalacin Pluvial: Tendido Tubera PVC 4"m263.4059.4915,669.67309.6059.4918,418.1017.54%359.6059.4921,392.6016.15%359.6059.4921,392.600.00%359.6059.4921,392.600.00%250.23109.37359.6014,886.186,506.4221,392.60100.00%359.6074Instalacin Sanitaria: Bebedero de Hormign revest. con cermica instalac. (Diseo)pza2.002,678.435,356.862.002,678.435,356.860.00%2.002,678.435,356.860.00%2.002,678.435,356.860.00%2.002,678.435,356.860.00%0.002.002.000.005,356.865,356.86100.00%75Instalacin Sanitaria: Punto sanitario 1 1/2" a 4" (Serie R) pto75.00219.2116,440.7575.00219.2116,440.750.00%75.00219.2116,440.750.00%75.00219.2116,440.750.00%75.00219.2116,440.750.00%75.000.0075.0016,440.750.0016,440.75100.00%76Instalacin Sanitaria: Bajante Tubera PVC 4" (Serie R)m42.0089.503,759.0042.0089.503,759.000.00%42.0089.503,759.000.00%42.0089.503,759.000.00%42.0089.503,759.000.00%0.0042.0042.000.003,759.003,759.00100.00%77Instalacin Sanitaria: Tendido Tubera PVC 2" (Serie R)m56.4052.432,957.0556.4052.432,957.050.00%56.4052.432,957.050.00%56.4052.432,957.050.00%56.4052.432,957.050.00%0.0056.4056.400.002,957.052,957.05100.00%78Instalacin Sanitaria: Tendido tubera PVC 4" (Serie R)m93.3065.756,134.4893.3065.756,134.480.00%93.3065.756,134.480.00%93.3065.756,134.480.00%93.3065.756,134.480.00%0.0093.3093.300.006,134.486,134.48100.00%79Instalacin Sanitaria: Tendido tubera PVC 6" (Serie R)m182.40114.0820,808.19182.40114.0820,808.190.00%182.40114.0820,808.190.00%182.40114.0820,808.190.00%182.40114.0820,808.190.00%0.00182.40182.400.0020,808.1920,808.19100.00%80Junta de Dilatacin con sellador elastico en Edificios e=5-7mmm60.0062.183,730.8060.0062.183,730.800.00%195.3062.1812,143.75225.50%195.3062.1812,143.750.00%195.3062.1812,143.750.00%195.300.00195.3012,143.750.0012,143.75100.00%81Limpieza de Revestimientos y Muros Ladrillo Visto Con agua alta presinm21,904.0021.3840,707.521,904.0021.3840,707.520.00%2,282.6821.3848,803.7019.89%2,282.6821.3848,803.700.00%2,282.6821.3848,803.700.00%1,954.00328.682,282.6841,776.527,027.1848,803.70100.00%82Limpieza Final de Obram24,202.003.2613,698.525,800.003.2618,908.0038.03%5,800.003.2618,908.000.00%5,800.003.2618,908.000.00%5,800.003.2618,908.000.00%0.005,800.005,800.000.0018,908.0018,908.00100.00%83Limpieza y Retiro de Capa Vegetalm23,098.004.9815,428.043,845.554.9819,150.8424.13%3,840.004.9819,123.20-0.14%3,840.004.9819,123.200.00%3,840.004.9819,123.200.00%3,840.000.003,840.0019,123.200.0019,123.20100.00%84Marco Cajn de HoAo para ventanasm328.002,458.1468,827.9236.002,458.1488,493.0428.57%35.772,458.1487,927.67-0.64%35.772,458.1487,927.670.00%35.772,458.1487,927.670.00%35.770.0035.7787,927.670.0087,927.67100.00%85Mesn de Ho Ao (e= 5 cm) revestido con Cermica a=60 cmm32.46259.288,416.2332.46259.288,416.230.00%32.46259.288,416.230.00%32.46259.288,416.230.00%32.46259.288,416.230.00%32.460.0032.468,416.230.008,416.23100.00%86Mueble tipo estante Melamnico e=18mm (diseo aulas modulo)m118.00846.3099,863.40167.50846.30141,755.2541.95%325.02846.30275,064.4394.04%325.02846.30275,064.430.00%292.52846.30247,559.68-10.00%154.80137.72292.52131,007.24116,552.44247,559.68100.00%87Muro de Ladrillo adobito tipo pandereta Mort. 1:3 espesor 0.08mm2380.0080.6430,643.20396.4080.6431,965.704.32%419.3780.6433,818.005.79%419.3780.6433,818.000.00%419.3780.6433,818.000.00%357.2062.17419.3728,804.615,013.3933,818.00100.00%88Muro de Ladrillo adobito Mort. 1:5 Espesor 0.12 mm2985.00110.58108,921.301,150.00110.58127,167.0016.75%873.25110.5896,563.99-24.07%873.25110.5896,563.990.00%873.25110.5896,563.990.00%873.250.00873.2596,563.990.0096,563.99100.00%89Muro de Ladrillo adobito Mort. 1:5 Espesor 0.12 m (visto 1 cara)m21,204.00117.09140,976.361,278.80117.09149,734.696.21%835.14117.0997,786.54-34.69%835.14117.0997,786.540.00%835.14117.0997,786.540.00%835.140.00835.1497,786.540.0097,786.54100.00%90Muro de Ladrillo cermico de 6 huecosm2152.0086.7213,181.44184.2086.7215,973.8221.18%231.3086.7220,058.3425.57%231.3086.7220,058.340.00%231.3086.7220,058.340.00%142.8888.42231.3012,390.557,667.7820,058.33100.00%91Parasol de tubo cuadrado 70x70mm (Diseo)pza224.00458.86102,784.64224.00458.86102,784.640.00%232.00458.86106,455.523.57%232.00458.86106,455.520.00%232.00458.86106,455.520.00%232.000.00232.00106,455.520.00106,455.52100.00%92Pasamano de tubo cuadrado 50x50 mmpza202.40189.2638,306.22202.40189.2638,306.220.00%146.00189.2627,631.96-27.87%146.00189.2627,631.960.00%146.00189.2627,631.960.00%146.000.00146.0027,631.960.0027,631.96100.00%93Pintura a Base de Silicone para Impermeab. Muro ladrillo visto m21,204.0030.8837,179.521,204.0030.8837,179.520.00%2,282.6830.8870,489.1689.59%2,282.6830.8870,489.160.00%2,282.6830.8870,489.160.00%0.002,282.682,282.680.0070,489.1670,489.16100.00%94Pintura al Agua Ltex Acrlico m21,970.0029.7158,528.701,970.0029.7158,528.700.00%2,076.8429.7161,702.925.42%2,076.8429.7161,702.920.00%2,076.8429.7161,702.920.00%0.002,076.842,076.840.0061,702.9261,702.92100.00%95Pintura al Agua Ltex Acrlico p/ Cielo Raso y Cielo Falsom23,840.0031.88122,419.203,824.0031.88121,909.12-0.42%3,678.0331.88117,255.60-3.82%3,678.0331.88117,255.600.00%3,678.0331.88117,255.600.00%3,332.00346.033,678.03106,224.1611,031.44117,255.60100.00%96Piso Adoqun Cermico (20x10x6.5)cmm2302.00134.7140,682.42302.00134.7140,682.420.00%292.00134.7139,335.32-3.31%292.00134.7139,335.320.00%292.00134.7139,335.320.00%0.00292.00292.000.0039,335.3239,335.32100.00%97Piso de Cemento Canalado para Rampa m2112.8093.7610,576.13112.8093.7610,576.130.00%127.3693.7611,941.2712.91%127.3693.7611,941.270.00%127.3693.7611,941.270.00%127.360.00127.3611,941.270.0011,941.27100.00%98Piso de Mosaico grantico, alto trafico, tono medio 40x40 m24,010.00210.63844,626.300.00210.630.00-100.00%0.00210.630.000.00%0.00210.630.000.00%0.00210.630.000.00%0.000.000.000.000.000.000.00%99Pizarrn de Cemento color verde olivo con marco y portatiza especialm2187.50202.4837,965.00187.50202.4837,965.000.00%180.96202.4836,640.78-3.49%180.96202.4836,640.780.00%180.96202.4836,640.780.00%180.960.00180.9636,640.780.0036,640.78100.00%100Metlica: Puerta metlica ( tipo reja)m211.00309.493,404.3911.00309.493,404.390.00%11.00309.493,404.390.00%11.00309.493,404.390.00%11.00309.493,404.390.00%0.0011.0011.000.003,404.393,404.39100.00%101Provisin y colocacin de Mastil de Cao circular 4" 3" 2" (h=8m)pza2.001,546.393,092.782.001,546.393,092.780.00%2.001,546.393,092.780.00%2.001,546.393,092.780.00%2.001,546.393,092.780.00%0.002.002.000.003,092.783,092.78100.00%102Puerta tablero de madera certificada y tratada con chapa reforzada y quincalleram294.94848.4580,551.8497.02848.4582,316.622.19%98.28848.4583,385.671.30%98.28848.4583,385.670.00%98.28848.4583,385.670.00%98.280.0098.2883,385.670.0083,385.67100.00%103Rejilla de Piso metlica Sifonada 4"x 4" pza12.0091.861,102.3212.0091.861,102.320.00%12.0091.861,102.320.00%12.0091.861,102.320.00%12.0091.861,102.320.00%0.0012.0012.000.001,102.321,102.32100.00%104Rejilla Pluvial para piso a = 0,10 mm2.80148.64416.192.80148.64416.190.00%2.80148.64416.190.00%2.80148.64416.190.00%2.80148.64416.190.00%0.002.802.800.00416.19416.19100.00%105Rejilla Pluvial para piso a = 0.20 m (Ang.3/4" y Fe. 10 mm) + Canalm98.60324.6932,014.4398.60324.6932,014.430.00%0.00324.690.00-100.00%0.00324.690.000.00%0.00324.690.000.00%0.000.000.000.000.000.000.00%106Relleno y Compactacin manual con Provisin de Material m31,686.0088.80149,716.805,924.5988.80526,103.59251.40%4,561.9288.80405,098.50-23.00%4,561.9288.80405,098.500.00%4,684.3288.80415,967.622.68%4,561.92122.394,684.31405,098.5010,867.84415,966.34100.00%107Relleno y Compactacin manual sin Provisin de Materialm3720.0032.9523,724.00720.0032.9523,724.000.00%660.6332.9521,767.76-8.25%660.6332.9521,767.760.00%1,018.9632.9533,574.7054.24%660.63358.331,018.9621,767.7611,806.9433,574.70100.00%108Revestimiento de Cermica Esmaltada Sobre Revoque con Cemento Colam2780.00112.3787,648.60964.00112.37108,324.6823.59%1,127.00112.37126,640.9916.91%1,127.00112.37126,640.990.00%1,127.00112.37126,640.990.00%1,127.000.001,127.00126,640.990.00126,640.99100.00%109Revestimiento de columna con ladrillo adobito visto (100x100)m30.00320.559,616.5017.60320.555,641.68-41.33%16.20320.555,192.91-7.95%16.20320.555,192.910.00%16.20320.555,192.910.00%16.200.0016.205,192.910.005,192.91100.00%110Revestimiento de columna con ladrillo adobito visto (60x60)m32.40202.536,561.9736.40202.537,372.0912.35%19.80202.534,010.09-45.60%19.80202.534,010.090.00%19.80202.534,010.090.00%19.800.0019.804,010.090.004,010.09100.00%111Revestimiento de columna con ladrillo adobito visto (60x75)m440.00247.97109,106.80457.60247.97113,471.074.00%356.80247.9788,475.70-22.03%356.80247.9788,475.700.00%356.80247.9788,475.700.00%356.800.00356.8088,475.700.0088,475.70100.00%112Revoque de Cemento Planchado + Piruleado planchadom2985.0067.4866,467.801,008.7467.4868,069.782.41%563.2067.4838,004.74-44.17%563.2067.4838,004.740.00%563.2067.4838,004.740.00%563.200.00563.2038,004.740.0038,004.74100.00%113Revoque de Cemento Planchado + Impermeabilizante (carpeta de nivelacion losa)m2491.6072.1135,449.28735.6072.1153,044.1249.63%636.3172.1145,884.31-13.50%636.3172.1145,884.310.00%636.3172.1145,884.310.00%481.77154.54636.3134,740.4311,143.8845,884.31100.00%114Revoque de Cemento Planchado en Muros y Otros (Incluye Filos) m2985.0057.5156,647.351,210.0057.5169,587.1022.84%3,811.8757.51219,220.64215.03%3,811.8757.51219,220.640.00%3,811.8757.51219,220.640.00%3,811.870.003,811.87219,220.640.00219,220.64100.00%115Telefona: Caja metlica para telfono (30 x 30 x 12) con chapapza1.00188.82188.821.00188.82188.820.00%1.00188.82188.820.00%1.00188.82188.820.00%1.00188.82188.820.00%0.001.001.000.00188.82188.82100.00%116Telefonia: Punto para Telfono con 1 Conectorpto1.00227.11227.111.00227.11227.110.00%1.00227.11227.110.00%1.00227.11227.110.00%1.00227.11227.110.00%0.001.001.000.00227.11227.11100.00%117Replanto de Obram23,098.005.9418,402.123,845.555.9422,842.5724.13%3,840.005.9422,809.60-0.14%3,840.005.9422,809.600.00%3,840.005.9422,809.600.00%3,840.000.003,840.0022,809.600.0022,809.60100.00%118Ventana de Aluminio y Vidrio templado 8mm Incoloro Fijo y Tipo Corredizam2382.60588.44225,137.14388.14588.44228,397.101.45%361.02588.44212,438.61-6.99%361.02588.44212,438.610.00%361.02588.44212,438.610.00%361.020.00361.02212,438.610.00212,438.61100.00%119Vidrio Espejo 4mm Biseladom222.79212.744,848.3423.00212.744,893.020.92%34.08212.747,250.1848.17%34.08212.747,250.180.00%34.08212.747,250.180.00%0.0034.0834.080.007,250.187,250.18100.00%120Vidrio Templado Gris (10 mm)m218.201,049.4919,100.7218.201,049.4919,100.720.00%16.201,049.4917,001.74-10.99%16.201,049.4917,001.740.00%16.201,049.4917,001.740.00%0.0016.2016.200.0017,001.7417,001.74100.00%121Zcalo de Mosaico Grantico (h = 7cm)m926.0057.4653,207.960.0057.460.00-100.00%0.0057.460.000.00%0.0057.460.000.00%0.0057.460.000.00%0.000.000.000.000.000.000.00%122Cubierta de Calamina Trapezoidal Zincalum N 26 s/ Estr. Met. de Ao.G0.m20.000.00.002,098.00461.59968,415.820.00%1,649.69461.59761,480.41-21.37%1,649.69461.59761,480.410.00%1,649.69461.59761,480.410.00%1,649.690.001,649.69761,480.410.00761,480.41100.00%123Piso de Ceramica Nacional, alto trafico, 40x40 m20.000.00.004,010.00133.02533,410.200.00%3,567.26133.02474,516.93-11.04%3,567.26133.02474,516.930.00%3,567.26133.02474,516.930.00%3,567.260.003,567.26474,516.930.00474,516.93100.00%124Prov. E instalacion Tanque plastico p/agua 1500 Lt.Pza0.000.00.002.004,072.298,144.580.00%2.004,072.298,144.580.00%2.004,072.298,144.580.00%2.004,072.298,144.580.00%2.000.002.008,144.580.008,144.58100.00%125Galeria filtrante 4"m0.000.00.00400.00153.9661,584.000.00%1,980.00153.96304,840.80395.00%1,980.00153.96304,840.800.00%1,980.00153.96304,840.800.00%1,250.00730.001,980.00192,450.00112,390.80304,840.80100.00%7,298,547.327,901,770.098,223,172.408,223,172.408,218,340.176,758,145.761,460,194.418,218,340.17100.00%CANCHA POLIFUNCIONAL ILUMINADA1Replanto de Obram2540.005.943,207.60840.005.944,989.6055.56%540.005.943,207.60-35.71%540.005.943,207.600.00%540.005.943,207.600.00%0.00540.00540.000.003,207.603,207.60100.00%2Relleno y Compactacin manual con Provisin de Material m3100.0088.808,880.00420.0088.8037,296.00320.00%324.0088.8028,771.20-22.86%324.0088.8028,771.200.00%324.0088.8028,771.200.00%0.00324.00324.000.0028,771.2028,771.20100.00%3Cancha: Cordn Perimetral de Ho So (12 x 30)cmm95.7674.617,144.6595.7674.617,144.650.00%96.0074.617,162.560.25%96.0074.617,162.560.00%96.0074.617,162.560.00%0.0096.0096.000.007,162.567,162.56100.00%4Hormign: Vaciado Plataforma de Ho So (e = 10 cm) D-1:2:3 (Canchas P.)m2540.00107.2857,931.20540.00107.2857,931.200.00%540.00107.2857,931.200.00%540.00107.2857,931.200.00%540.00107.2857,931.200.00%0.00540.00540.000.0057,931.2057,931.20100.00%5Elctrica: Jabalina de Cobre 5/8" x 2.40 mpza4.00148.28593.124.00148.28593.120.00%4.00148.28593.120.00%4.00148.28593.120.00%4.00148.28593.120.00%0.004.004.000.00593.12593.12100.00%6Elctrica: Tendido subterrneo Cable Flexible 2 x 6 mm Politubo " (cancha polif.)m60.0073.404,404.0060.0073.404,404.000.00%60.0073.404,404.000.00%60.0073.404,404.000.00%60.0073.404,404.000.00%0.0060.0060.000.004,404.004,404.00100.00%7Cmara de Inspeccin (30 x 30 x 65) cm (plazas - canchas)pza6.00341.722,050.326.00341.722,050.320.00%6.00341.722,050.320.00%6.00341.722,050.320.00%6.00341.722,050.320.00%0.006.006.000.002,050.322,050.32100.00%8Provisin y colocacin de Arco de futbol sala + tablero para baloncestopza2.005,059.6110,119.222.005,059.6110,119.220.00%2.005,059.6110,119.220.00%2.005,059.6110,119.220.00%2.005,059.6110,119.220.00%0.002.002.000.0010,119.2210,119.22100.00%9Provisin y colocacin de Postes Cao circular 4" 3" 2" (h=8m) c/luminaria 250Wpza4.003,915.0615,660.244.003,915.0615,660.240.00%4.003,915.0615,660.240.00%4.003,915.0615,660.240.00%4.003,915.0615,660.240.00%0.004.004.000.0015,660.2415,660.24100.00%10Provision y Colocacin Soporte de Cao y Malla para Voleiboljgo2.001,084.152,168.302.001,084.152,168.300.00%2.001,084.152,168.300.00%2.001,084.152,168.300.00%2.001,084.152,168.300.00%0.002.002.000.002,168.302,168.30100.00%11Pintura Polideportiva para Cancha polifuncionalm2540.0033.8218,262.80540.0033.8218,262.800.00%540.0033.8218,262.800.00%540.0033.8218,262.800.00%540.0033.8218,262.800.00%0.00540.00540.000.0018,262.8018,262.80100.00%130,421.45160,619.45150,330.56150,330.56150,330.560.00150,330.56150,330.56100.00%OBRAS COMPLEMENTARIASCERRAMIENTO PERIMETRAL PATIOS Y ACERA1Replanto de Obram2854.005.945,072.761,678.475.949,970.1196.54%741.075.944,401.96-55.85%741.075.944,401.960.00%741.075.944,401.960.00%741.070.000.004,401.930.004,401.93100.00%2Replanto de Cerramientos Perimetralesm313.004.041,264.52351.854.041,421.4712.41%371.374.041,500.335.55%371.374.041,500.330.00%371.374.041,500.330.00%331.7639.610.001,340.31160.021,500.33100.00%3Limpieza y Retiro de Capa Vegetalm2854.004.984,252.921,678.474.988,358.7896.54%741.074.983,690.53-55.85%741.074.983,690.530.00%741.074.983,690.530.00%741.070.000.003,690.530.003,690.53100.00%4Excavacin manual comnm347.0040.311,894.5766.9540.312,698.7542.45%66.9540.312,698.750.00%66.9540.312,698.750.00%66.9540.312,698.750.00%45.5121.4466.951,834.68864.252,698.75100.00%5Hormign: Sobrecimiento Ho. Ao. 1:2:3m311.002,707.2729,779.9725.212,707.2768,250.28129.18%16.512,707.2744,697.03-34.51%16.512,707.2744,697.030.00%16.512,707.2744,697.030.00%16.510.0016.5144,697.030.0044,697.03100.00%6Hormign: Columna de Hormign Armadom35.513,395.3018,708.1022.923,395.3077,820.28315.97%9.073,395.3030,795.37-60.43%9.073,395.3030,795.370.00%9.073,395.3030,795.370.00%6.382.699.0721,662.019,133.3630,795.37100.00%7Piso Adoqun Cermico (20x10x6.5)cmm296.00134.7112,932.1696.00134.7112,932.160.00%73.60134.719,914.66-23.33%73.60134.719,914.660.00%73.60134.719,914.66-0.00%73.600.000.009,914.660.009,914.66100.00%8Muro de Ladrillo adobito Mort. 1:5 Espesor 0.12 m (visto 2 caras)m2510.00125.5364,020.30634.90125.5379,699.0024.49%490.00125.5361,509.70-22.82%490.00125.5361,509.700.00%490.00125.5361,509.700.00%490.000.000.0061,509.700.0061,509.70100.00%9Hormign: Zapata de Hormign Armadom334.302,196.4575,338.2439.842,196.4587,506.5716.15%39.572,196.4586,913.53-0.68%39.572,196.4586,913.530.00%39.572,196.4586,913.530.00%39.570.000.0086,913.530.0086,913.53100.00%10Revestimiento de columna con ladrillo adobito visto (45x45)m245.00149.3236,583.40341.00149.3250,918.1239.18%194.40149.3229,027.81-42.99%194.40149.3229,027.810.00%194.40149.3229,027.810.00%194.400.000.0029,027.810.0029,027.81100.00%11Hormign: Pobre para base e = 5 cmm39.00748.386,735.4210.76748.388,052.5719.56%66.95748.3850,104.04522.21%66.95748.3850,104.040.00%66.95748.3850,104.040.00%9.4057.5566.957,034.7743,069.2750,104.04100.00%12Metlica: Verja metlica Tubo cuadrado 50x50x2mm y 50x20x1.2 Pintado s/Diseom2340.00244.9883,293.20344.21244.9884,324.571.24%332.50244.9881,455.85-3.40%332.50244.9881,455.850.00%352.23244.9886,288.085.93%332.5019.730.0081,455.854,832.2386,288.08100.00%13Piso de Ho So frotachado e=5 cm p/circulacion Dosif. 1:2:3 m2758.0084.8264,293.56842.0084.8271,418.4411.08%480.9884.8240,796.72-42.88%480.9884.8240,796.720.00%480.9884.8240,796.720.00%480.980.000.0040,796.720.0040,796.72100.00%14Pintura al Agua Ltex Acrlico m2236.0029.717,011.56236.0029.717,011.560.00%1,013.0029.7130,096.23329.24%1,013.0029.7130,096.230.00%1,013.0029.7130,096.230.00%0.001,013.001,013.000.0030,096.2330,096.23100.00%15Portn metlico Batiente Tubo cuadrado 50x50x2mm y 50x20x1.2 (Diseo)m217.52362.426,349.6018.40362.426,668.535.02%32.50362.4211,778.6576.63%32.50362.4211,778.650.00%32.50362.4211,778.650.00%0.0032.5032.500.0011,778.6511,778.65100.00%16Relleno y Compactacin manual con Provisin de Material m3225.0088.8019,980.00187.5788.8016,656.22-16.64%138.8588.8012,329.88-25.97%138.8588.8012,329.880.00%138.8588.8012,329.880.00%138.850.000.0012,329.880.0012,329.88100.00%437,510.28593,707.41501,711.04501,711.04506,543.27406,609.4199,933.86506,543.27100.00%ILUMINACION1Iluminacin: excavacin,provision,plantado poste telescpico 10.5m brazo doblepza6.003,547.3721,284.226.003,547.3721,284.220.00%6.003,547.3721,284.220.00%6.003,547.3721,284.220.00%6.003,547.3721,284.220.00%4.002.000.0014,189.487,094.7421,284.22100.00%2Iluminacin: excavacin,provision,plantado poste telescpico 10.5m brazo simplepza8.003,082.0624,656.488.003,082.0624,656.480.00%8.003,082.0624,656.480.00%8.003,082.0624,656.480.00%8.003,082.0624,656.480.00%6.002.000.0018,492.366,164.1224,656.48100.00%3Iluminacin: excavacion zanja 30x70 cm colocacin de ladrillo y cinta protectora, relleno s/mat y compactadom560.0055.1030,856.00610.0055.1033,611.008.93%560.0055.1030,856.00-8.20%560.0055.1030,856.000.00%560.0055.1030,856.000.00%560.000.000.0030,856.000.0030,856.00100.00%4Iluminacin: tendido subterrneo cable enchaquetado 2x2.5mm2m47.0024.161,135.5252.0024.161,256.3210.64%250.0024.166,040.00380.77%250.0024.166,040.000.00%250.0024.166,040.000.00%250.000.000.006,040.000.006,040.00100.00%5Iluminacin: tendido subterrneo cable enchaquetado 2x4mm2m11.0031.11342.2116.0031.11497.7645.45%280.0031.118,710.801650.00%280.0031.118,710.800.00%280.0031.118,710.800.00%280.000.000.008,710.800.008,710.80100.00%6Iluminacin: tendido subterrneo cable enchaquetado 2x6mm2m5.5142.69235.228.0042.69341.5245.19%100.0042.694,269.001150.00%100.0042.694,269.000.00%100.0042.694,269.000.00%100.000.000.004,269.000.004,269.00100.00%7Iluminacin: tendido subterrneo cable enchaquetado 2x10mm2m396.0054.2821,494.88412.0054.2822,363.364.04%412.0054.2822,363.360.00%412.0054.2822,363.360.00%412.0054.2822,363.360.00%412.000.000.0022,363.360.0022,363.36100.00%8Iluminacin: tendido subterrneo cable enchaquetado 2x16mm2m510.00109.8756,033.70568.00109.8762,406.1611.37%568.00109.8762,406.160.00%568.00109.8762,406.160.00%568.00109.8762,406.160.00%568.000.000.0062,406.160.0062,406.16100.00%9Iluminacin: tendido subterrneo de aterramiento, cable desnudo de 6mm2 7hilosm34.3029.301,004.9948.0029.301,406.4039.94%48.0029.301,406.400.00%48.0029.301,406.400.00%48.0029.301,406.400.00%48.000.000.001,406.400.001,406.40100.00%10Iluminacin: subida conductores electricos en poste telescopico (cable desnudo 6mm2, 7hilos)m140.0037.755,285.00140.0037.755,285.000.00%140.0037.755,285.000.00%140.0037.755,285.000.00%140.0037.755,285.000.00%105.0035.000.003,963.751,321.255,285.00100.00%11Iluminacin: subida conductores electricos en poste telescopico (cable enchaquetado 2.5mm2)m140.0035.444,961.60140.0035.444,961.600.00%140.0035.444,961.600.00%140.0035.444,961.600.00%140.0035.444,961.600.00%105.0035.000.003,721.201,240.404,961.60100.00%12Iluminacin: subida conductores electricos en poste telescopico (cable enchaquetado 2x4mm2)m140.0042.395,934.60140.0042.395,934.600.00%140.0042.395,934.600.00%140.0042.395,934.600.00%140.0042.395,934.600.00%105.0035.000.004,450.951,483.655,934.60100.00%13Iluminacin: subida conductores electricos en poste telescopico (cable enchaquetado 2x6mm2)m140.0053.977,555.80140.0053.977,555.800.00%140.0053.977,555.800.00%140.0053.977,555.800.00%140.0053.977,555.800.00%105.0035.000.005,666.851,888.957,555.80100.00%14Iluminacin: subida conductores electricos en poste telescopico (cable enchaquetado 2x10mm2)m140.0065.559,177.00140.0065.559,177.000.00%140.0065.559,177.000.00%140.0065.559,177.000.00%140.0065.559,177.000.00%105.0035.000.006,882.752,294.259,177.00100.00%15Iluminacin: provisin y colocacin camara de paso 30x30x60cm (prefabricada)pza6.00240.681,444.086.00240.681,444.080.00%6.00240.681,444.080.00%6.00240.681,444.080.00%6.00240.681,444.080.00%6.000.000.001,444.080.001,444.08100.00%16Iluminacin: provisin y colocacin camara de paso 40x40x40cm (prefabricada)pza8.00287.012,296.088.00287.012,296.080.00%8.00287.012,296.080.00%8.00287.012,296.080.00%8.00287.012,296.080.00%8.000.000.002,296.080.002,296.08100.00%17Iluminacin: instalacin acometida, montaje caja mando y bajante caeria metalicaglb1.001,660.841,660.841.001,660.841,660.840.00%1.001,660.841,660.840.00%1.001,660.841,660.840.00%1.001,660.841,660.840.00%1.000.000.001,660.840.001,660.84100.00%18Iluminacin: Provision e Instalacion de Jabalinas de Puesta a Tierra (postes de iluminacin)pza14.00115.151,612.1014.00115.151,612.100.00%14.00115.151,612.100.00%14.00115.151,612.100.00%14.00115.151,612.100.00%14.000.000.001,612.100.001,612.10100.00%19Iluminacin: Provisin, instalacin, montaje Luminaria 150W-SAP en Poste Telescopico FoGopza20.001,531.2830,625.6020.001,531.2830,625.600.00%20.001,531.2830,625.600.00%20.001,531.2830,625.600.00%20.001,531.2830,625.600.00%20.000.000.0030,625.600.0030,625.60100.00%20Iluminacin: construccion pilastra ladrillo adobito para medidorglb1.001,787.621,787.621.001,787.621,787.620.00%1.001,787.621,787.620.00%1.001,787.621,787.620.00%1.001,787.621,787.620.00%1.000.000.001,787.620.001,787.62100.00%21Iluminacin: hormign simple para fundacionesm37.321,377.4910,083.237.321,377.4910,083.230.00%7.321,377.4910,083.230.00%7.321,377.4910,083.230.00%7.321,377.4910,083.230.00%7.320.000.0010,083.230.0010,083.23100.00%239,466.77250,246.77264,415.97264,415.97264,415.97242,928.6121,487.36264,415.97100.00%PLANILLA GENERALCONSTRUCCION DEL MODULO EDUCATIVO AMSTERDAM EN EL DISTRITO MUNICIPAL N 121CONSTRUCCION INFRAESTRUCTURA PRINCIPALGbl.1.007,298,547.327,298,547.327,901,770.098,223,172.408,223,172.408,218,340.176,758,145.766,758,145.761,460,194.418,218,340.17100.00%2CANCHA POLIFUNCIONAL ILUMINADAGbl.1.00130,421.45130,421.45160,619.45150,330.56150,330.56150,330.560.000.00150,330.56150,330.56100.00%3OBRAS COMPLEMENTARIAS-CERRAMIENTO PERIMETRAL PATIOS Y ACERAGbl.1.00437,510.28437,510.28593,707.41501,711.04501,711.04506,543.27406,609.41406,609.4199,933.86506,543.27100.00%4ILUMINACIONGbl.1.00239,466.77239,466.77250,246.77264,415.97264,415.97264,415.97242,928.39242,928.6121,487.36264,415.97100.00%REAJUSTE POR REDONDEO DE DECIMALES0.22TOTAL Bs8,105,945.828,906,343.729,139,629.979,139,629.979,139,629.977,407,683.781,731,946.419,139,629.97100.00%

Son : Un milln Quinientos Noventa y Dos Mil Doscientos Noventa y Tres 96/100 Bolivianos

,Restitucin Anticipo Planilla N 6 (Saldo)139,652.45MONTO TOTAL DE LA PLANILLA 6 (CIERRE)1,731,946.41MONTO A CANCELAR 1,592,293.96Porcentaje de avance financiero:100.00%Avance fsico de esta planilla : 18.95%

Ing. Wilfredo Lima Q.Ing. Nelson H. Montalvo TercerosIng. Mario Montao M.Supervisor Residente Representante LegalFiscal de ObraCONAM LTDA. Constructora AguaragueGAMSC

RESUMEN

RESUMEN DE PLANILLA DE AVANCE DE OBRA

PLANILLA N 6 ( CIERRE )

PROYECTO: "PAQUETE DOCE: CONSTRUCCION DEL MODULO EDUCATIVO AMSTERDAM EN EL DISTRITO MUNICIPAL N 12"UBICACIN: DISTRITO MUNICIPAL 12 BARRIO EL TAJIBOCONTRATO: LPI SEPES N 19/2012Supervisor: Ing. Wilfredo Lima Q.PERIODO: 23/FEB/2014 AL 18/JUN/2014PLAZO EJECUCION: 694 Das CalendariosEJECUTOR: Empresa Constructora AguaragueFECHA: 18 de Febrero de 2015

FINANCIADOR%Fin.PRESUPUESTADO (Bs.-)DESEMBOLSADO (Bs.-)SALDO (Bs.-)EfectivoCONT.MODIF. N1ORDEN DE CAMBIO N2ORDEN DE CAMBIO N4AnticipoRestitucinPlanillasRestitucinPlanillasMaterialesGobierno Autonomo Municipal De Santa Cruz100%8,105,945.82800,397.90233,286.250.001,621,189.161,621,189.169,139,629.97139,652.450.001,481,536.467,407,682.28Total Efectivo :8,105,945.828,906,343.729,139,629.979,139,629.979,139,629.97139,652.450.00

PRESUPUESTADOContrato Modificatorio N 1Orden de Cambio N 2Orden de Cambio N 4AVANCE FISICOAVANCE FINANCIEROITEMDESCRIPCIONUNIDCANTIDADPRECIOPRECIO CANTIDADPRECIOPRECIO CANTIDADPRECIOPRECIO CANTIDADPRECIOPRECIO AVANCEAVANCEAVANCEAVANCEAVANCEAVANCEPORC.UNITARIOACTIVIDADUNITARIOACTIVIDADUNITARIOACTIVIDADUNITARIOACTIVIDADANTERIORACTUALACUMUL.ANTERIORACTUALACUMUL.AVANCEBs.-Bs.-Bs.-Bs.-Bs.-Bs.-Bs.-Bs.-Bs.-Bs.-Bs.-

CONSTRUCCION MDULO EDUCATIVO AMSTERDAM D-121CONSTRUCCION INFRAESTRUCTURA PRINCIPALGbl.1.007,298,547.327,298,547.321.007,901,770.097,901,770.091.008,223,172.408,223,172.401.008,218,340.178,218,340.1783.37%15.98%100.00%6,758,145.761,460,194.418,218,340.17100.00%2CANCHA POLIFUNCIONAL ILUMINADAGbl.1.00130,421.45130,421.451.00160,619.45160,619.451.00150,330.56150,330.561.00150,330.56150,330.560.00%1.64%100.00%0.00150,330.56150,330.56100.00%3OBRAS COMPLEMENTARIAS-CERRAMIENTO PERIMETRAL PATIOS Y ACERAGbl.1.00437,510.28437,510.281.00593,707.40593,707.401.00501,711.04501,711.041.00506,543.27506,543.275.02%1.09%100.00%406,609.4199,933.86506,543.27100.00%4ILUMINACIONGbl.1.00239,466.77239,466.771.00250,246.77250,246.771.00264,415.97264,415.971.00264,415.97264,415.973.00%0.24%100.00%242,928.6121,487.36264,415.97100.00%TOTAL Bs8,105,945.828,906,343.719,139,629.979,139,629.9718.95%7,407,682.281,731,946.199,139,629.97100.00%

Son : Un milln Quinientos Noventa y Dos Mil Doscientos Noventa y Tres 96/100 BolivianosRestitucin Anticipo Planilla N 6 (Saldo)139,652.45MONTO PARCIAL DE LA PLANILLA 6 (CIERRE)1,731,946.19,REAJUSTE POR REDONDEO DECIMALES (+)0,22MONTO TOTAL DE LA PLANILLA 6 (CIERRE)1,731,946.41MONTO A CANCELAR 1,592,293.96Porcentaje de avance financiero:100.00%Avance fsico de esta planilla : 18.95%

Ing. Wilfredo Lima Q.Ing. Nelson H. Montalvo TercerosIng. Mario Montao M.Supervisor ResidenteRepresentante LegalFiscal de ObraConam Ltda.Constructora AguaragueGAMSC

DESEMBOLSOFORMULARIO B-5CRONOGRAMA DE DESEMBOLSO

NroDescripcionMes/SemanaParcialTotal1Anticipo 20%FIRMA DEL CONTRATO1,621,189,172MES 13MES 24MES 35Primer DesembolsoMES 41,377,567,766Segundo DesembolsoMES 51,794,529,157MES 68MES 79MES 810MES 911MES 1012MES 1113MES 1214Tercer DesembolsoMES 131,433,342,8615MES 1416MES 1517MES 1618Cuarto Desembolso MES 171,517,668,6019Quinto DesembolsoMES 181,284,575,1920Sexto DesembolsoMES 191,731,946,419,139,629,97Contrato Original =8,105,945,84Contrato Modificatorio Nro 1 =8,906,343,72Orden de Cambio Nro 2 = 9,139,629,97Orden de Cambio Nro 4 =9,139,629,97

Nelson Henrry Montalvo TercerosRepresentante LegalConstructora Aguarague