Planilla de Avance Nº31 A CIERRE

LISTA DE RECEPCION PLANILLA DE CIERRE
PROYECTO: CONSTRUCCIÓN 2 BLOQUES ALMACENAMIENTO MED E INSUMOS LPZ

PLANILLA: No 31 (Planilla de Cierre)
CONTRATISTA: ASOCIACIÓN ACCIDENTAL “GEICO”
No. DOCUMENTO A RECEPCIONAR

1 SOLICITUD DE PAGO AL GERENTE GENERAL DE LA C.N.S.
INFORME TÉCNICO DE AUTORIZACION DE PAGO DE LA PLANILLA DE AVANCE DE
2
OBRA
INFORME DE SUPERVISIÓN DE OBRAS DE APROBACIÓN DE LA PLANILLA DE AVANCE
3
DE OBRA
4 SOLICITUD DE PAGO DEL CONTRATISTA
5 PLANILLA O CERTIFICADO DE AVANCE DE OBRA
6 CÓMPUTOS MÉTRICOS DE LOS ÍTEMS EJECUTADOS
8 PLANOS
9 ENSAYOS DE CONTROL DE CALIDAD
10 CERTIFICADOS DE CALIDAD DE MATERIALES
11 DOCUMENTOS Y RESPALDOS SOBRE EVENTOS COMPENSABLES
12 REGISTRO FOTOGRÁFICO DE LOS ITEMS EJECUTADOS
13 FOTOCOPIAS DEL LIBRO DE ÓRDENES DEL PERIODO
14 FOTOCOPIAS DE LAS GARANTÍAS DE OBRAS VIGENTES
15 FOTOCOPIA DEL COMPROBANTE DE PAGO DE LA ÚLTIMA PLANILLA EFECTIVIZADA
MINUTA DE CONTRATO
16 FOTOCOPIA CONTRATO PROTOCOLIZADO
MODIFICACIONES DEL CONTRATO PRINCIPAL EFECTUADAS A LA FECHA
17 FOTOCOPIA DE CORRESPONDENCIA CURSADA
18 FOTOCOPIA DE LA ORDEN DE PROCEDER DE LA OBRA
MEMORANDO DE DESIGNACIÓN AL COORDINADOR DE FISCALIZACIÓN Y A LOS
19
FICALES DE OBRA
20 FOTOCOPIA DE DOCUMENTO QUE IDENTIFICA AL SUPERINTENDENTE DE LA OBRA
21 ACTA DE RECEPCION PROVISIONAL DE LA OBRA
22 ACTA DE RECEPCION DEFINITIVA DE LA OBRA
23 PLANOS AS BUILT
24 DOCUMENTOS VARIOS (LIBRO DE ORDENES, MANUALES DE OPERACIÓN, MANT,ETC
DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)
SOLICITUD DE PAGO AL GERENTE GENERAL DE LA

1
C.N.S.
INFORME TÉCNICO DE AUTORIZACION DE PAGO DE LA

2
PLANILLA DE AVANCE DE OBRA
INFORME DE SUPERVISIÓN DE OBRAS DE APROBACIÓN

3
DE LA PLANILLA DE AVANCE DE OBRA
4 SOLICITUD DE PAGO DEL CONTRATISTA

5 PLANILLA O CERTIFICADO DE AVANCE DE OBRA

6 CÓMPUTOS MÉTRICOS DE LOS ÍTEMS EJECUTADOS

8 PLANOS
9 ENSAYOS DE CONTROL DE CALIDAD

10 CERTIFICADOS DE CALIDAD DE MATERIALES

DOCUMENTOS Y RESPALDOS SOBRE EVENTOS

11
COMPENSABLES
12 REGISTRO FOTOGRÁFICO DE LOS ITEMS EJECUTADOS

13 FOTOCOPIAS DEL LIBRO DE ÓRDENES DEL PERIODO

FOTOCOPIAS DE LAS GARANTÍAS DE OBRAS

14
VIGENTES
FOTOCOPIA DEL COMPROBANTE DE PAGO DE LA

15
ÚLTIMA PLANILLA EFECTIVIZADA
MINUTA DE CONTRATO
FOTOCOPIA CONTRATO PROTOCOLIZADO
16
MODIFICACIONES DEL CONTRATO PRINCIPAL
EFECTUADAS A LA FECHA
17 FOTOCOPIA DE CORRESPONDENCIA CURSADA

18 FOTOCOPIA DE LA ORDEN DE PROCEDER DE LA OBRA

MEMORANDO DE DESIGNACIÓN AL COORDINADOR DE

19
FISCALIZACIÓN Y A LOS FICALES DE OBRA
FOTOCOPIA DE DOCUMENTO QUE IDENTIFICA AL

20
SUPERINTENDENTE DE LA OBRA
21 ACTA DE RECEPCION PROVISIONAL DE LA OBRA

22 ACTA DE RECEPCION DEFINITIVA DE LA OBRA

23 PLANOS AS BUILT
DOCUMENTOS VARIOS (LIBRO DE ORDENES,

24
MANUALES DE OPERACIÓN, MANT,ETC
A.A. GEICO 70/2022
La Paz, 22 de Octubre del 2022
Arquitecto:
Miriam Graciela Castro Dorado
GLOBAL-MGCD-EDIFICACIONES
SUPERVISIÓN
Presente.-
Ref.: SOLICITUD DE PAGO CERTIFICADO DE AVANCE DE OBRA # 31 (CIERRE)
Proy.: Construcción 2 Bloques Almacenamiento Med E Insumos LPZ
De mi mayor consideración:
Adjunto a la presente nota, enviamos el Certificado de Avance de Obra Nº31, que corresponde al periodo
01/Agosto/2022 al 03/Septiembre/2022, en 1 ejemplar original y 3 copias, en el cual se establece el siguiente
resumen:
Monto Original de Contrato Bs. 36,577,793.30
Anticipo Recibido (20%) Bs. 7,315,558.66
Monto Orden de Cambio Nº1 Bs. 0.00
Monto Contrato Modificatorio Nº1 Bs. 1,024,037.20
Monto Orden de Cambio Nº4 Bs. 209,190.07
Monto Contrato Modificatorio Nº2 Bs. 2,593,041.43
Monto Orden de Cambio Nº5 Bs. 1,294,524.67
Monto Contrato Actualizado(CO+ODC Nº1+CM Nº1+ODC
Bs. 41,698,586.67
Nº2+ODC Nº3+ODC Nº4+CM N°2+ODC#5)
Plazo Según Contrato Original 502 (dias Calendario)
Ampliación Plazo Orden de Cambio Nº1 77 (dias calendario)
Ampliación Plazo Contrato Modificatorio Nº1 234 (dias calendario)
Ampliación Plazo Contrato Modificatorio Nº2 101 (dias calendario)
Plazo Actualizado(CO+ODC Nº1+CM Nº1+ODC Nº2+ODC 1206 (dias calendario)
Nº3+ODC Nº4+CM N°2))
Fecha de Inicio Según Orden de Proceder 7 de septiembre de 2018
Fecha de Conclusión de obras s/Contrato Inicial 21 de enero de 2020
Fecha de Conclusion actualizado (CO+ODC#1
3 de septiembre de 2022
+CM#1+ODC#2+ODC#3+ODC#4+CM#2+ODC#5)
Monto Ejecutado en el Periodo Bs. 3,279,956.93
Monto Ejecutado Acumulado Bs. 41,698,586.67
Restitución Anticipo Bs. 0.00
Porcentaje Ejecutado en el Periodo % 7.87%
Porcentaje Ejecutado Acumulado a la Fecha % 100.00%
LIQUIDO PAGABLE Bs 3,279,956.93
Agradecemos a usted instruir a las secciones que correspondan la revisión y cancelación de la misma.
Sin otro particular, saludamos a usted con las consideraciones más distinguidas.
Ing. Carlos R. Loayza H.

REPRESENTANTE LEGAL
ASOCIACIÓN ACCIDENTAL “GEICO”
cc/arch
OFficinas:
Calle: Indaburo, entre Bolivar y Junin - Edificio Nueva América Tel: 69597281 - 69597287 - 71541123
e-mail: acissrl@hotmail.com
PLANILLA DE
CAJA NACIONAL DE SALUD PROYECTO: Construcción 2 Bloques Almacenamiento Med E Insumos LPZ
DEP. NACIONAL DE INFRAESTRUCTURA REGIONAL: LA PAZ
PLANILLA DE AVANCE DE OBRA CONTRATISTA: ASOCIACIÓN ACCIDENTAL "GEICO"
MONTO DEL CONTRATO ACTUALIZADO Bs: 37,601,830.50 PERIODO: Del 1 de julio de 2022
PLAZO DE JECUCIÓN ACTUALIZADO DIAS CALEND 1072 PARALIZACIÓN DE OBRAS PERIODO:
FECHA DE INICIO DE OBRAS S/ ORDEN DE PROCEDER: 7 de septiembre de 2018 FECHA DE PRESENTACIÓN: 31 de agosto de 2022
N° CONTRATO ORIGINAL CONTRATO MODIFICATORIO Nº1 ORDEN DE CAMBIO Nº4 CONTRATO MODIFIC
ITE DESCRIPCIÓN ÍTEMS UNID. INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL INCR. (+)
M CANT PU (Bs.) TOTAL (Bs.)
DECR. (-) FINAL (Bs.) DECR. (-) FINAL (Bs.) DECR. (-)
1 HABILITACION DE OBRA E INSTALACION DE FAENAS glb 1.00 44,152.56 44,152.56 0.00 1.00 44,152.56 0.00 1.00 44,152.56 0.00
2 REPLANTEO Y TRAZADO MANUAL m² 2,856.41 5.56 15,881.64 0.00 2,856.41 15,881.64 0.00 2,856.41 15,881.64 810.59
3 LETRERO DE OBRA C.N.S. pza 1.00 1,767.91 1,767.91 0.00 1.00 1,767.91 0.00 1.00 1,767.91 0.00
4 DEMOLICIONES (REMOCION,EXTRACC Y RETIRO DE ELEMENTO CO) m³ 1,580.89 100.12 158,278.71 485.30 2,066.19 206,866.94 -32.55 2,033.64 203,608.14 472.98
5 REMOCION DE CUBIERTA m² 2,575.02 17.14 44,135.84 57.57 2,632.59 45,122.59 0.00 2,632.59 45,122.59 880.49
6 MURO DE LADRILLO DE 6H (E=0.12 M) m² 7,845.88 202.06 1,585,338.56 -2,075.83 5,770.05 1,165,896.35 -70.82 5,699.23 1,151,586.17 990.08
7 DINTELES DE Hº Aº m³ 1.62 2,135.02 3,458.73 2.55 4.17 8,903.03 0.00 4.17 8,903.03 2.12
8 CONTRAPISO DE CEMENTO S/LOSA m² 450.47 142.84 64,345.13 18.94 469.41 67,050.52 53.52 522.93 74,695.32 0.00
9 MESONES DE Hº Aº m² 10.04 934.96 9,387.00 0.00 10.04 9,387.00 -0.89 9.15 8,554.88 0.00
10 REVOQUE INTERIOR DE YESO m² 11,038.63 130.80 1,443,852.80 -682.81 10,355.82 1,354,541.26 -381.18 9,974.64 1,304,682.91 0.00
11 CERRAMIENTO DE VIDRIO TEMPLADO ESMERILADO m² 89.76 1,193.81 107,156.39 -15.36 74.40 88,819.46 0.00 74.40 88,819.46 0.00
12 REVESTIMIENTO DE CERAMICA C/ REVOQUE DE PARED m² 298.86 339.76 101,540.67 6.33 305.19 103,691.35 -20.39 284.80 96,763.65 119.16
13 CIELO RASO BAJO LOSA m² 296.97 166.47 49,436.60 148.75 445.72 74,199.01 1.09 446.81 74,380.46 0.00
14 CIELO FALSO (FIBRA MINERAL) PROV Y COLOCADO m² 354.62 258.19 91,559.34 -0.20 354.42 91,507.70 0.69 355.11 91,685.85 655.12
15 CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL AGUA m² 50.96 304.40 15,512.22 151.37 202.33 61,589.25 -17.18 185.15 56,359.66 0.00
16 CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL FUEGO m² 120.33 359.27 43,230.96 -6.40 113.93 40,931.63 8.87 122.80 44,119.79 0.00
17 REVOQUE EXTERIOR DE CAL CEMENTO m² 4,590.33 205.37 942,716.07 1,472.99 6,063.32 1,245,224.03 35.90 6,099.22 1,252,596.81 0.00
18 PISO DE CERAMICA NACIONAL DE 1RA m² 101.29 301.79 30,568.31 48.52 149.81 45,211.16 9.83 159.64 48,177.76 0.00
19 PISO FLOTANTE (PROV Y COLOCADO) m² 342.05 314.58 107,602.09 3.79 345.84 108,794.35 3.00 348.84 109,738.09 0.00
20 PISO DE PORCELANATO m² 49.08 636.33 31,231.08 19.26 68.34 43,486.79 0.00 68.34 43,486.79 0.00
21 PROTECTORES DE GRADA DE ALUMINIO ml 57.96 58.55 3,393.56 27.24 85.20 4,988.46 0.00 85.20 4,988.46 0.00
22 ZOCALO DE MADERA 3" ml 150.77 77.30 11,654.52 12.69 163.46 12,635.46 1.29 164.75 12,735.18 0.00
23 ZOCALO DE CERAMICA H=10CM ml 43.82 56.14 2,460.05 65.27 109.09 6,124.31 12.59 121.68 6,831.12 0.00
24 ZOCALO ENLUCIDO DE CEMENTO H=60 CM DOSIF 1:3 ml 515.12 77.06 39,695.15 128.66 643.78 49,609.69 -3.96 639.82 49,304.53 0.00
25 ZÓCALO DE PORCELANATO H=10CM ml 55.83 83.17 4,643.38 14.79 70.62 5,873.47 5.36 75.98 6,319.26 0.00
26 PUERTA DE VIDRIO TEMPLADO 10 MM m² 19.53 2,039.18 39,825.19 0.00 19.53 39,825.19 0.00 19.53 39,825.19 0.00
27 IMPERMEABILIZACION DE LOSA m² 384.39 794.84 305,528.55 -1.13 383.26 304,630.38 -0.54 382.72 304,201.16 0.00
28 PINTURA LATEX INTERIOR m² 733.79 61.51 45,135.42 917.91 1,651.70 101,596.07 -203.58 1,448.12 89,073.86 0.00
29 PINTURA AL OLEO m² 10,528.91 64.89 683,220.97 -941.54 9,587.37 622,124.44 193.24 9,780.61 634,663.48 0.00
30 PINTURA LATEX EXTERIOR m² 4,590.33 69.17 317,513.13 871.93 5,462.26 377,824.52 -51.97 5,410.29 374,230.01 0.00
31 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAPLACADA m² 9.99 1,429.10 14,276.71 16.26 26.25 37,513.88 -5.46 20.79 29,710.99 0.00
32 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAP (BAÑOS) m² 19.17 1,461.19 28,011.01 -9.45 9.72 14,202.77 1.80 11.52 16,832.91 0.00
33 PROVISION Y COLOCADO VENTANA DE ALUMINIO IN VIDRIO DE 6MM m² 6.20 1,141.03 7,074.39 9.68 15.88 18,119.56 0.12 16.00 18,256.48 0.00
34 PROVISION Y COLOCADO CHAPA INTERIOR pza 11.00 565.87 6,224.57 7.00 18.00 10,185.66 -7.00 11.00 6,224.57 0.00
35 PROVISION Y COLOCADO CHAPA PARA BAÑOS pza 11.00 492.35 5,415.85 -5.00 6.00 2,954.10 2.00 8.00 3,938.80 0.00
36 REVESTIMIENTO DE PANEL COMPUESTO DE ALUM PROVI Y COLOC m² 947.73 685.00 649,195.05 39.60 987.33 676,321.05 61.06 1,048.39 718,146.47 0.00
37 PROVISION Y COLOCADO BARANDA METALICA ml 14.70 706.56 10,386.43 15.12 29.82 21,069.62 -9.58 20.24 14,300.77 0.00
38 PROVISION Y COLOCADO PASAMANOS METALICO ml 24.40 470.70 11,485.08 14.40 38.80 18,263.16 29.56 68.36 32,177.05 0.00
39 PROTECTORES DE COLUMNA ml 37.50 488.16 18,306.00 0.00 37.50 18,306.00 0.00 37.50 18,306.00 0.00
40 PROVISION COLOCADO LETRAS ACERO INOXIDABLE+SIST ILUMIN pza 2.00 61,504.30 123,008.60 0.00 2.00 123,008.60 0.00 2.00 123,008.60 0.00
41 PROVISION COLOCADO LETRERO CORPORATIVO (AV ENTRE RIOS) pza 1.00 129,299.41 129,299.41 0.00 1.00 129,299.41 0.00 1.00 129,299.41 0.00
42 PROVISION COLOCADO LETRERO CORPORATIVO(BLOQUE ADMINI) pza 1.00 13,924.87 13,924.87 0.00 1.00 13,924.87 0.00 1.00 13,924.87 0.00
43 PROVISION COLOCADO(MONTAJE)CUBIERT TERMOAISLANT+CUMB m² 2,551.85 668.97 1,707,111.09 42.89 2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 0.00
44 PINTURA ASFALTICA (SEÑALIZACION HORIZONTAL) m² 115.42 88.53 10,218.13 0.00 115.42 10,218.13 0.00 115.42 10,218.13 0.00
45 SEÑALETICA EN ACRILICO IMPRESO (45*50) pza 92.00 210.98 19,410.16 1.00 93.00 19,621.14 0.00 93.00 19,621.14 0.00
46 ESCALERILLA MARINERA ml 13.58 556.65 7,559.31 -1.84 11.74 6,535.07 26.55 38.29 21,314.13 0.00
47 PROTECTORES DE PARED H=10CM ml 139.82 104.83 14,657.33 0.00 139.82 14,657.33 0.00 139.82 14,657.33 0.00
48 REVESTIMIENTO DE PLANCHA METALICA PARA MESON m² 15.82 413.55 6,542.36 -3.15 12.67 5,239.68 -2.65 10.02 4,144.80 0.00
49 VENTANA DE VIDRIO TEMPLADO DE 10MM m² 85.94 1,505.79 129,407.59 -4.16 81.78 123,143.51 0.00 81.78 123,143.51 0.00
50 MALLA OLIMPICA C/TUBO DE GALV. DE 2" C/2.50 M m² 14.21 288.29 4,096.60 28.60 42.81 12,341.69 0.00 42.81 12,341.69 0.00
51 EXCAVACION CON MAQUINARIA m³ 6,287.66 34.52 217,050.02 368.26 6,655.92 229,762.36 7.63 6,663.55 230,025.79 360.18
52 RELLENO Y COMPACTADO DE TIERRA (A1-a) m³ 8,238.03 200.18 1,649,088.85 689.65 8,927.68 1,787,142.98 81.63 9,009.31 1,803,483.36 503.94
53 HORMIGON SIMPLE P/ZAPATA H25 m³ 470.04 2,822.79 1,326,824.21 -136.87 333.17 940,468.94 4.35 337.52 952,750.06 18.37
54 HORMIGON SIMPLE PARA MUROS H25 m³ 152.20 3,179.86 483,974.69 1.04 153.24 487,281.75 4.11 157.35 500,340.56 0.00
55 HORMIGON SIMPLE PARA VIGAS DE FUNDACION H25 m³ 476.15 3,078.20 1,465,684.93 -94.88 381.27 1,173,625.31 0.00 381.27 1,173,625.31 0.00
56 HORMIGON SIMPLE P/LOSA DE FUNDACION H25 m³ 677.78 3,591.19 2,434,036.76 66.90 744.68 2,674,287.37 0.00 744.68 2,674,287.37 0.00
57 HORMIGON SIMPLE PARA COLUMNAS H25 m³ 290.46 3,722.17 1,081,141.50 49.96 340.42 1,267,101.11 -3.67 336.75 1,253,435.16 25.98
58 HORMIGON SIMPLE PARA VIGAS m³ 597.73 3,642.96 2,177,506.48 -148.06 449.67 1,638,129.82 1.92 451.59 1,645,138.73 26.69
59 LOSA ALIVIANADA DE Hº Aº (25 CM) EN 2 DIRECCIONES m² 237.52 470.19 111,679.53 -177.82 59.70 28,070.34 0.00 59.70 28,070.34 121.43
60 LOSA ALIVIANADA DE Hº Aº (30 CM) EN 2 DIRECCIONES m² 472.24 557.90 263,462.70 -17.28 454.96 253,822.18 0.00 454.96 253,822.18 0.00
61 HORMIGON SIMPLE P/LOSA LLENA m³ 17.78 3,634.85 64,627.63 34.33 52.11 189,412.03 -0.37 51.74 188,065.32 6.77
62 HORMIGON SIMPLE PARA ESCALERAS m³ 5.25 3,547.53 18,624.53 2.82 8.07 28,628.57 0.00 8.07 28,628.57 2.78
63 CONTRAPISO DE HORMIGON m³ 274.29 3,385.72 928,669.14 8.71 283.00 958,158.76 -11.14 271.86 920,435.07 0.00
64 HORMIGON POBRE m³ 274.29 1,376.74 377,626.01 25.76 300.05 413,090.84 0.73 300.78 414,090.04 2.77
65 PISO EPOXICO m² 2,742.90 739.29 2,027,798.54 -4.64 2,738.26 2,024,368.24 -124.86 2,613.40 1,932,060.49 0.00
66 JUNTA DE CONTRACCION ml 542.50 120.06 65,132.55 2.72 545.22 65,459.11 0.00 545.22 65,459.11 0.00
67 ACERO ESTRUCTURAL kg 289,567.38 19.35 5,603,128.80 3,825.16 293,392.54 5,677,145.65 1,915.57 295,308.12 5,714,212.03 11,707.00
68 DADOS DE Hº CICLOPEO m³ 0.15 944.23 141.63 0.30 0.45 424.90 0.00 0.45 424.90 0.00
69 REFUERZO DE HºAº (ENCAMISADO) PARA TUBERIAS ENTERRADAS m³ 6.68 4,064.44 27,150.46 -2.28 4.40 17,883.54 -2.44 1.96 7,954.92 0.00
70 ESTRUCTURA METALICA PORTANTE (FABRICACION Y MONTAJE) kg 37,029.38 41.84 1,549,309.26 12,889.09 49,918.47 2,088,588.78 1,241.89 51,160.36 2,140,549.46 7,547.65
71 PROV. TRANSPORTE Y CONFORMACION DE CAPA SUB BASE m³ 164.77 126.19 20,792.33 -0.33 164.44 20,750.68 8.34 172.78 21,803.05 0.00
26 de 106
PLANILLA DE
72 PAVIMENTO RIGIDO m² 1,096.68 683.81 749,920.75 -0.39 1,096.29 749,654.06 44.06 1,140.35 779,779.94 0.00
73 REPLANTEO Y TRAZADO DE TUBERIAS ml 581.00 4.31 2,504.11 -148.99 432.01 1,861.96 19.65 451.66 1,946.65 0.00
74 EXCAVACION (0-2 M.) SUELO SEMIDURO m³ 150.30 112.30 16,878.69 65.05 215.35 24,183.81 -16.58 198.77 22,322.02 0.00
75 RELLENO COMPACTADO MANUAL (SIN MATERIAL) m³ 117.62 122.48 14,406.10 5.31 122.93 15,056.47 19.39 142.32 17,431.33 0.00
76 CAMARA DE INSPECCION (60X60) DE MAMPOSTERIA pza 6.00 1,393.27 8,359.62 -3.00 3.00 4,179.81 0.00 3.00 4,179.81 0.00
77 CAMARA DE INSPECCION (80X80) DE MAMPOSTERIA pza 3.00 1,697.32 5,091.96 -3.00 0.00 0.00 0.00 0.00 0.00 0.00
78 CAMARA DE REGISTRO (40X40) HºCº pza 10.00 783.34 7,833.40 -4.00 6.00 4,700.04 0.00 6.00 4,700.04 0.00
79 CAJA INTERCEPTORA DE PVC pza 5.00 322.96 1,614.80 1.00 6.00 1,937.76 5.00 11.00 3,552.56 0.00
80 TENDIDO Y PROVISION HIDRO 3 D=1/2" ml 40.70 69.76 2,839.23 -12.96 27.74 1,935.14 0.00 27.74 1,935.14 0.00
81 TENDIDO Y PROVISION HIDRO 3 D=3/4" ml 8.80 95.68 841.98 7.33 16.13 1,543.32 0.59 16.72 1,599.77 0.00
82 TENDIDO Y PROVISION HIDRO 3 D=1 1/2" ml 15.60 178.65 2,786.94 114.17 129.77 23,183.41 5.45 135.22 24,157.05 0.00
83 TENDIDO Y PROV. TPVC HIDRO-3 D=2" ml 226.50 235.76 53,399.64 -21.50 205.00 48,330.80 13.61 218.61 51,539.49 0.00
84 PROV/TENDIDO TUBERIAS AWADUCT D=50 MM ml 21.20 93.32 1,978.38 -6.93 14.27 1,331.68 -3.74 10.53 982.66 0.00
85 PROV/TENDIDO TUBERIAS AWADUCT D=63 MM ml 3.80 95.10 361.38 0.76 4.56 433.66 1.31 5.87 558.24 0.00
86 PROV/TENDIDO TUBERIAS AWADUCT D=110 MM ml 26.30 138.36 3,638.87 0.40 26.70 3,694.21 52.19 78.89 10,915.22 0.00
87 PROV/TENDIDO TUBERIAS AWADUCT D=160 MM ml 74.60 202.80 15,128.88 121.57 196.17 39,783.28 -4.66 191.51 38,838.23 0.00
88 PROV/TENDIDO TUBERIAS PVC DE DESAGÜE D=8" C-9 ml 141.90 420.10 59,612.19 -16.54 125.36 52,663.74 0.00 125.36 52,663.74 0.00
89 INSTALACION SANITARIA POR PUNTO (S/ARTEFACTOS) pto 13.00 172.48 2,242.24 0.00 13.00 2,242.24 0.00 13.00 2,242.24 0.00
90 PROVISION INSTALACION ACCESORIOS glb 1.00 17,669.55 17,669.55 0.00 1.00 17,669.55 0.00 1.00 17,669.55 0.00
91 BAJANTE PLUVIAL TUB. AWADUCT D=160 MM ml 21.60 197.23 4,260.17 -21.60 0.00 0.00 0.00 0.00 0.00 0.00
92 BAJANTE PLUVIAL DE PVC C-9 D=8" ml 43.20 328.14 14,175.65 -23.28 19.92 6,536.55 0.00 19.92 6,536.55 0.00
93 BAJANTE SANITARIA TUB. AWADUCT D=110 MM ml 6.80 135.82 923.58 1.68 8.48 1,151.75 2.05 10.53 1,430.18 0.00
94 TUBERIA VENTILACION TUB. AWADUCT D=110 MM ml 8.40 164.13 1,378.69 3.82 12.22 2,005.67 3.22 15.44 2,534.17 0.00
95 PROV/INSTALACION INODORO BLANCO C/VALVULA pza 4.00 3,532.90 14,131.60 0.00 4.00 14,131.60 0.00 4.00 14,131.60 0.00
96 PROVISION E INSTALACION DE LAVAMANOS pza 4.00 1,559.66 6,238.64 0.00 4.00 6,238.64 0.00 4.00 6,238.64 0.00
97 PROVISION E INSTALACION DE LAVAPLATOS pza 1.00 2,265.16 2,265.16 0.00 1.00 2,265.16 0.00 1.00 2,265.16 0.00
98 PROVISION E INSTALACION DUCHA CON BASE pza 4.00 2,074.79 8,299.16 0.00 4.00 8,299.16 0.00 4.00 8,299.16 0.00
99 PROV/INSTALACION DE REJILLA DE PISO pza 6.00 230.08 1,380.48 0.00 6.00 1,380.48 0.00 6.00 1,380.48 0.00
100 PROV/INST. 2 BOMBAS DE AGUA (C/ACC.) 3.0 HP pza 2.00 8,677.68 17,355.36 0.00 2.00 17,355.36 0.00 2.00 17,355.36 0.00
101 PROV/INST. 1 HIDROCELL (C/PRESURIZADOR) 200 LTS glb 1.00 11,045.60 11,045.60 1.00 2.00 22,091.20 0.00 2.00 22,091.20 0.00
102 PROV. E INST. TANQUE CAMPEON 20.000L pza 1.00 29,512.07 29,512.07 -1.00 0.00 0.00 0.00 0.00 0.00 0.00
103 CANALETA PLUVIAL CG Nº28 (0.18 X 0.15 X 0.22) ml 154.00 303.54 46,745.16 -150.60 3.40 1,032.04 0.00 3.40 1,032.04 0.00
104 CANALES INT. DE 0.20X0.20 C/REJILLA METALICA ml 22.00 1,004.38 22,096.36 33.79 55.79 56,034.36 -2.15 53.64 53,874.94 0.00
105 PROV. E INST. CALENTADOR SOLAR 300 LTS. pza 1.00 34,187.02 34,187.02 -1.00 0.00 0.00 0.00 0.00 0.00 0.00
106 TENDIDO Y PROV. TPVC HIDRO-3 D=3/4" ml 21.60 95.68 2,066.69 11.34 32.94 3,151.70 0.00 32.94 3,151.70 0.00
107 HIDRANTE DE PISO D=1 1/2" pza 4.00 5,396.54 21,586.16 0.00 4.00 21,586.16 0.00 4.00 21,586.16 0.00
108 PROV. INST. TUB./PVC PERFORADA D=4" P/DRENAJE ml 91.95 180.79 16,623.64 -0.95 91.00 16,451.89 6.23 97.23 17,578.21 0.00
109 PROV. Y COLOCADO DE MATERIAL FILTRANTE m³ 13.79 266.58 3,676.14 8.05 21.84 5,822.11 1.25 23.09 6,155.33 0.00
110 INTERRUPTOR SIMPLE pza 22.00 59.57 1,310.54 5.00 27.00 1,608.39 3.00 30.00 1,787.10 0.00
111 INTERRUPTOR DOBLE pza 17.00 64.39 1,094.63 -11.00 6.00 386.34 0.00 6.00 386.34 0.00
112 INTERRUPTOR TRIPLE pza 1.00 71.01 71.01 -1.00 0.00 0.00 1.00 1.00 71.01 0.00
113 INTERRUPTOR DE CUATRO VIAS pza 1.00 96.09 96.09 1.00 2.00 192.18 0.00 2.00 192.18 0.00
114 CONMUTADOR SIMPLE pza 2.00 66.07 132.14 5.00 7.00 462.49 0.00 7.00 462.49 0.00
115 TOMA CORR. DOBLE CON PROTECC. A TIERRA pto 48.00 88.78 4,261.44 20.00 68.00 6,037.04 6.00 74.00 6,569.72 0.00
116 TOMA CORR. DOBLE CON PROTEC. A TIERRA DE PISO pto 6.00 93.77 562.62 0.00 6.00 562.62 0.00 6.00 562.62 0.00
117 TOMACORRIENTES INDUSTRIAL TRIFASICO pto 8.00 347.11 2,776.88 -3.00 5.00 1,735.55 0.00 5.00 1,735.55 0.00
118 TOMA INDUSTRIAL DE FUERZA CARGADORES pto 4.00 772.52 3,090.08 0.00 4.00 3,090.08 0.00 4.00 3,090.08 0.00
119 TOMA DE FUERZA DUCHA pto 2.00 223.67 447.34 -2.00 0.00 0.00 0.00 0.00 0.00 0.00
120 INTERUP. TERMOMAGNETICO DE 16A-1P pza 9.00 151.40 1,362.60 2.00 11.00 1,665.40 5.00 16.00 2,422.40 0.00
122 INTERUP. TERMOMAGNETICO DE 25A-1P pza 10.00 170.11 1,701.10 -10.00 0.00 0.00 0.00 0.00 0.00 0.00
123 INTERUP. TERMOMAGNETICO DE 32A-1P pza 4.00 176.35 705.40 16.00 20.00 3,527.00 -8.00 12.00 2,116.20 0.00
124 INTERUP. TERMOMAGNETICO DE 40A-1P pza 2.00 182.58 365.16 2.00 4.00 730.32 0.00 4.00 730.32 0.00
125 INTERUP. TERMOMAGNETICO DE 63A-1P pza 2.00 188.82 377.64 -2.00 0.00 0.00 0.00 0.00 0.00 0.00
126 INTERUP. TERMOMAGNETICO DE 20A-3P pza 21.00 268.11 5,630.31 -18.00 3.00 804.33 25.00 28.00 7,507.08 0.00
128 INTERUP. TERMOMAGNETICO DE 40A-3P pza 6.00 367.90 2,207.40 -2.00 4.00 1,471.60 0.00 4.00 1,471.60 0.00
129 INTERUP. TERMOMAGNETICO DE 80A-3P pza 2.00 567.48 1,134.96 -2.00 0.00 0.00 0.00 0.00 0.00 0.00
130 INTERUPTOR TERMOMAG. 125 A - 3P pza 1.00 991.60 991.60 -1.00 0.00 0.00 0.00 0.00 0.00 0.00
131 INTERUPTOR TERMOMAG. 250A - 3P pza 2.00 3,619.57 7,239.14 -2.00 0.00 0.00 0.00 0.00 0.00 0.00
132 PICADO DE MURO PARA ENDUCTADO ml 905.00 23.64 21,394.20 0.00 905.00 21,394.20 0.00 905.00 21,394.20 0.00
133 ENDUCTADO TUBERIA CONDUIT PVC DE 5/8" ml 69.00 12.03 830.07 0.00 69.00 830.07 -69.00 0.00 0.00 0.00
134 ENDUCTADO TUBERIA CONDUIT PVC DE 3/4" ml 1,591.00 14.56 23,164.96 0.00 1,591.00 23,164.96 595.31 2,186.31 31,832.67 0.00
135 ENDUCTADO TUBERIA CONDUIT PVC DE 1" ml 40.00 18.11 724.40 0.00 40.00 724.40 311.86 351.86 6,372.18 0.00
136 ENDUCTADO TUBERIA CONDUIT PVC DE 1 1/2" ml 10.00 23.36 233.60 0.00 10.00 233.60 51.10 61.10 1,427.30 0.00
137 ENDUCTADO TUBERIA CONDUIT PVC DE 4" ml 104.00 124.70 12,968.80 167.65 271.65 33,874.76 30.35 302.00 37,659.40 0.00
138 TUBERIA CONDUIT DE ACERO GALVANIZADO DE 3/4" ml 600.00 130.43 78,258.00 0.00 600.00 78,258.00 100.00 700.00 91,301.00 0.00
139 INSTALACION CABLE CU Nº 14 AWG TW ml 2,186.00 11.94 26,100.84 0.00 2,186.00 26,100.84 534.00 2,720.00 32,476.80 0.00
140 INSTALACION CABLE CU Nº 12 AWG TW ml 7,790.00 14.61 113,811.90 0.00 7,790.00 113,811.90 -2,863.00 4,927.00 71,983.47 0.00
141 ALIMENTADOR CABLE DE CU Nº 10 AWG TW ml 3,186.00 34.45 109,757.70 1,471.04 4,657.04 160,435.03 1,529.60 6,186.64 213,129.75 0.00
142 ALIMENTADOR CABLE MONOP DE CU Nº 8 AWG TW ml 95.00 49.91 4,741.45 35.59 130.59 6,517.75 0.00 130.59 6,517.75 0.00
143 ALIMENTADOR CABLE MONOP DE CU Nº 6 AWG TW ml 45.00 58.40 2,628.00 45.30 90.30 5,273.52 0.00 90.30 5,273.52 0.00
27 de 106
PLANILLA DE
144 ALIMENTADOR CABLE DE CU Nº 2 AWG TW ml 60.00 135.69 8,141.40 131.80 191.80 26,025.34 0.00 191.80 26,025.34 0.00
145 ALIMENTADOR CABLE DE CU - Nº 250 MCM THW ml 400.00 335.70 134,280.00 48.00 448.00 150,393.60 0.00 448.00 150,393.60 0.00
146 CAJA PARA 1 INTERRUP. TERMOMAG. 1P pza 2.00 188.12 376.24 -2.00 0.00 0.00 0.00 0.00 0.00 0.00
147 TABLERO DE DISTRIBUCION C/BARRAS PARA 4 TERMOMAGS. pza 2.00 1,146.18 2,292.36 2.00 4.00 4,584.72 0.00 4.00 4,584.72 0.00
150 TABLERO DE DISTRIBUCION C/BARRAS PARA 30 TERMOMAGS. pza 1.00 4,802.02 4,802.02 0.00 1.00 4,802.02 -1.00 0.00 0.00 0.00
152 MALLA DE PROTECCION A TIERRA glb 1.00 13,629.99 13,629.99 0.00 1.00 13,629.99 0.00 1.00 13,629.99 0.00
153 PUESTA A TIERRA PARA RAYOS glb 1.00 32,964.52 32,964.52 1.00 2.00 65,929.04 0.00 2.00 65,929.04 0.00
154 LAMPARA LED DE 7 W EN PLAFON pza 32.00 282.55 9,041.60 -32.00 0.00 0.00 0.00 0.00 0.00 0.00
155 APLIQUE EN PLAFON CON LAMPARA FLUORESC. COMPACTA pza 4.00 245.13 980.52 -4.00 0.00 0.00 0.00 0.00 0.00 0.00
156 LUMINARIA FLUORESC. DE EMERGENCIA pza 9.00 607.87 5,470.83 -9.00 0.00 0.00 0.00 0.00 0.00 0.00
157 REFLECTOR LED DE 80 W IP 65 pza 8.00 2,851.17 22,809.36 4.00 12.00 34,214.04 3.00 15.00 42,767.55 0.00
158 LUMINARIA LED TIPO CAMPANA DE 100 W - IP 65 pza 5.00 3,649.50 18,247.50 -5.00 0.00 0.00 0.00 0.00 0.00 0.00
159 LUMINARIA LED TIPO CAMPANA DE 200 W - IP 65 pza 66.00 5,537.50 365,475.00 32.00 98.00 542,675.00 1.00 99.00 548,212.50 0.00
160 LUMINARIA C/LAMPARA FLUORESC COMPACTA TIPO PL DE 3*36W pza 35.00 607.87 21,275.45 -35.00 0.00 0.00 0.00 0.00 0.00 0.00
161 CAJA DE DERIVACION pza 10.00 226.67 2,266.70 0.00 10.00 2,266.70 0.00 10.00 2,266.70 0.00
162 TRANSFORMADOR DE 150 KVA TRIFASICO glb 1.00 72,307.36 72,307.36 0.00 1.00 72,307.36 0.00 1.00 72,307.36 0.00
163 ACOMETIDA Y TABLERO DE MEDICION glb 1.00 49,790.09 49,790.09 0.00 1.00 49,790.09 0.00 1.00 49,790.09 0.00
164 EXCAVACION DE ZANJA SUELO SEMIDURO m³ 34.00 186.65 6,346.10 2.73 36.73 6,855.65 -35.43 1.30 242.64 0.00
165 ILUMINACION DECORATIVA EN FACHADA DE ALUCOBOND glb 1.00 7,755.60 7,755.60 0.00 1.00 7,755.60 0.00 1.00 7,755.60 0.00
166 LUZ DE SEÑALIZACION PARA PORTON GARAJE glb 1.00 1,086.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00 1,086.00 0.00
167 PUERTA ELECTRICA MOTORIZADA INTERIOR (TIPO 1-B) pza 4.00 93,639.94 374,559.76 0.00 4.00 374,559.76 0.00 4.00 374,559.76 0.00
168 PUERTA ELECTRICA MOTORIZADA EXTERIOR (TIPO 1-A) pza 4.00 101,345.95 405,383.80 0.00 4.00 405,383.80 0.00 4.00 405,383.80 1.00
169 GRUPO ELECTROGENO DE 10 KVA 3Ø glb 1.00 31,905.85 31,905.85 -1.00 0.00 0.00 0.00 0.00 0.00 0.00
170 CASETA DE TRANSFORMACION glb 1.00 44,868.54 44,868.54 0.00 1.00 44,868.54 0.00 1.00 44,868.54 0.00
171 CAMARA DE REGISTRO pza 6.00 1,981.82 11,890.92 0.00 6.00 11,890.92 0.00 6.00 11,890.92 0.00
172 TUBO CONDUIT PVC DIAM 1" ml 117.00 22.92 2,681.64 0.00 117.00 2,681.64 -104.59 12.41 284.44 0.00
173 TUBO CONDUIT PVC DIAM 3/4" ml 82.00 15.58 1,277.56 0.00 82.00 1,277.56 44.50 126.50 1,970.87 0.00
174 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 2.00 232.91 465.82 0.00 2.00 465.82 0.00 2.00 465.82 0.00
175 CAJA METALICA RECTANGULAR pza 9.00 16.70 150.30 0.00 9.00 150.30 1.00 10.00 167.00 0.00
176 CAJA METALICA DE PASO OCTOGONAL pza 18.00 22.94 412.92 0.00 18.00 412.92 0.00 18.00 412.92 0.00
177 CABLE UTP CAT 6A ml 322.00 29.67 9,553.74 0.00 322.00 9,553.74 624.90 946.90 28,094.52 0.00
178 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 9.00 129.77 1,167.93 0.00 9.00 1,167.93 1.00 10.00 1,297.70 0.00
179 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00 3,590.12 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00
180 CERTIFICACION PUNTO DE RED CAT 6A pto 18.00 221.67 3,990.06 0.00 18.00 3,990.06 2.00 20.00 4,433.40 0.00
181 GABINETE METALICO 9 RU pza 1.00 2,797.26 2,797.26 0.00 1.00 2,797.26 3.00 4.00 11,189.04 0.00
182 SWITCH CAT 6A 24 PUERTOS POE pza 1.00 16,064.01 16,064.01 0.00 1.00 16,064.01 0.00 1.00 16,064.01 0.00
183 PATCH CORDS CAT 6A 1 METRO pza 19.00 268.96 5,110.24 0.00 19.00 5,110.24 2.00 21.00 5,648.16 0.00
184 PATCHS CORDS CAT 6A 3 METROS pza 9.00 368.75 3,318.75 0.00 9.00 3,318.75 0.00 9.00 3,318.75 0.00
185 TELEFONO IP POE pza 9.00 2,267.52 20,407.68 0.00 9.00 20,407.68 0.00 9.00 20,407.68 0.00
186 ROUTER MULTIPROPOSITO SOFTWARE 24 IP pza 1.00 22,960.52 22,960.52 0.00 1.00 22,960.52 0.00 1.00 22,960.52 0.00
187 FIRE WALL VPN 24 USUARIOS pza 1.00 11,279.50 11,279.50 0.00 1.00 11,279.50 0.00 1.00 11,279.50 0.00
188 VOICE INTERFACE CARD 4 ANALOG PORTS pza 1.00 8,406.23 8,406.23 0.00 1.00 8,406.23 0.00 1.00 8,406.23 0.00
189 PANEL ALARMA DIRECCIONABLE 8 ZONAS pza 1.00 14,450.97 14,450.97 0.00 1.00 14,450.97 0.00 1.00 14,450.97 0.00
190 SENSOR DE HUMO POR HAZ PROYECTADO pza 8.00 3,392.65 27,141.20 0.00 8.00 27,141.20 0.00 8.00 27,141.20 0.00
191 SENSOR DE HUMO FOTOELECTRICO pza 14.00 1,022.61 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14,316.54 0.00
192 ACCIONADOR MANUAL (PULL STATION) pza 7.00 917.61 6,423.27 0.00 7.00 6,423.27 0.00 7.00 6,423.27 0.00
193 SIRENA ESTROBOSCOPICA pza 7.00 979.98 6,859.86 0.00 7.00 6,859.86 0.00 7.00 6,859.86 0.00
194 CABLE 2 PARES FLPR 18AWG ml 435.00 26.67 11,601.45 0.00 435.00 11,601.45 256.91 691.91 18,453.24 0.00
195 TUBO CONDUIT MET D 1" ml 20.00 81.19 1,623.80 0.00 20.00 1,623.80 -20.00 0.00 0.00 0.00
196 TUBO CONDUIT MET 5/8" ml 394.00 65.77 25,913.38 0.00 394.00 25,913.38 -156.30 237.70 15,633.53 0.00
198 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 4.00 207.96 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00
199 PARLANTE DE PERIFONEO 3-6 W pza 6.00 625.84 3,755.04 0.00 6.00 3,755.04 0.00 6.00 3,755.04 0.00
200 PARLANTE DE PERIFONEO 15 W EXTERIOR pza 4.00 4,036.08 16,144.32 0.00 4.00 16,144.32 2.00 6.00 24,216.48 0.00
201 PARLANTE PERIFONEO 15W pza 19.00 1,977.89 37,579.91 0.00 19.00 37,579.91 -2.00 17.00 33,624.13 0.00
202 AMPLIFICADOR PERIFONEO 400 W pza 1.00 18,514.36 18,514.36 0.00 1.00 18,514.36 0.00 1.00 18,514.36 0.00
203 MICROFONO CUELLO DE GANSO PRE TONO pza 1.00 1,623.75 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1,623.75 0.00
205 TUBO CONDUIT PVC DIAM 5/8" ml 349.00 10.14 3,538.86 0.00 349.00 3,538.86 -349.00 0.00 0.00 0.00
206 CABLE BIPOLAR CU 16 AWG ml 374.00 19.65 7,349.10 0.00 374.00 7,349.10 159.74 533.74 10,487.99 0.00
207 TUBO CONDUIT PVC DIAM 2" ml 20.00 34.55 691.00 0.00 20.00 691.00 -20.00 0.00 0.00 0.00
208 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 4.00 207.96 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00
209 TUBO CONDUIT PVC DIAM 3/4" ml 64.00 15.58 997.12 0.00 64.00 997.12 367.35 431.35 6,720.43 0.00
210 TUBO CONDUIT PVC DIAM 2" ml 89.00 34.55 3,074.95 0.00 89.00 3,074.95 8.50 97.50 3,368.63 0.00
211 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 8.00 232.91 1,863.28 0.00 8.00 1,863.28 3.00 11.00 2,562.01 0.00
213 CABLE UTP CAT 6A ml 601.00 29.67 17,831.67 0.00 601.00 17,831.67 697.46 1,298.46 38,525.31 0.00
214 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 14.00 129.77 1,816.78 0.00 14.00 1,816.78 3.00 17.00 2,206.09 0.00
215 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00 3,590.12 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00
28 de 106
PLANILLA DE
216 CERTIFICACION PUNTO DE RED CAT 6A pto 14.00 221.67 3,103.38 0.00 14.00 3,103.38 3.00 17.00 3,768.39 0.00
217 PATCH CORDS CAT 6A 1 METRO pza 28.00 268.96 7,530.88 0.00 28.00 7,530.88 6.00 34.00 9,144.64 0.00
218 CAMARA DOMO DIA Y NOCHE ANTIVANDALISMO C/SEN MOV pza 3.00 6,575.29 19,725.87 0.00 3.00 19,725.87 0.00 3.00 19,725.87 0.00
219 CAMARA INTEGRADA C/INFRAROJO C/DETECTOT MOV pza 11.00 8,281.49 91,096.39 0.00 11.00 91,096.39 3.00 14.00 115,940.86 0.00
220 SERVIDOR GRABACION 16 CANALES C/DISCO DURO pza 1.00 16,313.49 16,313.49 0.00 1.00 16,313.49 0.00 1.00 16,313.49 0.00
221 MONITOR LED A COLOR 42" pza 1.00 8,985.48 8,985.48 0.00 1.00 8,985.48 0.00 1.00 8,985.48 0.00
222 PROV. INST. CALDERA MURAL DE CONDENSACION ALTA EFICIENCIA pza 1.00 44,673.66 44,673.66 0.00 1.00 44,673.66 0.00 1.00 44,673.66 0.00
223 PROV. E INSTALACION ABLANDADOR DE AGUA pza 1.00 15,137.84 15,137.84 0.00 1.00 15,137.84 0.00 1.00 15,137.84 0.00
224 PROV. E INST. VASO DE EXPANCION CAPACIDAD 35 LTS pza 1.00 4,909.25 4,909.25 0.00 1.00 4,909.25 0.00 1.00 4,909.25 0.00
225 PROV E INST BOMBAS DE IMPULSION DE LINEA PARA SISTEMA CAL pza 1.00 5,951.60 5,951.60 0.00 1.00 5,951.60 0.00 1.00 5,951.60 0.00
226 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 8 ELEMENT pza 1.00 1,271.75 1,271.75 -1.00 0.00 0.00 0.00 0.00 0.00 0.00
227 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 10 ELEMENT pza 2.00 1,708.33 3,416.66 -2.00 0.00 0.00 0.00 0.00 0.00 0.00
228 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 12 ELEMENT pza 27.00 2,581.51 69,700.77 -1.00 26.00 67,119.26 0.00 26.00 67,119.26 0.00
229 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D20 ml 240.62 142.22 34,220.98 -170.57 70.05 9,962.51 0.00 70.05 9,962.51 0.00
230 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 25 ml 19.55 183.33 3,584.10 30.10 49.65 9,102.33 0.00 49.65 9,102.33 0.00
231 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 32 ml 56.45 270.87 15,290.61 120.34 176.79 47,887.11 0.00 176.79 47,887.11 0.00
232 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 40 ml 53.78 340.43 18,308.33 -39.09 14.69 5,000.92 0.00 14.69 5,000.92 0.00
233 PROV E INST EXTRACTOR DE AIRE CON PERFILERIA ALUMINIO TIP pza 11.00 16,304.93 179,354.23 0.00 11.00 179,354.23 0.00 11.00 179,354.23 0.00
234 PROV E INST DE INSUFLADOR DE AIRE CON PERFILERIA DE ALUMI pza 6.00 17,886.38 107,318.28 5.00 11.00 196,750.18 0.00 11.00 196,750.18 0.00
29 de 106
PLANILLA DE
235 PROV E INST EXTRACTOR DE AIRE TIPO MIXTO,TUBULAR LINEA 1 pza 2.00 2,913.43 5,826.86 0.00 2.00 5,826.86 0.00 2.00 5,826.86 0.00
236 PROV E INST EXTRACTOR DE AIRE AXIAL DE TECHO DE 335M3/HR pza 2.00 880.18 1,760.36 0.00 2.00 1,760.36 0.00 2.00 1,760.36 0.00
237 FABRICACION E INSTALACION DE CONDUCTOS DE CHAPA GALVANI m² 1,312.00 240.82 315,955.84 -0.50 1,311.50 315,835.43 0.00 1,311.50 315,835.43 0.00
238 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 350X150 pza 4.00 321.59 1,286.36 0.00 4.00 1,286.36 0.00 4.00 1,286.36 0.00
241 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 650X450 pza 11.00 1,124.79 12,372.69 0.00 11.00 12,372.69 0.00 11.00 12,372.69 0.00
243 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 300X300 pza 2.00 396.43 792.86 0.00 2.00 792.86 0.00 2.00 792.86 0.00
244 ELAB Y APROB DEL PROYECTO DE GAS NATURAL glb 1.00 3,648.34 3,648.34 0.00 1.00 3,648.34 0.00 1.00 3,648.34 0.00
245 ACOMETIDA (OBRAS CIVILES) ml 13.00 758.72 9,863.36 2.50 15.50 11,760.16 0.00 15.50 11,760.16 0.00
246 GABINETE DE MEDICION Y REGULACION glb 1.00 6,943.27 6,943.27 0.00 1.00 6,943.27 0.00 1.00 6,943.27 0.00
247 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1 1/2" ml 61.00 258.74 15,783.14 39.90 100.90 26,106.87 0.00 100.90 26,106.87 0.00
248 PROV Y COLOCADO DE LLAVE DE PASO DE 1 1/2" pza 1.00 376.67 376.67 1.00 2.00 753.34 0.00 2.00 753.34 0.00
249 PROV Y COLOCADO DE REJILLAS DE VENTILACION 20 X 20 CM pza 2.00 145.65 291.30 2.00 4.00 582.60 0.00 4.00 582.60 0.00
250 RAMPA DE NIVELACION pza 3.00 83,110.37 249,331.11 0.00 3.00 249,331.11 0.00 3.00 249,331.11 0.00
251 PUERTA ELECTRICA MOTORIZADA (TIPO 1) pza 4.00 93,639.94 374,559.76 -3.00 1.00 93,639.94 0.00 1.00 93,639.94 -1.00
252 LETREROS DE SEÑALIZACION pza 5.00 1,337.31 6,686.55 0.00 5.00 6,686.55 0.00 5.00 6,686.55 0.00
253 PUERTA METALICA m² 720.82 26.32 26.32 18,971.98 1.68 28.00 20,182.96 0.00
254 PUERTA METALICA TIPO 3 m² 1,070.33 5.94 5.94 6,357.76 0.00 5.94 6,357.76 26.25
255 DESMONTAJE ESTRUCTURAS METÁLICAS MAS CUBIERTA glb 3,982.56 1.00 1.00 3,982.56 0.00 1.00 3,982.56 0.00
256 MONTAJE ESTRUCTURA CUBIERTA (CERCHAS + CORREAS) m² 43.85 235.67 235.67 10,334.13 0.00 235.67 10,334.13 0.00
257 CUBIERTA CALAMINA GALVANIZADA Nº28 m² 87.83 235.67 235.67 20,698.90 0.00 235.67 20,698.90 0.00
258 CAMARA DE INSPECCION CIRCULAR D=1,00 (H=1.2-2.0M) DE MAMPOST pza 1,814.18 6.00 6.00 10,885.08 0.00 6.00 10,885.08 0.00
259 CAMARA DE INSPECCION CIRCULAR D=1,20 (H>2.00M) DE MAMPOST pza 1,904.12 1.00 1.00 1,904.12 0.00 1.00 1,904.12 0.00
260 BAJANTE PLUVIAL TUBERIA PVC D=4" C-9 ml 109.04 10.91 10.91 1,189.63 -3.91 7.00 763.28 17.50
261 BAJANTE PLUVIAL TUBERIA PVC D=6" C-9 ml 189.41 191.22 191.22 36,218.98 0.00 191.22 36,218.98 0.00
262 PROV/TENDIDO TUBERIAS AWADUCT D=40 MM ml 47.00 16.71 16.71 785.37 -4.14 12.57 590.79 0.00
263 TENDIDO Y PROVISION TPVC HIDRO 3 D=1/2" ml 60.12 20.43 20.43 1,228.25 0.00 20.43 1,228.25 0.00
264 PROV. E INST. TANQUE PREFABRICADO 10.000L pza 14,743.73 2.00 2.00 29,487.46 0.00 2.00 29,487.46 0.00
265 CANALETA PLUVIAL CG Nº26 (DESARROLLO 100CM) ml 380.03 187.43 187.43 71,229.02 11.61 199.04 75,641.17 0.00
266 PROVISION E INSTALACIÓN TERMOTANQUE A GAS DE 110 LTS pza 7,336.20 1.00 1.00 7,336.20 0.00 1.00 7,336.20 0.00
267 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1" ml 197.39 0.70 0.70 138.17 0.00 0.70 138.17 0.00
268 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 3/4" ml 166.34 2.60 2.60 432.48 0.00 2.60 432.48 0.00
269 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1/2" ml 145.56 7.32 7.32 1,065.50 0.00 7.32 1,065.50 0.00
270 PROV Y COLOCADO DE LLAVE DE PASO DE 1/2" pza 226.05 4.00 4.00 904.20 0.00 4.00 904.20 0.00
271 REGULADORES DE 2º ETAPA (RED GAS NATURAL) pza 979.98 3.00 3.00 2,939.94 0.00 3.00 2,939.94 0.00
272 PROV Y TEND CABLE TETRAPOLAR DE CU DOBLE AISL 4X10 AWG ml 51.99 1,258.07 1,258.07 65,407.06 427.41 1,685.48 87,628.11 0.00
273 PROVISION Y TENDIDO CABLE MONOPOLAR DE CU AIS Nº1/0 AWG ml 75.84 416.00 416.00 31,549.44 154.00 570.00 43,228.80 0.00
274 PROVISION Y EMPLAZAMIENTO ARTEF ELEC T/APLIQUE LED 28W Pza 435.78 4.00 4.00 1,743.12 0.00 4.00 1,743.12 2.00
275 PROV Y EMPLAZAMIENTO PROY LED T/CAMPANA DE 150 W - IP 65 Pza 3,268.12 9.00 9.00 29,413.08 0.00 9.00 29,413.08 0.00
276 PROVISION Y EMPLAZAMIENTO PANEL LED 40W (60X60CM) Pza 451.09 69.00 69.00 31,125.21 0.00 69.00 31,125.21 95.00
277 PROVISION Y EMPLAZAMIENTO ARTEF. ELECT LED 28W T/PLAFON pza 435.78 34.00 34.00 14,816.52 0.00 34.00 14,816.52 14.00
278 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 44-63A Pza 984.15 4.00 4.00 3,936.60 0.00 4.00 3,936.60 10.00
279 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 87-125A Pza 1,348.24 9.00 9.00 12,134.16 0.00 9.00 12,134.16 0.00
280 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 128-320A Pza 5,583.14 1.00 1.00 5,583.14 0.00 1.00 5,583.14 0.00
281 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 175-250A pza 2,644.27 1.00 1.00 2,644.27 1.00 2.00 5,288.54 0.00
282 GRUPO ELECTROGENO DE 49.2 KVA 3Ø 380/220 V glb 226,570.21 1.00 1.00 226,570.21 0.00 1.00 226,570.21 0.00
283 PROV Y EMPLAZ BANDEJA ESCALERILLA 30X240CM SEMIPESADO pza 732.55 23.00 23.00 16,848.65 0.00 23.00 16,848.65 0.00
284 PROV Y EMPLAZ BANDEJA ESCALERILLA 20X240CM SEMIPESADO pza 706.12 153.00 153.00 108,036.36 -11.00 142.00 100,269.04 0.00
285 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 30CM SEMIPESADO pza 353.99 11.00 11.00 3,893.89 -8.00 3.00 1,061.97 0.00
286 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 20CM SEMIPESADO pza 337.37 19.00 19.00 6,410.03 -14.00 5.00 1,686.85 0.00
287 PROV Y EMPLAZ TE ESCALERILLA 20CM SEMIPESADO pza 420.90 4.00 4.00 1,683.60 2.00 6.00 2,525.40 0.00
288 PROV Y EMPLAZ REDUCCION SIMÉTRICA GALV 30 A 20CM SEMIPESADO pza 270.18 1.00 1.00 270.18 1.00 2.00 540.36 0.00
289 TOMA TIPO SCHUCKO DE PLACA pza 79.34 2.00 2.00 158.68 0.00 2.00 158.68 0.00
290 TOMA INDUSTRIAL DE FUERZA MONOFASICO pza 164.08 4.00 4.00 656.32 0.00 4.00 656.32 0.00
291 PROV E INST TABLERO CONTROL ILUMINACION 3 CIRCUITOS pza 2,641.32 3.00 3.00 7,923.96 0.00 3.00 7,923.96 0.00
292 PROV E INST TABLERO CONTROL ILUMINACION 6 CIRCUITOS pza 4,614.28 1.00 1.00 4,614.28 0.00 1.00 4,614.28 0.00
293 PROV E INST SUPRESOR DE PICOS DE VOLTAJE TRIFASICO 277/480V pza 9,857.89 2.00 2.00 19,715.78 0.00 2.00 19,715.78 0.00
294 PROV E INST POSTE MT CONCRETO DE 12M glb 15,108.43 1.00 1.00 15,108.43 0.00 1.00 15,108.43 0.00
295 CUBIERTA DE CALAMINA PREPINTADA No 26 m² 140.48 781.97
296 CIMIENTOS DE HORMIGÓN CICLÓPEO m³ 927.81 95.41
297 SOBRECIMIENTOS DE HORMIGÓN CICLÓPEO m³ 1,090.59 17.61
298 IMPERMEABILIZACIÓN SOBRECIMIENTOS C/PINTURA IMPERMEAB. m² 49.34 35.19
299 CONTRAPISO DE CEMENTO MAS SOLADO DE PIEDRA m² 160.53 771.02
300 IMPERMEABILIZACIÓN DE LOSA CON LAMINA ASFALTICA m² 162.88 121.50
301 JUEGO DE BAÑO jgo 2,081.86 4.00
302 URINARIO DE PARED pza 934.09 1.00
303 DUCHA ELÉCTRICA SIN BASE pza 146.46 2.00
304 PROV. E INST. TANQUE PREFABRICADO DE 900L pza 1,832.37 1.00
305 CÁMARA DE FRIO glb 590,775.99 1.00
306 ACOMETIDA FIBRA ÓPTICA Y RED WIFI glb 42,061.91 1.00
30 de 106
PLANILLA DE
307 GABINETE METALICO 42 RU pza 10,593.44 1.00
TOTAL: 36,577,793.30 37,601,830.50 37,811,020.57
RESUMEN DEL CERTIFICADO:

DE LOS CONTRATOS:
IMPORTE TOTAL CONTRATO INICIAL Bs. 36,577,793.30
ORDEN DE CAMBIO Nº1 Bs. 0.00
CONTRATO MODIFICATORIO Nº1 Bs. 1,024,037.20
ORDEN DE CAMBIO Nº4 Bs. 209,190.07
ORDEN DE CAMBIO Nº5 Bs. 1,294,524.67
TOTAL IMPORTE CONTRATO ACTUALIZADO Bs. 41,698,586.67
ACUMULADO HASTA EL PRESENTE PERIODO Bs. 40,374,778.88
ACUMULADO HASTA EL PERIDO ANTERIOR Bs. 38,418,635.71
TOTAL AVANCE EN EL PERIODO Bs. 1,956,143.17
SALDO S/ÚLTIMO ESTADO CONTRACTUAL Bs. 1,323,807.79
DESCUENTOS
AMORTIZACIÓN ANTICIPO EN ESTE PERIODO Bs. 0.00
LÍQUIDO PAGABLE DE ESTA PLANILLA Bs. 1,956,143.17
Son: Un Millón Novecientos Cincuenta y Seis Mil Ciento Cuarenta y Tres 23/100 Bolivianos
31 de 106
PLANILLA DE
EMPRESA: SUPERVISIÓN:
32 de 106
NILLA DE AVANCE DE OBRA Nº 30
AL 20 de agosto de 2022
NTRATO MODIFICATORIO Nº2 ORDEN DE CAMBIO Nº5 ORDEN DE TRABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO
% DE
CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL TOTAL TOTAL AVANCE
ANTERIOR ACTUAL ANTERIOR ACTUAL
FINAL (Bs.) DECR. (-) FINAL (Bs.) DECR. (-) FINAL (Bs.) ACUMUL ACUMULADO
1.00 44,152.56 0.00 1.00 44,152.56 0.00 1.00 44,152.56 1.00 0.00 1.00 44,152.56 0.00 44,152.56 100.00%
3,667.00 20,388.52 0.00 3,667.00 20,388.52 0.00 3,667.00 20,388.52 3,667.00 0.00 3,667.00 20,388.52 0.00 20,388.52 100.00%
1.00 1,767.91 0.00 1.00 1,767.91 0.00 1.00 1,767.91 1.00 0.00 1.00 1,767.91 0.00 1,767.91 100.00%
2,506.62 250,962.89 0.00 2,506.62 250,962.89 0.00 2,506.62 250,962.89 2,506.62 0.00 2,506.62 250,962.89 0.00 250,962.89 100.00%
3,513.08 60,214.19 0.00 3,513.08 60,214.19 0.00 3,513.08 60,214.19 3,513.08 0.00 3,513.08 60,214.19 0.00 60,214.19 100.00%
6,689.31 1,351,641.74 12.35 6,701.66 1,354,137.18 -16.33 6,685.33 1,350,837.54 6,550.70 134.63 6,685.33 1,323,634.44 27,203.05 1,350,837.49 100.00%
6.29 13,429.28 0.00 6.29 13,429.28 -0.48 5.81 12,404.47 5.81 0.00 5.81 12,404.46 0.00 12,404.46 100.00%
522.93 74,695.32 288.69 811.62 115,931.80 -4.88 806.74 115,234.74 522.93 283.81 806.74 74,695.32 40,539.42 115,234.74 100.00%
9.15 8,554.88 0.00 9.15 8,554.88 0.00 9.15 8,554.88 9.15 0.00 9.15 8,554.88 0.00 8,554.88 100.00%
9,974.64 1,304,682.91 1,121.32 11,095.96 1,451,351.57 -19.77 11,076.19 1,448,765.65 9,939.21 1,136.98 11,076.19 1,300,048.67 148,716.98 1,448,765.65 100.00%
74.40 88,819.46 20.98 95.38 113,865.60 -0.75 94.63 112,970.24 74.40 0.00 74.40 88,819.46 0.00 88,819.46 78.62%
403.96 137,249.45 2.80 406.76 138,200.78 -3.60 403.16 136,977.64 284.04 119.12 403.16 96,505.43 40,472.21 136,977.64 100.00%
446.81 74,380.46 46.65 493.46 82,146.29 -1.83 491.63 81,841.65 444.98 46.65 491.63 74,075.82 7,765.83 81,841.65 100.00%
1,010.23 260,831.28 -43.94 966.29 249,486.42 -5.34 960.95 248,107.68 330.63 630.32 960.95 85,365.36 162,742.32 248,107.68 100.00%
185.15 56,359.66 -2.66 182.49 55,549.96 0.00 182.49 55,549.96 182.49 0.00 182.49 55,549.96 0.00 55,549.96 100.00%
122.80 44,119.79 18.74 141.54 50,852.51 0.00 141.54 50,852.51 113.80 0.00 113.80 40,884.93 0.00 40,884.93 80.40%
6,099.22 1,252,596.81 1,051.72 7,150.94 1,468,588.55 76.15 7,227.09 1,484,227.47 6,097.50 1,129.59 7,227.09 1,252,243.57 231,983.90 1,484,227.47 100.00%
159.64 48,177.76 597.07 756.71 228,367.51 9.77 766.48 231,316.00 153.93 612.55 766.48 46,454.53 184,861.47 231,316.00 100.00%
348.84 109,738.09 139.77 488.61 153,706.93 -11.52 477.09 150,082.97 348.84 0.00 348.84 109,738.09 0.00 109,738.09 73.12%
68.34 43,486.79 0.00 68.34 43,486.79 0.00 68.34 43,486.79 68.34 0.00 68.34 43,486.79 0.00 43,486.79 100.00%
85.20 4,988.46 19.20 104.40 6,112.62 0.00 104.40 6,112.62 85.20 0.00 85.20 4,988.46 0.00 4,988.46 81.61%
164.75 12,735.18 82.80 247.55 19,135.62 -4.03 243.52 18,824.10 160.75 0.00 160.75 12,425.98 0.00 12,425.98 66.01%
121.68 6,831.12 273.76 395.44 22,200.00 0.00 395.44 22,200.00 112.25 283.19 395.44 6,301.72 15,898.28 22,200.00 100.00%
639.82 49,304.53 0.00 639.82 49,304.53 -7.95 631.87 48,691.90 631.87 0.00 631.87 48,691.90 0.00 48,691.90 100.00%
75.98 6,319.26 0.00 75.98 6,319.26 0.00 75.98 6,319.26 75.98 0.00 75.98 6,319.26 0.00 6,319.26 100.00%
19.53 39,825.19 6.93 26.46 53,956.70 0.26 26.72 54,486.89 19.53 0.00 19.53 39,825.19 0.00 39,825.19 73.09%
382.72 304,201.16 0.00 382.72 304,201.16 0.00 382.72 304,201.16 382.72 0.00 382.72 304,201.16 0.00 304,201.16 100.00%
1,448.12 89,073.86 1,121.32 2,569.44 158,046.25 -14.57 2,554.87 157,150.05 1,435.16 1,119.71 2,554.87 88,276.69 68,873.36 157,150.05 100.00%
9,780.61 634,663.48 0.00 9,780.61 634,663.48 -223.00 9,557.61 620,193.01 9,216.31 0.00 9,216.31 598,046.36 0.00 598,046.36 96.43%
5,410.29 374,230.01 839.14 6,249.43 432,273.33 70.20 6,319.63 437,129.06 5,316.08 0.00 5,316.08 367,713.25 0.00 367,713.25 84.12%
20.79 29,710.99 9.03 29.82 42,615.76 0.00 29.82 42,615.76 20.79 0.00 20.79 29,710.99 0.00 29,710.99 69.72%
11.52 16,832.91 7.56 19.08 27,879.51 0.00 19.08 27,879.51 11.52 0.00 11.52 16,832.91 0.00 16,832.91 60.38%
16.00 18,256.48 46.40 62.40 71,200.27 0.00 62.40 71,200.27 15.80 0.00 15.80 18,028.27 0.00 18,028.27 25.32%
11.00 6,224.57 5.00 16.00 9,053.92 0.00 16.00 9,053.92 11.00 0.00 11.00 6,224.57 0.00 6,224.57 68.75%
8.00 3,938.80 6.00 14.00 6,892.90 0.00 14.00 6,892.90 8.00 0.00 8.00 3,938.80 0.00 3,938.80 57.14%
1,048.39 718,146.47 0.00 1,048.39 718,146.47 -0.21 1,048.18 718,002.62 1,048.18 0.00 1,048.18 718,003.30 0.00 718,003.30 100.00%
20.24 14,300.77 3.56 23.80 16,816.13 4.47 28.27 19,974.45 17.50 0.00 17.50 12,364.80 0.00 12,364.80 61.90%
68.36 32,177.05 -6.18 62.18 29,268.13 0.00 62.18 29,268.13 62.18 0.00 62.18 29,268.13 0.00 29,268.13 100.00%
37.50 18,306.00 0.00 37.50 18,306.00 0.00 37.50 18,306.00 37.50 0.00 37.50 18,306.00 0.00 18,306.00 100.00%
2.00 123,008.60 -1.00 1.00 61,504.30 0.00 1.00 61,504.30 1.00 0.00 1.00 61,504.30 0.00 61,504.30 100.00%
1.00 129,299.41 0.00 1.00 129,299.41 0.00 1.00 129,299.41 1.00 0.00 1.00 129,299.41 0.00 129,299.41 100.00%
1.00 13,924.87 0.00 1.00 13,924.87 0.00 1.00 13,924.87 1.00 0.00 1.00 13,924.87 0.00 13,924.87 100.00%
2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 2,594.74 0.00 2,594.74 1,735,803.22 0.00 1,735,803.22 100.00%
115.42 10,218.13 0.00 115.42 10,218.13 0.00 115.42 10,218.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
93.00 19,621.14 11.00 104.00 21,941.92 0.00 104.00 21,941.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
38.29 21,314.13 15.91 54.20 30,170.43 0.00 54.20 30,170.43 33.60 0.00 33.60 18,703.44 0.00 18,703.44 61.99%
139.82 14,657.33 0.00 139.82 14,657.33 0.00 139.82 14,657.33 139.82 0.00 139.82 14,657.33 0.00 14,657.33 100.00%
10.02 4,144.80 -3.84 6.18 2,556.77 0.00 6.18 2,556.77 6.18 0.00 6.18 2,555.74 0.00 2,555.74 99.96%
81.78 123,143.51 23.18 104.96 158,047.72 0.01 104.97 158,062.78 81.73 0.00 81.73 123,068.22 0.00 123,068.22 77.86%
42.81 12,341.69 0.00 42.81 12,341.69 0.00 42.81 12,341.69 42.81 0.00 42.81 12,341.69 0.00 12,341.69 100.00%
7,023.73 242,459.20 0.20 7,023.93 242,466.11 0.00 7,023.93 242,466.11 7,022.09 1.84 7,023.93 242,402.55 63.56 242,466.11 100.00%
9,513.25 1,904,362.07 -87.66 9,425.59 1,886,814.29 -1.11 9,424.4784050 1,886,592.09 9,424.48 0.00 9,424.48 1,886,592.41 0.00 1,886,592.41 100.00%
355.89 1,004,604.71 27.78 383.67 1,083,021.82 0.00 383.67 1,083,021.82 354.52 29.15 383.67 1,000,735.51 82,286.31 1,083,021.82 100.00%
157.35 500,340.56 17.76 175.11 556,814.87 0.00 175.11 556,814.87 155.39 19.72 175.11 494,118.45 62,696.42 556,814.87 100.00%
381.27 1,173,625.31 2.33 383.60 1,180,797.52 0.00 383.60 1,180,797.52 381.27 2.33 383.60 1,173,625.31 7,172.21 1,180,797.52 100.00%
744.68 2,674,287.37 0.00 744.68 2,674,287.37 0.00 744.68 2,674,287.37 744.68 0.00 744.68 2,674,287.37 0.00 2,674,287.37 100.00%
362.73 1,350,137.14 -0.20 362.53 1,349,398.29 0.00 362.53 1,349,398.29 362.53 0.00 362.53 1,349,398.29 0.00 1,349,398.29 100.00%
478.28 1,742,369.33 4.90 483.18 1,760,219.84 0.00 483.18 1,760,219.84 477.56 5.62 483.18 1,739,731.98 20,487.86 1,760,219.84 100.00%
181.13 85,165.51 -12.76 168.37 79,165.89 0.00 168.37 79,165.89 168.37 0.00 168.37 79,165.89 0.00 79,165.89 100.00%
454.96 253,822.18 0.00 454.96 253,822.18 0.00 454.96 253,822.18 454.96 0.00 454.96 253,822.18 0.00 253,822.18 100.00%
58.51 212,673.26 0.23 58.74 213,509.27 0.00 58.74 213,509.27 58.16 0.58 58.74 211,402.87 2,106.40 213,509.27 100.00%
10.85 38,490.70 -0.48 10.37 36,787.89 0.00 10.37 36,787.89 10.37 0.00 10.37 36,787.89 0.00 36,787.89 100.00%
271.86 920,435.07 -0.02 271.84 920,374.13 0.00 271.84 920,374.13 271.84 0.00 271.84 920,374.13 0.00 920,374.13 100.00%
303.55 417,903.61 5.44 308.99 425,393.08 0.00 308.99 425,393.08 303.34 5.65 308.99 417,620.31 7,772.77 425,393.08 100.00%
2,613.40 1,932,060.49 106.44 2,719.84 2,010,750.51 -11.79 2,708.05 2,002,034.28 2,611.42 96.63 2,708.05 1,930,596.69 71,437.59 2,002,034.28 100.00%
545.22 65,459.11 0.00 545.22 65,459.11 -1.91 543.31 65,229.80 543.31 0.00 543.31 65,229.80 0.00 65,229.80 100.00%
307,015.12 5,940,742.48 0.00 307,015.12 5,940,742.48 -415.71 306,599.41 5,932,698.49 304,207.27 2,392.14 306,599.41 5,886,410.65 46,287.84 5,932,698.49 100.00%
0.45 424.90 0.00 0.45 424.90 0.00 0.45 424.90 0.45 0.00 0.45 424.90 0.00 424.90 100.00%
1.96 7,954.92 0.00 1.96 7,966.30 0.00 1.96 7,966.30 1.96 0.00 1.96 7,966.30 0.00 7,966.30 100.00%
58,708.01 2,456,343.14 0.00 58,708.01 2,456,343.14 0.00 58,708.01 2,456,343.14 58,657.77 0.00 58,657.77 2,454,241.09 0.00 2,454,241.09 99.91%
172.78 21,803.05 0.00 172.78 21,803.05 -4.28 168.499500 21,262.95 168.500000 0.00 168.50 21,263.01 0.00 21,263.01 100.00%
33 de 106
% DE
1,140.35 779,779.94 -16.93 1,123.42 768,203.04 -0.13 1,123.28591623 768,114.14 1,123.29 0.00 1,123.29 768,116.93 0.00 768,116.93 100.00%
451.66 1,946.65 22.20 473.86 2,042.34 0.00 473.86 2,042.34 407.35 0.00 407.35 1,755.68 0.00 1,755.68 85.96%
198.77 22,322.02 -9.56 189.21 21,248.43 0.00 189.21 21,248.43 144.08 0.00 144.08 16,180.19 0.00 16,180.19 76.15%
142.32 17,431.33 -9.89 132.43 16,220.00 0.00 132.43 16,220.00 90.67 0.00 90.67 11,105.26 0.00 11,105.26 68.47%
3.00 4,179.81 1.00 4.00 5,573.08 0.00 4.00 5,573.08 3.00 0.00 3.00 4,179.81 0.00 4,179.81 75.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
6.00 4,700.04 0.00 6.00 4,700.04 0.00 6.00 4,700.04 6.00 0.00 6.00 4,700.04 0.00 4,700.04 100.00%
11.00 3,552.56 2.00 13.00 4,198.48 0.00 13.00 4,198.48 11.00 0.00 11.00 3,552.56 0.00 3,552.56 84.62%
27.74 1,935.14 7.89 35.63 2,485.55 0.00 35.63 2,485.55 21.82 0.00 21.82 1,522.16 0.00 1,522.16 61.24%
16.72 1,599.77 12.56 29.28 2,801.51 0.00 29.28 2,801.51 15.92 0.00 15.92 1,523.23 0.00 1,523.23 54.37%
135.22 24,157.05 9.16 144.38 25,793.49 0.00 144.38 25,793.49 119.19 0.00 119.19 21,293.29 0.00 21,293.29 82.55%
218.61 51,539.49 -5.02 213.59 50,355.98 0.00 213.59 50,355.98 202.44 0.00 202.44 47,727.25 0.00 47,727.25 94.78%
10.53 982.66 8.52 19.05 1,777.75 0.00 19.05 1,777.75 5.83 0.00 5.83 544.06 0.00 544.06 30.60%
5.87 558.24 2.05 7.92 753.19 0.00 7.92 753.19 4.51 0.00 4.51 428.90 0.00 428.90 56.94%
78.89 10,915.22 10.23 89.12 12,330.64 0.00 89.12 12,330.64 24.00 0.00 24.00 3,320.64 0.00 3,320.64 26.93%
191.51 38,838.23 0.00 191.51 38,838.23 0.00 191.51 38,838.23 166.33 0.00 166.33 33,731.72 0.00 33,731.72 86.85%
125.36 52,663.74 0.00 125.36 52,663.74 0.00 125.36 52,663.74 112.80 0.00 112.80 47,387.29 0.00 47,387.29 89.98%
13.00 2,242.24 -13.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
1.00 17,669.55 0.00 1.00 17,669.55 0.00 1.00 17,669.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
19.92 6,536.55 0.00 19.92 6,536.55 0.00 19.92 6,536.55 19.92 0.00 19.92 6,536.55 0.00 6,536.55 100.00%
10.53 1,430.18 0.00 10.53 1,430.18 0.00 10.53 1,430.18 7.53 0.00 7.53 1,022.72 0.00 1,022.72 71.51%
15.44 2,534.17 0.00 15.44 2,534.17 0.00 15.44 2,534.17 7.90 0.00 7.90 1,296.63 0.00 1,296.63 51.17%
4.00 14,131.60 0.00 4.00 14,131.60 0.00 4.00 14,131.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
4.00 6,238.64 0.00 4.00 6,238.64 0.00 4.00 6,238.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 2,265.16 0.00 1.00 2,265.16 0.00 1.00 2,265.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
4.00 8,299.16 0.00 4.00 8,299.16 0.00 4.00 8,299.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
6.00 1,380.48 2.00 8.00 1,840.64 0.00 8.00 1,840.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
2.00 17,355.36 0.00 2.00 17,355.36 0.00 2.00 17,355.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
2.00 22,091.20 0.00 2.00 22,091.20 0.00 2.00 22,091.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
3.40 1,032.04 100.16 103.56 31,434.60 0.00 103.56 31,434.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
53.64 53,874.94 0.00 53.64 53,874.94 0.00 53.64 53,874.94 44.37 0.00 44.37 44,564.34 0.00 44,564.34 82.72%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
32.94 3,151.70 -1.71 31.23 2,988.09 0.00 31.23 2,988.09 31.23 0.00 31.23 2,988.09 0.00 2,988.09 100.00%
4.00 21,586.16 0.00 4.00 21,586.16 0.00 4.00 21,586.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
97.23 17,578.21 168.00 265.23 47,950.93 0.00 265.23 47,950.93 91.00 0.00 91.00 16,451.89 0.00 16,451.89 34.31%
23.09 6,155.33 33.12 56.21 14,984.46 0.00 56.21 14,984.46 21.84 0.00 21.84 5,822.11 0.00 5,822.11 38.85%
30.00 1,787.10 14.00 44.00 2,621.08 -1.00 43.00 2,561.51 27.00 0.00 27.00 1,608.39 0.00 1,608.39 62.79%
6.00 386.34 6.00 12.00 772.68 -1.00 11.00 708.29 6.00 0.00 6.00 386.34 0.00 386.34 54.55%
1.00 71.01 1.00 2.00 142.02 0.00 2.00 142.02 1.00 0.00 1.00 71.01 0.00 71.01 50.00%
2.00 192.18 0.00 2.00 192.18 0.00 2.00 192.18 2.00 0.00 2.00 192.18 0.00 192.18 100.00%
7.00 462.49 1.00 8.00 528.56 0.00 8.00 528.56 6.00 0.00 6.00 396.42 0.00 396.42 75.00%
74.00 6,569.72 42.00 116.00 10,298.48 -6.00 110.00 9,765.80 72.00 0.00 72.00 6,392.16 0.00 6,392.16 65.45%
6.00 562.62 0.00 6.00 562.62 0.00 6.00 562.62 5.00 0.00 5.00 468.85 0.00 468.85 83.33%
5.00 1,735.55 0.00 5.00 1,735.55 0.00 5.00 1,735.55 5.00 0.00 5.00 1,735.55 0.00 1,735.55 100.00%
4.00 3,090.08 0.00 4.00 3,090.08 0.00 4.00 3,090.08 4.00 0.00 4.00 3,090.08 0.00 3,090.08 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
16.00 2,422.40 2.00 18.00 2,725.20 0.00 18.00 2,725.20 10.00 0.00 10.00 1,514.00 0.00 1,514.00 55.56%
33.00 5,407.71 9.00 42.00 6,882.54 -3.00 39.00 6,390.93 33.00 0.00 33.00 5,407.71 0.00 5,407.71 84.62%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
12.00 2,116.20 9.00 21.00 3,703.35 5.00 26.00 4,585.10 12.00 0.00 12.00 2,116.20 0.00 2,116.20 46.15%
4.00 730.32 -1.00 3.00 547.74 0.00 3.00 547.74 3.00 0.00 3.00 547.74 0.00 547.74 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
28.00 7,507.08 -25.00 3.00 804.33 0.00 3.00 804.33 3.00 0.00 3.00 804.33 0.00 804.33 100.00%
25.00 8,573.75 0.00 25.00 8,573.75 6.00 31.00 10,631.45 25.00 0.00 25.00 8,573.75 0.00 8,573.75 80.65%
4.00 1,471.60 0.00 4.00 1,471.60 2.00 6.00 2,207.40 4.00 0.00 4.00 1,471.60 0.00 1,471.60 66.67%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
905.00 21,394.20 115.74 1,020.74 24,130.29 405.16 1,425.90 33,708.27 765.79 0.00 765.79 18,103.28 0.00 18,103.28 53.71%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
2,186.31 31,832.67 677.59 2,863.90 41,698.38 1,030.50 3,894.40 56,702.46 2,127.59 0.00 2,127.59 30,977.71 0.00 30,977.71 54.63%
351.86 6,372.18 0.00 351.86 6,372.18 305.06 656.92 11,896.82 351.18 0.00 351.18 6,359.87 0.00 6,359.87 53.46%
61.10 1,427.30 102.36 163.46 3,818.43 -99.48 63.98 1,494.57 61.10 0.00 61.10 1,427.30 0.00 1,427.30 95.50%
302.00 37,659.40 -41.98 260.02 32,424.49 0.00 260.02 32,424.49 260.02 0.00 260.02 32,424.49 0.00 32,424.49 100.00%
700.00 91,301.00 17.33 717.33 93,561.35 0.00 717.33 93,561.35 669.01 0.00 669.01 87,258.97 0.00 87,258.97 93.26%
2,720.00 32,476.80 1,650.57 4,370.57 52,184.61 66.86 4,437.43 52,982.91 2,683.50 0.00 2,683.50 32,040.99 0.00 32,040.99 60.47%
4,927.00 71,983.47 1,358.59 6,285.59 91,832.47 -84.93 6,200.66 90,591.64 4,926.75 0.00 4,926.75 71,979.82 0.00 71,979.82 79.46%
6,186.64 213,129.75 392.84 6,579.48 226,663.09 794.25 7,373.73 254,025.00 6,186.64 0.00 6,186.64 213,129.75 0.00 213,129.75 83.90%
130.59 6,517.75 481.10 611.69 30,529.45 -48.90 562.79 28,088.85 130.59 0.00 130.59 6,517.75 0.00 6,517.75 23.20%
90.30 5,273.52 488.35 578.65 33,793.16 418.10 996.75 58,210.20 90.30 0.00 90.30 5,273.52 0.00 5,273.52 9.06%
34 de 106
% DE
191.80 26,025.34 295.05 486.85 66,060.68 -295.00 191.85 26,032.13 191.80 0.00 191.80 26,025.34 0.00 26,025.34 99.97%
448.00 150,393.60 23.80 471.80 158,383.26 0.00 471.80 158,383.26 448.00 0.00 448.00 150,393.60 0.00 150,393.60 94.96%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
4.00 4,584.72 0.00 4.00 4,584.72 0.00 4.00 4,584.72 3.00 0.00 3.00 3,438.54 0.00 3,438.54 75.00%
5.00 15,605.50 0.00 5.00 15,605.50 0.00 5.00 15,605.50 5.00 0.00 5.00 15,605.50 0.00 15,605.50 100.00%
4.00 16,047.52 0.00 4.00 16,047.52 3.00 7.00 28,083.16 4.00 0.00 4.00 16,047.52 0.00 16,047.52 57.14%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
4.00 21,471.44 0.00 4.00 21,471.44 0.00 4.00 21,471.44 4.00 0.00 4.00 21,471.44 0.00 21,471.44 100.00%
1.00 13,629.99 0.00 1.00 13,629.99 0.00 1.00 13,629.99 1.00 0.00 1.00 13,629.99 0.00 13,629.99 100.00%
2.00 65,929.04 0.00 2.00 65,929.04 0.00 2.00 65,929.04 2.00 0.00 2.00 65,929.04 0.00 65,929.04 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
15.00 42,767.55 12.00 27.00 76,981.59 -12.00 15.00 42,767.55 12.00 0.00 12.00 34,214.04 0.00 34,214.04 80.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
99.00 548,212.50 0.00 99.00 548,212.50 0.00 99.00 548,212.50 99.00 0.00 99.00 548,212.50 0.00 548,212.50 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
10.00 2,266.70 0.00 10.00 2,266.70 0.00 10.00 2,266.70 10.00 0.00 10.00 2,266.70 0.00 2,266.70 100.00%
1.00 72,307.36 0.00 1.00 72,307.36 0.00 1.00 72,307.36 1.00 0.00 1.00 72,307.36 0.00 72,307.36 100.00%
1.00 49,790.09 0.00 1.00 49,790.09 0.00 1.00 49,790.09 1.00 0.00 1.00 49,790.09 0.00 49,790.09 100.00%
1.30 242.64 -0.01 1.29 240.78 0.00 1.29 240.78 1.29 0.00 1.29 240.78 0.00 240.78 100.00%
1.00 7,755.60 0.00 1.00 7,755.60 0.00 1.00 7,755.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00 1,086.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
4.00 374,559.76 0.00 4.00 374,559.76 0.00 4.00 374,559.76 4.00 0.00 4.00 374,559.76 0.00 374,559.76 100.00%
5.00 506,729.75 0.00 5.00 506,729.75 0.00 5.00 506,729.75 5.00 0.00 5.00 506,729.75 0.00 506,729.75 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
1.00 44,868.54 0.00 1.00 44,868.54 0.00 1.00 44,868.54 1.00 0.00 1.00 44,868.54 0.00 44,868.54 100.00%
6.00 11,890.92 0.00 6.00 11,890.92 0.00 6.00 11,890.92 6.00 0.00 6.00 11,890.92 0.00 11,890.92 100.00%
12.41 284.44 24.77 37.18 852.17 4.02 41.20 944.30 12.25 0.00 12.25 280.77 0.00 280.77 29.73%
126.50 1,970.87 -8.96 117.54 1,831.27 24.67 142.21 2,215.63 117.54 0.00 117.54 1,831.27 0.00 1,831.27 82.65%
2.00 465.82 0.00 2.00 465.82 0.00 2.00 465.82 2.00 0.00 2.00 465.82 0.00 465.82 100.00%
10.00 167.00 0.00 10.00 167.00 0.00 10.00 167.00 10.00 0.00 10.00 167.00 0.00 167.00 100.00%
18.00 412.92 0.00 18.00 412.92 0.00 18.00 412.92 18.00 0.00 18.00 412.92 0.00 412.92 100.00%
946.90 28,094.52 0.00 946.90 28,094.52 -20.68 926.22 27,480.95 886.44 0.00 886.44 26,300.68 0.00 26,300.68 95.71%
10.00 1,297.70 0.00 10.00 1,297.70 6.00 16.00 2,076.32 10.00 0.00 10.00 1,297.70 0.00 1,297.70 62.50%
1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 1.00 0.00 1.00 3,590.12 0.00 3,590.12 100.00%
20.00 4,433.40 0.00 20.00 4,433.40 0.00 20.00 4,433.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
4.00 11,189.04 -4.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
1.00 16,064.01 0.00 1.00 16,064.01 0.00 1.00 16,064.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
21.00 5,648.16 7.00 28.00 7,530.88 0.00 28.00 7,530.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
9.00 3,318.75 0.00 9.00 3,318.75 0.00 9.00 3,318.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
9.00 20,407.68 0.00 9.00 20,407.68 0.00 9.00 20,407.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 22,960.52 0.00 1.00 22,960.52 0.00 1.00 22,960.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 11,279.50 0.00 1.00 11,279.50 0.00 1.00 11,279.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 8,406.23 0.00 1.00 8,406.23 0.00 1.00 8,406.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 14,450.97 0.00 1.00 14,450.97 0.00 1.00 14,450.97 1.00 0.00 1.00 14,450.97 0.00 14,450.97 100.00%
8.00 27,141.20 0.00 8.00 27,141.20 0.00 8.00 27,141.20 8.00 0.00 8.00 27,141.20 0.00 27,141.20 100.00%
14.00 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14,316.54 14.00 0.00 14.00 14,316.54 0.00 14,316.54 100.00%
7.00 6,423.27 0.00 7.00 6,423.27 0.00 7.00 6,423.27 7.00 0.00 7.00 6,423.27 0.00 6,423.27 100.00%
7.00 6,859.86 0.00 7.00 6,859.86 0.00 7.00 6,859.86 7.00 0.00 7.00 6,859.86 0.00 6,859.86 100.00%
691.91 18,453.24 0.00 691.91 18,453.24 -20.72 671.19 17,900.64 671.19 0.00 671.19 17,900.64 0.00 17,900.64 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
237.70 15,633.53 -237.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
36.00 825.84 0.00 36.00 825.84 0.00 36.00 825.84 36.00 0.00 36.00 825.84 0.00 825.84 100.00%
4.00 831.84 0.00 4.00 831.84 0.00 4.00 831.84 4.00 0.00 4.00 831.84 0.00 831.84 100.00%
6.00 3,755.04 0.00 6.00 3,755.04 0.00 6.00 3,755.04 6.00 0.00 6.00 3,755.04 0.00 3,755.04 100.00%
6.00 24,216.48 0.00 6.00 24,216.48 0.00 6.00 24,216.48 6.00 0.00 6.00 24,216.48 0.00 24,216.48 100.00%
17.00 33,624.13 0.00 17.00 33,624.13 0.00 17.00 33,624.13 17.00 0.00 17.00 33,624.13 0.00 33,624.13 100.00%
1.00 18,514.36 0.00 1.00 18,514.36 0.00 1.00 18,514.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1,623.75 1.00 0.00 1.00 1,623.75 0.00 1,623.75 100.00%
29.00 665.26 0.00 29.00 665.26 0.00 29.00 665.26 29.00 0.00 29.00 665.26 0.00 665.26 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
533.74 10,487.99 1,806.42 2,340.16 45,984.14 2.64 2,342.80 46,036.02 533.74 0.00 533.74 10,487.99 0.00 10,487.99 22.78%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
4.00 831.84 0.00 4.00 831.84 0.00 4.00 831.84 4.00 0.00 4.00 831.84 0.00 831.84 100.00%
431.35 6,720.43 0.00 431.35 6,720.43 137.65 569.00 8,865.02 431.10 0.00 431.10 6,716.54 0.00 6,716.54 75.76%
97.50 3,368.63 -3.38 94.12 3,251.85 103.22 197.34 6,818.10 94.12 0.00 94.12 3,251.85 0.00 3,251.85 47.69%
11.00 2,562.01 0.00 11.00 2,562.01 0.00 11.00 2,562.01 11.00 0.00 11.00 2,562.01 0.00 2,562.01 100.00%
26.00 596.44 0.00 26.00 596.44 0.00 26.00 596.44 26.00 0.00 26.00 596.44 0.00 596.44 100.00%
1,298.46 38,525.31 0.00 1,298.46 38,525.31 -46.93 1,251.53 37,132.90 1,251.53 0.00 1,251.53 37,132.90 0.00 37,132.90 100.00%
17.00 2,206.09 0.00 17.00 2,206.09 0.00 17.00 2,206.09 17.00 0.00 17.00 2,206.09 0.00 2,206.09 100.00%
1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 1.00 0.00 1.00 3,590.12 0.00 3,590.12 100.00%
35 de 106
% DE
17.00 3,768.39 0.00 17.00 3,768.39 0.00 17.00 3,768.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
34.00 9,144.64 0.00 34.00 9,144.64 0.00 34.00 9,144.64 34.00 0.00 34.00 9,144.64 0.00 9,144.64 100.00%
3.00 19,725.87 0.00 3.00 19,725.87 0.00 3.00 19,725.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
14.00 115,940.86 0.00 14.00 115,940.86 -1.00 13.00 107,659.37 8.00 0.00 8.00 66,251.92 0.00 66,251.92 61.54%
1.00 16,313.49 0.00 1.00 16,313.49 0.00 1.00 16,313.49 1.00 0.00 1.00 16,313.49 0.00 16,313.49 100.00%
1.00 8,985.48 0.00 1.00 8,985.48 0.00 1.00 8,985.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 44,673.66 0.00 1.00 44,673.66 0.00 1.00 44,673.66 1.00 0.00 1.00 44,673.66 0.00 44,673.66 100.00%
1.00 15,137.84 0.00 1.00 15,137.84 0.00 1.00 15,137.84 1.00 0.00 1.00 15,137.84 0.00 15,137.84 100.00%
1.00 4,909.25 0.00 1.00 4,909.25 0.00 1.00 4,909.25 1.00 0.00 1.00 4,909.25 0.00 4,909.25 100.00%
1.00 5,951.60 0.00 1.00 5,951.60 0.00 1.00 5,951.60 1.00 0.00 1.00 5,951.60 0.00 5,951.60 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
26.00 67,119.26 0.00 26.00 67,119.26 0.00 26.00 67,119.26 26.00 0.00 26.00 67,119.26 0.00 67,119.26 100.00%
70.05 9,962.51 0.00 70.05 9,962.51 0.00 70.05 9,962.51 61.42 0.00 61.42 8,735.15 0.00 8,735.15 87.68%
49.65 9,102.33 0.00 49.65 9,102.33 0.00 49.65 9,102.33 27.81 0.00 27.81 5,098.41 0.00 5,098.41 56.01%
176.79 47,887.11 0.00 176.79 47,887.11 0.00 176.79 47,887.11 162.06 0.00 162.06 43,897.19 0.00 43,897.19 91.67%
14.69 5,000.92 0.00 14.69 5,000.92 0.00 14.69 5,000.92 11.05 0.00 11.05 3,761.75 0.00 3,761.75 75.22%
11.00 179,354.23 0.00 11.00 179,354.23 0.00 11.00 179,354.23 11.00 0.00 11.00 179,354.23 0.00 179,354.23 100.00%
11.00 196,750.18 0.00 11.00 196,750.18 0.00 11.00 196,750.18 11.00 0.00 11.00 196,750.18 0.00 196,750.18 100.00%
36 de 106
% DE
2.00 5,826.86 0.00 2.00 5,826.86 0.00 2.00 5,826.86 2.00 0.00 2.00 5,826.86 0.00 5,826.86 100.00%
2.00 1,760.36 0.00 2.00 1,760.36 0.00 2.00 1,760.36 2.00 0.00 2.00 1,760.36 0.00 1,760.36 100.00%
1,311.50 315,835.43 -192.66 1,118.84 269,439.05 0.00 1,118.84 269,439.05 1,090.36 0.00 1,090.36 262,580.49 0.00 262,580.49 97.45%
4.00 1,286.36 0.00 4.00 1,286.36 0.00 4.00 1,286.36 4.00 0.00 4.00 1,286.36 0.00 1,286.36 100.00%
58.00 47,358.74 0.00 58.00 47,358.74 0.00 58.00 47,358.74 58.00 0.00 58.00 47,358.74 0.00 47,358.74 100.00%
48.00 43,790.88 0.00 48.00 43,790.88 0.00 48.00 43,790.88 48.00 0.00 48.00 43,790.88 0.00 43,790.88 100.00%
11.00 12,372.69 0.00 11.00 12,372.69 0.00 11.00 12,372.69 11.00 0.00 11.00 12,372.69 0.00 12,372.69 100.00%
2.00 1,716.80 0.00 2.00 1,716.80 0.00 2.00 1,716.80 2.00 0.00 2.00 1,716.80 0.00 1,716.80 100.00%
2.00 792.86 0.00 2.00 792.86 0.00 2.00 792.86 2.00 0.00 2.00 792.86 0.00 792.86 100.00%
1.00 3,648.34 0.00 1.00 3,648.34 0.00 1.00 3,648.34 1.00 0.00 1.00 3,648.34 0.00 3,648.34 100.00%
15.50 11,760.16 0.00 15.50 11,760.16 0.00 15.50 11,760.16 15.50 0.00 15.50 11,760.16 0.00 11,760.16 100.00%
1.00 6,943.27 0.00 1.00 6,943.27 0.00 1.00 6,943.27 1.00 0.00 1.00 6,943.27 0.00 6,943.27 100.00%
100.90 26,106.87 -1.30 99.60 25,770.50 0.00 99.60 25,770.50 99.60 0.00 99.60 25,770.50 0.00 25,770.50 100.00%
2.00 753.34 0.00 2.00 753.34 0.00 2.00 753.34 2.00 0.00 2.00 753.34 0.00 753.34 100.00%
4.00 582.60 0.00 4.00 582.60 0.00 4.00 582.60 4.00 0.00 4.00 582.60 0.00 582.60 100.00%
3.00 249,331.11 0.00 3.00 249,331.11 0.00 3.00 249,331.11 3.00 0.00 3.00 249,331.11 0.00 249,331.11 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
5.00 6,686.55 0.00 5.00 6,686.55 0.00 5.00 6,686.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
28.00 20,182.96 0.00 28.00 20,182.96 0.00 28.00 20,182.96 28.00 0.00 28.00 20,182.96 0.00 20,182.96 100.00%
32.19 34,453.92 0.00 32.19 34,453.92 0.00 32.19 34,453.92 5.94 0.00 5.94 6,357.76 0.00 6,357.76 18.45%
1.00 3,982.56 0.00 1.00 3,982.56 0.00 1.00 3,982.56 1.00 0.00 1.00 3,982.56 0.00 3,982.56 100.00%
235.67 10,334.13 0.00 235.67 10,334.13 0.00 235.67 10,334.13 235.67 0.00 235.67 10,334.13 0.00 10,334.13 100.00%
235.67 20,698.90 0.00 235.67 20,698.90 0.00 235.67 20,698.90 235.67 0.00 235.67 20,698.90 0.00 20,698.90 100.00%
6.00 10,885.08 0.00 6.00 10,885.08 0.00 6.00 10,885.08 6.00 0.00 6.00 10,885.08 0.00 10,885.08 100.00%
1.00 1,904.12 0.00 1.00 1,904.12 0.00 1.00 1,904.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
24.50 2,671.48 0.00 24.50 2,671.48 16.70 41.20 4,492.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
191.22 36,218.98 0.00 191.22 36,218.98 0.00 191.22 36,218.98 191.22 0.00 191.22 36,218.98 0.00 36,218.98 100.00%
12.57 590.79 0.00 12.57 590.79 0.00 12.57 590.79 12.57 0.00 12.57 590.79 0.00 590.79 100.00%
20.43 1,228.25 -0.68 19.75 1,187.37 0.00 19.75 1,187.37 16.75 0.00 16.75 1,007.01 0.00 1,007.01 84.81%
2.00 29,487.46 0.00 2.00 29,487.46 0.00 2.00 29,487.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
199.04 75,641.17 0.00 199.04 75,641.17 0.00 199.04 75,641.17 187.43 0.00 187.43 71,229.02 0.00 71,229.02 94.17%
1.00 7,336.20 0.00 1.00 7,336.20 0.00 1.00 7,336.20 1.00 0.00 1.00 7,336.20 0.00 7,336.20 100.00%
0.70 138.17 2.90 3.60 710.60 0.00 3.60 710.60 0.70 0.00 0.70 138.17 0.00 138.17 19.44%
2.60 432.48 4.55 7.15 1,189.33 0.00 7.15 1,189.33 2.60 0.00 2.60 432.48 0.00 432.48 36.36%
7.32 1,065.50 -0.62 6.70 975.25 0.00 6.70 975.25 6.70 0.00 6.70 975.25 0.00 975.25 100.00%
4.00 904.20 0.00 4.00 904.20 0.00 4.00 904.20 4.00 0.00 4.00 904.20 0.00 904.20 100.00%
3.00 2,939.94 0.00 3.00 2,939.94 0.00 3.00 2,939.94 3.00 0.00 3.00 2,939.94 0.00 2,939.94 100.00%
1,685.48 87,628.11 -451.77 1,233.71 64,140.58 0.00 1,233.71 64,140.58 1,233.71 0.00 1,233.71 64,140.58 0.00 64,140.58 100.00%
570.00 43,228.80 0.00 570.00 43,228.80 60.04 630.04 47,782.23 570.00 0.00 570.00 43,228.80 0.00 43,228.80 90.47%
6.00 2,614.68 2.00 8.00 3,486.24 10.00 18.00 7,844.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
9.00 29,413.08 0.00 9.00 29,413.08 0.00 9.00 29,413.08 9.00 0.00 9.00 29,413.08 0.00 29,413.08 100.00%
164.00 73,978.76 2.00 166.00 74,880.94 -4.00 162.00 73,076.58 66.00 0.00 66.00 29,771.94 0.00 29,771.94 40.74%
48.00 20,917.44 0.00 48.00 20,917.44 1.00 49.00 21,353.22 32.00 0.00 32.00 13,944.96 0.00 13,944.96 65.31%
14.00 13,778.10 0.00 14.00 13,778.10 -1.00 13.00 12,793.95 3.00 0.00 3.00 2,952.45 0.00 2,952.45 23.08%
9.00 12,134.16 2.00 11.00 14,830.64 -2.00 9.00 12,134.16 8.00 0.00 8.00 10,785.92 0.00 10,785.92 88.89%
1.00 5,583.14 0.00 1.00 5,583.14 0.00 1.00 5,583.14 1.00 0.00 1.00 5,583.14 0.00 5,583.14 100.00%
2.00 5,288.54 0.00 2.00 5,288.54 0.00 2.00 5,288.54 2.00 0.00 2.00 5,288.54 0.00 5,288.54 100.00%
1.00 226,570.21 0.00 1.00 226,570.21 0.00 1.00 226,570.21 1.00 0.00 1.00 226,570.21 0.00 226,570.21 100.00%
23.00 16,848.65 0.00 23.00 16,848.65 0.00 23.00 16,848.65 23.00 0.00 23.00 16,848.65 0.00 16,848.65 100.00%
142.00 100,269.04 0.00 142.00 100,269.04 2.00 144.00 101,681.28 142.00 0.00 142.00 100,269.04 0.00 100,269.04 98.61%
3.00 1,061.97 0.00 3.00 1,061.97 3.00 6.00 2,123.94 3.00 0.00 3.00 1,061.97 0.00 1,061.97 50.00%
5.00 1,686.85 0.00 5.00 1,686.85 5.00 10.00 3,373.70 5.00 0.00 5.00 1,686.85 0.00 1,686.85 50.00%
6.00 2,525.40 0.00 6.00 2,525.40 -2.00 4.00 1,683.60 4.00 0.00 4.00 1,683.60 0.00 1,683.60 100.00%
2.00 540.36 0.00 2.00 540.36 0.00 2.00 540.36 1.00 0.00 1.00 270.18 0.00 270.18 50.00%
2.00 158.68 0.00 2.00 158.68 1.00 3.00 238.02 2.00 0.00 2.00 158.68 0.00 158.68 66.67%
4.00 656.32 0.00 4.00 656.32 0.00 4.00 656.32 4.00 0.00 4.00 656.32 0.00 656.32 100.00%
3.00 7,923.96 0.00 3.00 7,923.96 0.00 3.00 7,923.96 3.00 0.00 3.00 7,923.96 0.00 7,923.96 100.00%
1.00 4,614.28 0.00 1.00 4,614.28 0.00 1.00 4,614.28 1.00 0.00 1.00 4,614.28 0.00 4,614.28 100.00%
2.00 19,715.78 0.00 2.00 19,715.78 0.00 2.00 19,715.78 2.00 0.00 2.00 19,715.78 0.00 19,715.78 100.00%
1.00 15,108.43 0.00 1.00 15,108.43 0.00 1.00 15,108.43 1.00 0.00 1.00 15,108.43 0.00 15,108.43 100.00%
781.97 109,851.15 0.00 781.97 109,851.15 0.00 781.97 109,851.15 781.97 0.00 781.97 109,851.15 0.00 109,851.15 100.00%
95.41 88,522.35 -17.05 78.36 72,703.19 0.00 78.36 72,703.19 78.36 0.00 78.36 72,703.19 0.00 72,703.19 100.00%
17.61 19,205.29 -6.87 10.74 11,712.94 0.00 10.74 11,712.94 10.74 0.00 10.74 11,712.94 0.00 11,712.94 100.00%
35.19 1,736.27 1.87 37.06 1,828.54 0.00 37.06 1,828.54 32.56 4.50 37.06 1,606.51 222.03 1,828.54 100.00%
771.02 123,771.84 7.18 778.20 124,924.45 0.00 778.20 124,924.45 50.00 728.20 778.20 8,026.50 116,897.95 124,924.45 100.00%
121.50 19,789.92 -5.00 116.50 18,975.52 -0.59 115.91 18,879.42 0.00 115.91 115.91 0.00 18,879.42 18,879.42 100.00%
4.00 8,327.44 0.00 4.00 8,327.44 0.00 4.00 8,327.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 934.09 0.00 1.00 934.09 0.00 1.00 934.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
2.00 292.92 0.00 2.00 292.92 0.00 2.00 292.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 1,832.37 0.00 1.00 1,832.37 0.00 1.00 1,832.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
1.00 590,775.99 0.00 1.00 590,775.99 0.00 1.00 590,775.99 0.00 1.00 1.00 0.00 590,775.99 590,775.99 100.00%
1.00 42,061.91 0.00 1.00 42,061.91 0.00 1.00 42,061.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
37 de 106
% DE
1.00 10,593.44 0.00 1.00 10,593.44 0.00 1.00 10,593.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
40,404,062.00 41,698,586.67 41,698,586.67 38,418,635.71 1,956,143.17 40,374,778.88 99.93%
AMORTIZACIÓN DEL ANTICIPO

ANTICIPO RECIBIDO 20 % Bs. 7,315,558.66
AMORTIZACIÓN HASTA PERIODO ANTERIOR Bs. 7,315,558.66
AMORTIZACION EN ESTE PERIODO Bs. 0.00
TOTAL AMORTIZADO Bs. 7,315,558.66

SALDO POR AMORTIZAR Bs. 0.00
38 de 106
% DE
39 de 106
PLANILLA DE AVANCE DE OBRA Nº 31 (PLANILLA DE CIERRE)
N° CONTRATO ORIGINAL CONTRATO MODIFICATORIO Nº1 ORDEN DE CAMBIO Nº4 CONTRATO MODIFICATORIO Nº2 ORDEN DE CAMBIO Nº5 ORDEN DE TRABAJO Nº3
ITE DESCRIPCIÓN ÍTEMS UNID. INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD
DECR. (-) FINAL (Bs.) DECR. (-) FINAL (Bs.) DECR. (-) FINAL (Bs.) DECR. (-) FINAL (Bs.) DECR. (-) FINAL
1 HABILITACION DE OBRA E INSTALACION DE FAENAS glb 1.00 44,152.56 44,152.56 0.00 1.00 44,152.56 0.00 1.00 44,152.56 0.00 1.00 44,152.56 0.00 1.00 44,152.56 0.00 1.00
2 REPLANTEO Y TRAZADO MANUAL m² 2,856.41 5.56 15,881.64 0.00 2,856.41 15,881.64 0.00 2,856.41 15,881.64 810.59 3,667.00 20,388.52 0.00 3,667.00 20,388.52 0.00 3,667.00
3 LETRERO DE OBRA C.N.S. pza 1.00 1,767.91 1,767.91 0.00 1.00 1,767.91 0.00 1.00 1,767.91 0.00 1.00 1,767.91 0.00 1.00 1,767.91 0.00 1.00
4 DEMOLICIONES (REMOCION,EXTRACC Y RETIRO DE ELEMENTO CO) m³ 1,580.89 100.12 158,278.71 485.30 2,066.19 206,866.94 -32.55 2,033.64 203,608.14 472.98 2,506.62 250,962.89 0.00 2,506.62 250,962.89 0.00 2,506.62
5 REMOCION DE CUBIERTA m² 2,575.02 17.14 44,135.84 57.57 2,632.59 45,122.59 0.00 2,632.59 45,122.59 880.49 3,513.08 60,214.19 0.00 3,513.08 60,214.19 0.00 3,513.08
6 MURO DE LADRILLO DE 6H (E=0.12 M) m² 7,845.88 202.06 1,585,338.56 -2,075.83 5,770.05 1,165,896.35 -70.82 5,699.23 1,151,586.17 990.08 6,689.31 1,351,641.74 12.35 6,701.66 1,354,137.18 -13.54 6,688.12
7 DINTELES DE Hº Aº m³ 1.62 2,135.02 3,458.73 2.55 4.17 8,903.03 0.00 4.17 8,903.03 2.12 6.29 13,429.28 0.00 6.29 13,429.28 -0.48 5.81
8 CONTRAPISO DE CEMENTO S/LOSA m² 450.47 142.84 64,345.13 18.94 469.41 67,050.52 53.52 522.93 74,695.32 0.00 522.93 74,695.32 288.69 811.62 115,931.80 -4.88 806.74
9 MESONES DE Hº Aº m² 10.04 934.96 9,387.00 0.00 10.04 9,387.00 -0.89 9.15 8,554.88 0.00 9.15 8,554.88 0.00 9.15 8,554.88 0.00 9.15
10 REVOQUE INTERIOR DE YESO m² 11,038.63 130.80 1,443,852.80 -682.81 10,355.82 1,354,541.26 -381.18 9,974.64 1,304,682.91 0.00 9,974.64 1,304,682.91 1,121.32 11,095.96 1,451,351.57 -19.77 11,076.19
11 CERRAMIENTO DE VIDRIO TEMPLADO ESMERILADO m² 89.76 1,193.81 107,156.39 -15.36 74.40 88,819.46 0.00 74.40 88,819.46 0.00 74.40 88,819.46 20.98 95.38 113,865.60 -0.75 94.63
12 REVESTIMIENTO DE CERAMICA C/ REVOQUE DE PARED m² 298.86 339.76 101,540.67 6.33 305.19 103,691.35 -20.39 284.80 96,763.65 119.16 403.96 137,249.45 2.80 406.76 138,200.78 -3.60 403.16
13 CIELO RASO BAJO LOSA m² 296.97 166.47 49,436.60 148.75 445.72 74,199.01 1.09 446.81 74,380.46 0.00 446.81 74,380.46 46.65 493.46 82,146.29 -1.83 491.63
14 CIELO FALSO (FIBRA MINERAL) PROV Y COLOCADO m² 354.62 258.19 91,559.34 -0.20 354.42 91,507.70 0.69 355.11 91,685.85 655.12 1,010.23 260,831.28 -43.94 966.29 249,486.42 -5.34 960.95
15 CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL AGUA m² 50.96 304.40 15,512.22 151.37 202.33 61,589.25 -17.18 185.15 56,359.66 0.00 185.15 56,359.66 -2.66 182.49 55,549.96 0.00 182.49
16 CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL FUEGO m² 120.33 359.27 43,230.96 -6.40 113.93 40,931.63 8.87 122.80 44,119.79 0.00 122.80 44,119.79 18.74 141.54 50,852.51 0.00 141.54
17 REVOQUE EXTERIOR DE CAL CEMENTO m² 4,590.33 205.37 942,716.07 1,472.99 6,063.32 1,245,224.03 35.90 6,099.22 1,252,596.81 0.00 6,099.22 1,252,596.81 1,051.72 7,150.94 1,468,588.55 76.15 7,227.09
18 PISO DE CERAMICA NACIONAL DE 1RA m² 101.29 301.79 30,568.31 48.52 149.81 45,211.16 9.83 159.64 48,177.76 0.00 159.64 48,177.76 597.07 756.71 228,367.51 9.77 766.48
19 PISO FLOTANTE (PROV Y COLOCADO) m² 342.05 314.58 107,602.09 3.79 345.84 108,794.35 3.00 348.84 109,738.09 0.00 348.84 109,738.09 139.77 488.61 153,706.93 -11.52 477.09
20 PISO DE PORCELANATO m² 49.08 636.33 31,231.08 19.26 68.34 43,486.79 0.00 68.34 43,486.79 0.00 68.34 43,486.79 0.00 68.34 43,486.79 0.00 68.34
21 PROTECTORES DE GRADA DE ALUMINIO ml 57.96 58.55 3,393.56 27.24 85.20 4,988.46 0.00 85.20 4,988.46 0.00 85.20 4,988.46 19.20 104.40 6,112.62 4.50 108.90
22 ZOCALO DE MADERA 3" ml 150.77 77.30 11,654.52 12.69 163.46 12,635.46 1.29 164.75 12,735.18 0.00 164.75 12,735.18 82.80 247.55 19,135.62 -4.03 243.52
23 ZOCALO DE CERAMICA H=10CM ml 43.82 56.14 2,460.05 65.27 109.09 6,124.31 12.59 121.68 6,831.12 0.00 121.68 6,831.12 273.76 395.44 22,200.00 0.00 395.44
24 ZOCALO ENLUCIDO DE CEMENTO H=60 CM DOSIF 1:3 ml 515.12 77.06 39,695.15 128.66 643.78 49,609.69 -3.96 639.82 49,304.53 0.00 639.82 49,304.53 0.00 639.82 49,304.53 -7.95 631.87
25 ZÓCALO DE PORCELANATO H=10CM ml 55.83 83.17 4,643.38 14.79 70.62 5,873.47 5.36 75.98 6,319.26 0.00 75.98 6,319.26 0.00 75.98 6,319.26 0.00 75.98
26 PUERTA DE VIDRIO TEMPLADO 10 MM m² 19.53 2,039.18 39,825.19 0.00 19.53 39,825.19 0.00 19.53 39,825.19 0.00 19.53 39,825.19 6.93 26.46 53,956.70 0.26 26.72
27 IMPERMEABILIZACION DE LOSA m² 384.39 794.84 305,528.55 -1.13 383.26 304,630.38 -0.54 382.72 304,201.16 0.00 382.72 304,201.16 0.00 382.72 304,201.16 0.00 382.72
28 PINTURA LATEX INTERIOR m² 733.79 61.51 45,135.42 917.91 1,651.70 101,596.07 -203.58 1,448.12 89,073.86 0.00 1,448.12 89,073.86 1,121.32 2,569.44 158,046.25 -14.57 2,554.87
29 PINTURA AL OLEO m² 10,528.91 64.89 683,220.97 -941.54 9,587.37 622,124.44 193.24 9,780.61 634,663.48 0.00 9,780.61 634,663.48 0.00 9,780.61 634,663.48 -223.00 9,557.61
30 PINTURA LATEX EXTERIOR m² 4,590.33 69.17 317,513.13 871.93 5,462.26 377,824.52 -51.97 5,410.29 374,230.01 0.00 5,410.29 374,230.01 839.14 6,249.43 432,273.33 43.35 6,292.78
31 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAPLACADA m² 9.99 1,429.10 14,276.71 16.26 26.25 37,513.88 -5.46 20.79 29,710.99 0.00 20.79 29,710.99 9.03 29.82 42,615.76 0.00 29.82
32 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAP (BAÑOS) m² 19.17 1,461.19 28,011.01 -9.45 9.72 14,202.77 1.80 11.52 16,832.91 0.00 11.52 16,832.91 7.56 19.08 27,879.51 0.00 19.08
33 PROVISION Y COLOCADO VENTANA DE ALUMINIO IN VIDRIO DE 6MM m² 6.20 1,141.03 7,074.39 9.68 15.88 18,119.56 0.12 16.00 18,256.48 0.00 16.00 18,256.48 46.40 62.40 71,200.27 0.00 62.40
34 PROVISION Y COLOCADO CHAPA INTERIOR pza 11.00 565.87 6,224.57 7.00 18.00 10,185.66 -7.00 11.00 6,224.57 0.00 11.00 6,224.57 5.00 16.00 9,053.92 0.00 16.00
35 PROVISION Y COLOCADO CHAPA PARA BAÑOS pza 11.00 492.35 5,415.85 -5.00 6.00 2,954.10 2.00 8.00 3,938.80 0.00 8.00 3,938.80 6.00 14.00 6,892.90 0.00 14.00
36 REVESTIMIENTO DE PANEL COMPUESTO DE ALUM PROVI Y COLOC m² 947.73 685.00 649,195.05 39.60 987.33 676,321.05 61.06 1,048.39 718,146.47 0.00 1,048.39 718,146.47 0.00 1,048.39 718,146.47 -0.21 1,048.18
37 PROVISION Y COLOCADO BARANDA METALICA ml 14.70 706.56 10,386.43 15.12 29.82 21,069.62 -9.58 20.24 14,300.77 0.00 20.24 14,300.77 3.56 23.80 16,816.13 4.47 28.27
38 PROVISION Y COLOCADO PASAMANOS METALICO ml 24.40 470.70 11,485.08 14.40 38.80 18,263.16 29.56 68.36 32,177.05 0.00 68.36 32,177.05 -6.18 62.18 29,268.13 0.00 62.18
39 PROTECTORES DE COLUMNA ml 37.50 488.16 18,306.00 0.00 37.50 18,306.00 0.00 37.50 18,306.00 0.00 37.50 18,306.00 0.00 37.50 18,306.00 0.00 37.50
40 PROVISION COLOCADO LETRAS ACERO INOXIDABLE+SIST ILUMIN pza 2.00 61,504.30 123,008.60 0.00 2.00 123,008.60 0.00 2.00 123,008.60 0.00 2.00 123,008.60 -1.00 1.00 61,504.30 0.00 1.00
41 PROVISION COLOCADO LETRERO CORPORATIVO (AV ENTRE RIOS) pza 1.00 129,299.41 129,299.41 0.00 1.00 129,299.41 0.00 1.00 129,299.41 0.00 1.00 129,299.41 0.00 1.00 129,299.41 0.00 1.00
42 PROVISION COLOCADO LETRERO CORPORATIVO(BLOQUE ADMINI) pza 1.00 13,924.87 13,924.87 0.00 1.00 13,924.87 0.00 1.00 13,924.87 0.00 1.00 13,924.87 0.00 1.00 13,924.87 0.00 1.00
43 PROVISION COLOCADO(MONTAJE)CUBIERT TERMOAISLANT+CUMB m² 2,551.85 668.97 1,707,111.09 42.89 2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 0.00 2,594.74
44 PINTURA ASFALTICA (SEÑALIZACION HORIZONTAL) m² 115.42 88.53 10,218.13 0.00 115.42 10,218.13 0.00 115.42 10,218.13 0.00 115.42 10,218.13 0.00 115.42 10,218.13 -29.89 85.53
45 SEÑALETICA EN ACRILICO IMPRESO (45*50) pza 92.00 210.98 19,410.16 1.00 93.00 19,621.14 0.00 93.00 19,621.14 0.00 93.00 19,621.14 11.00 104.00 21,941.92 4.00 108.00
46 ESCALERILLA MARINERA ml 13.58 556.65 7,559.31 -1.84 11.74 6,535.07 26.55 38.29 21,314.13 0.00 38.29 21,314.13 15.91 54.20 30,170.43 0.00 54.20
47 PROTECTORES DE PARED H=10CM ml 139.82 104.83 14,657.33 0.00 139.82 14,657.33 0.00 139.82 14,657.33 0.00 139.82 14,657.33 0.00 139.82 14,657.33 0.00 139.82
48 REVESTIMIENTO DE PLANCHA METALICA PARA MESON m² 15.82 413.55 6,542.36 -3.15 12.67 5,239.68 -2.65 10.02 4,144.80 0.00 10.02 4,144.80 -3.84 6.18 2,556.77 0.00 6.18
49 VENTANA DE VIDRIO TEMPLADO DE 10MM m² 85.94 1,505.79 129,407.59 -4.16 81.78 123,143.51 0.00 81.78 123,143.51 0.00 81.78 123,143.51 23.18 104.96 158,047.72 0.01 104.97
50 MALLA OLIMPICA C/TUBO DE GALV. DE 2" C/2.50 M m² 14.21 288.29 4,096.60 28.60 42.81 12,341.69 0.00 42.81 12,341.69 0.00 42.81 12,341.69 0.00 42.81 12,341.69 0.00 42.81
51 EXCAVACION CON MAQUINARIA m³ 6,287.66 34.52 217,050.02 368.26 6,655.92 229,762.36 7.63 6,663.55 230,025.79 360.18 7,023.73 242,459.20 0.20 7,023.93 242,466.11 0.00 7,023.93
52 RELLENO Y COMPACTADO DE TIERRA (A1-a) m³ 8,238.03 200.18 1,649,088.85 689.65 8,927.68 1,787,142.98 81.63 9,009.31 1,803,483.36 503.94 9,513.25 1,904,362.07 -87.66 9,425.59 1,886,814.29 -1.11 9,424.48
53 HORMIGON SIMPLE P/ZAPATA H25 m³ 470.04 2,822.79 1,326,824.21 -136.87 333.17 940,468.94 4.35 337.52 952,750.06 18.37 355.89 1,004,604.71 27.78 383.67 1,083,021.82 0.00 383.67
54 HORMIGON SIMPLE PARA MUROS H25 m³ 152.20 3,179.86 483,974.69 1.04 153.24 487,281.75 4.11 157.35 500,340.56 0.00 157.35 500,340.56 17.76 175.11 556,814.87 0.00 175.1100000
55 HORMIGON SIMPLE PARA VIGAS DE FUNDACION H25 m³ 476.15 3,078.20 1,465,684.93 -94.88 381.27 1,173,625.31 0.00 381.27 1,173,625.31 0.00 381.27 1,173,625.31 2.33 383.60 1,180,797.52 0.00 383.60
56 HORMIGON SIMPLE P/LOSA DE FUNDACION H25 m³ 677.78 3,591.19 2,434,036.76 66.90 744.68 2,674,287.37 0.00 744.68 2,674,287.37 0.00 744.68 2,674,287.37 0.00 744.68 2,674,287.37 0.00 744.68
57 HORMIGON SIMPLE PARA COLUMNAS H25 m³ 290.46 3,722.17 1,081,141.50 49.96 340.42 1,267,101.11 -3.67 336.75 1,253,435.16 25.98 362.73 1,350,137.14 -0.20 362.53 1,349,398.29 0.00 362.53
40 de 106
58 HORMIGON SIMPLE PARA VIGAS m³ 597.73 3,642.96 2,177,506.48 -148.06 449.67 1,638,129.82 1.92 451.59 1,645,138.73 26.69 478.28 1,742,369.33 4.90 483.18 1,760,219.84 0.00 483.18
59 LOSA ALIVIANADA DE Hº Aº (25 CM) EN 2 DIRECCIONES m² 237.52 470.19 111,679.53 -177.82 59.70 28,070.34 0.00 59.70 28,070.34 121.43 181.13 85,165.51 -12.76 168.37 79,165.89 0.00 168.37
60 LOSA ALIVIANADA DE Hº Aº (30 CM) EN 2 DIRECCIONES m² 472.24 557.90 263,462.70 -17.28 454.96 253,822.18 0.00 454.96 253,822.18 0.00 454.96 253,822.18 0.00 454.96 253,822.18 0.00 454.96
61 HORMIGON SIMPLE P/LOSA LLENA m³ 17.78 3,634.85 64,627.63 34.33 52.11 189,412.03 -0.37 51.74 188,065.32 6.77 58.51 212,673.26 0.23 58.74 213,509.27 0.00 58.74
62 HORMIGON SIMPLE PARA ESCALERAS m³ 5.25 3,547.53 18,624.53 2.82 8.07 28,628.57 0.00 8.07 28,628.57 2.78 10.85 38,490.70 -0.48 10.37 36,787.89 0.00 10.37
63 CONTRAPISO DE HORMIGON m³ 274.29 3,385.72 928,669.14 8.71 283.00 958,158.76 -11.14 271.86 920,435.07 0.00 271.86 920,435.07 -0.02 271.84 920,374.13 0.00 271.8400000
64 HORMIGON POBRE m³ 274.29 1,376.74 377,626.01 25.76 300.05 413,090.84 0.73 300.78 414,090.04 2.77 303.55 417,903.61 5.44 308.99 425,393.08 0.00 308.99
65 PISO EPOXICO m² 2,742.90 739.29 2,027,798.54 -4.64 2,738.26 2,024,368.24 -124.86 2,613.40 1,932,060.49 0.00 2,613.40 1,932,060.49 106.44 2,719.84 2,010,750.51 -11.79 2,708.05
66 JUNTA DE CONTRACCION ml 542.50 120.06 65,132.55 2.72 545.22 65,459.11 0.00 545.22 65,459.11 0.00 545.22 65,459.11 0.00 545.22 65,459.11 -1.91 543.31
67 ACERO ESTRUCTURAL kg 289,567.38 19.35 5,603,128.80 3,825.16 293,392.54 5,677,145.65 1,915.57 295,308.12 5,714,212.03 11,707.00 307,015.12 5,940,742.48 0.00 307,015.12 5,940,742.48 -415.71 306,599.41
68 DADOS DE Hº CICLOPEO m³ 0.15 944.23 141.63 0.30 0.45 424.90 0.00 0.45 424.90 0.00 0.45 424.90 0.00 0.45 424.90 0.00 0.45
69 REFUERZO DE HºAº (ENCAMISADO) PARA TUBERIAS ENTERRADAS m³ 6.68 4,064.44 27,150.46 -2.28 4.40 17,883.54 -2.44 1.96 7,954.92 0.00 1.96 7,954.92 0.00 1.96 7,966.30 0.00 1.96
70 ESTRUCTURA METALICA PORTANTE (FABRICACION Y MONTAJE) kg 37,029.38 41.84 1,549,309.26 12,889.09 49,918.47 2,088,588.78 1,241.89 51,160.36 2,140,549.46 7,547.65 58,708.01 2,456,343.14 0.00 58,708.01 2,456,343.14 0.00 58,708.01
71 PROV. TRANSPORTE Y CONFORMACION DE CAPA SUB BASE m³ 164.77 126.19 20,792.33 -0.33 164.44 20,750.68 8.34 172.78 21,803.05 0.00 172.78 21,803.05 0.00 172.78 21,803.05 -4.28 168.500000
72 PAVIMENTO RIGIDO m² 1,096.68 683.81 749,920.75 -0.39 1,096.29 749,654.06 44.06 1,140.35 779,779.94 0.00 1,140.35 779,779.94 -16.93 1,123.42 768,203.04 -0.13 1,123.29
73 REPLANTEO Y TRAZADO DE TUBERIAS ml 581.00 4.31 2,504.11 -148.99 432.01 1,861.96 19.65 451.66 1,946.65 0.00 451.66 1,946.65 22.20 473.86 2,042.34 0.00 473.86
74 EXCAVACION (0-2 M.) SUELO SEMIDURO m³ 150.30 112.30 16,878.69 65.05 215.35 24,183.81 -16.58 198.77 22,322.02 0.00 198.77 22,322.02 -9.56 189.21 21,248.43 0.00 189.21
75 RELLENO COMPACTADO MANUAL (SIN MATERIAL) m³ 117.62 122.48 14,406.10 5.31 122.93 15,056.47 19.39 142.32 17,431.33 0.00 142.32 17,431.33 -9.89 132.43 16,220.00 0.00 132.43
76 CAMARA DE INSPECCION (60X60) DE MAMPOSTERIA pza 6.00 1,393.27 8,359.62 -3.00 3.00 4,179.81 0.00 3.00 4,179.81 0.00 3.00 4,179.81 1.00 4.00 5,573.08 0.00 4.00
77 CAMARA DE INSPECCION (80X80) DE MAMPOSTERIA pza 3.00 1,697.32 5,091.96 -3.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
78 CAMARA DE REGISTRO (40X40) HºCº pza 10.00 783.34 7,833.40 -4.00 6.00 4,700.04 0.00 6.00 4,700.04 0.00 6.00 4,700.04 0.00 6.00 4,700.04 0.00 6.00
79 CAJA INTERCEPTORA DE PVC pza 5.00 322.96 1,614.80 1.00 6.00 1,937.76 5.00 11.00 3,552.56 0.00 11.00 3,552.56 2.00 13.00 4,198.48 0.00 13.00
80 TENDIDO Y PROVISION HIDRO 3 D=1/2" ml 40.70 69.76 2,839.23 -12.96 27.74 1,935.14 0.00 27.74 1,935.14 0.00 27.74 1,935.14 7.89 35.63 2,485.55 0.00 35.63
81 TENDIDO Y PROVISION HIDRO 3 D=3/4" ml 8.80 95.68 841.98 7.33 16.13 1,543.32 0.59 16.72 1,599.77 0.00 16.72 1,599.77 12.56 29.28 2,801.51 0.00 29.28
82 TENDIDO Y PROVISION HIDRO 3 D=1 1/2" ml 15.60 178.65 2,786.94 114.17 129.77 23,183.41 5.45 135.22 24,157.05 0.00 135.22 24,157.05 9.16 144.38 25,793.49 0.00 144.38
83 TENDIDO Y PROV. TPVC HIDRO-3 D=2" ml 226.50 235.76 53,399.64 -21.50 205.00 48,330.80 13.61 218.61 51,539.49 0.00 218.61 51,539.49 -5.02 213.59 50,355.98 0.00 213.59
84 PROV/TENDIDO TUBERIAS AWADUCT D=50 MM ml 21.20 93.32 1,978.38 -6.93 14.27 1,331.68 -3.74 10.53 982.66 0.00 10.53 982.66 8.52 19.05 1,777.75 0.00 19.05
85 PROV/TENDIDO TUBERIAS AWADUCT D=63 MM ml 3.80 95.10 361.38 0.76 4.56 433.66 1.31 5.87 558.24 0.00 5.87 558.24 2.05 7.92 753.19 0.00 7.92
86 PROV/TENDIDO TUBERIAS AWADUCT D=110 MM ml 26.30 138.36 3,638.87 0.40 26.70 3,694.21 52.19 78.89 10,915.22 0.00 78.89 10,915.22 10.23 89.12 12,330.64 0.00 89.12
87 PROV/TENDIDO TUBERIAS AWADUCT D=160 MM ml 74.60 202.80 15,128.88 121.57 196.17 39,783.28 -4.66 191.51 38,838.23 0.00 191.51 38,838.23 0.00 191.51 38,838.23 0.00 191.51
88 PROV/TENDIDO TUBERIAS PVC DE DESAGÜE D=8" C-9 ml 141.90 420.10 59,612.19 -16.54 125.36 52,663.74 0.00 125.36 52,663.74 0.00 125.36 52,663.74 0.00 125.36 52,663.74 0.00 125.36
89 INSTALACION SANITARIA POR PUNTO (S/ARTEFACTOS) pto 13.00 172.48 2,242.24 0.00 13.00 2,242.24 0.00 13.00 2,242.24 0.00 13.00 2,242.24 -13.00 0.00 0.00 0.00 0.00
90 PROVISION INSTALACION ACCESORIOS glb 1.00 17,669.55 17,669.55 0.00 1.00 17,669.55 0.00 1.00 17,669.55 0.00 1.00 17,669.55 0.00 1.00 17,669.55 0.00 1.00
91 BAJANTE PLUVIAL TUB. AWADUCT D=160 MM ml 21.60 197.23 4,260.17 -21.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
92 BAJANTE PLUVIAL DE PVC C-9 D=8" ml 43.20 328.14 14,175.65 -23.28 19.92 6,536.55 0.00 19.92 6,536.55 0.00 19.92 6,536.55 0.00 19.92 6,536.55 0.00 19.92
93 BAJANTE SANITARIA TUB. AWADUCT D=110 MM ml 6.80 135.82 923.58 1.68 8.48 1,151.75 2.05 10.53 1,430.18 0.00 10.53 1,430.18 0.00 10.53 1,430.18 0.00 10.53
94 TUBERIA VENTILACION TUB. AWADUCT D=110 MM ml 8.40 164.13 1,378.69 3.82 12.22 2,005.67 3.22 15.44 2,534.17 0.00 15.44 2,534.17 0.00 15.44 2,534.17 0.00 15.44
95 PROV/INSTALACION INODORO BLANCO C/VALVULA pza 4.00 3,532.90 14,131.60 0.00 4.00 14,131.60 0.00 4.00 14,131.60 0.00 4.00 14,131.60 0.00 4.00 14,131.60 0.00 4.00
96 PROVISION E INSTALACION DE LAVAMANOS pza 4.00 1,559.66 6,238.64 0.00 4.00 6,238.64 0.00 4.00 6,238.64 0.00 4.00 6,238.64 0.00 4.00 6,238.64 0.00 4.00
97 PROVISION E INSTALACION DE LAVAPLATOS pza 1.00 2,265.16 2,265.16 0.00 1.00 2,265.16 0.00 1.00 2,265.16 0.00 1.00 2,265.16 0.00 1.00 2,265.16 0.00 1.00
98 PROVISION E INSTALACION DUCHA CON BASE pza 4.00 2,074.79 8,299.16 0.00 4.00 8,299.16 0.00 4.00 8,299.16 0.00 4.00 8,299.16 0.00 4.00 8,299.16 0.00 4.00
99 PROV/INSTALACION DE REJILLA DE PISO pza 6.00 230.08 1,380.48 0.00 6.00 1,380.48 0.00 6.00 1,380.48 0.00 6.00 1,380.48 2.00 8.00 1,840.64 0.00 8.00
100 PROV/INST. 2 BOMBAS DE AGUA (C/ACC.) 3.0 HP pza 2.00 8,677.68 17,355.36 0.00 2.00 17,355.36 0.00 2.00 17,355.36 0.00 2.00 17,355.36 0.00 2.00 17,355.36 0.00 2.00
101 PROV/INST. 1 HIDROCELL (C/PRESURIZADOR) 200 LTS glb 1.00 11,045.60 11,045.60 1.00 2.00 22,091.20 0.00 2.00 22,091.20 0.00 2.00 22,091.20 0.00 2.00 22,091.20 0.00 2.00
102 PROV. E INST. TANQUE CAMPEON 20.000L pza 1.00 29,512.07 29,512.07 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
103 CANALETA PLUVIAL CG Nº28 (0.18 X 0.15 X 0.22) ml 154.00 303.54 46,745.16 -150.60 3.40 1,032.04 0.00 3.40 1,032.04 0.00 3.40 1,032.04 100.16 103.56 31,434.60 0.00 103.56
104 CANALES INT. DE 0.20X0.20 C/REJILLA METALICA ml 22.00 1,004.38 22,096.36 33.79 55.79 56,034.36 -2.15 53.64 53,874.94 0.00 53.64 53,874.94 0.00 53.64 53,874.94 0.00 53.64
105 PROV. E INST. CALENTADOR SOLAR 300 LTS. pza 1.00 34,187.02 34,187.02 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
106 TENDIDO Y PROV. TPVC HIDRO-3 D=3/4" ml 21.60 95.68 2,066.69 11.34 32.94 3,151.70 0.00 32.94 3,151.70 0.00 32.94 3,151.70 -1.71 31.23 2,988.09 0.00 31.23
107 HIDRANTE DE PISO D=1 1/2" pza 4.00 5,396.54 21,586.16 0.00 4.00 21,586.16 0.00 4.00 21,586.16 0.00 4.00 21,586.16 0.00 4.00 21,586.16 0.00 4.00
108 PROV. INST. TUB./PVC PERFORADA D=4" P/DRENAJE ml 91.95 180.79 16,623.64 -0.95 91.00 16,451.89 6.23 97.23 17,578.21 0.00 97.23 17,578.21 168.00 265.23 47,950.93 0.00 265.23
109 PROV. Y COLOCADO DE MATERIAL FILTRANTE m³ 13.79 266.58 3,676.14 8.05 21.84 5,822.11 1.25 23.09 6,155.33 0.00 23.09 6,155.33 33.12 56.21 14,984.46 0.00 56.21
110 INTERRUPTOR SIMPLE pza 22.00 59.57 1,310.54 5.00 27.00 1,608.39 3.00 30.00 1,787.10 0.00 30.00 1,787.10 14.00 44.00 2,621.08 -4.00 40.00
111 INTERRUPTOR DOBLE pza 17.00 64.39 1,094.63 -11.00 6.00 386.34 0.00 6.00 386.34 0.00 6.00 386.34 6.00 12.00 772.68 -1.00 11.00
112 INTERRUPTOR TRIPLE pza 1.00 71.01 71.01 -1.00 0.00 0.00 1.00 1.00 71.01 0.00 1.00 71.01 1.00 2.00 142.02 1.00 3.00
113 INTERRUPTOR DE CUATRO VIAS pza 1.00 96.09 96.09 1.00 2.00 192.18 0.00 2.00 192.18 0.00 2.00 192.18 0.00 2.00 192.18 0.00 2.00
114 CONMUTADOR SIMPLE pza 2.00 66.07 132.14 5.00 7.00 462.49 0.00 7.00 462.49 0.00 7.00 462.49 1.00 8.00 528.56 0.00 8.00
115 TOMA CORR. DOBLE CON PROTECC. A TIERRA pto 48.00 88.78 4,261.44 20.00 68.00 6,037.04 6.00 74.00 6,569.72 0.00 74.00 6,569.72 42.00 116.00 10,298.48 -5.00 111.00
41 de 106
116 TOMA CORR. DOBLE CON PROTEC. A TIERRA DE PISO pto 6.00 93.77 562.62 0.00 6.00 562.62 0.00 6.00 562.62 0.00 6.00 562.62 0.00 6.00 562.62 0.00 6.00
117 TOMACORRIENTES INDUSTRIAL TRIFASICO pto 8.00 347.11 2,776.88 -3.00 5.00 1,735.55 0.00 5.00 1,735.55 0.00 5.00 1,735.55 0.00 5.00 1,735.55 0.00 5.00
118 TOMA INDUSTRIAL DE FUERZA CARGADORES pto 4.00 772.52 3,090.08 0.00 4.00 3,090.08 0.00 4.00 3,090.08 0.00 4.00 3,090.08 0.00 4.00 3,090.08 0.00 4.00
119 TOMA DE FUERZA DUCHA pto 2.00 223.67 447.34 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
120 INTERUP. TERMOMAGNETICO DE 16A-1P pza 9.00 151.40 1,362.60 2.00 11.00 1,665.40 5.00 16.00 2,422.40 0.00 16.00 2,422.40 2.00 18.00 2,725.20 0.00 18.00
121 INTERUP. TERMOMAGNETICO DE 20A-1P pza 14.00 163.87 2,294.18 19.00 33.00 5,407.71 0.00 33.00 5,407.71 0.00 33.00 5,407.71 9.00 42.00 6,882.54 -3.00 39.00
122 INTERUP. TERMOMAGNETICO DE 25A-1P pza 10.00 170.11 1,701.10 -10.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
123 INTERUP. TERMOMAGNETICO DE 32A-1P pza 4.00 176.35 705.40 16.00 20.00 3,527.00 -8.00 12.00 2,116.20 0.00 12.00 2,116.20 9.00 21.00 3,703.35 5.00 26.00
124 INTERUP. TERMOMAGNETICO DE 40A-1P pza 2.00 182.58 365.16 2.00 4.00 730.32 0.00 4.00 730.32 0.00 4.00 730.32 -1.00 3.00 547.74 0.00 3.00
125 INTERUP. TERMOMAGNETICO DE 63A-1P pza 2.00 188.82 377.64 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
126 INTERUP. TERMOMAGNETICO DE 20A-3P pza 21.00 268.11 5,630.31 -18.00 3.00 804.33 25.00 28.00 7,507.08 0.00 28.00 7,507.08 -25.00 3.00 804.33 0.00 3.00
127 INTERUP. TERMOMAGNETICO DE 32A-3P pza 6.00 342.95 2,057.70 16.00 22.00 7,544.90 3.00 25.00 8,573.75 0.00 25.00 8,573.75 0.00 25.00 8,573.75 6.00 31.00
128 INTERUP. TERMOMAGNETICO DE 40A-3P pza 6.00 367.90 2,207.40 -2.00 4.00 1,471.60 0.00 4.00 1,471.60 0.00 4.00 1,471.60 0.00 4.00 1,471.60 2.00 6.00
129 INTERUP. TERMOMAGNETICO DE 80A-3P pza 2.00 567.48 1,134.96 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
130 INTERUPTOR TERMOMAG. 125 A - 3P pza 1.00 991.60 991.60 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
131 INTERUPTOR TERMOMAG. 250A - 3P pza 2.00 3,619.57 7,239.14 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
132 PICADO DE MURO PARA ENDUCTADO ml 905.00 23.64 21,394.20 0.00 905.00 21,394.20 0.00 905.00 21,394.20 0.00 905.00 21,394.20 115.74 1,020.74 24,130.29 1,072.36 2,093.10
133 ENDUCTADO TUBERIA CONDUIT PVC DE 5/8" ml 69.00 12.03 830.07 0.00 69.00 830.07 -69.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
134 ENDUCTADO TUBERIA CONDUIT PVC DE 3/4" ml 1,591.00 14.56 23,164.96 0.00 1,591.00 23,164.96 595.31 2,186.31 31,832.67 0.00 2,186.31 31,832.67 677.59 2,863.90 41,698.38 1,023.62 3,887.52
135 ENDUCTADO TUBERIA CONDUIT PVC DE 1" ml 40.00 18.11 724.40 0.00 40.00 724.40 311.86 351.86 6,372.18 0.00 351.86 6,372.18 0.00 351.86 6,372.18 321.84 673.70
136 ENDUCTADO TUBERIA CONDUIT PVC DE 1 1/2" ml 10.00 23.36 233.60 0.00 10.00 233.60 51.10 61.10 1,427.30 0.00 61.10 1,427.30 102.36 163.46 3,818.43 -99.48 63.98
137 ENDUCTADO TUBERIA CONDUIT PVC DE 4" ml 104.00 124.70 12,968.80 167.65 271.65 33,874.76 30.35 302.00 37,659.40 0.00 302.00 37,659.40 -41.98 260.02 32,424.49 0.00 260.02
138 TUBERIA CONDUIT DE ACERO GALVANIZADO DE 3/4" ml 600.00 130.43 78,258.00 0.00 600.00 78,258.00 100.00 700.00 91,301.00 0.00 700.00 91,301.00 17.33 717.33 93,561.35 -21.83 695.50
139 INSTALACION CABLE CU Nº 14 AWG TW ml 2,186.00 11.94 26,100.84 0.00 2,186.00 26,100.84 534.00 2,720.00 32,476.80 0.00 2,720.00 32,476.80 1,650.57 4,370.57 52,184.61 -158.62 4,211.95
140 INSTALACION CABLE CU Nº 12 AWG TW ml 7,790.00 14.61 113,811.90 0.00 7,790.00 113,811.90 -2,863.00 4,927.00 71,983.47 0.00 4,927.00 71,983.47 1,358.59 6,285.59 91,832.47 -171.15 6,114.44
141 ALIMENTADOR CABLE DE CU Nº 10 AWG TW ml 3,186.00 34.45 109,757.70 1,471.04 4,657.04 160,435.03 1,529.60 6,186.64 213,129.75 0.00 6,186.64 213,129.75 392.84 6,579.48 226,663.09 794.25 7,373.73
142 ALIMENTADOR CABLE MONOP DE CU Nº 8 AWG TW ml 95.00 49.91 4,741.45 35.59 130.59 6,517.75 0.00 130.59 6,517.75 0.00 130.59 6,517.75 481.10 611.69 30,529.45 -47.49 564.20
143 ALIMENTADOR CABLE MONOP DE CU Nº 6 AWG TW ml 45.00 58.40 2,628.00 45.30 90.30 5,273.52 0.00 90.30 5,273.52 0.00 90.30 5,273.52 488.35 578.65 33,793.16 428.70 1,007.35
144 ALIMENTADOR CABLE DE CU Nº 2 AWG TW ml 60.00 135.69 8,141.40 131.80 191.80 26,025.34 0.00 191.80 26,025.34 0.00 191.80 26,025.34 295.05 486.85 66,060.68 -285.40 201.45
145 ALIMENTADOR CABLE DE CU - Nº 250 MCM THW ml 400.00 335.70 134,280.00 48.00 448.00 150,393.60 0.00 448.00 150,393.60 0.00 448.00 150,393.60 23.80 471.80 158,383.26 0.00 471.80
146 CAJA PARA 1 INTERRUP. TERMOMAG. 1P pza 2.00 188.12 376.24 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
147 TABLERO DE DISTRIBUCION C/BARRAS PARA 4 TERMOMAGS. pza 2.00 1,146.18 2,292.36 2.00 4.00 4,584.72 0.00 4.00 4,584.72 0.00 4.00 4,584.72 0.00 4.00 4,584.72 0.00 4.00
150 TABLERO DE DISTRIBUCION C/BARRAS PARA 30 TERMOMAGS. pza 1.00 4,802.02 4,802.02 0.00 1.00 4,802.02 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
152 MALLA DE PROTECCION A TIERRA glb 1.00 13,629.99 13,629.99 0.00 1.00 13,629.99 0.00 1.00 13,629.99 0.00 1.00 13,629.99 0.00 1.00 13,629.99 0.00 1.00
153 PUESTA A TIERRA PARA RAYOS glb 1.00 32,964.52 32,964.52 1.00 2.00 65,929.04 0.00 2.00 65,929.04 0.00 2.00 65,929.04 0.00 2.00 65,929.04 0.00 2.00
154 LAMPARA LED DE 7 W EN PLAFON pza 32.00 282.55 9,041.60 -32.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
155 APLIQUE EN PLAFON CON LAMPARA FLUORESC. COMPACTA pza 4.00 245.13 980.52 -4.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
156 LUMINARIA FLUORESC. DE EMERGENCIA pza 9.00 607.87 5,470.83 -9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
157 REFLECTOR LED DE 80 W IP 65 pza 8.00 2,851.17 22,809.36 4.00 12.00 34,214.04 3.00 15.00 42,767.55 0.00 15.00 42,767.55 12.00 27.00 76,981.59 -12.00 15.00
158 LUMINARIA LED TIPO CAMPANA DE 100 W - IP 65 pza 5.00 3,649.50 18,247.50 -5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
159 LUMINARIA LED TIPO CAMPANA DE 200 W - IP 65 pza 66.00 5,537.50 365,475.00 32.00 98.00 542,675.00 1.00 99.00 548,212.50 0.00 99.00 548,212.50 0.00 99.00 548,212.50 0.00 99.00
160 LUMINARIA C/LAMPARA FLUORESC COMPACTA TIPO PL DE 3*36W pza 35.00 607.87 21,275.45 -35.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
161 CAJA DE DERIVACION pza 10.00 226.67 2,266.70 0.00 10.00 2,266.70 0.00 10.00 2,266.70 0.00 10.00 2,266.70 0.00 10.00 2,266.70 0.00 10.00
162 TRANSFORMADOR DE 150 KVA TRIFASICO glb 1.00 72,307.36 72,307.36 0.00 1.00 72,307.36 0.00 1.00 72,307.36 0.00 1.00 72,307.36 0.00 1.00 72,307.36 0.00 1.00
163 ACOMETIDA Y TABLERO DE MEDICION glb 1.00 49,790.09 49,790.09 0.00 1.00 49,790.09 0.00 1.00 49,790.09 0.00 1.00 49,790.09 0.00 1.00 49,790.09 0.00 1.00
164 EXCAVACION DE ZANJA SUELO SEMIDURO m³ 34.00 186.65 6,346.10 2.73 36.73 6,855.65 -35.43 1.30 242.64 0.00 1.30 242.64 -0.01 1.29 240.78 0.00 1.29
165 ILUMINACION DECORATIVA EN FACHADA DE ALUCOBOND glb 1.00 7,755.60 7,755.60 0.00 1.00 7,755.60 0.00 1.00 7,755.60 0.00 1.00 7,755.60 0.00 1.00 7,755.60 -1.00 0.00
166 LUZ DE SEÑALIZACION PARA PORTON GARAJE glb 1.00 1,086.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00
167 PUERTA ELECTRICA MOTORIZADA INTERIOR (TIPO 1-B) pza 4.00 93,639.94 374,559.76 0.00 4.00 374,559.76 0.00 4.00 374,559.76 0.00 4.00 374,559.76 0.00 4.00 374,559.76 0.00 4.00
168 PUERTA ELECTRICA MOTORIZADA EXTERIOR (TIPO 1-A) pza 4.00 101,345.95 405,383.80 0.00 4.00 405,383.80 0.00 4.00 405,383.80 1.00 5.00 506,729.75 0.00 5.00 506,729.75 0.00 5.00
169 GRUPO ELECTROGENO DE 10 KVA 3Ø glb 1.00 31,905.85 31,905.85 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
170 CASETA DE TRANSFORMACION glb 1.00 44,868.54 44,868.54 0.00 1.00 44,868.54 0.00 1.00 44,868.54 0.00 1.00 44,868.54 0.00 1.00 44,868.54 0.00 1.00
171 CAMARA DE REGISTRO pza 6.00 1,981.82 11,890.92 0.00 6.00 11,890.92 0.00 6.00 11,890.92 0.00 6.00 11,890.92 0.00 6.00 11,890.92 0.00 6.00
172 TUBO CONDUIT PVC DIAM 1" ml 117.00 22.92 2,681.64 0.00 117.00 2,681.64 -104.59 12.41 284.44 0.00 12.41 284.44 24.77 37.18 852.17 4.02 41.20
173 TUBO CONDUIT PVC DIAM 3/4" ml 82.00 15.58 1,277.56 0.00 82.00 1,277.56 44.50 126.50 1,970.87 0.00 126.50 1,970.87 -8.96 117.54 1,831.27 24.67 142.21
42 de 106
174 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 2.00 232.91 465.82 0.00 2.00 465.82 0.00 2.00 465.82 0.00 2.00 465.82 0.00 2.00 465.82 2.00 4.00
175 CAJA METALICA RECTANGULAR pza 9.00 16.70 150.30 0.00 9.00 150.30 1.00 10.00 167.00 0.00 10.00 167.00 0.00 10.00 167.00 0.00 10.00
176 CAJA METALICA DE PASO OCTOGONAL pza 18.00 22.94 412.92 0.00 18.00 412.92 0.00 18.00 412.92 0.00 18.00 412.92 0.00 18.00 412.92 0.00 18.00
177 CABLE UTP CAT 6A ml 322.00 29.67 9,553.74 0.00 322.00 9,553.74 624.90 946.90 28,094.52 0.00 946.90 28,094.52 0.00 946.90 28,094.52 -20.68 926.22
178 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 9.00 129.77 1,167.93 0.00 9.00 1,167.93 1.00 10.00 1,297.70 0.00 10.00 1,297.70 0.00 10.00 1,297.70 5.00 15.00
179 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00 3,590.12 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00
180 CERTIFICACION PUNTO DE RED CAT 6A pto 18.00 221.67 3,990.06 0.00 18.00 3,990.06 2.00 20.00 4,433.40 0.00 20.00 4,433.40 0.00 20.00 4,433.40 4.00 24.00
181 GABINETE METALICO 9 RU pza 1.00 2,797.26 2,797.26 0.00 1.00 2,797.26 3.00 4.00 11,189.04 0.00 4.00 11,189.04 -4.00 0.00 0.00 0.00 0.00
182 SWITCH CAT 6A 24 PUERTOS POE pza 1.00 16,064.01 16,064.01 0.00 1.00 16,064.01 0.00 1.00 16,064.01 0.00 1.00 16,064.01 0.00 1.00 16,064.01 0.00 1.00
183 PATCH CORDS CAT 6A 1 METRO pza 19.00 268.96 5,110.24 0.00 19.00 5,110.24 2.00 21.00 5,648.16 0.00 21.00 5,648.16 7.00 28.00 7,530.88 0.00 28.00
184 PATCHS CORDS CAT 6A 3 METROS pza 9.00 368.75 3,318.75 0.00 9.00 3,318.75 0.00 9.00 3,318.75 0.00 9.00 3,318.75 0.00 9.00 3,318.75 0.00 9.00
185 TELEFONO IP POE pza 9.00 2,267.52 20,407.68 0.00 9.00 20,407.68 0.00 9.00 20,407.68 0.00 9.00 20,407.68 0.00 9.00 20,407.68 0.00 9.00
186 ROUTER MULTIPROPOSITO SOFTWARE 24 IP pza 1.00 22,960.52 22,960.52 0.00 1.00 22,960.52 0.00 1.00 22,960.52 0.00 1.00 22,960.52 0.00 1.00 22,960.52 0.00 1.00
187 FIRE WALL VPN 24 USUARIOS pza 1.00 11,279.50 11,279.50 0.00 1.00 11,279.50 0.00 1.00 11,279.50 0.00 1.00 11,279.50 0.00 1.00 11,279.50 0.00 1.00
188 VOICE INTERFACE CARD 4 ANALOG PORTS pza 1.00 8,406.23 8,406.23 0.00 1.00 8,406.23 0.00 1.00 8,406.23 0.00 1.00 8,406.23 0.00 1.00 8,406.23 -1.00 0.00
189 PANEL ALARMA DIRECCIONABLE 8 ZONAS pza 1.00 14,450.97 14,450.97 0.00 1.00 14,450.97 0.00 1.00 14,450.97 0.00 1.00 14,450.97 0.00 1.00 14,450.97 0.00 1.00
190 SENSOR DE HUMO POR HAZ PROYECTADO pza 8.00 3,392.65 27,141.20 0.00 8.00 27,141.20 0.00 8.00 27,141.20 0.00 8.00 27,141.20 0.00 8.00 27,141.20 0.00 8.00
191 SENSOR DE HUMO FOTOELECTRICO pza 14.00 1,022.61 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14,316.54 0.00 14.00
192 ACCIONADOR MANUAL (PULL STATION) pza 7.00 917.61 6,423.27 0.00 7.00 6,423.27 0.00 7.00 6,423.27 0.00 7.00 6,423.27 0.00 7.00 6,423.27 0.00 7.00
193 SIRENA ESTROBOSCOPICA pza 7.00 979.98 6,859.86 0.00 7.00 6,859.86 0.00 7.00 6,859.86 0.00 7.00 6,859.86 0.00 7.00 6,859.86 0.00 7.00
194 CABLE 2 PARES FLPR 18AWG ml 435.00 26.67 11,601.45 0.00 435.00 11,601.45 256.91 691.91 18,453.24 0.00 691.91 18,453.24 0.00 691.91 18,453.24 -20.72 671.19
195 TUBO CONDUIT MET D 1" ml 20.00 81.19 1,623.80 0.00 20.00 1,623.80 -20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
196 TUBO CONDUIT MET 5/8" ml 394.00 65.77 25,913.38 0.00 394.00 25,913.38 -156.30 237.70 15,633.53 0.00 237.70 15,633.53 -237.70 0.00 0.00 0.00 0.00
198 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 4.00 207.96 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00
199 PARLANTE DE PERIFONEO 3-6 W pza 6.00 625.84 3,755.04 0.00 6.00 3,755.04 0.00 6.00 3,755.04 0.00 6.00 3,755.04 0.00 6.00 3,755.04 0.00 6.00
200 PARLANTE DE PERIFONEO 15 W EXTERIOR pza 4.00 4,036.08 16,144.32 0.00 4.00 16,144.32 2.00 6.00 24,216.48 0.00 6.00 24,216.48 0.00 6.00 24,216.48 0.00 6.00
201 PARLANTE PERIFONEO 15W pza 19.00 1,977.89 37,579.91 0.00 19.00 37,579.91 -2.00 17.00 33,624.13 0.00 17.00 33,624.13 0.00 17.00 33,624.13 0.00 17.00
202 AMPLIFICADOR PERIFONEO 400 W pza 1.00 18,514.36 18,514.36 0.00 1.00 18,514.36 0.00 1.00 18,514.36 0.00 1.00 18,514.36 0.00 1.00 18,514.36 0.00 1.00
203 MICROFONO CUELLO DE GANSO PRE TONO pza 1.00 1,623.75 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1,623.75 0.00 1.00
205 TUBO CONDUIT PVC DIAM 5/8" ml 349.00 10.14 3,538.86 0.00 349.00 3,538.86 -349.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
206 CABLE BIPOLAR CU 16 AWG ml 374.00 19.65 7,349.10 0.00 374.00 7,349.10 159.74 533.74 10,487.99 0.00 533.74 10,487.99 1,806.42 2,340.16 45,984.14 809.66 3,149.82
207 TUBO CONDUIT PVC DIAM 2" ml 20.00 34.55 691.00 0.00 20.00 691.00 -20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.00 20.00
208 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 4.00 207.96 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00 831.84 1.00 5.00
209 TUBO CONDUIT PVC DIAM 3/4" ml 64.00 15.58 997.12 0.00 64.00 997.12 367.35 431.35 6,720.43 0.00 431.35 6,720.43 0.00 431.35 6,720.43 137.65 569.00
210 TUBO CONDUIT PVC DIAM 2" ml 89.00 34.55 3,074.95 0.00 89.00 3,074.95 8.50 97.50 3,368.63 0.00 97.50 3,368.63 -3.38 94.12 3,251.85 103.22 197.34
211 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 8.00 232.91 1,863.28 0.00 8.00 1,863.28 3.00 11.00 2,562.01 0.00 11.00 2,562.01 0.00 11.00 2,562.01 0.00 11.00
213 CABLE UTP CAT 6A ml 601.00 29.67 17,831.67 0.00 601.00 17,831.67 697.46 1,298.46 38,525.31 0.00 1,298.46 38,525.31 0.00 1,298.46 38,525.31 -46.93 1,251.53
214 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 14.00 129.77 1,816.78 0.00 14.00 1,816.78 3.00 17.00 2,206.09 0.00 17.00 2,206.09 0.00 17.00 2,206.09 0.00 17.00
215 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00 3,590.12 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00
216 CERTIFICACION PUNTO DE RED CAT 6A pto 14.00 221.67 3,103.38 0.00 14.00 3,103.38 3.00 17.00 3,768.39 0.00 17.00 3,768.39 0.00 17.00 3,768.39 0.00 17.00
217 PATCH CORDS CAT 6A 1 METRO pza 28.00 268.96 7,530.88 0.00 28.00 7,530.88 6.00 34.00 9,144.64 0.00 34.00 9,144.64 0.00 34.00 9,144.64 0.00 34.00
218 CAMARA DOMO DIA Y NOCHE ANTIVANDALISMO C/SEN MOV pza 3.00 6,575.29 19,725.87 0.00 3.00 19,725.87 0.00 3.00 19,725.87 0.00 3.00 19,725.87 0.00 3.00 19,725.87 0.00 3.00
219 CAMARA INTEGRADA C/INFRAROJO C/DETECTOT MOV pza 11.00 8,281.49 91,096.39 0.00 11.00 91,096.39 3.00 14.00 115,940.86 0.00 14.00 115,940.86 0.00 14.00 115,940.86 -1.00 13.00
220 SERVIDOR GRABACION 16 CANALES C/DISCO DURO pza 1.00 16,313.49 16,313.49 0.00 1.00 16,313.49 0.00 1.00 16,313.49 0.00 1.00 16,313.49 0.00 1.00 16,313.49 0.00 1.00
221 MONITOR LED A COLOR 42" pza 1.00 8,985.48 8,985.48 0.00 1.00 8,985.48 0.00 1.00 8,985.48 0.00 1.00 8,985.48 0.00 1.00 8,985.48 0.00 1.00
222 PROV. INST. CALDERA MURAL DE CONDENSACION ALTA EFICIENCIA pza 1.00 44,673.66 44,673.66 0.00 1.00 44,673.66 0.00 1.00 44,673.66 0.00 1.00 44,673.66 0.00 1.00 44,673.66 0.00 1.00
223 PROV. E INSTALACION ABLANDADOR DE AGUA pza 1.00 15,137.84 15,137.84 0.00 1.00 15,137.84 0.00 1.00 15,137.84 0.00 1.00 15,137.84 0.00 1.00 15,137.84 0.00 1.00
224 PROV. E INST. VASO DE EXPANCION CAPACIDAD 35 LTS pza 1.00 4,909.25 4,909.25 0.00 1.00 4,909.25 0.00 1.00 4,909.25 0.00 1.00 4,909.25 0.00 1.00 4,909.25 0.00 1.00
225 PROV E INST BOMBAS DE IMPULSION DE LINEA PARA SISTEMA CAL pza 1.00 5,951.60 5,951.60 0.00 1.00 5,951.60 0.00 1.00 5,951.60 0.00 1.00 5,951.60 0.00 1.00 5,951.60 0.00 1.00
226 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 8 ELEMENT pza 1.00 1,271.75 1,271.75 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
227 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 10 ELEMENT pza 2.00 1,708.33 3,416.66 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
228 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 12 ELEMENT pza 27.00 2,581.51 69,700.77 -1.00 26.00 67,119.26 0.00 26.00 67,119.26 0.00 26.00 67,119.26 0.00 26.00 67,119.26 0.00 26.00
229 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D20 ml 240.62 142.22 34,220.98 -170.57 70.05 9,962.51 0.00 70.05 9,962.51 0.00 70.05 9,962.51 0.00 70.05 9,962.51 -8.63 61.42
230 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 25 ml 19.55 183.33 3,584.10 30.10 49.65 9,102.33 0.00 49.65 9,102.33 0.00 49.65 9,102.33 0.00 49.65 9,102.33 -21.84 27.81
231 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 32 ml 56.45 270.87 15,290.61 120.34 176.79 47,887.11 0.00 176.79 47,887.11 0.00 176.79 47,887.11 0.00 176.79 47,887.11 -14.73 162.06
43 de 106
232 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 40 ml 53.78 340.43 18,308.33 -39.09 14.69 5,000.92 0.00 14.69 5,000.92 0.00 14.69 5,000.92 0.00 14.69 5,000.92 -3.64 11.05
233 PROV E INST EXTRACTOR DE AIRE CON PERFILERIA ALUMINIO TIP pza 11.00 16,304.93 179,354.23 0.00 11.00 179,354.23 0.00 11.00 179,354.23 0.00 11.00 179,354.23 0.00 11.00 179,354.23 0.00 11.00
234 PROV E INST DE INSUFLADOR DE AIRE CON PERFILERIA DE ALUMI pza 6.00 17,886.38 107,318.28 5.00 11.00 196,750.18 0.00 11.00 196,750.18 0.00 11.00 196,750.18 0.00 11.00 196,750.18 0.00 11.00
44 de 106
235 PROV E INST EXTRACTOR DE AIRE TIPO MIXTO,TUBULAR LINEA 1 pza 2.00 2,913.43 5,826.86 0.00 2.00 5,826.86 0.00 2.00 5,826.86 0.00 2.00 5,826.86 0.00 2.00 5,826.86 0.00 2.00
236 PROV E INST EXTRACTOR DE AIRE AXIAL DE TECHO DE 335M3/HR pza 2.00 880.18 1,760.36 0.00 2.00 1,760.36 0.00 2.00 1,760.36 0.00 2.00 1,760.36 0.00 2.00 1,760.36 0.00 2.00
237 FABRICACION E INSTALACION DE CONDUCTOS DE CHAPA GALVANI m² 1,312.00 240.82 315,955.84 -0.50 1,311.50 315,835.43 0.00 1,311.50 315,835.43 0.00 1,311.50 315,835.43 -192.66 1,118.84 269,439.05 0.00 1,118.84
238 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 350X150 pza 4.00 321.59 1,286.36 0.00 4.00 1,286.36 0.00 4.00 1,286.36 0.00 4.00 1,286.36 0.00 4.00 1,286.36 0.00 4.00
241 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 650X450 pza 11.00 1,124.79 12,372.69 0.00 11.00 12,372.69 0.00 11.00 12,372.69 0.00 11.00 12,372.69 0.00 11.00 12,372.69 0.00 11.00
243 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 300X300 pza 2.00 396.43 792.86 0.00 2.00 792.86 0.00 2.00 792.86 0.00 2.00 792.86 0.00 2.00 792.86 0.00 2.00
244 ELAB Y APROB DEL PROYECTO DE GAS NATURAL glb 1.00 3,648.34 3,648.34 0.00 1.00 3,648.34 0.00 1.00 3,648.34 0.00 1.00 3,648.34 0.00 1.00 3,648.34 0.00 1.00
245 ACOMETIDA (OBRAS CIVILES) ml 13.00 758.72 9,863.36 2.50 15.50 11,760.16 0.00 15.50 11,760.16 0.00 15.50 11,760.16 0.00 15.50 11,760.16 0.00 15.50
246 GABINETE DE MEDICION Y REGULACION glb 1.00 6,943.27 6,943.27 0.00 1.00 6,943.27 0.00 1.00 6,943.27 0.00 1.00 6,943.27 0.00 1.00 6,943.27 0.00 1.00
247 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1 1/2" ml 61.00 258.74 15,783.14 39.90 100.90 26,106.87 0.00 100.90 26,106.87 0.00 100.90 26,106.87 -1.30 99.60 25,770.50 0.00 99.60
248 PROV Y COLOCADO DE LLAVE DE PASO DE 1 1/2" pza 1.00 376.67 376.67 1.00 2.00 753.34 0.00 2.00 753.34 0.00 2.00 753.34 0.00 2.00 753.34 0.00 2.00
249 PROV Y COLOCADO DE REJILLAS DE VENTILACION 20 X 20 CM pza 2.00 145.65 291.30 2.00 4.00 582.60 0.00 4.00 582.60 0.00 4.00 582.60 0.00 4.00 582.60 0.00 4.00
250 RAMPA DE NIVELACION pza 3.00 83,110.37 249,331.11 0.00 3.00 249,331.11 0.00 3.00 249,331.11 0.00 3.00 249,331.11 0.00 3.00 249,331.11 0.00 3.00
251 PUERTA ELECTRICA MOTORIZADA (TIPO 1) pza 4.00 93,639.94 374,559.76 -3.00 1.00 93,639.94 0.00 1.00 93,639.94 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
252 LETREROS DE SEÑALIZACION pza 5.00 1,337.31 6,686.55 0.00 5.00 6,686.55 0.00 5.00 6,686.55 0.00 5.00 6,686.55 0.00 5.00 6,686.55 0.00 5.00
253 PUERTA METALICA m² 720.82 26.32 26.32 18,971.98 1.68 28.00 20,182.96 0.00 28.00 20,182.96 0.00 28.00 20,182.96 0.00 28.00
254 PUERTA METALICA TIPO 3 m² 1,070.33 5.94 5.94 6,357.76 0.00 5.94 6,357.76 26.25 32.19 34,453.92 0.00 32.19 34,453.92 0.00 32.19
255 DESMONTAJE ESTRUCTURAS METÁLICAS MAS CUBIERTA glb 3,982.56 1.00 1.00 3,982.56 0.00 1.00 3,982.56 0.00 1.00 3,982.56 0.00 1.00 3,982.56 0.00 1.00
256 MONTAJE ESTRUCTURA CUBIERTA (CERCHAS + CORREAS) m² 43.85 235.67 235.67 10,334.13 0.00 235.67 10,334.13 0.00 235.67 10,334.13 0.00 235.67 10,334.13 0.00 235.67
257 CUBIERTA CALAMINA GALVANIZADA Nº28 m² 87.83 235.67 235.67 20,698.90 0.00 235.67 20,698.90 0.00 235.67 20,698.90 0.00 235.67 20,698.90 0.00 235.67
258 CAMARA DE INSPECCION CIRCULAR D=1,00 (H=1.2-2.0M) DE MAMPOST pza 1,814.18 6.00 6.00 10,885.08 0.00 6.00 10,885.08 0.00 6.00 10,885.08 0.00 6.00 10,885.08 0.00 6.00
259 CAMARA DE INSPECCION CIRCULAR D=1,20 (H>2.00M) DE MAMPOST pza 1,904.12 1.00 1.00 1,904.12 0.00 1.00 1,904.12 0.00 1.00 1,904.12 0.00 1.00 1,904.12 0.00 1.00
260 BAJANTE PLUVIAL TUBERIA PVC D=4" C-9 ml 109.04 10.91 10.91 1,189.63 -3.91 7.00 763.28 17.50 24.50 2,671.48 0.00 24.50 2,671.48 16.70 41.20
261 BAJANTE PLUVIAL TUBERIA PVC D=6" C-9 ml 189.41 191.22 191.22 36,218.98 0.00 191.22 36,218.98 0.00 191.22 36,218.98 0.00 191.22 36,218.98 0.00 191.22
262 PROV/TENDIDO TUBERIAS AWADUCT D=40 MM ml 47.00 16.71 16.71 785.37 -4.14 12.57 590.79 0.00 12.57 590.79 0.00 12.57 590.79 0.00 12.57
263 TENDIDO Y PROVISION TPVC HIDRO 3 D=1/2" ml 60.12 20.43 20.43 1,228.25 0.00 20.43 1,228.25 0.00 20.43 1,228.25 -0.68 19.75 1,187.37 0.00 19.75
264 PROV. E INST. TANQUE PREFABRICADO 10.000L pza 14,743.73 2.00 2.00 29,487.46 0.00 2.00 29,487.46 0.00 2.00 29,487.46 0.00 2.00 29,487.46 0.00 2.00
265 CANALETA PLUVIAL CG Nº26 (DESARROLLO 100CM) ml 380.03 187.43 187.43 71,229.02 11.61 199.04 75,641.17 0.00 199.04 75,641.17 0.00 199.04 75,641.17 0.00 199.04
266 PROVISION E INSTALACIÓN TERMOTANQUE A GAS DE 110 LTS pza 7,336.20 1.00 1.00 7,336.20 0.00 1.00 7,336.20 0.00 1.00 7,336.20 0.00 1.00 7,336.20 0.00 1.00
267 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1" ml 197.39 0.70 0.70 138.17 0.00 0.70 138.17 0.00 0.70 138.17 2.90 3.60 710.60 0.00 3.60
268 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 3/4" ml 166.34 2.60 2.60 432.48 0.00 2.60 432.48 0.00 2.60 432.48 4.55 7.15 1,189.33 0.00 7.15
269 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1/2" ml 145.56 7.32 7.32 1,065.50 0.00 7.32 1,065.50 0.00 7.32 1,065.50 -0.62 6.70 975.25 0.00 6.70
270 PROV Y COLOCADO DE LLAVE DE PASO DE 1/2" pza 226.05 4.00 4.00 904.20 0.00 4.00 904.20 0.00 4.00 904.20 0.00 4.00 904.20 0.00 4.00
271 REGULADORES DE 2º ETAPA (RED GAS NATURAL) pza 979.98 3.00 3.00 2,939.94 0.00 3.00 2,939.94 0.00 3.00 2,939.94 0.00 3.00 2,939.94 0.00 3.00
272 PROV Y TEND CABLE TETRAPOLAR DE CU DOBLE AISL 4X10 AWG ml 51.99 1,258.07 1,258.07 65,407.06 427.41 1,685.48 87,628.11 0.00 1,685.48 87,628.11 -451.77 1,233.71 64,140.58 0.00 1,233.71
273 PROVISION Y TENDIDO CABLE MONOPOLAR DE CU AIS Nº1/0 AWG ml 75.84 416.00 416.00 31,549.44 154.00 570.00 43,228.80 0.00 570.00 43,228.80 0.00 570.00 43,228.80 60.04 630.04
274 PROVISION Y EMPLAZAMIENTO ARTEF ELEC T/APLIQUE LED 28W Pza 435.78 4.00 4.00 1,743.12 0.00 4.00 1,743.12 2.00 6.00 2,614.68 2.00 8.00 3,486.24 10.00 18.00
275 PROV Y EMPLAZAMIENTO PROY LED T/CAMPANA DE 150 W - IP 65 Pza 3,268.12 9.00 9.00 29,413.08 0.00 9.00 29,413.08 0.00 9.00 29,413.08 0.00 9.00 29,413.08 0.00 9.00
276 PROVISION Y EMPLAZAMIENTO PANEL LED 40W (60X60CM) Pza 451.09 69.00 69.00 31,125.21 0.00 69.00 31,125.21 95.00 164.00 73,978.76 2.00 166.00 74,880.94 -4.00 162.00
277 PROVISION Y EMPLAZAMIENTO ARTEF. ELECT LED 28W T/PLAFON pza 435.78 34.00 34.00 14,816.52 0.00 34.00 14,816.52 14.00 48.00 20,917.44 0.00 48.00 20,917.44 1.00 49.00
278 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 44-63A Pza 984.15 4.00 4.00 3,936.60 0.00 4.00 3,936.60 10.00 14.00 13,778.10 0.00 14.00 13,778.10 -1.00 13.00
279 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 87-125A Pza 1,348.24 9.00 9.00 12,134.16 0.00 9.00 12,134.16 0.00 9.00 12,134.16 2.00 11.00 14,830.64 -2.00 9.00
280 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 128-320 Pza 5,583.14 1.00 1.00 5,583.14 0.00 1.00 5,583.14 0.00 1.00 5,583.14 0.00 1.00 5,583.14 0.00 1.00
281 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 175-250 pza 2,644.27 1.00 1.00 2,644.27 1.00 2.00 5,288.54 0.00 2.00 5,288.54 0.00 2.00 5,288.54 0.00 2.00
282 GRUPO ELECTROGENO DE 49.2 KVA 3Ø 380/220 V glb 226,570.21 1.00 1.00 226,570.21 0.00 1.00 226,570.21 0.00 1.00 226,570.21 0.00 1.00 226,570.21 0.00 1.00
283 PROV Y EMPLAZ BANDEJA ESCALERILLA 30X240CM SEMIPESADO pza 732.55 23.00 23.00 16,848.65 0.00 23.00 16,848.65 0.00 23.00 16,848.65 0.00 23.00 16,848.65 0.00 23.00
284 PROV Y EMPLAZ BANDEJA ESCALERILLA 20X240CM SEMIPESADO pza 706.12 153.00 153.00 108,036.36 -11.00 142.00 100,269.04 0.00 142.00 100,269.04 0.00 142.00 100,269.04 2.00 144.00
285 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 30CM SEMIPESADO pza 353.99 11.00 11.00 3,893.89 -8.00 3.00 1,061.97 0.00 3.00 1,061.97 0.00 3.00 1,061.97 3.00 6.00
286 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 20CM SEMIPESADO pza 337.37 19.00 19.00 6,410.03 -14.00 5.00 1,686.85 0.00 5.00 1,686.85 0.00 5.00 1,686.85 5.00 10.00
287 PROV Y EMPLAZ TE ESCALERILLA 20CM SEMIPESADO pza 420.90 4.00 4.00 1,683.60 2.00 6.00 2,525.40 0.00 6.00 2,525.40 0.00 6.00 2,525.40 -2.00 4.00
288 PROV Y EMPLAZ REDUCCION SIMÉTRICA GALV 30 A 20CM SEMIPESAD pza 270.18 1.00 1.00 270.18 1.00 2.00 540.36 0.00 2.00 540.36 0.00 2.00 540.36 0.00 2.00
289 TOMA TIPO SCHUCKO DE PLACA pza 79.34 2.00 2.00 158.68 0.00 2.00 158.68 0.00 2.00 158.68 0.00 2.00 158.68 1.00 3.00
290 TOMA INDUSTRIAL DE FUERZA MONOFASICO pza 164.08 4.00 4.00 656.32 0.00 4.00 656.32 0.00 4.00 656.32 0.00 4.00 656.32 0.00 4.00
291 PROV E INST TABLERO CONTROL ILUMINACION 3 CIRCUITOS pza 2,641.32 3.00 3.00 7,923.96 0.00 3.00 7,923.96 0.00 3.00 7,923.96 0.00 3.00 7,923.96 0.00 3.00
292 PROV E INST TABLERO CONTROL ILUMINACION 6 CIRCUITOS pza 4,614.28 1.00 1.00 4,614.28 0.00 1.00 4,614.28 0.00 1.00 4,614.28 0.00 1.00 4,614.28 0.00 1.00
45 de 106
293 PROV E INST SUPRESOR DE PICOS DE VOLTAJE TRIFASICO 277/480V pza 9,857.89 2.00 2.00 19,715.78 0.00 2.00 19,715.78 0.00 2.00 19,715.78 0.00 2.00 19,715.78 0.00 2.00
294 PROV E INST POSTE MT CONCRETO DE 12M glb 15,108.43 1.00 1.00 15,108.43 0.00 1.00 15,108.43 0.00 1.00 15,108.43 0.00 1.00 15,108.43 0.00 1.00
295 CUBIERTA DE CALAMINA PREPINTADA No 26 m² 140.48 781.97 781.97 109,851.15 0.00 781.97 109,851.15 0.00 781.97
296 CIMIENTOS DE HORMIGÓN CICLÓPEO m³ 927.81 95.41 95.41 88,522.35 -17.05 78.36 72,703.19 0.00 78.36
297 SOBRECIMIENTOS DE HORMIGÓN CICLÓPEO m³ 1,090.59 17.61 17.61 19,205.29 -6.87 10.74 11,712.94 0.00 10.74
298 IMPERMEABILIZACIÓN SOBRECIMIENTOS C/PINTURA IMPERMEAB. m² 49.34 35.19 35.19 1,736.27 1.87 37.06 1,828.54 0.00 37.06
299 CONTRAPISO DE CEMENTO MAS SOLADO DE PIEDRA m² 160.53 771.02 771.02 123,771.84 7.18 778.20 124,924.45 0.00 778.20
300 IMPERMEABILIZACIÓN DE LOSA CON LAMINA ASFALTICA m² 162.88 121.50 121.50 19,789.92 -5.00 116.50 18,975.52 -0.59 115.91
301 JUEGO DE BAÑO jgo 2,081.86 4.00 4.00 8,327.44 0.00 4.00 8,327.44 0.00 4.00
302 URINARIO DE PARED pza 934.09 1.00 1.00 934.09 0.00 1.00 934.09 0.00 1.00
303 DUCHA ELÉCTRICA SIN BASE pza 146.46 2.00 2.00 292.92 0.00 2.00 292.92 0.00 2.00
304 PROV. E INST. TANQUE PREFABRICADO DE 900L pza 1,832.37 1.00 1.00 1,832.37 0.00 1.00 1,832.37 0.00 1.00
305 CÁMARA DE FRIO glb 590,775.99 1.00 1.00 590,775.99 0.00 1.00 590,775.99 0.00 1.00
306 ACOMETIDA FIBRA ÓPTICA Y RED WIFI glb 42,061.91 1.00 1.00 42,061.91 0.00 1.00 42,061.91 0.00 1.00
307 GABINETE METALICO 42 RU pza 10,593.44 1.00 1.00 10,593.44 0.00 1.00 10,593.44 0.00 1.00
TOTAL: 36,577,793.30 37,601,830.50 37,811,020.57 40,404,062.00 41,698,586.67
RESUMEN DEL CERTIFICADO:

DE LOS CONTRATOS:
IMPORTE TOTAL CONTRATO INICIAL Bs. 36,577,793.30
ORDEN DE CAMBIO Nº4 Bs. 209,190.07
ORDEN DE CAMBIO Nº5 Bs. 1,294,524.67
SALDO S/ÚLTIMO ESTADO CONTRACTUAL Bs. 0.00
DESCUENTOS
Son: Tres Millones Doscientos Setenta y Nueve Mil Novecientos Cincuenta y Seis 93/100 Bolivianos
46 de 106
47 de 106
RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

% DE
MONTO FINAL TOTAL TOTAL AVANCE
(Bs.) ACUMUL ACUMULADO
44,152.56 1.00 0.00 1.00 44,152.56 0.00 44,152.56 100.00%

20,388.52 3,667.00 0.00 3,667.00 20,388.52 0.00 20,388.52 100.00%
1,767.91 1.00 0.00 1.00 1,767.91 0.00 1,767.91 100.00%
250,962.89 2,506.62 0.00 2,506.62 250,962.89 0.00 250,962.89 100.00%
60,214.19 3,513.08 0.00 3,513.08 60,214.19 0.00 60,214.19 100.00%
1,351,401.58 6,550.70 137.42 6,688.12 1,323,634.44 27,767.09 1,351,401.58 100.00%
12,404.47 5.81 0.00 5.81 12,404.46 0.00 12,404.47 100.00%
115,234.74 522.93 283.81 806.74 74,695.32 40,539.42 115,234.74 100.00%
8,554.88 9.15 0.00 9.15 8,554.88 0.00 8,554.88 100.00%
1,448,765.65 9,939.21 1,136.98 11,076.19 1,300,048.67 148,716.98 1,448,765.65 100.00%
112,970.24 74.40 20.23 94.63 88,819.46 24,150.78 112,970.24 100.00%
136,977.64 284.04 119.12 403.16 96,505.43 40,472.21 136,977.64 100.00%
81,841.65 444.98 46.65 491.63 74,075.82 7,765.83 81,841.65 100.00%
248,107.68 330.63 630.32 960.95 85,365.36 162,742.32 248,107.68 100.00%
55,549.96 182.49 0.00 182.49 55,549.96 0.00 55,549.96 100.00%
50,851.08 113.80 27.74 141.54 40,884.93 9,966.15 50,851.08 100.00%
1,484,227.47 6,097.50 1,129.59 7,227.09 1,252,243.57 231,983.90 1,484,227.47 100.00%
231,316.00 153.93 612.55 766.48 46,454.53 184,861.46 231,316.00 100.00%
150,082.97 348.84 128.25 477.09 109,738.09 40,344.89 150,082.97 100.00%
43,486.79 68.34 0.00 68.34 43,486.79 0.00 43,486.79 100.00%
6,376.10 85.20 23.70 108.90 4,988.46 1,387.64 6,376.10 100.00%
18,824.10 160.75 82.77 243.52 12,425.98 6,398.12 18,824.10 100.00%
22,200.00 112.25 283.19 395.44 6,301.72 15,898.29 22,200.00 100.00%
48,691.90 631.87 0.00 631.87 48,691.90 0.00 48,691.90 100.00%
6,319.26 75.98 0.00 75.98 6,319.26 0.00 6,319.26 100.00%
54,486.89 19.53 7.19 26.72 39,825.19 14,661.70 54,486.89 100.00%
304,201.16 382.72 0.00 382.72 304,201.16 0.00 304,201.16 100.00%
157,150.05 1,435.16 1,119.71 2,554.87 88,276.69 68,873.36 157,150.05 100.00%
620,193.31 9,216.31 341.30 9,557.61 598,046.36 22,146.96 620,193.31 100.00%
435,271.59 5,316.08 976.70 6,292.78 367,713.25 67,558.34 435,271.59 100.00%
42,615.76 20.79 9.03 29.82 29,710.99 12,904.77 42,615.76 100.00%
27,879.51 11.52 7.56 19.08 16,832.91 11,046.60 27,879.51 100.00%
71,200.27 15.80 46.60 62.40 18,028.27 53,172.00 71,200.27 100.00%
9,053.92 11.00 5.00 16.00 6,224.57 2,829.35 9,053.92 100.00%
6,892.90 8.00 6.00 14.00 3,938.80 2,954.10 6,892.90 100.00%
718,003.30 1,048.18 0.00 1,048.18 718,003.30 0.00 718,003.30 100.00%
19,974.45 17.50 10.77 28.27 12,364.80 7,609.65 19,974.45 100.00%
29,268.13 62.18 0.00 62.18 29,268.13 0.00 29,268.13 100.00%
18,306.00 37.50 0.00 37.50 18,306.00 0.00 18,306.00 100.00%
61,504.30 1.00 0.00 1.00 61,504.30 0.00 61,504.30 100.00%
129,299.41 1.00 0.00 1.00 129,299.41 0.00 129,299.41 100.00%
13,924.87 1.00 0.00 1.00 13,924.87 0.00 13,924.87 100.00%
1,735,803.22 2,594.74 0.00 2,594.74 1,735,803.22 0.00 1,735,803.22 100.00%
7,571.97 0.00 85.53 85.53 0.00 7,571.97 7,571.97 100.00%
22,785.84 0.00 108.00 108.00 0.00 22,785.84 22,785.84 100.00%
30,170.43 33.60 20.60 54.20 18,703.44 11,466.99 30,170.43 100.00%
14,657.33 139.82 0.00 139.82 14,657.33 0.00 14,657.33 100.00%
2,555.74 6.18 0.00 6.18 2,555.74 0.00 2,555.74 100.00%
158,062.78 81.73 23.24 104.97 123,068.22 34,994.56 158,062.78 100.00%
12,341.69 42.81 0.00 42.81 12,341.69 0.00 12,341.69 100.00%
242,466.06 7,022.09 1.84 7,023.93 242,402.55 63.52 242,466.06 100.00%
1,886,592.41 9,424.48 0.00 9,424.48 1,886,592.41 0.00 1,886,592.41 100.00%
1,083,019.84 354.52 29.15 383.67 1,000,735.51 82,284.33 1,083,019.84 100.00%
556,825.28 155.39 19.72 175.11 494,118.45 62,706.84 556,825.28 100.00%
1,180,797.52 381.27 2.33 383.60 1,173,625.31 7,172.21 1,180,797.52 100.00%
2,674,287.37 744.68 0.00 744.68 2,674,287.37 0.00 2,674,287.37 100.00%
1,349,398.29 362.53 0.00 362.53 1,349,398.29 0.00 1,349,398.29 100.00%
48 de 106

% DE
1,760,205.41 477.56 5.62 483.18 1,739,731.98 20,473.44 1,760,205.41 100.00%
79,165.89 168.37 0.00 168.37 79,165.89 0.00 79,165.89 100.00%
253,822.18 454.96 0.00 454.96 253,822.18 0.00 253,822.18 100.00%
213,511.09 58.16 0.58 58.74 211,402.87 2,108.21 213,511.09 100.00%
36,787.89 10.37 0.00 10.37 36,787.89 0.00 36,787.89 100.00%
920,374.12 271.84 0.00 271.84 920,374.13 0.00 920,374.12 100.00%
425,398.89 303.34 5.65 308.99 417,620.31 7,778.58 425,398.89 100.00%
2,002,034.28 2,611.42 96.63 2,708.05 1,930,596.69 71,437.59 2,002,034.28 100.00%
65,229.80 543.31 0.00 543.31 65,229.80 0.00 65,229.80 100.00%
5,932,698.58 304,207.27 2,392.14 306,599.41 5,886,410.65 46,287.91 5,932,698.58 100.00%
424.90 0.45 0.00 0.45 424.90 0.00 424.90 100.00%
7,966.30 1.96 0.00 1.96 7,966.30 0.00 7,966.30 100.00%
2,456,343.14 58,657.77 50.24 58,708.01 2,454,241.09 2,102.04 2,456,343.14 100.00%
21,263.02 168.500000 0.00 168.50 21,263.01 0.00 21,263.02 100.00%
768,116.93 1,123.29 0.00 1,123.29 768,116.93 0.00 768,116.93 100.00%
2,042.34 407.35 66.51 473.86 1,755.68 286.66 2,042.34 100.00%
21,248.43 144.08 45.13 189.21 16,180.19 5,068.10 21,248.28 100.00%
16,220.00 90.67 41.81 132.48 11,105.26 5,120.89 16,226.15 100.04%
5,573.08 3.00 1.00 4.00 4,179.81 1,393.27 5,573.08 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
4,700.04 6.00 0.00 6.00 4,700.04 0.00 4,700.04 100.00%
4,198.48 11.00 2.00 13.00 3,552.56 645.92 4,198.48 100.00%
2,485.55 21.82 13.81 35.63 1,522.16 963.39 2,485.55 100.00%
2,801.51 15.92 13.36 29.28 1,523.23 1,278.28 2,801.51 100.00%
25,793.49 119.19 25.19 144.38 21,293.29 4,500.19 25,793.49 100.00%
50,355.98 202.44 11.15 213.59 47,727.25 2,628.72 50,355.98 100.00%
1,777.75 5.83 13.22 19.05 544.06 1,233.69 1,777.75 100.00%
753.19 4.51 3.41 7.92 428.90 324.29 753.19 100.00%
12,330.64 24.00 65.12 89.12 3,320.64 9,010.00 12,330.64 100.00%
38,838.23 166.33 25.18 191.51 33,731.72 5,106.50 38,838.23 100.00%
52,663.74 112.80 12.56 125.36 47,387.29 5,276.46 52,663.74 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
17,669.55 0.00 1.00 1.00 0.00 17,669.55 17,669.55 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
6,536.55 19.92 0.00 19.92 6,536.55 0.00 6,536.55 100.00%
1,430.18 7.53 3.00 10.53 1,022.72 407.46 1,430.18 100.00%
2,534.17 7.90 7.54 15.44 1,296.63 1,237.54 2,534.17 100.00%
14,131.60 0.00 4.00 4.00 0.00 14,131.60 14,131.60 100.00%
6,238.64 0.00 4.00 4.00 0.00 6,238.64 6,238.64 100.00%
2,265.16 0.00 1.00 1.00 0.00 2,265.16 2,265.16 100.00%
8,299.16 0.00 4.00 4.00 0.00 8,299.16 8,299.16 100.00%
1,840.64 0.00 8.00 8.00 0.00 1,840.64 1,840.64 100.00%
17,355.36 0.00 2.00 2.00 0.00 17,355.36 17,355.36 100.00%
22,091.20 0.00 2.00 2.00 0.00 22,091.20 22,091.20 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
31,434.60 0.00 103.56 103.56 0.00 31,434.60 31,434.60 100.00%
53,874.94 44.37 9.27 53.64 44,564.34 9,310.60 53,874.94 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
2,988.09 31.23 0.00 31.23 2,988.09 0.00 2,988.09 100.00%
21,586.16 0.00 4.00 4.00 0.00 21,586.16 21,586.16 100.00%
47,950.93 91.00 174.23 265.23 16,451.89 31,499.04 47,950.93 100.00%
14,984.46 21.84 34.37 56.21 5,822.11 9,162.35 14,984.46 100.00%
2,382.80 27.00 13.00 40.00 1,608.39 774.41 2,382.80 100.00%
708.29 6.00 5.00 11.00 386.34 321.95 708.29 100.00%
213.03 1.00 2.00 3.00 71.01 142.02 213.03 100.00%
192.18 2.00 0.00 2.00 192.18 0.00 192.18 100.00%
528.56 6.00 2.00 8.00 396.42 132.14 528.56 100.00%
9,854.58 72.00 39.00 111.00 6,392.16 3,462.42 9,854.58 100.00%
49 de 106

% DE
562.62 5.00 1.00 6.00 468.85 93.77 562.62 100.00%
1,735.55 5.00 0.00 5.00 1,735.55 0.00 1,735.55 100.00%
3,090.08 4.00 0.00 4.00 3,090.08 0.00 3,090.08 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
2,725.20 10.00 8.00 18.00 1,514.00 1,211.20 2,725.20 100.00%
6,390.93 33.00 6.00 39.00 5,407.71 983.22 6,390.93 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
4,585.10 12.00 14.00 26.00 2,116.20 2,468.90 4,585.10 100.00%
547.74 3.00 0.00 3.00 547.74 0.00 547.74 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
804.33 3.00 0.00 3.00 804.33 0.00 804.33 100.00%
10,631.45 25.00 6.00 31.00 8,573.75 2,057.70 10,631.45 100.00%
2,207.40 4.00 2.00 6.00 1,471.60 735.80 2,207.40 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
49,480.86 765.79 1,327.31 2,093.10 18,103.28 31,377.61 49,480.88 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
56,602.29 2,127.59 1,759.93 3,887.52 30,977.71 25,624.58 56,602.29 100.00%
12,200.71 351.18 322.52 673.70 6,359.87 5,840.84 12,200.71 100.00%
1,494.57 61.10 2.88 63.98 1,427.30 67.28 1,494.57 100.00%
32,424.49 260.02 0.00 260.02 32,424.49 0.00 32,424.49 100.00%
90,714.07 669.01 26.49 695.50 87,258.97 3,455.09 90,714.07 100.00%
50,290.68 2,683.50 1,528.45 4,211.95 32,040.99 18,249.69 50,290.68 100.00%
89,331.97 4,926.75 1,187.69 6,114.44 71,979.82 17,352.15 89,331.97 100.00%
254,025.00 6,186.64 1,187.09 7,373.73 213,129.75 40,895.25 254,025.00 100.00%
28,159.22 130.59 433.61 564.20 6,517.75 21,641.48 28,159.22 100.00%
58,829.24 90.30 917.05 1,007.35 5,273.52 53,555.72 58,829.24 100.00%
27,334.75 191.80 9.65 201.45 26,025.34 1,309.41 27,334.75 100.00%
158,383.26 448.00 23.80 471.80 150,393.60 7,989.66 158,383.26 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
4,584.72 3.00 1.00 4.00 3,438.54 1,146.18 4,584.72 100.00%
15,605.50 5.00 0.00 5.00 15,605.50 0.00 15,605.50 100.00%
28,083.16 4.00 3.00 7.00 16,047.52 12,035.64 28,083.16 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
21,471.44 4.00 0.00 4.00 21,471.44 0.00 21,471.44 100.00%
13,629.99 1.00 0.00 1.00 13,629.99 0.00 13,629.99 100.00%
65,929.04 2.00 0.00 2.00 65,929.04 0.00 65,929.04 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
42,767.55 12.00 3.00 15.00 34,214.04 8,553.51 42,767.55 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
548,212.50 99.00 0.00 99.00 548,212.50 0.00 548,212.50 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
2,266.70 10.00 0.00 10.00 2,266.70 0.00 2,266.70 100.00%
72,307.36 1.00 0.00 1.00 72,307.36 0.00 72,307.36 100.00%
49,790.09 1.00 0.00 1.00 49,790.09 0.00 49,790.09 100.00%
240.78 1.29 0.00 1.29 240.78 0.00 240.78 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
1,086.00 0.00 1.00 1.00 0.00 1,086.00 1,086.00 100.00%
374,559.76 4.00 0.00 4.00 374,559.76 0.00 374,559.76 100.00%
506,729.75 5.00 0.00 5.00 506,729.75 0.00 506,729.75 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
44,868.54 1.00 0.00 1.00 44,868.54 0.00 44,868.54 100.00%
11,890.92 6.00 0.00 6.00 11,890.92 0.00 11,890.92 100.00%
944.30 12.25 28.95 41.20 280.77 663.53 944.30 100.00%
2,215.63 117.54 24.67 142.21 1,831.27 384.36 2,215.63 100.00%
50 de 106

% DE
931.64 2.00 2.00 4.00 465.82 465.82 931.64 100.00%
167.00 10.00 0.00 10.00 167.00 0.00 167.00 100.00%
412.92 18.00 0.00 18.00 412.92 0.00 412.92 100.00%
27,480.95 886.44 39.78 926.22 26,300.68 1,180.27 27,480.95 100.00%
1,946.55 10.00 5.00 15.00 1,297.70 648.85 1,946.55 100.00%
3,590.12 1.00 0.00 1.00 3,590.12 0.00 3,590.12 100.00%
5,320.08 0.00 24.00 24.00 0.00 5,320.08 5,320.08 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
16,064.01 0.00 1.00 1.00 0.00 16,064.01 16,064.01 100.00%
7,530.88 0.00 28.00 28.00 0.00 7,530.88 7,530.88 100.00%
3,318.75 0.00 9.00 9.00 0.00 3,318.75 3,318.75 100.00%
20,407.68 0.00 9.00 9.00 0.00 20,407.68 20,407.68 100.00%
22,960.52 0.00 1.00 1.00 0.00 22,960.52 22,960.52 100.00%
11,279.50 0.00 1.00 1.00 0.00 11,279.50 11,279.50 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
14,450.97 1.00 0.00 1.00 14,450.97 0.00 14,450.97 100.00%
27,141.20 8.00 0.00 8.00 27,141.20 0.00 27,141.20 100.00%
14,316.54 14.00 0.00 14.00 14,316.54 0.00 14,316.54 100.00%
6,423.27 7.00 0.00 7.00 6,423.27 0.00 6,423.27 100.00%
6,859.86 7.00 0.00 7.00 6,859.86 0.00 6,859.86 100.00%
17,900.64 671.19 0.00 671.19 17,900.64 0.00 17,900.64 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
825.84 36.00 0.00 36.00 825.84 0.00 825.84 100.00%
831.84 4.00 0.00 4.00 831.84 0.00 831.84 100.00%
3,755.04 6.00 0.00 6.00 3,755.04 0.00 3,755.04 100.00%
24,216.48 6.00 0.00 6.00 24,216.48 0.00 24,216.48 100.00%
33,624.13 17.00 0.00 17.00 33,624.13 0.00 33,624.13 100.00%
18,514.36 0.00 1.00 1.00 0.00 18,514.36 18,514.36 100.00%
1,623.75 1.00 0.00 1.00 1,623.75 0.00 1,623.75 100.00%
986.42 29.00 14.00 43.00 665.26 321.16 986.42 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
61,893.96 533.74 2,616.08 3,149.82 10,487.99 51,405.97 61,893.96 100.00%
691.00 0.00 20.00 20.00 0.00 691.00 691.00 100.00%
1,039.80 4.00 1.00 5.00 831.84 207.96 1,039.80 100.00%
8,865.02 431.10 137.90 569.00 6,716.54 2,148.48 8,865.02 100.00%
6,818.10 94.12 103.22 197.34 3,251.85 3,566.25 6,818.10 100.00%
2,562.01 11.00 0.00 11.00 2,562.01 0.00 2,562.01 100.00%
596.44 26.00 0.00 26.00 596.44 0.00 596.44 100.00%
37,132.90 1,251.53 0.00 1,251.53 37,132.90 0.00 37,132.90 100.00%
2,206.09 17.00 0.00 17.00 2,206.09 0.00 2,206.09 100.00%
3,590.12 1.00 0.00 1.00 3,590.12 0.00 3,590.12 100.00%
3,768.39 0.00 17.00 17.00 0.00 3,768.39 3,768.39 100.00%
9,144.64 34.00 0.00 34.00 9,144.64 0.00 9,144.64 100.00%
19,725.87 0.00 3.00 3.00 0.00 19,725.87 19,725.87 100.00%
107,659.37 8.00 5.00 13.00 66,251.92 41,407.45 107,659.37 100.00%
16,313.49 1.00 0.00 1.00 16,313.49 0.00 16,313.49 100.00%
8,985.48 0.00 1.00 1.00 0.00 8,985.48 8,985.48 100.00%
44,673.66 1.00 0.00 1.00 44,673.66 0.00 44,673.66 100.00%
15,137.84 1.00 0.00 1.00 15,137.84 0.00 15,137.84 100.00%
4,909.25 1.00 0.00 1.00 4,909.25 0.00 4,909.25 100.00%
5,951.60 1.00 0.00 1.00 5,951.60 0.00 5,951.60 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
67,119.26 26.00 0.00 26.00 67,119.26 0.00 67,119.26 100.00%
8,735.15 61.42 0.00 61.42 8,735.15 0.00 8,735.15 100.00%
5,098.41 27.81 0.00 27.81 5,098.41 0.00 5,098.41 100.00%
43,897.19 162.06 0.00 162.06 43,897.19 0.00 43,897.19 100.00%
51 de 106

% DE
3,761.75 11.05 0.00 11.05 3,761.75 0.00 3,761.75 100.00%
179,354.23 11.00 0.00 11.00 179,354.23 0.00 179,354.23 100.00%
196,750.18 11.00 0.00 11.00 196,750.18 0.00 196,750.18 100.00%
52 de 106

% DE
5,826.86 2.00 0.00 2.00 5,826.86 0.00 5,826.86 100.00%
1,760.36 2.00 0.00 2.00 1,760.36 0.00 1,760.36 100.00%
269,439.05 1,090.36 28.48 1,118.84 262,580.49 6,858.55 269,439.05 100.00%
1,286.36 4.00 0.00 4.00 1,286.36 0.00 1,286.36 100.00%
47,358.74 58.00 0.00 58.00 47,358.74 0.00 47,358.74 100.00%
43,790.88 48.00 0.00 48.00 43,790.88 0.00 43,790.88 100.00%
12,372.69 11.00 0.00 11.00 12,372.69 0.00 12,372.69 100.00%
1,716.80 2.00 0.00 2.00 1,716.80 0.00 1,716.80 100.00%
792.86 2.00 0.00 2.00 792.86 0.00 792.86 100.00%
3,648.34 1.00 0.00 1.00 3,648.34 0.00 3,648.34 100.00%
11,760.16 15.50 0.00 15.50 11,760.16 0.00 11,760.16 100.00%
6,943.27 1.00 0.00 1.00 6,943.27 0.00 6,943.27 100.00%
25,770.50 99.60 0.00 99.60 25,770.50 0.00 25,770.50 100.00%
753.34 2.00 0.00 2.00 753.34 0.00 753.34 100.00%
582.60 4.00 0.00 4.00 582.60 0.00 582.60 100.00%
249,331.11 3.00 0.00 3.00 249,331.11 0.00 249,331.11 100.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00%
6,686.55 0.00 5.00 5.00 0.00 6,686.55 6,686.55 100.00%
20,182.96 28.00 0.00 28.00 20,182.96 0.00 20,182.96 100.00%
34,453.92 5.94 26.25 32.19 6,357.76 28,096.16 34,453.92 100.00%
3,982.56 1.00 0.00 1.00 3,982.56 0.00 3,982.56 100.00%
10,334.13 235.67 0.00 235.67 10,334.13 0.00 10,334.13 100.00%
20,698.90 235.67 0.00 235.67 20,698.90 0.00 20,698.90 100.00%
10,885.08 6.00 0.00 6.00 10,885.08 0.00 10,885.08 100.00%
1,904.12 0.00 1.00 1.00 0.00 1,904.12 1,904.12 100.00%
4,492.45 0.00 41.20 41.20 0.00 4,492.45 4,492.45 100.00%
36,218.98 191.22 0.00 191.22 36,218.98 0.00 36,218.98 100.00%
590.79 12.57 0.00 12.57 590.79 0.00 590.79 100.00%
1,187.37 16.75 3.00 19.75 1,007.01 180.36 1,187.37 100.00%
29,487.46 0.00 2.00 2.00 0.00 29,487.46 29,487.46 100.00%
75,641.17 187.43 11.61 199.04 71,229.02 4,412.15 75,641.17 100.00%
7,336.20 1.00 0.00 1.00 7,336.20 0.00 7,336.20 100.00%
710.60 0.70 2.90 3.60 138.17 572.43 710.60 100.00%
1,189.33 2.60 4.55 7.15 432.48 756.85 1,189.33 100.00%
975.25 6.70 0.00 6.70 975.25 0.00 975.25 100.00%
904.20 4.00 0.00 4.00 904.20 0.00 904.20 100.00%
2,939.94 3.00 0.00 3.00 2,939.94 0.00 2,939.94 100.00%
64,140.58 1,233.71 0.00 1,233.71 64,140.58 0.00 64,140.58 100.00%
47,782.23 570.00 60.04 630.04 43,228.80 4,553.43 47,782.23 100.00%
7,844.04 0.00 18.00 18.00 0.00 7,844.04 7,844.04 100.00%
29,413.08 9.00 0.00 9.00 29,413.08 0.00 29,413.08 100.00%
73,076.58 66.00 96.00 162.00 29,771.94 43,304.64 73,076.58 100.00%
21,353.22 32.00 17.00 49.00 13,944.96 7,408.26 21,353.22 100.00%
12,793.95 3.00 10.00 13.00 2,952.45 9,841.50 12,793.95 100.00%
12,134.16 8.00 1.00 9.00 10,785.92 1,348.24 12,134.16 100.00%
5,583.14 1.00 0.00 1.00 5,583.14 0.00 5,583.14 100.00%
5,288.54 2.00 0.00 2.00 5,288.54 0.00 5,288.54 100.00%
226,570.21 1.00 0.00 1.00 226,570.21 0.00 226,570.21 100.00%
16,848.65 23.00 0.00 23.00 16,848.65 0.00 16,848.65 100.00%
101,681.28 142.00 2.00 144.00 100,269.04 1,412.24 101,681.28 100.00%
2,123.94 3.00 3.00 6.00 1,061.97 1,061.97 2,123.94 100.00%
3,373.70 5.00 5.00 10.00 1,686.85 1,686.85 3,373.70 100.00%
1,683.60 4.00 0.00 4.00 1,683.60 0.00 1,683.60 100.00%
540.36 1.00 1.00 2.00 270.18 270.18 540.36 100.00%
238.02 2.00 1.00 3.00 158.68 79.34 238.02 100.00%
656.32 4.00 0.00 4.00 656.32 0.00 656.32 100.00%
7,923.96 3.00 0.00 3.00 7,923.96 0.00 7,923.96 100.00%
4,614.28 1.00 0.00 1.00 4,614.28 0.00 4,614.28 100.00%
53 de 106

% DE
19,715.78 2.00 0.00 2.00 19,715.78 0.00 19,715.78 100.00%
15,108.43 1.00 0.00 1.00 15,108.43 0.00 15,108.43 100.00%
109,851.15 781.97 0.00 781.97 109,851.15 0.00 109,851.15 100.00%
72,703.19 78.36 0.00 78.36 72,703.19 0.00 72,703.19 100.00%
11,712.94 10.74 0.00 10.74 11,712.94 0.00 11,712.94 100.00%
1,828.54 32.56 4.50 37.06 1,606.51 222.03 1,828.54 100.00%
124,924.45 50.00 728.20 778.20 8,026.50 116,897.95 124,924.45 100.00%
18,879.42 0.00 115.91 115.91 0.00 18,879.42 18,879.42 100.00%
8,327.44 0.00 4.00 4.00 0.00 8,327.44 8,327.44 100.00%
934.09 0.00 1.00 1.00 0.00 934.09 934.09 100.00%
292.92 0.00 2.00 2.00 0.00 292.92 292.92 100.00%
1,832.37 0.00 1.00 1.00 0.00 1,832.37 1,832.37 100.00%
590,775.99 0.00 1.00 1.00 0.00 590,775.99 590,775.99 100.00%
42,061.91 0.00 1.00 1.00 0.00 42,061.91 42,061.91 100.00%
10,593.44 0.00 1.00 1.00 0.00 10,593.44 10,593.44 100.00%
41,698,586.67 38,418,635.71 3,279,956.93 41,698,586.67 100.00%
AMORTIZACIÓN DEL ANTICIPO

ANTICIPO RECIBIDO 20 % Bs. 7,315,558.66
AMORTIZACIÓN HASTA PERIODO ANTERIOR Bs. 7,315,558.66
AMORTIZACION EN ESTE PERIODO Bs. 0.00
TOTAL AMORTIZADO Bs. 7,315,558.66

SALDO POR AMORTIZAR Bs. 0.00
54 de 106

% DE
55 de 106
PLANILLA DE CÓMPUTOS MÉTRICOS
Nombre del Proyecto: Construcción 2 Bloques Almacenamiento Med E Insumos LPZ
Contratista: ASOCIACIÓN ACCIDENTAL "GEICO"

N° No de Total
ITEM Unid. Largo (m) Ancho (m) Alto (m) Total Total Parcial
ITEM veces Acumulado
6 MURO DE LADRILLO DE 6H (E=0.12 M) m² 137.42
BLOQUE DEPOSITOS ADICIONALES
PLANTA BAJA 137.42
8(A'-C') 1 6.50 3.59 23.34
menos columnas -1 0.25 3.59 -0.90
12(A'-C') 1 6.50 3.59 23.34
menos columnas -1 0.25 3.59 -0.90
16(A'-C') 1 6.50 3.59 23.34
menos columnas -1 0.25 3.59 -0.90
19(A'-C') 1 6.50 3.59 23.34
menos columnas -1 0.25 3.59 -0.90
22(A'-C') 1 6.50 3.59 23.34
menos columnas -1 0.25 3.59 -0.90
26(A'-C') 1 6.50 3.59 23.34
menos columnas -1 0.25 3.59 -0.90
C'(4-31) saldo de puertas 7 1.50 0.30 3.16
29(A'-C') 1 6.50 -0.03 -0.19
menos columnas -1 0.25 -0.05 0.01
35(A'-C') 1 6.51 -0.03 -0.20
menos columnas -1 0.25 -0.05 0.01
8 CONTRAPISO DE CEMENTO S/LOSA m² 283.81

BLOQUE DEPÓSITOS ADICIONALES 283.81
Planta Alta Oficinas 1 Área = 57.20 57.20
Escalera 1 Área = 8.86 8.86
Losa cubierta sobre Baños 1 Área = 39.18 39.18
Losa cubierta sobre Exclusa 1 Área = 3.65 3.65
Losa cubierta oficinas 1 Área = 66.50 66.50
Camara de Frio 1 Área = 108.42 108.42
10 REVOQUE INTERIOR DE YESO m² 1,136.98
BLOQUE DEPÓSITOS ADICIONALES
PLANTA BAJA 1,031.76
Oficina 1 35.51 2.65 94.10
menos puerta -1 0.90 2.10 -1.89
menos puerta -1 1.20 2.32 -2.78
menos ventana -1 3.16 1.00 -3.16
menos ventana -1 2.25 1.00 -2.25
Vigas intermedias 25x50 1 2.85 0.75 2.14
jamba perimetral base viga 1 24.87 0.13 3.23
columnas 4 0.30 2.60 3.12
Cuarto portero 1 8.92 2.65 23.64
menos puerta -1 0.90 2.10 -1.89
menos ventana -1 1.00 1.00 -1.00
Deposito y despacho 1 46.18 3.38 156.09
Deposito insumos 1 41.07 3.38 138.82
Deposito activos 1 41.57 3.38 140.51
Deposito equipos 1 36.31 3.38 122.73
Deposto material 1 36.32 3.38 122.76
Deposito papeleria 1 42.54 3.38 143.79
Deposito lubricantes 1 32.92 3.38 111.27
menos puerta -7 1.50 2.50 -26.25
menos ventana -13 2.00 1.50 -39.00
Cuarto sereno 1 10.74 2.49 26.77
menos puerta -1 0.90 2.10 -1.89
menos ventana -1 1.00 1.00 -1.00
jamba base viga 1 4.68 0.13 0.61
Depósito 1 5.33 2.90 15.46
menos puerta -1 0.70 2.10 -1.47
Comp. Métricos 56 de 106


N° No de Total
menos ventana -1 1.00 0.50 -0.50
PLANTA ALTA 87.94
Oficina 1 35.76 2.60 92.98
menos ventana -1 3.16 2.00 -6.32
menos ventana -1 2.25 2.00 -4.50
menos ventana -1 1.00 2.00 -2.00
menos ventana -1 2.67 1.50 -4.01
menos ventana -1 2.40 1.00 -2.40
menos ventana -1 2.30 1.00 -2.30
columnas 4 0.30 2.60 3.12
Remates muros laterales de puertas eléctricas 17.27
Revoque Muros de cierre puertas electricas 1 0.42 6.80 2.86
11 CERRAMIENTO DE VIDRIO TEMPLADO ESMERILADO m² 20.23
PLANTA ALTA 20.23
B(1-2) 1 2.90 2.35 6.82
2(A-C) 1 4.25 2.35 9.99
1 3.33 2.35 7.83
menos puerta -1 0.90 2.10 -1.89
menos puerta -1 1.20 2.10 -2.52
12 REVESTIMIENTO DE CERAMICA C/ REVOQUE DE PARED m² 119.12
Baño varones 1 16.24 2.99 48.56
menos intersección muretes baños -2 0.18 2.00 -0.72
menos intersección muretes ducha -2 0.18 2.99 -1.08
muretes baños varones 2 4.00 2.00 16.00
menos marcos puertas -4 0.10 2.00 -0.80
murete ducha varones 2 2.04 2.99 12.20
menos puerta ducha -2 0.70 2.00 -2.80
jamba puerta ducha 2 0.08 2.00 0.32
menos puerta principal -1 0.90 2.10 -1.89
menos ventana ducha -1 1.00 0.50 -0.50
menos ventana sobre puertas baño -1 1.00 0.50 -0.50
Baño Damas 1 12.94 2.98 38.56
menos intersección muretes -3 0.18 2.00 -1.08
muretes baños varones 2 4.00 2.00 16.00
menos marcos puertas -6 0.10 2.00 -1.20
murete ducha varones 1 0.22 2.00 0.44
menos puerta principal -1 0.90 2.10 -1.89
13 CIELO RASO BAJO LOSA m² 46.65
Baños Varones 1 Area= 13.87 13.87
Baño Damas 1 Area= 10.06 10.06
Sereno 1 Area= 6.94 6.94
Ingreso baños 1 Area= 3.05 3.05
cara interior de viga 1 2.31 0.32 0.74
Depósito 1 Area= 1.62 1.62
grada tramo 1 1 3.30 1.20 3.96
grada tramo 2 1 3.75 1.20 4.50
descanso 1 1.20 0.10 0.12


N° No de Total
lateral de grada 1 Area= 0.54 0.54
14 CIELO FALSO (FIBRA MINERAL) PROV Y COLOCADO m² 630.32
PLANTA BAJA
Secretaria 1 Area= 12.87 12.87
Hall 1 Area= 9.72 9.72
Seguridad 1 Area= 13.27 13.27
Oficina 1 Area= 8.29 8.29
Cuarto Portero 1 Area= 4.54 4.54
Deposito y despacho 1 Area= 99.72 99.72
Deposito insumos 1 Area= 82.65 82.65
Deposito activos 1 Area= 81.50 81.50
Deposito equipos 1 Area= 69.56 69.56
Deposto material 1 Area= 69.56 69.56
Deposito papeleria 1 Area= 88.34 88.34
Deposito lubricantes 1 Area= 58.36 58.36
PLANTA ALTA
Jefatura 1 Area= 13.37 13.37
Sala de Reuniones 1 Area= 13.62 13.62
Secretaria 1 Area= 14.00 14.00
Hall 1 Area= 19.03 19.03
CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE menosALluminarias -78 0.60 0.60 -28.08
16 FUEGO m² 27.74
BLOQUE DROGAS, QUIRURGICOS Y ADMINISTRACIÓN 27.74
Remates sobre puertas electricas almacenes 5 3.17 1.75 27.74
17 REVOQUE EXTERIOR CAL CEMENTO m² 1,129.59
PLANTA BAJA 611.71
Cuarto Frio 1 51.36 3.40 174.62
menos puerta -1 1.00 2.10 -2.10
A'(29-35) interior 1 15.63 1.45 22.66
C'(29-35) interior 1 14.75 0.33 4.87
menos vano exclusa -1 2.49 0.33 -0.82
29(A'-C') interior 1 6.76 0.85 5.75
35(A'-C') interior 1 6.83 0.85 5.81
C'(3-31) 1 91.81 3.50 321.34
menos puerta -7 1.50 2.50 -26.25
menos puerta -1 1.20 2.10 -2.52
menos ventanas -13 2.00 1.50 -39.00
jambas puertas 7 6.50 0.15 6.83
jambas ventanas 13 7.00 0.15 13.65
menos grada ingreso oficinas -1 1.60 0.90 -1.44
C'(32-35) 1 6.75 0.72 4.86
C'(3-35) para cierre de alero 1 99.78 0.33 32.93
31(C'-D) 1 4.86 3.50 17.01
menos puerta -1 1.00 2.10 -2.10
menos puerta -1 0.90 2.10 -1.89
D(31-35) 1 9.13 3.68 33.60
menos puerta -1 2.37 2.70 -6.40
menos ventanas -1 1.00 1.00 -1.00
menos ventanas -2 1.00 0.50 -1.00
mojinete cerramiento D(31-32) 1 3.09 1.95 6.03
Ingreso baños 1 5.01 3.47 17.38
menos puerta -2 0.90 2.10 -3.78
menos puerta -1 0.70 2.10 -1.47
1(A-C) 1 10.37 2.48 25.72


N° No de Total
menos ventanas -1 3.16 1.00 -3.16
menos ventanas -1 2.25 1.00 -2.25
menos ventanas -1 1.00 1.00 -1.00
A'(0-1) 1 1.13 2.70 3.05
PLANTA ALTA 57.33
1(A-C) 1 10.37 3.40 35.26
menos ventanas -1 3.16 2.00 -6.32
menos ventanas -1 2.25 2.00 -4.50
menos ventanas -1 1.00 2.00 -2.00
C(1-4) 1 6.82 3.40 23.19
menos ventanas -1 2.67 1.50 -4.01
menos sala generador (parte inferior) -1 5.03 0.80 -4.02
4(A-C') 1 7.00 2.71 18.94
menos ventanas -1 2.30 2.00 -4.60
menos ventanas -1 2.40 2.00 -4.80
PARAPETOS SOBRE LOSAS 54.05
A'(1-4) 1 10.94 0.60 6.56
C(1-2') 1 5.03 0.60 3.02
C'(3'-4) 1 1.79 0.60 1.07
1(A-C) 1 10.13 0.60 6.08
4(A'-C) 1 6.76 0.60 4.06
31(C''-D) 1 2.74 1.00 2.74
35(C'-D) 1 4.08 1.80 7.34
1 0.70 0.75 0.53
D(31-32) 1 3.81 1.93 7.35
D(32-35) 1 6.04 1.51 9.09
C''(31-32) sobreelevación exclusa 1 3.01 0.72 2.17
32(C'-C'') sobreelevación exclusa 1 2.24 0.72 1.61
Volado bajo ingreso exclusa 1 4.86 0.50 2.43
FACHADA POSTERIOR (LADO VECINO) 423.66
A'(1-4) 1 10.94 3.50 38.29
A'(4-8) 1 15.33 1.45 22.23
A'(8-12) 1 12.74 3.60 45.86
A'(12-16) 1 12.81 3.70 47.40
A'(16-19) 1 10.75 3.90 41.93
A'(19-24) 1 17.55 4.10 71.96
A'(24-30) 1 20.07 4.20 84.29
A'(30-35) 1 11.56 2.50 28.90
35(A'-C') lado cementerio 1 7.06 3.43 24.18
35(C'-D) lado cementerio 1 4.90 3.80 18.62
Remate muros de cierre puertas electricas Almacenes 26.85
Menos avance anterior planilla N°29 -44.01
C'(26-31) 1 12.00 3.83 45.96
menos ventanas -1 2.00 1.50 -3.00
18 PISO DE CERAMICA NACIONAL DE PRIMERA m² 612.55
Oficinas
Huellas peldaños escalera 14 1.20 0.28 4.70
Contrahuellas peldaños escalera 16 1.20 0.18 3.46
Descanso 1 2.50 1.25 3.13
Deposito y despacho 1 Area= 102.98 102.98


N° No de Total
Deposito insumos 1 Area= 85.20 85.20
Deposito activos fijos 1 Area= 85.58 85.58
Deposito equipos y ropa hospitalaria 1 Area= 71.83 71.83
Deposto material general 1 Area= 71.85 71.85
Deposito papeleria 1 Area= 91.04 91.04
Deposito lubricantes 1 Area= 60.37 60.37
Baños Varones 1 Area= 13.87 13.87
Baños Damas 1 Area= 10.06 10.06
menos muretes baños -4 Area= 0.34 -1.36
menos muretes ducha -1 Area= 0.25 -0.25
bordillos duchas 2 1.14 0.08 0.18
2 0.84 0.08 0.13
Ingreso baños 1 Area= 3.05 3.05
Depósito 1 Area= 1.62 1.62
Grada de acceso a baños 1 2.53 0.76 1.92
Gradas Ingreso oficinas 1 Area= 2.47 2.47
contrahuellas 4 1.50 0.18 0.72
19 PISO FLOTANTE (PROV Y COLOCADO) m² 128.25
PLANTA BAJA
Oficinas 1 Area= 59.80 59.80
menos columna -1 0.30 0.30 -0.09
menos apoyo grada -1 1.20 0.30 -0.36
Cuarto portero 1 Area= 4.85 4.85
Cuarto sereno 1 Area= 6.94 6.94
PLANTA ALTA
Oficinas 1 Area= 57.20 57.20
menos columna -1 0.30 0.30 -0.09
21 PROTECTORES DE GRADA DE ALUMINIO ml 23.70
Peldaños de escaleras de planta baja a Planta Alta (Oficinas) 16 1.20 19.20
Ingreso a depositos 3 1.50 4.50
22 ZOCALO DE MADERA 3" ml 82.77
PLANTA BAJA
Oficinas 1 35.51 35.51
columna central 1 1.20 1.20
menos puertas -1 0.90 -0.90
menos apoyo grada -1 0.30 -0.30
Cuarto portero 1 8.92 8.92
Cuarto sereno 1 10.74 10.74
PLANTA ALTA
Oficinas 1 29.40 29.40
columna central 1 1.20 1.20
23 ZOCALO DE CERAMICA H=10CM ml 283.19
PLANTA BAJA
Escalera Huellas Oficinas 7 0.30 2.10
Escalera Contrahuellas Oficinas 8 0.18 1.44
Escalera Descanso Oficinas 1 1.20 1.20
Escalera Descanso Oficinas 1 2.50 2.50
Deposito y despacho 1 46.18 46.18
Deposito insumos 1 41.07 41.07
Deposito activos 1 41.57 41.57
Deposito equipos 1 36.31 36.31
Deposto material 1 36.32 36.32
Deposito papeleria 1 42.54 42.54
Deposito lubricantes 1 32.92 32.92


N° No de Total
Depósito 1 5.33 5.33
Ingreso baños 1 4.95 4.95
Gradas Ingreso oficinas 1 1.96 1.96
26 PUERTA DE VIDRIO TEMPLADO 10 MM m² 7.19
PLANTA BAJA
C'(3-4) 1 1.20 2.32 2.78
PLANTA ALTA
2(A-B) 1 1.20 2.10 2.52
2(B-C) 1 0.90 2.10 1.89
28 PINTURA LATEX INTERIOR m² 1,119.71
PLANTA BAJA 1,031.76
Oficina 1 35.51 2.65 94.10
menos puerta -1 0.90 2.10 -1.89
menos puerta -1 1.20 2.32 -2.78
menos ventana -1 3.16 1.00 -3.16
menos ventana -1 2.25 1.00 -2.25
columnas 4 0.30 2.60 3.12
Cuarto portero 1 8.92 2.65 23.64
menos puerta -1 0.90 2.10 -1.89
menos ventana -1 1.00 1.00 -1.00
Deposito y despacho 1 46.18 3.38 156.09
Deposito insumos 1 41.07 3.38 138.82
Deposito activos 1 41.57 3.38 140.51
Deposito equipos 1 36.31 3.38 122.73
Deposto material 1 36.32 3.38 122.76
Deposito papeleria 1 42.54 3.38 143.79
Deposito lubricantes 1 32.92 3.38 111.27
menos puerta -7 1.50 2.50 -26.25
menos ventana -13 2.00 1.50 -39.00
Cuarto sereno 1 10.74 2.49 26.77
menos puerta -1 0.90 2.10 -1.89
menos ventana -1 1.00 1.00 -1.00
Depósito 1 5.33 2.90 15.46
menos puerta -1 0.70 2.10 -1.47
menos ventana -1 1.00 0.50 -0.50
PLANTA ALTA 87.94
Oficina 1 35.76 2.60 92.98
menos ventana -1 3.16 2.00 -6.32
menos ventana -1 2.25 2.00 -4.50
menos ventana -1 1.00 2.00 -2.00
menos ventana -1 2.67 1.50 -4.01
menos ventana -1 2.40 1.00 -2.40
menos ventana -1 2.30 1.00 -2.30
columnas 4 0.30 2.60 3.12


N° No de Total
29 PINTURA AL OLEO m² 341.30
CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL AGUA m² 182.49
BLOQUE DROGAS, QUIRURGICOS Y ADMINISTRACIÓN
PLANTA BAJA
Area de Refrigeración 1 Area= 24.29 24.29
PLANTA PRIMER PISO
Camerinos 1 Area= 9.80 9.80
Baño y duchas damas 1 Area= 11.81 11.81
Baño y duchas varones 1 Area= 12.32 12.32
PLANTA SEGUNDO PISO
Cafetería 1 Area= 9.18 9.18
Baño damas y varones 1 Area= 10.02 10.02
ALEROS
Bloque Drogas 1 Area= 33.10 33.10
Bloque Drogas 1 Area= 29.49 29.49
Bloque Quirurgicos 1 Area= 21.61 21.61
Bloque Quirurgicos 1 Area= 23.53 23.53
menos equipo insufladores bloque quirurgicos -4 0.95 0.70 -2.66
CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL FUEGO m² 141.54
Área de descarga 1 Area= 86.26 86.26
bordes de cierre perimetral 1 11.97 0.67 8.02
bordes de cierre perimetral 1 11.97 0.67 8.02
menos vigas -4 0.50 0.60 -1.20
menos vigas -2 0.40 0.60 -0.48
Area de control 1 Area= 4.86 4.86
Area de control 1 Area= 8.32 8.32
ADICIONALES
Remates sobre puertas electricas almacenes 5 3.17 1.75 27.74
Remates laterales puertas electricas 17.27
30 PINTURA LATEX EXTERIOR m² 976.70
BLOQUE DROGAS QUIRURGICOS Y ADMINISTRATIVOS
MESONES 26.05
Area de Control 1 4.67 1.00 4.67
Borde mesón 2 4.67 0.10 0.93
Borde mesón 2 1.00 0.10 0.20
muros de soporte 2 4.67 1.10 10.27
Cafeteria mesones 1 2.46 0.78 1.92
Cafeteria mesones 1 1.38 0.78 1.08
Bajantes 120.13
Bajantes pluviales de 8" 1 Perim = 0.66 19.92 13.20
Bajantes sanitarias de 110mm 1 Perim = 0.35 12.74 4.40
Bajantes de ventilación de 110mm 1 Perim = 0.35 12.22 4.22
NIVEL +0.00 19.65
Sector Rampas Area de parqueo 1 8.02 1.10 8.82
Sector Rampas Area de parqueo 0 2.50 1.10 0.00


N° No de Total
Lateral muro de contención lado drogas 1 Área = 5.16 5.16
Lateral muro de contención lado quirurgicos 1 Área = 5.67 5.67
Remates 26.85
Bordillo plataforma Control de Ingreso y aceras 3.32
1 1.40 0.55 0.77
1 0.35 0.37 0.13
1 4.25 0.18 0.77
1 9.18 0.18 1.65
Columna garaje (lado garaje) 1 0.50 3.73 1.87 1.87
Sección - R 1 25.60 6.25 160.00 -163.08
volado 2 0.50 5.50 5.50
sobre muro parapeto 1 25.60 0.15 3.84
sobre muro parapeto volado 2 0.50 0.15 0.15
menos paño de ventana -1 8.86 1.82 -16.13
menos paño de ventana -1 7.39 1.82 -13.45
Volado bajo losa 1 7.21 0.50 3.61
jambas paño de ventana 1 21.36 0.08 1.71
jambas paño de ventana 1 18.42 0.08 1.47
base viga 1 23.45 0.10 2.35
columnas 1 1.16 6.53 7.57
columnas 1 0.99 6.53 6.46
CUBIERTA LOSA SOBRE SALA GENERADOR
Cubierta Sala de Generador y Caseta de Control 48.77
Losa Inferior 1 Area= 14.92 14.92
Losa superior 1 Area= 33.85 33.85
PLANTA BAJA 893.15
C'(3-31) 1 91.81 3.50 321.34
menos puerta -7 1.50 2.50 -26.25
menos puerta -1 1.20 2.10 -2.52
menos ventanas -13 2.00 1.50 -39.00
menos grada ingreso oficinas -1 1.60 0.90 -1.44
C'(32-35) 1 6.75 0.72 4.86
C'(3-35) para cierre de alero 1 99.78 0.33 32.93
31(C'-D) 1 4.86 3.50 17.01
menos puerta -1 1.00 2.10 -2.10
menos puerta -1 0.90 2.10 -1.89
D(31-35) 1 9.13 3.68 33.60
menos puerta -1 2.37 2.70 -6.40
menos ventanas -1 1.00 1.00 -1.00
menos ventanas -2 1.00 0.50 -1.00
Ingreso baños 1 5.01 3.47 17.38
menos puerta -2 0.90 2.10 -3.78
menos puerta -1 0.70 2.10 -1.47
menos ventana -2 1.00 0.50 -1.00
1(A-C) 1 10.37 2.48 25.72
menos ventanas -1 3.16 1.00 -3.16
menos ventanas -1 2.25 1.00 -2.25
menos ventanas -1 1.00 1.00 -1.00
A'(0-1) 1 1.13 2.70 3.05


N° No de Total
PLANTA ALTA
1(A-C) 1 10.37 3.40 35.26
menos ventanas -1 3.16 2.00 -6.32
menos ventanas -1 2.25 2.00 -4.50
menos ventanas -1 1.00 2.00 -2.00
C(1-4) 1 6.82 3.40 23.19
menos ventanas -1 2.67 1.50 -4.01
menos sala generador -1 5.03 0.80 -4.02
4(A-C') 1 7.00 2.71 18.94
menos ventanas -1 2.30 2.00 -4.60
menos ventanas -1 2.40 2.00 -4.80
PARAPETOS SOBRE LOSAS
A'(1-4) 1 10.94 0.60 6.56
C(1-2') 1 5.03 0.60 3.02
C'(3'-4) 1 1.79 0.60 1.07
1(A-C) 1 10.13 0.60 6.08
4(A'-C) 1 6.76 0.60 4.06
31(C''-D) 1 2.74 1.00 2.74
35(C'-D) 1 4.08 1.80 7.34
1 0.70 0.75 0.53
D(31-32) 1 3.81 1.93 7.35
D(32-35) 1 6.04 1.51 9.09
C''(31-32) sobreelevación exclusa 1 3.01 0.72 2.17
32(C'-C'') sobreelevación exclusa 1 2.24 0.72 1.61
Volado bajo ingreso exclusa 1 4.86 0.50 2.43
FACHADA POSTERIOR (LADO VECINO)
A'(1-4) 1 10.94 3.50 38.29
A'(4-8) 1 15.33 1.45 22.23
A'(8-12) 1 12.74 3.60 45.86
A'(12-16) 1 12.81 3.70 47.40
A'(16-19) 1 10.75 3.90 41.93
A'(19-24) 1 17.55 4.10 71.96
A'(24-30) 1 20.07 4.20 84.29
A'(30-35) 1 11.56 2.50 28.90
31 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAPLACADA m² 9.03
PLANTA BAJA
Cuarto de portero y sereno 2 0.90 2.10 3.78 9.03
Ingreso baños varones y damas 2 0.90 2.10 3.78
Depósito 1 0.70 2.10 1.47
32 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAP (BAÑOS) m² 7.56
baños 6 0.70 1.80 7.56
33 PROVISION Y COLOCADO VENTANA DE ALUMINIO IN VIDRIO DE 46.60
6MM m²
PLANTA BAJA
C' (4-31) (depositos) 13 2.00 1.50 39.00
Cuarto sereno 1 1.00 1.00 1.00
Baños y depósito 2 1.00 0.50 1.00
Ingreso baños 2 0.90 0.50 0.90
PLANTA ALTA
4(A'-C') 1 2.30 1.00 2.30
1 2.40 1.00 2.40
34 PROVISION Y COLOCADO CHAPA INTERIOR pza 5.00
oficinas 1 1.00 1.00
baños y sereno 1 4.00 4.00


N° No de Total
35 PROVISION Y COLOCADO CHAPA PARA BAÑOS pza 6.00
baños 1 4.00 4.00
duchas 1 2.00 2.00
37 PROVISION Y COLOCADO BARANDA METALICA ml 10.77
Escalera oficinas Tramo 1 1.00 2.34 2.34
Escalera oficinas Tramo 2 1.00 2.34 2.34
Lateral 1.00 1.70 1.70
Cierre escalera oficinas primer piso 1.00 1.30 1.30
Cierre escalera oficinas primer piso 1.00 3.09 3.09
44 PINTURA ASFALTICA (SEÑALIZACION HORIZONTAL) m² 85.53
ALMACEN DROGAS 1 36.94
Lineas 1.00 457.46 0.05 22.87
Flecha doble 24.00 1.00 0.10 2.40
24.00 0.30 0.30 2.16
Flecha simple 8.00 1.00 0.10 0.80
4.00 0.30 0.30 0.36
pasillos almacenes 8.00 1.60 0.50 6.40
Ingreso almacen 1.00 3.00 0.65 1.95
ALMACEN DROGAS 2 15.05
Lineas 1.00 168.17 0.05 8.41
Flecha doble 9.00 1.00 0.10 0.90
9.00 0.30 0.30 0.81
Flecha simple 4.00 1.00 0.10 0.40
2.00 0.30 0.30 0.18
ALMACEN QUIRURGICOS 1 15.19
Lineas 1.00 152.96 0.05 7.65
Flecha doble 8.00 1.00 0.10 0.80
8.00 0.30 0.30 0.72
Flecha simple 6.00 1.00 0.10 0.60
3.00 0.30 0.30 0.27
ALMACEN QUIRURGICOS 2 13.85
Lineas 1.00 130.07 0.05 6.50
Flecha doble 7.00 1.00 0.10 0.70
7.00 0.30 0.30 0.63
Flecha simple 6.00 1.00 0.10 0.60
3.00 0.30 0.30 0.27
AREA DE DESCARGA 4.50
Rampa niveladores 3.00 3.00 0.50 4.50
45 SEÑALETICA EN ACRILICO IMPRESO (45*50) pza 108.00
BLOQUE DROGAS QUIRURGICOS Y ADMINISTRATIVOS 97.00
NIVEL +0.00 1 76.00 76.00
NIVEL +4,33 1 4.00 4.00
NIVEL +8,03 1 14.00 14.00
NIVEL +12,53 1 3.00 3.00
cuarto frio 1 1.00 1.00
baños 1 2.00 2.00
oficinas 1 1.00 1.00
depositos 1 7.00 7.00
46 ESCALERILLA MARINERA ml 20.60
BLOQUE DROGAS I 20.60
Plataforma A 1 19.40 19.40
Plataforma A 1 1.20 1.20


N° No de Total
49 VENTANA DE VIDRIO TEMPLADO DE 10MM m² 23.24
PLANTA BAJA
1(A'-B) 1 3.16 1.00 3.16
1(B-C) 1 2.25 1.00 2.25
1 1.00 1.00 1.00
PLANTA ALTA
1(A'-B) 1 3.16 2.00 6.32
1(B-C) 1 2.25 2.00 4.50
1 1.00 2.00 2.00
C(1-2) 1 2.67 1.50 4.01
51 EXCAVACION CON MAQUINARIA m³ 1.84
Vigas centradoras 1.84
C1-C2 1.00 2.25 0.40 0.35 0.32
C2-C3 1.00 2.77 0.40 0.35 0.39
C3-C4 1.00 1.54 0.40 0.35 0.22
C2-C6 1.00 1.20 0.40 0.35 0.17
C1-C7 1.00 1.21 0.40 0.35 0.17
C6-C7 1.00 2.70 0.40 0.35 0.38
Base zapata escalera 1.00 1.20 0.60 0.29 0.21
53 HORMIGON SIMPLE P/ZAPATA H25 m³ 29.15
Muros de Contención (Lado vecino)
M0-M1-M2 3.00 2.93 0.80 0.30 2.11
M3 1.00 2.95 0.80 0.30 0.71
M4-M5-M6 3.00 2.96 0.80 0.30 2.13
M7 1.00 2.94 0.80 0.30 0.71
M8-M9-M10 3.00 3.33 0.80 0.30 2.40
M11-M12-M13 3.00 3.33 0.60 0.30 1.80
M14-M15-M16-M17 4.00 3.15 0.60 0.30 2.27
M18-M19 2.00 2.76 0.60 0.30 0.99
M20 1.00 2.78 0.60 0.30 0.50
M21 1.00 3.97 0.50 0.30 0.60
M22 1.00 3.75 0.50 0.30 0.56
M23 1.00 2.60 0.50 0.30 0.39
M24 1.00 4.34 0.50 0.30 0.65
Zapata muro de contención rampa M1 (lado drogas) 1 9.23 0.75 0.30 2.09
Base para rampas electricas 3.00 3.00 2.50 0.50 11.25
54 HORMIGON SIMPLE PARA MUROS H25 m³ 19.72
Muros de Contención 19.72
M0-M1-M2 3.00 2.93 0.15 1.50 1.98
M3 1.00 2.95 0.15 1.50 0.66
M4-M5-M6 3.00 2.96 0.15 1.40 1.86
M7 1.00 2.94 0.15 1.40 0.62
M8-M9-M10 3.00 3.33 0.15 1.30 1.95
M11-M12-M13 3.00 3.33 0.15 1.10 1.65
M14-M15-M16-M17 4.00 3.15 0.15 1.00 1.89
M18-M19 2.00 2.76 0.15 1.00 0.83
M20 1.00 2.78 0.15 1.00 0.42
M21 1.00 3.97 0.12 0.80 0.38
M22 1.00 3.75 0.12 0.80 0.36
M23 1.00 2.60 0.12 0.80 0.25
M24 1.00 4.34 0.12 0.80 0.42
Muros laterales para rampa electrica 3.00 2.50 1.00 0.60 4.50
Zapata muro de contención rampa M1 (lado drogas) 1 9.23 0.25 0.85 1.96
55 HORMIGON SIMPLE PARA VIGAS DE FUNDACION H25 m³ 2.33
Vigas centradoras
C1-C2 1.00 2.25 0.40 0.50 0.45


N° No de Total
C2-C3 1.00 2.77 0.40 0.50 0.55
C3-C4 1.00 1.54 0.40 0.50 0.31
C2-C6 1.00 1.20 0.40 0.50 0.24
C1-C7 1.00 1.21 0.40 0.50 0.24
C6-C7 1.00 2.70 0.40 0.50 0.54
58 HORMIGON SIMPLE PARA VIGAS m³ 5.62
Vigas nivel 1er Piso (Oficinas) 3.00
8(A'-C') 1.00 3.08 0.20 0.30 0.18
8(A'-C') 1.00 3.17 0.20 0.30 0.19
12(A'-C') 1.00 3.08 0.20 0.30 0.18
12(A'-C') 1.00 3.17 0.20 0.30 0.19
16(A'-C') 2.00 3.08 0.20 0.30 0.37
16(A'-C') 2.00 3.17 0.20 0.30 0.38
19(A'-C') 1.00 3.08 0.20 0.30 0.18
19(A'-C') 1.00 3.17 0.20 0.30 0.19
22(A'-C') 1.00 3.08 0.20 0.30 0.18
22(A'-C') 1.00 3.17 0.20 0.30 0.19
26(A'-C') 1.00 3.08 0.20 0.30 0.18
26(A'-C') 1.00 3.17 0.20 0.30 0.19
29(A'-C') 1.00 3.08 0.20 0.30 0.18
29(A'-C') 1.00 3.17 0.20 0.30 0.19
Vigas de arriostramiento a nivel de piso 2.62
8(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
12(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
16(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
19(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
22(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
26(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
29(A'-C') 1 6.50 0.12 0.50 0.39
menos columnas -1 0.25 0.12 0.50 -0.02
61 HORMIGON SIMPLE P/LOSA LLENA m³ 0.58
Losa para soporte tanque de agua 1.00 Área = 3.86 0.15 0.58
64 HORMIGON POBRE m³ 5.65
Vigas centradoras
C1-C2 1.00 2.25 0.40 0.05 0.05
C2-C3 1.00 2.77 0.40 0.05 0.06
C3-C4 1.00 1.54 0.40 0.05 0.03
C2-C6 1.00 1.20 0.40 0.05 0.02
C1-C7 1.00 1.21 0.40 0.05 0.02
C6-C7 1.00 2.70 0.40 0.05 0.05
Base para aislante de piso en cuarto frio 1.00 Área = 108.42 0.05 5.42
65 PISO EPOXICO 96.63
Camara de Frio 1.00 Área = 96.63 96.63
67 ACERO ESTRUCTURAL Kg 2,392.14
BLOQUE DEPÓSITOS ADICIONALES 2,392.14
De la planilla de fierros: Muros de H°A° 1.00 Peso = 1,987.28 1,987.28
De la planilla de fierros: Vigas de arriostre a nivel piso 1.00 Peso = 212.31 212.31
Parrilla de refuerzo camaras de frio 1.00 Peso = 192.55 192.55
70 ESTRUCTURA METALICA PORTANTE (FABRICACION Y MONTAJE) Kg 50.24
De la planilla de Computos Acero Estr Cubierta Equipo Condensador 1.00 Peso = 50.24 50.24


N° No de Total
73 REPLANTEO Y TRAZADO DE TUBERIAS ml 66.51

Tuberia de Agua Potable de los items:
TENDIDO Y PROVISION HIDRO 3 D=1/2" 1 13.81 13.81 66.51
TENDIDO Y PROVISION HIDRO 3 D=3/4" 1 13.36 13.36
TENDIDO Y PROVISION HIDRO 3 D=1 1/2" 1 25.19 25.19
TENDIDO Y PROVISION HIDRO 3 D=2" 1 11.15 11.15
TENDIDO Y PROV. TPVC HIDRO-3 D=3/4" 1 0.00 0.00
TENDIDO Y PROV. TPVC HIDRO-3 D=1/2" 1 3.00 3.00
74 EXCAVACION (0-2 M.) SUELO SEMIDURO m³ 45.13
TRAMOS A COLECTORES 45.13
C.I.1 a Colelctores Público 1 12.36 0.70 2.74 23.69
1 11.97 0.70 2.24 18.75
Canal interior con rejilla metálica
area de parqueo rampa 1 17.00 0.20 0.25 0.85
Exteriores boca tormentas 1 9.27 0.20 0.25 0.46
1 6.99 0.20 0.25 0.35
1 6.45 0.20 0.25 0.32
1 6.91 0.20 0.25 0.35
1 7.02 0.20 0.25 0.35
75 RELLENO COMPACTADO MANUAL (SIN MATERIAL) m³ 41.81
TRAMOS A COLECTORES 41.81
CI-1 a Colectores 1 12.36 0.70 2.74 23.69
1 11.97 0.70 2.24 18.75
menos tuberia sanitario D=160mm -1 12.36 Área tub= 0.02 -0.25
menos tuberia pluvialv D=8" -1 11.97 Área tub= 0.03 -0.38
76 CAMARA DE INSPECCION (60X60) DE MAMPOSTERIA pza 1.00
Baños
CI-11 1.00 1.00 1.00 1.00
79 CAJA INTERCEPTORA DE PVC pza 2.00
Baños damas 1.00 1.00 1.00
Baños varones 1.00 1.00 1.00
80 TENDIDO Y PROVISION HIDRO 3 D=1/2" ml 13.81
Baño Damas
Tr-1 1 2.84 2.84
L 2 0.60 1.20
I 2 0.30 0.60
Du 1 2.20 2.20
Baño Varones 0.00
Tr-1 1 2.46 2.46
Tr-2 1 0.61 0.61
L 2 0.60
I 2 0.30 0.60
Du 1 2.20 2.20
U 1 1.10 1.10
81 TENDIDO Y PROVISION HIDRO 3 D=3/4" ml 13.36
Baño Damas
Tr-1 1 4.38 4.38
Tr-2 1 3.51 3.51
Baño Varones
Tr-3 1 2.10 2.10
Tr-4 1 3.37 3.37
82 TENDIDO Y PROVISION HIDRO 3 D=1 1/2" ml 25.19
SALA DE TANQUES Y MEDIDOR 12.62
Sala de tanque 1 3.85 3.85


N° No de Total
1 0.51 0.51
1 1.16 1.16
Rebalse 1 4.10 4.10
Tramo a medidor 1 3.00 3.00
Tr-1 1 1.13 1.13
sube a tanque 1 5.66 5.66
baja de tanque 1 4.46 4.46
Tr-2 1 1.32 1.32
83 TENDIDO Y PROV. TPVC HIDRO-3 D=2" ml 11.15
SALA DE TANQUES
Tubería De Succión 11.15
Tr-1 1 0.80 0.80
Tr-2 1 0.52 0.52
Tr-3 1 0.36 0.36
Tr-4 2 1.28 2.56
Tr-5 1 2.35 2.35
Tr-6 1 0.57 0.57
Tr-7 3 0.31 0.93
Tr-8 3 0.70 2.10
Tr-8 1 0.96 0.96
84 PROV/TENDIDO TUBERIAS AWADUCT D=50 MM ml 13.22
Baño Damas (Bloque nuevo)
Tr-1 1 0.53 0.53
Tr-2 1 2.55 2.55
Tr-3 1 1.13 1.13
Tr-4 1 2.50 2.50
Baño Varones (Bloque nuevo)
Tr-1 1 1.70 1.70
Tr-2 1 1.93 1.93
Tr-3 1 1.43 1.43
Tr-4 1 0.80 0.80
Tr-5 1 0.65 0.65
Baño Varones (Bloque nuevo)
Tr-1 1 2.87 2.87
Tr-2 1 0.54 0.54
Sistema Pluvial 54.89
En terraza Su a BP5 1 12.62 12.62
Su a BP5 1 3.24 3.24
Su a BP6 1 12.07 12.07
Su a BP6 1 8.12 8.12
Su a BP6 1 3.36 3.36
CR6 - CI.1 1 9.81 9.81
Canal - CI.3 1 2.30 2.30
Canal - CI.8 1 0.75 0.75
Canal - CI.9 1 2.20 2.20
Canal - CI.10 1 0.75 0.42
Baño Varones
Tr-1 1 4.42 4.42
Tr-2 1 5.81 5.81
Sistema Sanitario y Pluvial 25.18
C.I.1 a Colector Público 1 12.36 12.36
BP6 a C.I. 7 1 0.23 0.23
canal a C.I. 4 1 3.11 3.11
CR1 - CI.3 1 0.78 0.78


N° No de Total
B.P.-4 a C.I. 4 1 2.03 2.03
B.P.5 a C.I. 6 1 0.21 0.21
CR3 - CI.9 1 1.59 1.59
B.P.7 a CR 1 0.21 0.21
B.P.12 a Colector antiguo 1 4.66 4.66
88 PROV/TENDIDO TUBERIAS PVC DE DESAGÜE D=8" C-9 ml 12.56
CONEXIÓN A COLECTOR PÚBLICO 12.56
C.I.1 a Colector Público 1 12.56 12.56
90 PROVISION INSTALACION ACCESORIOS glb 1.00
Instalación Sanitaria, Pluvial y Agua potable 1 1.00 1.00 1.00
93 BAJANTE SANITARIA TUB. AWADUCT D=110 MM ml 3.00
BS-2 1 3.00 3.00 3.00
94 TUBERIA VENTILACION TUB. AWADUCT D=110 MM ml 7.54

TV-1 1 7.54 7.54 7.54
95 PROV/INSTALACION INODORO BLANCO C/VALVULA pza 4.00
PLANTA PRIMER PISO (NIVEL +4,33) 2.00
Baño Damas y Varones 1 2.00 2.00
PLANTA SEGUNDO PISO (NIVEL +8,03) 2.00
96 PROVISION E INSTALACION DE LAVAMANOS pza 4.00
97 PROVISION E INSTALACION DE LAVAPLATOS pza 1.00
Cafeteria 1 1.00 1.00
98 PROVISION E INSTALACION DUCHA CON BASE pza 4.00
99 PROV/INSTALACION DE REJILLA DE PISO pza 8.00
Cafeteria 1 1.00 1.00
Baño Damas 1 1.00 1.00
Baño Varones 1 1.00 1.00
100 PROV/INST. 2 BOMBAS DE AGUA (C/ACC.) 3.0 HP pza 2.00
PLANTA BAJA (NIVEL +0,00) 2.00
Sala Tanques de agua y bombas 1 2.00 2.00
101 PROV/INST. 1 HIDROCELL (C/PRESURIZADOR) 200 LTS glb 2.00
103 CANALETA PLUVIAL CG Nº28 (0.18 X 0.15 X 0.22) ml 103.56
BLOQUE DROGAS QUIRURGICOS Y ADMINISTRATIVOS 3.40
Cuarto de caldera 1 3.40 3.40
Alero cubierta depositos 1 100.16 100.16
104 CANALES INT. DE 0.20X0.20 C/REJILLA METALICA ml 9.27
BLOQUE DROGAS, QUIRURGICOS Y ADMINISTRACIÓN 9.27
Boca tormenta exteriores 1 9.27 9.27
107 HIDRANTE DE PISO D=1 1/2" pza 4.00
Exteriores 1 4.00 4.00
108 PROV. INST. TUB./PVC PERFORADA D=4" P/DRENAJE ml 174.23
Drenaje Bloque Nuevo 1 108.00 108.00
Drenaje Bloque Nuevo 1 60.00 60.00


N° No de Total
Tr -3 1 6.23 6.23
109 PROV. Y COLOCADO DE MATERIAL FILTRANTE m3 34.37
Drenaje Bloque Nuevo 1 48.00 0.40 0.60 11.52
Drenaje Bloque Nuevo 1 60.00 0.60 0.60 21.60
Tr -3 1 6.23 0.40 0.50 1.25
110 INTERRUPTOR SIMPLE pza 13.00
Oficinas Edificio A31 + A32 2.00 1.00 2.00
depósitos A33 + … + A38 6.00 1.00 6.00
Camara de frío y baños A39+ … A43 5.00 1.00 5.00
111 INTERRUPTOR DOBLE pza 5.00
BLOQUES ALMACENES Y ADMINITRATIVO 1.00
Tablero de Distribución Planta Baja D2 1.00 1.00 1.00
Oficinas Edificio D8+…+ D11 4.00 1.00 4.00
112 INTERRUPTOR TRIPLE pza 2.00
Oficinas Edificio AT2 1.00 1.00 1.00
H2O 1.00
AT3 1.00 1.00 1.00
114 CONMUTADOR SIMPLE pza 2.00

Gradas oficinas AB7 + AB8 2 1.00 2.00
115 TOMA CORR. DOBLE CON PROTECC. A TIERRA pto 39.00
TABLERO DE DISTRIBUCION H20
TA73 + TA110 + TA111 3.0 1.0 3.00
Cuarto Sereno Camaras de Frio 1
TA74 + TA75 2.00 1.0 2.00
Oficinas
OFICINAS TA76 + … + TA92 17.0 1.0 17.00
DEPOSITOS TA93 + … + TA106 14.0 1.0 14.00
Camara de frio 1
TA107 + … + TA109 3.0 1.0 3.00
116 TOMA CORR. DOBLE CON PROTEC. A TIERRA DE PISO pto 1.00
Piso 3 1.00
Oficinas 1.00 1.00 1.00
120 INTERUP. TERMOMAGNETICO DE 16A-1P pza 8.00
Tableros de Distrib H2O 1 1.00 1.00
Tablero Principal Edificio Nuevo 1 2.00 2.00
Tbalero de Distribución Oficinas 1 2.00 2.00
Tbalero de Distribución Cámaras de Frío 1 3.00 3.00
Tablero de Distrb - Exterior 1 1.00 1.00
Tablero Principal 1 3.00 3.00
Tablero de Distrb General 1 2.00 2.00
Tablero de Distrb Emerg - TD EMERG 1 5.00 5.00
Tablero de Distrb - 2 1 1.00 1.00


N° No de Total
Tablero Principal Edificio Nuevo 1 0.00
Tablero de Distrb Planta Baja - TD PB 1 10.00 10.00
Tablero de Distrb - Refrigeración 1 3.00 3.00
CONTROL 11.00
Contactores 1 11.00 11.00
BLOQUE DEPÓSITOS ADICIONALES -24.00
Tablero de Distribución Cámaras de Frío 1 1.00 1.00
menos: avance planilla N°26 -1 25.00 -25.00
Tableros de Distrib H20 1 1.00 1.00
Tablero de Distribución Cámaras de Frío 1 1.00 1.00
132 PICADO DE MURO PARA ENDUCTADO pza 1,327.31
BLOQUES ALMACENES Y ADMINITRATIVO
TABLERO DE DISTRIBUCION EXTERIOR 54.93
TRAMO CX Iluminación Fachada 1 54.93 54.93
TABLERO DE DISTRIBUCION PLANTA 3 10.50
TRAMO BE Alimentador T.D.-3 1 10.50 10.50
TABLERO DE DISTRIBUCION PLANTA BAJA 55.30
TRAMO S Fuerza motriz (Porton, almacen quirurgicos I Trif 5H) 1 11.10 11.10
TRAMO T Fuerza motriz (Porton, almacen quirurgicos II Trif 5H) 1 11.10 11.10
TRAMO Y Fuerza motriz (porton, almacen drogas I Trifasico 5H) 1 11.10 11.10
TRAMO AA Fuerza motriz (porton, almacen drogas II Trifasico 5H) 1 10.90 10.90
TRAMO F Toma de fuerza puerta 1 11.10 11.10
TABLERO DE DISTRIBUCION H2O 1 4.56
TRAMO AL alimentador 1.00 4.56 4.56
TABLERO DE DISTRIBUCION EMERGENCIA 819.12
TRAMO DA Iluminacion Sala de tableros, Carga de Baterias PB 1 42.05 42.05
TRAMO DB Iluminacion Sala de tableros, Carga de Baterias PB 1 49.72 49.72
TRAMO DC Iluminacion Gradas 1 72.43 72.43
TRAMO DD Iluminacion Pasillo Baños Piso 1 1 10.16 10.16
TRAMO DE Iluminacion Pasillo y Sala de Monitoreo 1 19.35 19.35
TRAMO DF Iluminacion Entrada a gradas 1 6.12 6.12
TRAMO DG Iluminacion Exterior 1 213.55 213.55
TRAMO DH Iluminacion Exterior 1 73.27 73.27
TRAMO DI Iluminacion Exterior 1 2.00 2.00
TRAMO BL Iluminacion almacen drogas II 1 37.68 37.68
TRAMO BM Iluminacion almacen drogas I 1 39.37 39.37
TRAMO BN Iluminacion almacen drogas I 1 39.37 39.37
TRAMO BO Iluminacion almacen quirurgicos II 1 30.74 30.74
TRAMO BP Iluminacion almacen quirurgicos I 1 27.56 27.56
TRAMO BQ Tomacorriente (Monitoreo) 1 9.89 9.89
TRAMO BR Fuerza ventilador 1 36.50 36.50
TRAMO BS Fuerza ventilador 1 23.00 23.00
TRAMO BT Fuerza ventilador 1 17.64 17.64
TRAMO BU Fuerza ventilador 1 23.80 23.80
TRAMO BV Fuerza climatizador (trifasico 5H) I 1 8.92 8.92
TRAMO BW Fuerza climatizador (trifasico 5H) K 1 6.00 6.00
TRAMO BX Fuerza climatizador (trifasico 5H) E 1 6.00 6.00
TRAMO BY Fuerza climatizador (trifasico 5H) F 1 6.00 6.00
TRAMO BZ Fuerza climatizador (trifasico 5H) A 1 6.00 6.00
TRAMO CA Fuerza climatizador (trifasico 5H) B 1 6.00 6.00
TRAMO CB Fuerza climatizador (trifasico 5H) C 1 6.00 6.00
TABLERO DE DISTRIBUCION ILUM DEPOSITOS 234.58
TRAMO CE Iluminacion almacen drogas I 1 39.37 39.37


N° No de Total
TRAMO CF Iluminacion almacen drogas I 1 39.37 39.37
TRAMO CG Iluminacion almacen drogas I 1 39.37 39.37
TRAMO CH Iluminacion almacen drogas I 1 39.37 39.37
TRAMO CI Iluminacion almacen drogas II 1 37.68 37.68
TRAMO CJ Iluminacion almacen drogas II 1 37.68 37.68
TRAMO CK Iluminacion almacen quirurgicos II 1 30.74 30.74
TRAMO CL Iluminacion almacen quirurgicos II 1 30.74 30.74
TRAMO CM Iluminacion almacen quirurgicos I 1 27.56 27.56
TRAMO CN Iluminacion almacen quirurgicos I 1 27.56 27.56
TRAMO CW Fuerza climatizador (Trifasico 5H) D 1 6.00 6.00
TRAMO CX Fuerza climatizador (Trifasico 5H) G 1 6.00 6.00
menos: avance planilla N°26 (Almacenes) -1 126.86 -126.86
Picado para acometida a Tablero 1.00 35.91 35.91
Tablero de Cámras de Frío Principal a Secundario 4.00 1.70 6.80
ALMACENES
Iluminación interruptores Almacenes 7.00 1.80 12.60
Iluminación a Tableros Almacenes 3.00 1.70 5.10
Tomacorriente Almacenes 14.00 0.40 5.60
Tomacorriente a Tableros Almacenes 2.00 1.40 2.80
Tomacorriente a Tableros Iluminación 3.00 1.80 5.40
OFICINAS
Iluminación interruptores y tableros Oficinas 9.00 1.80 16.20
Iluminación a Tableros Oficinas 1.00 21.66 21.66
Tomacorriente PA a Tableros Oficinas 1.00 6.17 6.17
Tomacorriente Oficinas 16.00 0.40 6.40
CÁMARAS DE FRÍO
TRAMO FK Iluminación 1.00 53.82 53.82
Tomacorriente Baños de Frío 0,40 3.00 0.40 1.20
Tomacorriente Baños de Frío 1,30 2.00 1.30 2.60
Toma de fuerza Baños de Frío 1,70 2.00 1.70 3.40
Tomacorriente a Tableros de FRÍO 3.00 1.40 4.20
DATOS
PLANTA ALTA 1.00 13.13 13.13
PLANTA BAJA 1.00 15.46 15.46
ACOMETIDA DATOS 1.00 22.00 22.00
menos ajuste -1.00 92.13 -92.13
134 ENDUCTADO TUBERIA CONDUIT PVC DE 3/4" ml 1,759.93
TABLERO DE DISTRIBUCION EMERGENCIA 628.74
TRAMO DF Iluminacion Entrada 1 11.78 11.78
TABLERO DE DISTRIBUCION PRINCIPAL BLOQUE ADICIONAL
TRAMO FA iluminación oficinas 1.00 92.23 92.23
TRAMO FB iluminación depósitos 1.00 64.32 64.32
TRAMO FQ iluminación de serchas 1.00 92.71 92.71


N° No de Total
TRAMO FC Tomacorriente Planta Alta 1.00 39.71 39.71
TRAMO FD Tomacorriente Planta baja 1.00 28.12 28.12
TRAMO FE Tomacorriente Depósitos 1.00 41.75 41.75
TABLERO DE DISTRIBUCION - ALMACENES
TRAMO FF Iluminación 1.00 77.03 77.03
TRAMO FG Iluminación 1.00 54.94 54.94
TRAMO FH Tomacorriente 1.00 50.09 50.09
TRAMO FI Ducha 1.00 41.63 41.63
TRAMO FJ Ducha 1.00 33.70 33.70
TABLERO DE DISTRIBUCION - FRÍO
TRAMO FK Iluminación 1.00 53.82 53.82
TRAMO FL Iluminación 1.00 22.57 22.57
TRAMO FM Iluminación 1.00 300.09 300.09
TRAMO FN Tomacorriente 1.00 20.55 20.55
135 ENDUCTADO TUBERIA CONDUIT PVC DE 1" ml 322.52
TRAMO T Fuerza motriz (Porton, almacen quirurgicos I Trif 5H) 1 26.10 26.10
TRAMO AG Toma Schuko Fuerza propósito especial (Trif 4H) 1 24.15 24.15
TRAMO AO Alimentador T.D.-Ext 1 7.30 7.30
TABLERO DE DISTRIBUCION H2O BOMBA DE AGUA 113.97
TRAMO AK Bomba de agua 1 8.52 8.52
TRAMO CK Bomba de agua 1 7.81 7.81
TRAMO AL Alimentador T.D.-H2O Bomba de agua 1 97.64 97.64
TABLERO DE DISTRIBUCION - FRÍO 97.82
TRAMO FR Cámara de Frío 1.00 14.67 14.67
TRAMO FQ Cámara de Frío 1.00 14.82 14.82
Alimentador EA TDP- OFICINAS 1.00 68.33 68.33
136 ENDUCTADO TUBERIA CONDUIT PVC DE 1 1/2" ml 2.88
TRAMO AR Alimentador T.D.-2 Piso 1 1 1.88 1.88 2.88
TABLERO DE DISTRIBUCION PLANTA 3
TRAMO BE Alimentador T.D.-3 1 0.50 0.50
TRAMO AV Alimentador T.D.-4 Terraza 1 0.50 0.50
138 TUBERIA CONDUIT DE ACERO GALVANIZADO DE 3/4" ml 26.49
TABLERO DE DISTRIBUCION H2O 1 26.49
TRAMO AJ tomacorriente 1 4.00 4.00
TRAMO AI Iluminación 1 22.49 22.49
139 INSTALACION CABLE CU Nº 14 AWG TW ml 1,528.45
TABLERO DE DISTRIBUCION H2O BOMBA DE AGUA
TRAMO AI Iluminación 3 17.49 52.47
TABLERO DE DISTRIBUCION - EXTERIOR
TABLERO DE DISTRIBUCION EMERGENCIA
TABLERO DE DISTRIBUCION PRINCIPAL ED. NUEVO
TRAMO FA iluminación oficinas 2 114.48 228.96
TRAMO FB iluminación depósitos 2 82.84 165.68
TRAMO FF Iluminación 2 101.11 202.22
TRAMO FG Iluminación 2 67.16 134.32
TRAMO FK Iluminación 2 59.47 118.94
TRAMO FL Iluminación 2 28.11 56.22
TRAMO FM Iluminación 2 40.53 81.06


N° No de Total
TRAMO BB Tomacorrientes 3 80.44 241.31
TRAMO BD Tomacorrientes 3 35.55 106.65
TABLERO DE DISTRIBUCION ILUM DEPOSITOS
TRAMO CS Fuerza ventilador 3 64.74 194.22
TRAMO AJ Tomacorriente TA73 3 1.30 3.90
TRAMO CK Bomba de agua 3 9.24 27.72
TABLERO DE DISTRIBUCION PRINCIPAL ED. NUEVO
TRAMO FC Tomacorriente Planta Alta 3 43.01 129.03
TRAMO FD Tomacorriente Planta baja 3 31.42 94.26
TRAMO FE Tomacorriente Depósitos 3 44.35 133.05
TRAMO FH Tomacorriente 3 53.89 161.67
TRAMO FN Tomacorriente 3 22.80 68.40
141 ALIMENTADOR CABLE DE CU Nº 10 AWG TW ml 1,187.09

TRAMO S Fuerza Motriz (Porton,almacen quirurgicos I trif 5H) 5 32.10 160.50
TRAMO T Fuerza Motriz (Porton,almacen quirurgicos II trif 5H) 5 31.70 158.50
TRAMO U Fuerza motriz (muelles trifasico 5H) 5 36.32 181.60
TRAMO V Fuerza motriz (muelles trifasico 5H) 5 34.33 171.65
TRAMO W Fuerza motriz (muelles trifasico 5H) 5 34.24 171.20
TRAMO X Toma Schuko fuerza propósito especial (Monof 3H) 3 40.92 122.76
TRAMO Y Fuerza Motriz (Porton,almacen drogas I trif 5H) 5 35.24 176.20
TRAMO Z Toma Schuko fuerza propósito especial (Trif 5H) 4 30.37 121.48
TRAMO AA Fuerza Motriz (Porton,almacen drogas II trif 5H) 5 47.97 239.85
TRAMO AB Toma Schuko fuerza propósito especial (Monof 3H) 3 30.61 91.83
TRAMO AC Toma Schuko fuerza propósito especial (Trif 5H) 4 38.02 152.08
TRAMO AD Toma Schuko fuerza propósito especial (Monof 3H) 3 10.46 31.38
TRAMO AE Toma Schuko fuerza propósito especial (Trif 5H) 4 19.52 78.08
TRAMO AF Toma Schuko fuerza propósito especial (Monof 3H) 3 19.77 59.31
TRAMO AG Toma Schuko fuerza propósito especial (Trif 5H) 4 29.16 116.64
menos: avance planilla N°26 -1 2,003.63 -2003.63
TRAMO AV Alimentador T.D. - 4 Terraza 3 11.00 33.00
menos: avance planilla N°26 -1 75.00 -75.00
TRAMO BL Iluminacion Almacen Drogas II 3 84.67 254.01
TRAMO BP Iluminacion Almacen Quirurgicos I 3 80.38 241.14
TRAMO CL Iluminacion Almacen Quirurgicos II 3 92.04 276.12
TRAMO FI Ducha 3 42.63 127.89
TRAMO FJ Ducha 3 34.70 104.10
142 ALIMENTADOR CABLE MONOP DE CU Nº 8 AWG TW ml 433.61
TRAMO AR Alimentador T.D.-2 Piso 1 3 0.47 1.41
TRAMO FR Cámra de Frío 5 7.41 37.05
TRAMO FS Cámra de Frío 5 8.10 40.50


N° No de Total
Alimentador EA TDP- OFICINAS 5 70.93 354.65

TABLERO DE DISTRIBUCION REFRIGERACION 394.95
TRAMO M Alimentador T.D.E.-Refrig 5 2.13 10.65
TABLERO DE DISTRIBUCION EDIFICIO NUEVO
TRAMOS FX Tablero de Alamcenes y principal 5 76.86 384.30
BLOQUE DEPÓSITOS NUEVOS 522.10
Tablero de iluminación de depositos edif antiguo
TRAMO FY Acometida tablero de cámaras 5.00 69.54 347.70
Alimentador EB TDP 5.00 34.88 174.40
144 ALIMENTADOR CABLE DE CU Nº 2 AWG TW ml 9.65
TABLERO DE DISTRIBUCION - CARGA DE BATERIAS
TRAMO G Alimentador T.D.-C.B. 5 1.93 9.65
145 ALIMENTADOR CABLE DE CU - Nº 250 MCM THW ml 23.80
ACOMETIDA PRINCIPAL 23.80
TRAMO DM - ACOMETIDA 4 2.50 10.00
TRAMO DN - CASETA 4 2.00 8.00
menos: Avance planilla N°25 -1 448.00 -448.00
147 TABLERO C/BARRAS PARA 4 TERMOMAGS. 1.00
TAB CORTINAS 4 1.00 1.00 1.00
149 TABLERO DE DISTRIBUCION C/BARRAS PARA 20 TERMOMAGS. pza 3.00
Oficinas
TDP-OFIC 1 1.00 1.00
Depositos
TDP-DEP 1 1.00 1.00
Cámaras de Frio
TDP - FRIO 1 1.00 1.00
157 REFLECTOR LED DE 80 W IP 65 3.00
Cuarto de Bombas y Tanques de agua 3 1.00 3.00 3.00
166 LUZ DE SEÑALIZACION PARA PORTON GARAJE glb 1.00
M05-RED DE DATOS
172 TUBO CONDUIT PVC DIAM 1" ml 28.95
28.95
DEL SISTEMA DE PERIFONEO
C1 A BANDEJA DE DATOS 1 24.93 24.93
DATOS


N° No de Total
PLANTA BAJA 1 4.02 4.02
173 TUBO CONDUIT PVC DIAM 3/4" ml 24.67
PLANTA ALTA 1 13.13 13.13
PLANTA BAJA 1 11.54 11.54
174 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 2.00
Oficinas 2.00 1.00
177 CABLE UTP CAT 6A ml 39.78
BLOQUE DEPÓSITOS ADICIONALES (OFICINAS) 39.78
CT1 A RACK 1.00 4.62 4.62
CT2 A RACK 1.00 11.61 11.61
CT3 A RACK 1.00 9.07 9.07
CT4 A RACK 1.00 5.99 5.99
CT5 A RACK 1.00 3.9 3.90
CT6 A RACK 1.00 4.59 4.59
178 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 5.00
BLOQUE DEPÓSITOS ADICIONALES (OFICINAS) 1 5.00 5.00 5.00
180 CERTIFICACION PUNTO DE RED CAT 6A pto 24.00
182 SWITCH CAT 6A 24 PUERTOS POE pza 1.00
183 PATCH CORDS CAT 6A 1 METRO pza 28.00
184 PATCHS CORDS CAT 6A 3 METROS pza 9.00
185 TELEFONO IP POE pza 9.00
Nivel +8.03 9.00 9.00 9.00
186 ROUTER MULTIPROPOSITO SOFTWARE 24 IP pza 1.00
187 FIRE WALL VPN 24 USUARIOS pza 1.00
M06-ALARMA CONTRA INCENDIOS
M07-PERIFONEO
202 AMPLIFICADOR PERIFONEO 400 W pza 1.00
204 CAJA METALICA DE PASO OCTOGONAL pza 14.00
CIRCUITO DATOS 1 14.00 14.00 14.00
206 CABLE BIPOLAR CU 16 AWG ml 2,616.08
611.66
C3 Oficinas 1 17.66 17.66
ALMACENES, Chicotillos para el cableado de luminarias LED 1 594 594.00
tipo campana de 200W, en la cubierta metalica de los 4
almacenes (99 puntos) considerando una altura promedio 6m
Circuito tablero de control de termomecánica 903.21
21.00 6.00 126.00
21.00 12.58 264.18
21.00 3.53 74.13
21.00 0.60 12.60
21.00 6.70 140.70
21.00 0.60 12.60
21.00 5.00 105.00
21.00 2.00 42.00
21.00 2.00 42.00
21.00 1.00 21.00
21.00 3.00 63.00
Control 23.00 38.50 885.50
apantallado 1.00 114.00 114.00
FACHADAS INTERNAS
Iluminación 1.00 101.71 101.71
208 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 1.00
Oficinas 1.00 1.00 1.00
M08-SISTEMA CCTV
137.90


N° No de Total
DEL SISTEMA CONTRA INCENDIOS
C1 A BANDEJA QUIRURGICOS 1 14.9 14.90
C6 A BANDEJA DROGAS 1 15.60 15.60
C9 A BANDEJA OFICINAS 1 13.02 13.02
TABLERO DE DISTRIBUCION BLOQUE DEPOSITOS ADICIONALES 103.22
TRAMOS FX Tablero de Alamcenes y principal 1 70.86 70.86
TABLERO DE DISTRIBUCION CÁMARA DE FRÍO
TRAMOS FY Tablero de Cámra de Frío 1 32.36 32.36
216 CERTIFICACION PUNTO DE RED CAT 6A pto 17.00
218 CAMARA DOMO DIA Y NOCHE ANTIVANDALISMO C/SEN MOV pza 3.00
EXTERIORES - Almacenes Drogas 2.00 2.00 3.00
EXTERIORES - Almacenes Quirurgicos 1.00 1.00
219 CAMARA INTEGRADA C/INFRAROJO C/DETECTOT MOV pza 5.00
INTERIOR ALMACENES 5.00
PLANTA BAJA - Area de Control 3.00 3.00
PLANTA PRIMER PISO - Hall 1.00 1.00
PLANTA SEGUNDO PISO - Ingreso Oficinas 1.00 1.00
221 MONITOR LED A COLOR 42" pza 1.00
M09-TERMOMECANICA
FABRICACION E INSTALACION DE CONDUCTOS DE CHAPA
237 m² L b a 28.48
GALVANIZADO
Baños Segundo piso 28.48
250x200 1 3.53 0.25 0.20 3.18
250x200 1 0.95 0.25 0.20 0.86
200x200 1 3.20 0.20 0.20 2.56
200x200 1 0.76 0.20 0.20 0.61
200x200 1 0.90 0.20 0.20 0.72
200x200 1 3.71 0.20 0.20 2.97
Accesorios 6 2.00 Área = 0.07 0.84
6 0.50 0.45 1.35
Conexiones ductos a equipos 11 0.50 0.80 0.60 15.40
252 LETREROS DE SEÑALIZACION pza 5.00
254 PUERTA METÁLICA TIPO 3 m² 26.25

Depositos 7.00 1.50 2.50 26.25
259 CAMARA DE INSPECCION CIRCULAR D=1,20 (H>2.00M) DE MAMPOST pza 1.00
SISTEMA SANITARIO PLUVIAL 1.00
Camara de Inspección CI-1 1 1.00 1.00
260 BAJANTE PLUVIAL TUBERIA PVC D=4" C-9 ml 41.20
BP-10 1 2.50 2.50 7.00
BP-11 1 4.50 4.50
BP-0 1 6.50 6.50
BP-1 a BP-6 6 4.00 24.00
BP-7 1 1.00 1.00
BP-8 1 2.70 2.70
263 TENDIDO Y PROVISION TPVC HIDRO 3 D=1/2" ml 3.00
Baños 1 primer piso
2 1.20 2.40 3.00
2 0.30 0.60


N° No de Total
264 PROV. E INST. TANQUE PREFABRICADO 10.000L pza 2.00
265 CANALETA PLUVIAL CG Nº26 (DESARROLLO 100CM) ml 11.61
Bloque Almacen Drogas 11.61
Ochave 1 11.61 11.61
267 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1" ml 2.90
Instalación de gas 2.90
Tr-1 1 1.00 1.00
Tr-2 1 0.30 0.30
Tr-3 1 2.30 2.30
Avance anterior cobrado -1 0.70 -0.70
268 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 3/4" ml 4.55
Instalación de gas 4.55
Tr-1 1 0.05 0.05
Tr-2 1 0.15 0.15
Tr-3 1 2.95 2.95
Tr-4 1 1.50 1.50
Tr-5 1 0.50 0.50
Tr-6 1 2.00 2.00
Avance anterior cobrado -1 2.60 -2.60
273 PROVISION Y TENDIDO CABLE MONOPOLAR DE CU AIS Nº1/0 AWG ml 60.04
ACOMETIDA 60.04
TRAMO AT1 - ACOMETIDA 4X1/0 AWG THW ATS A TD-EMERGENCIA 5 1.50 7.50
5 6.81 34.05
5 1.00 5.00
5 16.39 81.95
5 46.85 234.25
5 1.00 5.00
5 31.68 158.40
5 0.94 4.70
5 1.53 7.65
5 1.50 7.50
TRAMO AT2 - ACOMETIDA 1X1/0 AWG THW GENERADOR A ATS 5 0.51 2.55
5 1.00 5.00
5 0.30 1.50
5 0.10 0.50
5 4.03 20.15
5 1.50 7.50
TRAMO AT - ACOMETIDA 1X1/0 AWG THW TDM A ATS 4 1.50 6.00
4 6.54 26.16
4 2.17 8.68
4 1.50 6.00
menos: avance Planilla N°25 -1 570.00 -570.00
274 PROVISION Y EMPLAZAMIENTO ARTEF ELEC T/APLIQUE LED 28W Pza 18.00
EXTERIOR
APL1 - APL 2 1 2.00 2.00
TABLERO DE PLANTA 4
APL3 - APL 4 - APL 5 - APL 6 1 4.00 4.00
SALA DE TABLEROS
APL 7 1 1.00 1.00
Ingreso baños y Exclusa 1 2.00 2.00
Depositos 1 9.00 9.00
276 PROVISION Y EMPLAZAMIENTO PANEL LED 40W (60X60CM) Pza 96.00

NIVEL +0,00 5.00
F1+F2+F3+F4+F5 1 5.00 5.00


N° No de Total
Depositos 1 60.00 60.00
Oficinas 1 18.00 18.00
Camara de frio 1 11.00 11.00
Exclusa y cuarto de sereno 1 2.00 2.00
277 PROVISION Y EMPLAZAMIENTO ARTEF. ELECT. LED 28W T/PLAFON Pza 17.00
NIVEL +0.00
EMERGENCIA
G32,G33,G34 1 3.00 3.00
Oficinas 1 2.00 2.00
Baños, cuarto de sereno y deposito 1 12.00 12.00
INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 44-
278 Pza 10.00
63A
Tablero de Distrb General 1 1.00 1.00
Tablero de Distrb - 3 1 1.00 1.00
Tablero Principal Edificio Nuevo 1 2.00 2.00
279 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 87- Pza 1.00
125A
TABLERO GENERADOR
I125A 8 1 1.00 1.00
284 PROV Y EMPLAZ BANDEJA ESCALERILLA 20X240CM SEMIPESADO pza 2.0
285 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 30CM SEMIPESADO pza 3.0
286 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 20CM SEMIPESADO pza 5.0
288 PROV Y EMPLAZ REDUCCION SIMÉTRICA GALV 30 A 20CM SEMIPES pza 1.0
289 TOMA TIPO SCHUCKO DE PLACA pza 1.00

1.00
COCINETA
TSC3 1 1.00 1.00
298 IMPERMEABILIZACION SOBRECIMIENTOS C/PINTURA IMPERMEAB. m² 4.50
8(A'-C') 1 6.50 0.12 0.78
menos columnas -1 0.25 0.12 -0.03
12(A'-C') 1 6.50 0.12 0.78
menos columnas -1 0.25 0.12 -0.03
16(A'-C') 1 6.50 0.12 0.78
menos columnas -1 0.25 0.12 -0.03
19(A'-C') 1 6.50 0.12 0.78
menos columnas -1 0.25 0.12 -0.03
22(A'-C') 1 6.50 0.12 0.78
menos columnas -1 0.25 0.12 -0.03
26(A'-C') 1 6.50 0.12 0.78
menos columnas -1 0.25 0.12 -0.03
299 CONTRAPISO DE CEMENTO MAS SOLADO DE PIEDRA m² 728.20
PLANTA BAJA
Oficinas 1.00 Area= 59.80 59.80
Sereno 1.00 Area= 4.85 4.85


N° No de Total
Deposito y despacho 1.00 Area= 102.98 102.98
menos anterior avance -1.00 Area= 50.00 -50.00
Deposito insumos 1.00 Area= 85.20 85.20
Deposito activos 1.00 Area= 85.58 85.58
Deposito equipos 1.00 Area= 71.83 71.83
Deposto material 1.00 Area= 71.85 71.85
Deposito papeleria 1.00 Area= 91.04 91.04
Deposito lubricantes 1.00 Area= 60.37 60.37
Cuarto frio 1.00 Area= 108.42 108.42
Cuarto sereno 1.00 Area= 6.97 6.97
Baño Varones 1.00 Area= 13.98 13.98
menos muretes -2.00 Area= 0.23 -0.46
Baño Damas 1.00 Area= 10.43 10.43
Ingreso 1.00 Area= 3.13 3.13
Grada de ingreso 1.00 Area= 1.09 1.09
Depósito 1.00 Area= 1.77 1.77
300 IMPERMEABILIZACIÓN DE LOSA CON LAMINA ASFALTICA m² 115.91
Losa Cubierta sobre oficinas 1.00 Area= 66.50 66.50
Zocalo 1.00 34.08 0.15 5.11
Losa Cubierta sobre baños 1.00 Area= 39.18 39.18
Zocalo 1.00 34.14 0.15 5.12
301 JUEGO DE BAÑO jgo 4.00
Baño Damas 2 1.00 2.00 4.00
302 URINARIO DE PARED pza 1.00
Baño Varones 1 1.00 1.00 1.00
303 DUCHA ELÉCTRICA SIN BASE pza 2.00
Baño Damas 1 1.00 1.00 2.00
304 PROV. E INST. TANQUE PREFABRICADO 900L pza 1.00
Baños nuevos 1 1.00 1.00 1.00
305 CÁMARA DE FRIO glb 1.00
Cuarto frio 1 1.00 1.00 1.00
306 ACOMETIDA FIBRA ÓPTICA Y RED WIFI glb 1.00
Acometida principal 1 1.00 1.00 1.00
307 GABINETE METALICO 42 RU pza 1.00
sistema red de datos 1 1.00 1.00 1.00


N° No de Total
EMPRESA:
SUPERVISIÓN:

PLANILLA DE AVANCE DE OBRA Nº 26
MONTO DEL CONTRATO ACTUALIZADO Bs: 37,601,830.50 PERIODO: Del 1 de agosto de 2021 AL 11 de agosto de 2021
FECHA DE INICIO DE OBRAS S/ ORDEN DE PROCEDER: 7 de septiembre de 2018 FECHA DE PRESENTACIÓN: 8 de diciembre de 2021
N° CONTRATO ORIGINAL CONTRATO MODIFICATORIO Nº1 ORDEN DE CAMBIO Nº4 VOLUMENES DE AVANCE AVANCE FINANCIERO
% DE
ITE DESCRIPCIÓN ÍTEMS UNID. INCR. (+) CANTIDAD MONTO FINAL INCR. (+) CANTIDAD MONTO FINAL TOTAL TOTAL AVANCE
M CANT PU (Bs.) TOTAL (Bs.) ANTERIOR ACTUAL ANTERIOR ACTUAL
DECR. (-) FINAL (Bs.) DECR. (-) FINAL (Bs.) ACUMUL ACUMULADO
1 HABILITACION DE OBRA E INSTALACION DE FAENAS glb 1.00 44,152.56 44,152.56 0.00 1.00 44,152.56 0.00 1.00 44,152.56 1.00 0.00 1.00 44,152.56 0.00 44,152.56 100.00%
2 REPLANTEO Y TRAZADO MANUAL m² 2,856.41 5.56 15,881.64 0.00 2,856.41 15,881.64 0.00 2,856.41 15,881.64 2,856.41 0.00 2,856.41 15,881.64 0.00 15,881.64 100.00%
3 LETRERO DE OBRA C.N.S. pza 1.00 1,767.91 1,767.91 0.00 1.00 1,767.91 0.00 1.00 1,767.91 1.00 0.00 1.00 1,767.91 0.00 1,767.91 100.00%
4 DEMOLICIONES (REMOCION,EXTRACC Y RETIRO DE ELEMENTO CO) m³ 1,580.89 100.12 158,278.71 485.30 2,066.19 206,866.94 -32.55 2,033.64 203,608.14 2,032.09 0.00 2,032.09 203,452.85 0.00 203,452.85 99.92%
5 REMOCION DE CUBIERTA m² 2,575.02 17.14 44,135.84 57.57 2,632.59 45,122.59 0.00 2,632.59 45,122.59 2,632.59 0.00 2,632.59 45,122.59 0.00 45,122.59 100.00%
6 MURO DE LADRILLO DE 6H (E=0.12 M) m² 7,845.88 202.06 1,585,338.56 -2,075.83 5,770.05 1,165,896.35 -70.82 5,699.23 1,151,586.17 5,689.18 0.00 5,689.18 1,149,555.71 0.00 1,149,555.71 99.82%
7 DINTELES DE Hº Aº m³ 1.62 2,135.02 3,458.73 2.55 4.17 8,903.03 0.00 4.17 8,903.03 4.17 0.00 4.17 8,903.03 0.00 8,903.03 100.00%
8 CONTRAPISO DE CEMENTO S/LOSA m² 450.47 142.84 64,345.13 18.94 469.41 67,050.52 53.52 522.93 74,695.32 522.93 0.00 522.93 74,695.32 0.00 74,695.32 100.00%
9 MESONES DE Hº Aº m² 10.04 934.96 9,387.00 0.00 10.04 9,387.00 -0.89 9.15 8,554.88 9.15 0.00 9.15 8,554.88 0.00 8,554.88 100.00%
10 REVOQUE INTERIOR DE YESO m² 11,038.63 130.80 1,443,852.80 -682.81 10,355.82 1,354,541.26 -381.18 9,974.64 1,304,682.91 9,939.21 0.00 9,939.21 1,300,048.67 0.00 1,300,048.67 99.64%
11 CERRAMIENTO DE VIDRIO TEMPLADO ESMERILADO m² 89.76 1,193.81 107,156.39 -15.36 74.40 88,819.46 0.00 74.40 88,819.46 74.40 0.00 74.40 88,819.46 0.00 88,819.46 100.00%
12 REVESTIMIENTO DE CERAMICA C/ REVOQUE DE PARED m² 298.86 339.76 101,540.67 6.33 305.19 103,691.35 -20.39 284.80 96,763.65 284.04 0.00 284.04 96,505.43 0.00 96,505.43 99.73%
13 CIELO RASO BAJO LOSA m² 296.97 166.47 49,436.60 148.75 445.72 74,199.01 1.09 446.81 74,380.46 444.98 0.00 444.98 74,075.82 0.00 74,075.82 99.59%
14 CIELO FALSO (FIBRA MINERAL) PROV Y COLOCADO m² 354.62 258.19 91,559.34 -0.20 354.42 91,507.70 0.69 355.11 91,685.85 330.63 0.00 330.63 85,365.36 0.00 85,365.36 93.11%
15 CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL AGUA m² 50.96 304.40 15,512.22 151.37 202.33 61,589.25 -17.18 185.15 56,359.66 182.49 0.00 182.49 55,549.96 0.00 55,549.96 98.56%
16 CIELO FALSO (CARTON DE YESO) DRYWALL RESISTENTE AL FUEGO m² 120.33 359.27 43,230.96 -6.40 113.93 40,931.63 8.87 122.80 44,119.79 113.80 0.00 113.80 40,884.93 0.00 40,884.93 92.67%
17 REVOQUE EXTERIOR DE CAL CEMENTO m² 4,590.33 205.37 942,716.07 1,472.99 6,063.32 1,245,224.03 35.90 6,099.22 1,252,596.81 6,053.49 0.00 6,053.49 1,243,205.24 0.00 1,243,205.24 99.25%
18 PISO DE CERAMICA NACIONAL DE 1RA m² 101.29 301.79 30,568.31 48.52 149.81 45,211.16 9.83 159.64 48,177.76 153.93 0.00 153.93 46,454.53 0.00 46,454.53 96.42%
19 PISO FLOTANTE (PROV Y COLOCADO) m² 342.05 314.58 107,602.09 3.79 345.84 108,794.35 3.00 348.84 109,738.09 336.95 0.00 336.95 105,997.73 0.00 105,997.73 96.59%
20 PISO DE PORCELANATO m² 49.08 636.33 31,231.08 19.26 68.34 43,486.79 0.00 68.34 43,486.79 68.34 0.00 68.34 43,486.79 0.00 43,486.79 100.00%
21 PROTECTORES DE GRADA DE ALUMINIO ml 57.96 58.55 3,393.56 27.24 85.20 4,988.46 0.00 85.20 4,988.46 85.20 0.00 85.20 4,988.46 0.00 4,988.46 100.00%
22 ZOCALO DE MADERA 3" ml 150.77 77.30 11,654.52 12.69 163.46 12,635.46 1.29 164.75 12,735.18 160.75 0.00 160.75 12,425.98 0.00 12,425.98 97.57%
23 ZOCALO DE CERAMICA H=10CM ml 43.82 56.14 2,460.05 65.27 109.09 6,124.31 12.59 121.68 6,831.12 112.25 0.00 112.25 6,301.72 0.00 6,301.72 92.25%
24 ZOCALO ENLUCIDO DE CEMENTO H=60 CM DOSIF 1:3 ml 515.12 77.06 39,695.15 128.66 643.78 49,609.69 -3.96 639.82 49,304.53 631.87 0.00 631.87 48,691.90 0.00 48,691.90 98.76%
25 ZÓCALO DE PORCELANATO H=10CM ml 55.83 83.17 4,643.38 14.79 70.62 5,873.47 5.36 75.98 6,319.26 75.98 0.00 75.98 6,319.26 0.00 6,319.26 100.00%
26 PUERTA DE VIDRIO TEMPLADO 10 MM m² 19.53 2,039.18 39,825.19 0.00 19.53 39,825.19 0.00 19.53 39,825.19 16.17 0.00 16.17 32,973.54 0.00 32,973.54 82.80%
27 IMPERMEABILIZACION DE LOSA m² 384.39 794.84 305,528.55 -1.13 383.26 304,630.38 -0.54 382.72 304,201.16 382.72 0.00 382.72 304,201.16 0.00 304,201.16 100.00%
28 PINTURA LATEX INTERIOR m² 733.79 61.51 45,135.42 917.91 1,651.70 101,596.07 -203.58 1,448.12 89,073.86 1,435.16 0.00 1,435.16 88,276.69 0.00 88,276.69 99.11%
29 PINTURA AL OLEO m² 10,528.91 64.89 683,220.97 -941.54 9,587.37 622,124.44 193.24 9,780.61 634,663.48 9,216.31 0.00 9,216.31 598,046.36 0.00 598,046.36 94.23%
30 PINTURA LATEX EXTERIOR m² 4,590.33 69.17 317,513.13 871.93 5,462.26 377,824.52 -51.97 5,410.29 374,230.01 5,316.08 0.00 5,316.08 367,713.25 0.00 367,713.25 98.26%
31 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAPLACADA m² 9.99 1,429.10 14,276.71 16.26 26.25 37,513.88 -5.46 20.79 29,710.99 18.90 0.00 18.90 27,009.99 0.00 27,009.99 90.91%
32 PROVISION Y COLOCADO PUERTA DE MADERA CONTRAP (BAÑOS) m² 19.17 1,461.19 28,011.01 -9.45 9.72 14,202.77 1.80 11.52 16,832.91 10.08 0.00 10.08 14,728.80 0.00 14,728.80 87.50%
33 PROVISION Y COLOCADO VENTANA DE ALUMINIO IN VIDRIO DE 6MM m² 6.20 1,141.03 7,074.39 9.68 15.88 18,119.56 0.12 16.00 18,256.48 14.80 0.00 14.80 16,887.24 0.00 16,887.24 92.50%
34 PROVISION Y COLOCADO CHAPA INTERIOR pza 11.00 565.87 6,224.57 7.00 18.00 10,185.66 -7.00 11.00 6,224.57 10.00 0.00 10.00 5,658.70 0.00 5,658.70 90.91%
35 PROVISION Y COLOCADO CHAPA PARA BAÑOS pza 11.00 492.35 5,415.85 -5.00 6.00 2,954.10 2.00 8.00 3,938.80 7.00 0.00 7.00 3,446.45 0.00 3,446.45 87.50%
36 REVESTIMIENTO DE PANEL COMPUESTO DE ALUM PROVI Y COLOC m² 947.73 685.00 649,195.05 39.60 987.33 676,321.05 61.06 1,048.39 718,146.47 1,048.18 0.00 1,048.18 718,003.30 0.00 718,003.30 99.98%
37 PROVISION Y COLOCADO BARANDA METALICA ml 14.70 706.56 10,386.43 15.12 29.82 21,069.62 -9.58 20.24 14,300.77 17.50 0.00 17.50 12,364.80 0.00 12,364.80 86.46%
38 PROVISION Y COLOCADO PASAMANOS METALICO ml 24.40 470.70 11,485.08 14.40 38.80 18,263.16 29.56 68.36 32,177.05 62.18 0.00 62.18 29,268.13 0.00 29,268.13 90.96%
39 PROTECTORES DE COLUMNA ml 37.50 488.16 18,306.00 0.00 37.50 18,306.00 0.00 37.50 18,306.00 0.00 37.50 37.50 0.00 18,306.00 18,306.00 100.00%
40 PROVISION COLOCADO LETRAS ACERO INOXIDABLE+SIST ILUMIN pza 2.00 61,504.30 123,008.60 0.00 2.00 123,008.60 0.00 2.00 123,008.60 0.00 2.00 2.00 0.00 123,008.60 123,008.60 100.00%
41 PROVISION COLOCADO LETRERO CORPORATIVO (AV ENTRE RIOS) pza 1.00 129,299.41 129,299.41 0.00 1.00 129,299.41 0.00 1.00 129,299.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
42 PROVISION COLOCADO LETRERO CORPORATIVO(BLOQUE ADMINI) pza 1.00 13,924.87 13,924.87 0.00 1.00 13,924.87 0.00 1.00 13,924.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
43 PROVISION COLOCADO(MONTAJE)CUBIERT TERMOAISLANT+CUMB m² 2,551.85 668.97 1,707,111.09 42.89 2,594.74 1,735,803.22 0.00 2,594.74 1,735,803.22 2,594.74 0.00 2,594.74 1,735,803.22 0.00 1,735,803.22 100.00%
44 PINTURA ASFALTICA (SEÑALIZACION HORIZONTAL) m² 115.42 88.53 10,218.13 0.00 115.42 10,218.13 0.00 115.42 10,218.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
83 de 106
% DE
45 SEÑALETICA EN ACRILICO IMPRESO (45*50) pza 92.00 210.98 19,410.16 1.00 93.00 19,621.14 0.00 93.00 19,621.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
46 ESCALERILLA MARINERA ml 13.58 556.65 7,559.31 -1.84 11.74 6,535.07 26.55 38.29 21,314.13 0.00 33.60 33.60 0.00 18,703.44 18,703.44 87.75%
47 PROTECTORES DE PARED H=10CM ml 139.82 104.83 14,657.33 0.00 139.82 14,657.33 0.00 139.82 14,657.33 139.82 0.00 139.82 14,657.33 0.00 14,657.33 100.00%
48 REVESTIMIENTO DE PLANCHA METALICA PARA MESON m² 15.82 413.55 6,542.36 -3.15 12.67 5,239.68 -2.65 10.02 4,144.80 0.00 6.18 6.18 0.00 2,555.74 2,555.74 61.66%
49 VENTANA DE VIDRIO TEMPLADO DE 10MM m² 85.94 1,505.79 129,407.59 -4.16 81.78 123,143.51 0.00 81.78 123,143.51 81.73 0.00 81.73 123,068.22 0.00 123,068.22 99.94%
50 MALLA OLIMPICA C/TUBO DE GALV. DE 2" C/2.50 M m² 14.21 288.29 4,096.60 28.60 42.81 12,341.69 0.00 42.81 12,341.69 42.81 0.00 42.81 12,341.69 0.00 12,341.69 100.00%
51 EXCAVACION CON MAQUINARIA m³ 6,287.66 34.52 217,050.02 368.26 6,655.92 229,762.36 7.63 6,663.55 230,025.79 6,662.75 0.00 6,662.75 229,998.13 0.00 229,998.13 99.99%
52 RELLENO Y COMPACTADO DE TIERRA (A1-a) m³ 8,238.03 200.18 1,649,088.85 689.65 8,927.68 1,787,142.98 81.63 9,009.31 1,803,483.36 9,008.20 0.00 9,008.20 1,803,261.48 0.00 1,803,261.48 99.99%
53 HORMIGON SIMPLE P/ZAPATA H25 m³ 470.04 2,822.79 1,326,824.21 -136.87 333.17 940,468.94 4.35 337.52 952,750.06 335.44 0.00 335.44 946,876.68 0.00 946,876.68 99.38%
54 HORMIGON SIMPLE PARA MUROS H25 m³ 152.20 3,179.86 483,974.69 1.04 153.24 487,281.75 4.11 157.35 500,340.56 155.39 0.00 155.39 494,118.45 0.00 494,118.45 98.76%
55 HORMIGON SIMPLE PARA VIGAS DE FUNDACION H25 m³ 476.15 3,078.20 1,465,684.93 -94.88 381.27 1,173,625.31 0.00 381.27 1,173,625.31 381.27 0.00 381.27 1,173,625.31 0.00 1,173,625.31 100.00%
56 HORMIGON SIMPLE P/LOSA DE FUNDACION H25 m³ 677.78 3,591.19 2,434,036.76 66.90 744.68 2,674,287.37 0.00 744.68 2,674,287.37 744.68 0.00 744.68 2,674,287.37 0.00 2,674,287.37 100.00%
57 HORMIGON SIMPLE PARA COLUMNAS H25 m³ 290.46 3,722.17 1,081,141.50 49.96 340.42 1,267,101.11 -3.67 336.75 1,253,435.16 333.41 0.00 333.41 1,241,008.70 0.00 1,241,008.70 99.01%
58 HORMIGON SIMPLE PARA VIGAS m³ 597.73 3,642.96 2,177,506.48 -148.06 449.67 1,638,129.82 1.92 451.59 1,645,138.73 450.56 0.00 450.56 1,641,372.06 0.00 1,641,372.06 99.77%
59 LOSA ALIVIANADA DE Hº Aº (25 CM) EN 2 DIRECCIONES m² 237.52 470.19 111,679.53 -177.82 59.70 28,070.34 0.00 59.70 28,070.34 59.70 0.00 59.70 28,070.34 0.00 28,070.34 100.00%
60 LOSA ALIVIANADA DE Hº Aº (30 CM) EN 2 DIRECCIONES m² 472.24 557.90 263,462.70 -17.28 454.96 253,822.18 0.00 454.96 253,822.18 454.96 0.00 454.96 253,822.18 0.00 253,822.18 100.00%
61 HORMIGON SIMPLE P/LOSA LLENA m³ 17.78 3,634.85 64,627.63 34.33 52.11 189,412.03 -0.37 51.74 188,065.32 51.74 0.00 51.74 188,067.14 0.00 188,067.14 100.00%
62 HORMIGON SIMPLE PARA ESCALERAS m³ 5.25 3,547.53 18,624.53 2.82 8.07 28,628.57 0.00 8.07 28,628.57 8.07 0.00 8.07 28,628.57 0.00 28,628.57 100.00%
63 CONTRAPISO DE HORMIGON m³ 274.29 3,385.72 928,669.14 8.71 283.00 958,158.76 -11.14 271.86 920,435.07 271.84 0.00 271.84 920,374.13 0.00 920,374.13 99.99%
64 HORMIGON POBRE m³ 274.29 1,376.74 377,626.01 25.76 300.05 413,090.84 0.73 300.78 414,090.04 300.43 0.00 300.43 413,614.00 0.00 413,614.00 99.89%
65 PISO EPOXICO m² 2,742.90 739.29 2,027,798.54 -4.64 2,738.26 2,024,368.24 -124.86 2,613.40 1,932,060.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
66 JUNTA DE CONTRACCION ml 542.50 120.06 65,132.55 2.72 545.22 65,459.11 0.00 545.22 65,459.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
67 ACERO ESTRUCTURAL kg 289,567.38 19.35 5,603,128.80 3,825.16 293,392.54 5,677,145.65 1,915.57 295,308.12 5,714,212.03 295,292.76 0.00 295,292.76 5,713,914.89 0.00 5,713,914.89 99.99%
68 DADOS DE Hº CICLOPEO m³ 0.15 944.23 141.63 0.30 0.45 424.90 0.00 0.45 424.90 0.45 0.00 0.45 424.90 0.00 424.90 100.00%
69 REFUERZO DE HºAº (ENCAMISADO) PARA TUBERIAS ENTERRADAS m³ 6.68 4,064.44 27,150.46 -2.28 4.40 17,883.54 -2.44 1.96 7,954.92 1.96 0.00 1.96 7,966.30 0.00 7,966.30 100.00%
70 ESTRUCTURA METALICA PORTANTE (FABRICACION Y MONTAJE) kg 37,029.38 41.84 1,549,309.26 12,889.09 49,918.47 2,088,588.78 1,241.89 51,160.36 2,140,549.46 51,155.54 0.00 51,155.54 2,140,347.79 0.00 2,140,347.79 99.99%
71 PROV. TRANSPORTE Y CONFORMACION DE CAPA SUB BASE m³ 164.77 126.19 20,792.33 -0.33 164.44 20,750.68 8.34 172.78 21,803.05 168.50 0.00 168.50 21,263.01 0.00 21,263.01 97.52%
72 PAVIMENTO RIGIDO m² 1,096.68 683.81 749,920.75 -0.39 1,096.29 749,654.06 44.06 1,140.35 779,779.94 1,123.29 0.00 1,123.29 768,116.93 0.00 768,116.93 98.50%
73 REPLANTEO Y TRAZADO DE TUBERIAS ml 581.00 4.31 2,504.11 -148.99 432.01 1,861.96 19.65 451.66 1,946.65 407.35 0.00 407.35 1,755.68 0.00 1,755.68 90.19%
74 EXCAVACION (0-2 M.) SUELO SEMIDURO m³ 150.30 112.30 16,878.69 65.05 215.35 24,183.81 -16.58 198.77 22,322.02 144.08 0.00 144.08 16,180.19 0.00 16,180.19 72.49%
75 RELLENO COMPACTADO MANUAL (SIN MATERIAL) m³ 117.62 122.48 14,406.10 5.31 122.93 15,056.47 19.39 142.32 17,431.33 90.67 0.00 90.67 11,105.26 0.00 11,105.26 63.71%
76 CAMARA DE INSPECCION (60X60) DE MAMPOSTERIA pza 6.00 1,393.27 8,359.62 -3.00 3.00 4,179.81 0.00 3.00 4,179.81 3.00 0.00 3.00 4,179.81 0.00 4,179.81 100.00%
77 CAMARA DE INSPECCION (80X80) DE MAMPOSTERIA pza 3.00 1,697.32 5,091.96 -3.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
78 CAMARA DE REGISTRO (40X40) HºCº pza 10.00 783.34 7,833.40 -4.00 6.00 4,700.04 0.00 6.00 4,700.04 6.00 0.00 6.00 4,700.04 0.00 4,700.04 100.00%
79 CAJA INTERCEPTORA DE PVC pza 5.00 322.96 1,614.80 1.00 6.00 1,937.76 5.00 11.00 3,552.56 11.00 0.00 11.00 3,552.56 0.00 3,552.56 100.00%
80 TENDIDO Y PROVISION HIDRO 3 D=1/2" ml 40.70 69.76 2,839.23 -12.96 27.74 1,935.14 0.00 27.74 1,935.14 21.82 0.00 21.82 1,522.16 0.00 1,522.16 78.66%
81 TENDIDO Y PROVISION HIDRO 3 D=3/4" ml 8.80 95.68 841.98 7.33 16.13 1,543.32 0.59 16.72 1,599.77 15.92 0.00 15.92 1,523.23 0.00 1,523.23 95.22%
82 TENDIDO Y PROVISION HIDRO 3 D=1 1/2" ml 15.60 178.65 2,786.94 114.17 129.77 23,183.41 5.45 135.22 24,157.05 119.19 0.00 119.19 21,293.29 0.00 21,293.29 88.15%
83 TENDIDO Y PROV. TPVC HIDRO-3 D=2" ml 226.50 235.76 53,399.64 -21.50 205.00 48,330.80 13.61 218.61 51,539.49 202.44 0.00 202.44 47,727.25 0.00 47,727.25 92.60%
84 PROV/TENDIDO TUBERIAS AWADUCT D=50 MM ml 21.20 93.32 1,978.38 -6.93 14.27 1,331.68 -3.74 10.53 982.66 5.83 0.00 5.83 544.06 0.00 544.06 55.37%
85 PROV/TENDIDO TUBERIAS AWADUCT D=63 MM ml 3.80 95.10 361.38 0.76 4.56 433.66 1.31 5.87 558.24 4.51 0.00 4.51 428.90 0.00 428.90 76.83%
86 PROV/TENDIDO TUBERIAS AWADUCT D=110 MM ml 26.30 138.36 3,638.87 0.40 26.70 3,694.21 52.19 78.89 10,915.22 24.00 0.00 24.00 3,320.64 0.00 3,320.64 30.42%
87 PROV/TENDIDO TUBERIAS AWADUCT D=160 MM ml 74.60 202.80 15,128.88 121.57 196.17 39,783.28 -4.66 191.51 38,838.23 166.33 0.00 166.33 33,731.72 0.00 33,731.72 86.85%
88 PROV/TENDIDO TUBERIAS PVC DE DESAGÜE D=8" C-9 ml 141.90 420.10 59,612.19 -16.54 125.36 52,663.74 0.00 125.36 52,663.74 112.80 0.00 112.80 47,387.29 0.00 47,387.29 89.98%
84 de 106
% DE
89 INSTALACION SANITARIA POR PUNTO (S/ARTEFACTOS) pto 13.00 172.48 2,242.24 0.00 13.00 2,242.24 0.00 13.00 2,242.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
90 PROVISION INSTALACION ACCESORIOS glb 1.00 17,669.55 17,669.55 0.00 1.00 17,669.55 0.00 1.00 17,669.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
91 BAJANTE PLUVIAL TUB. AWADUCT D=160 MM ml 21.60 197.23 4,260.17 -21.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
92 BAJANTE PLUVIAL DE PVC C-9 D=8" ml 43.20 328.14 14,175.65 -23.28 19.92 6,536.55 0.00 19.92 6,536.55 19.92 0.00 19.92 6,536.55 0.00 6,536.55 100.00%
93 BAJANTE SANITARIA TUB. AWADUCT D=110 MM ml 6.80 135.82 923.58 1.68 8.48 1,151.75 2.05 10.53 1,430.18 7.53 0.00 7.53 1,022.72 0.00 1,022.72 71.51%
94 TUBERIA VENTILACION TUB. AWADUCT D=110 MM ml 8.40 164.13 1,378.69 3.82 12.22 2,005.67 3.22 15.44 2,534.17 7.90 0.00 7.90 1,296.63 0.00 1,296.63 51.17%
95 PROV/INSTALACION INODORO BLANCO C/VALVULA pza 4.00 3,532.90 14,131.60 0.00 4.00 14,131.60 0.00 4.00 14,131.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
96 PROVISION E INSTALACION DE LAVAMANOS pza 4.00 1,559.66 6,238.64 0.00 4.00 6,238.64 0.00 4.00 6,238.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
97 PROVISION E INSTALACION DE LAVAPLATOS pza 1.00 2,265.16 2,265.16 0.00 1.00 2,265.16 0.00 1.00 2,265.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
98 PROVISION E INSTALACION DUCHA CON BASE pza 4.00 2,074.79 8,299.16 0.00 4.00 8,299.16 0.00 4.00 8,299.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
99 PROV/INSTALACION DE REJILLA DE PISO pza 6.00 230.08 1,380.48 0.00 6.00 1,380.48 0.00 6.00 1,380.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
100 PROV/INST. 2 BOMBAS DE AGUA (C/ACC.) 3.0 HP pza 2.00 8,677.68 17,355.36 0.00 2.00 17,355.36 0.00 2.00 17,355.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
101 PROV/INST. 1 HIDROCELL (C/PRESURIZADOR) 200 LTS glb 1.00 11,045.60 11,045.60 1.00 2.00 22,091.20 0.00 2.00 22,091.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
102 PROV. E INST. TANQUE CAMPEON 20.000L pza 1.00 29,512.07 29,512.07 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
103 CANALETA PLUVIAL CG Nº28 (0.18 X 0.15 X 0.22) ml 154.00 303.54 46,745.16 -150.60 3.40 1,032.04 0.00 3.40 1,032.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
104 CANALES INT. DE 0.20X0.20 C/REJILLA METALICA ml 22.00 1,004.38 22,096.36 33.79 55.79 56,034.36 -2.15 53.64 53,874.94 44.37 0.00 44.37 44,564.34 0.00 44,564.34 82.72%
105 PROV. E INST. CALENTADOR SOLAR 300 LTS. pza 1.00 34,187.02 34,187.02 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
106 TENDIDO Y PROV. TPVC HIDRO-3 D=3/4" ml 21.60 95.68 2,066.69 11.34 32.94 3,151.70 0.00 32.94 3,151.70 31.23 0.00 31.23 2,988.09 0.00 2,988.09 94.81%
107 HIDRANTE DE PISO D=1 1/2" pza 4.00 5,396.54 21,586.16 0.00 4.00 21,586.16 0.00 4.00 21,586.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
108 PROV. INST. TUB./PVC PERFORADA D=4" P/DRENAJE ml 91.95 180.79 16,623.64 -0.95 91.00 16,451.89 6.23 97.23 17,578.21 91.00 0.00 91.00 16,451.89 0.00 16,451.89 93.59%
109 PROV. Y COLOCADO DE MATERIAL FILTRANTE m³ 13.79 266.58 3,676.14 8.05 21.84 5,822.11 1.25 23.09 6,155.33 21.84 0.00 21.84 5,822.11 0.00 5,822.11 94.59%
110 INTERRUPTOR SIMPLE pza 22.00 59.57 1,310.54 5.00 27.00 1,608.39 3.00 30.00 1,787.10 0.00 27.00 27.00 0.00 1,608.39 1,608.39 90.00%
111 INTERRUPTOR DOBLE pza 17.00 64.39 1,094.63 -11.00 6.00 386.34 0.00 6.00 386.34 0.00 6.00 6.00 0.00 386.34 386.34 100.00%
112 INTERRUPTOR TRIPLE pza 1.00 71.01 71.01 -1.00 0.00 0.00 1.00 1.00 71.01 0.00 1.00 1.00 0.00 71.01 71.01 100.00%
113 INTERRUPTOR DE CUATRO VIAS pza 1.00 96.09 96.09 1.00 2.00 192.18 0.00 2.00 192.18 0.00 2.00 2.00 0.00 192.18 192.18 100.00%
114 CONMUTADOR SIMPLE pza 2.00 66.07 132.14 5.00 7.00 462.49 0.00 7.00 462.49 0.00 6.00 6.00 0.00 396.42 396.42 85.71%
115 TOMA CORR. DOBLE CON PROTECC. A TIERRA pto 48.00 88.78 4,261.44 20.00 68.00 6,037.04 6.00 74.00 6,569.72 0.00 72.00 72.00 0.00 6,392.16 6,392.16 97.30%
116 TOMA CORR. DOBLE CON PROTEC. A TIERRA DE PISO pto 6.00 93.77 562.62 0.00 6.00 562.62 0.00 6.00 562.62 0.00 5.00 5.00 0.00 468.85 468.85 83.33%
117 TOMACORRIENTES INDUSTRIAL TRIFASICO pto 8.00 347.11 2,776.88 -3.00 5.00 1,735.55 0.00 5.00 1,735.55 0.00 5.00 5.00 0.00 1,735.55 1,735.55 100.00%
118 TOMA INDUSTRIAL DE FUERZA CARGADORES pto 4.00 772.52 3,090.08 0.00 4.00 3,090.08 0.00 4.00 3,090.08 0.00 4.00 4.00 0.00 3,090.08 3,090.08 100.00%
119 TOMA DE FUERZA DUCHA pto 2.00 223.67 447.34 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
120 INTERUP. TERMOMAGNETICO DE 16A-1P pza 9.00 151.40 1,362.60 2.00 11.00 1,665.40 5.00 16.00 2,422.40 0.00 10.00 10.00 0.00 1,514.00 1,514.00 62.50%
122 INTERUP. TERMOMAGNETICO DE 25A-1P pza 10.00 170.11 1,701.10 -10.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
123 INTERUP. TERMOMAGNETICO DE 32A-1P pza 4.00 176.35 705.40 16.00 20.00 3,527.00 -8.00 12.00 2,116.20 0.00 12.00 12.00 0.00 2,116.20 2,116.20 100.00%
124 INTERUP. TERMOMAGNETICO DE 40A-1P pza 2.00 182.58 365.16 2.00 4.00 730.32 0.00 4.00 730.32 0.00 3.00 3.00 0.00 547.74 547.74 75.00%
125 INTERUP. TERMOMAGNETICO DE 63A-1P pza 2.00 188.82 377.64 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
126 INTERUP. TERMOMAGNETICO DE 20A-3P pza 21.00 268.11 5,630.31 -18.00 3.00 804.33 25.00 28.00 7,507.08 0.00 3.00 3.00 0.00 804.33 804.33 10.71%
128 INTERUP. TERMOMAGNETICO DE 40A-3P pza 6.00 367.90 2,207.40 -2.00 4.00 1,471.60 0.00 4.00 1,471.60 0.00 4.00 4.00 0.00 1,471.60 1,471.60 100.00%
129 INTERUP. TERMOMAGNETICO DE 80A-3P pza 2.00 567.48 1,134.96 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
130 INTERUPTOR TERMOMAG. 125 A - 3P pza 1.00 991.60 991.60 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
131 INTERUPTOR TERMOMAG. 250A - 3P pza 2.00 3,619.57 7,239.14 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
132 PICADO DE MURO PARA ENDUCTADO ml 905.00 23.64 21,394.20 0.00 905.00 21,394.20 0.00 905.00 21,394.20 0.00 905.00 905.00 0.00 21,394.20 21,394.20 100.00%
85 de 106
% DE
133 ENDUCTADO TUBERIA CONDUIT PVC DE 5/8" ml 69.00 12.03 830.07 0.00 69.00 830.07 -69.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
134 ENDUCTADO TUBERIA CONDUIT PVC DE 3/4" ml 1,591.00 14.56 23,164.96 0.00 1,591.00 23,164.96 595.31 2,186.31 31,832.67 0.00 2,186.31 2,186.31 0.00 31,832.67 31,832.67 100.00%
135 ENDUCTADO TUBERIA CONDUIT PVC DE 1" ml 40.00 18.11 724.40 0.00 40.00 724.40 311.86 351.86 6,372.18 0.00 351.86 351.86 0.00 6,372.18 6,372.18 100.00%
136 ENDUCTADO TUBERIA CONDUIT PVC DE 1 1/2" ml 10.00 23.36 233.60 0.00 10.00 233.60 51.10 61.10 1,427.30 0.00 61.10 61.10 0.00 1,427.30 1,427.30 100.00%
137 ENDUCTADO TUBERIA CONDUIT PVC DE 4" ml 104.00 124.70 12,968.80 167.65 271.65 33,874.76 30.35 302.00 37,659.40 260.02 0.00 260.02 32,424.49 0.00 32,424.49 86.10%
138 TUBERIA CONDUIT DE ACERO GALVANIZADO DE 3/4" ml 600.00 130.43 78,258.00 0.00 600.00 78,258.00 100.00 700.00 91,301.00 599.91 69.10 669.01 78,246.26 9,012.71 87,258.97 95.57%
139 INSTALACION CABLE CU Nº 14 AWG TW ml 2,186.00 11.94 26,100.84 0.00 2,186.00 26,100.84 534.00 2,720.00 32,476.80 0.00 2,720.00 2,720.00 0.00 32,476.80 32,476.80 100.00%
140 INSTALACION CABLE CU Nº 12 AWG TW ml 7,790.00 14.61 113,811.90 0.00 7,790.00 113,811.90 -2,863.00 4,927.00 71,983.47 0.00 4,927.00 4,927.00 0.00 71,983.47 71,983.47 100.00%
141 ALIMENTADOR CABLE DE CU Nº 10 AWG TW ml 3,186.00 34.45 109,757.70 1,471.04 4,657.04 160,435.03 1,529.60 6,186.64 213,129.75 0.00 6,186.64 6,186.64 0.00 213,129.75 213,129.75 100.00%
142 ALIMENTADOR CABLE MONOP DE CU Nº 8 AWG TW ml 95.00 49.91 4,741.45 35.59 130.59 6,517.75 0.00 130.59 6,517.75 0.00 130.59 130.59 0.00 6,517.75 6,517.75 100.00%
143 ALIMENTADOR CABLE MONOP DE CU Nº 6 AWG TW ml 45.00 58.40 2,628.00 45.30 90.30 5,273.52 0.00 90.30 5,273.52 0.00 90.30 90.30 0.00 5,273.52 5,273.52 100.00%
144 ALIMENTADOR CABLE DE CU Nº 2 AWG TW ml 60.00 135.69 8,141.40 131.80 191.80 26,025.34 0.00 191.80 26,025.34 0.00 191.80 191.80 0.00 26,025.34 26,025.34 100.00%
145 ALIMENTADOR CABLE DE CU - Nº 250 MCM THW ml 400.00 335.70 134,280.00 48.00 448.00 150,393.60 0.00 448.00 150,393.60 448.00 0.00 448.00 150,393.60 0.00 150,393.60 100.00%
146 CAJA PARA 1 INTERRUP. TERMOMAG. 1P pza 2.00 188.12 376.24 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
147 TABLERO DE DISTRIBUCION C/BARRAS PARA 4 TERMOMAGS. pza 2.00 1,146.18 2,292.36 2.00 4.00 4,584.72 0.00 4.00 4,584.72 3.00 0.00 3.00 3,438.54 0.00 3,438.54 75.00%
150 TABLERO DE DISTRIBUCION C/BARRAS PARA 30 TERMOMAGS. pza 1.00 4,802.02 4,802.02 0.00 1.00 4,802.02 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
152 MALLA DE PROTECCION A TIERRA glb 1.00 13,629.99 13,629.99 0.00 1.00 13,629.99 0.00 1.00 13,629.99 1.00 0.00 1.00 13,629.99 0.00 13,629.99 100.00%
153 PUESTA A TIERRA PARA RAYOS glb 1.00 32,964.52 32,964.52 1.00 2.00 65,929.04 0.00 2.00 65,929.04 0.00 2.00 2.00 0.00 65,929.04 65,929.04 100.00%
154 LAMPARA LED DE 7 W EN PLAFON pza 32.00 282.55 9,041.60 -32.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
155 APLIQUE EN PLAFON CON LAMPARA FLUORESC. COMPACTA pza 4.00 245.13 980.52 -4.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
156 LUMINARIA FLUORESC. DE EMERGENCIA pza 9.00 607.87 5,470.83 -9.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
157 REFLECTOR LED DE 80 W IP 65 pza 8.00 2,851.17 22,809.36 4.00 12.00 34,214.04 3.00 15.00 42,767.55 12.00 0.00 12.00 34,214.04 0.00 34,214.04 80.00%
158 LUMINARIA LED TIPO CAMPANA DE 100 W - IP 65 pza 5.00 3,649.50 18,247.50 -5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
159 LUMINARIA LED TIPO CAMPANA DE 200 W - IP 65 pza 66.00 5,537.50 365,475.00 32.00 98.00 542,675.00 1.00 99.00 548,212.50 99.00 0.00 99.00 548,212.50 0.00 548,212.50 100.00%
160 LUMINARIA C/LAMPARA FLUORESC COMPACTA TIPO PL DE 3*36W pza 35.00 607.87 21,275.45 -35.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
161 CAJA DE DERIVACION pza 10.00 226.67 2,266.70 0.00 10.00 2,266.70 0.00 10.00 2,266.70 0.00 10.00 10.00 0.00 2,266.70 2,266.70 100.00%
162 TRANSFORMADOR DE 150 KVA TRIFASICO glb 1.00 72,307.36 72,307.36 0.00 1.00 72,307.36 0.00 1.00 72,307.36 0.00 1.00 1.00 0.00 72,307.36 72,307.36 100.00%
163 ACOMETIDA Y TABLERO DE MEDICION glb 1.00 49,790.09 49,790.09 0.00 1.00 49,790.09 0.00 1.00 49,790.09 1.00 0.00 1.00 49,790.09 0.00 49,790.09 100.00%
164 EXCAVACION DE ZANJA SUELO SEMIDURO m³ 34.00 186.65 6,346.10 2.73 36.73 6,855.65 -35.43 1.30 242.64 1.29 0.00 1.29 240.78 0.00 240.78 99.23%
165 ILUMINACION DECORATIVA EN FACHADA DE ALUCOBOND glb 1.00 7,755.60 7,755.60 0.00 1.00 7,755.60 0.00 1.00 7,755.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
166 LUZ DE SEÑALIZACION PARA PORTON GARAJE glb 1.00 1,086.00 1,086.00 0.00 1.00 1,086.00 0.00 1.00 1,086.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
167 PUERTA ELECTRICA MOTORIZADA INTERIOR (TIPO 1-B) pza 4.00 93,639.94 374,559.76 0.00 4.00 374,559.76 0.00 4.00 374,559.76 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
168 PUERTA ELECTRICA MOTORIZADA EXTERIOR (TIPO 1-A) pza 4.00 101,345.95 405,383.80 0.00 4.00 405,383.80 0.00 4.00 405,383.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
169 GRUPO ELECTROGENO DE 10 KVA 3Ø glb 1.00 31,905.85 31,905.85 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
170 CASETA DE TRANSFORMACION glb 1.00 44,868.54 44,868.54 0.00 1.00 44,868.54 0.00 1.00 44,868.54 1.00 0.00 1.00 44,868.54 0.00 44,868.54 100.00%
171 CAMARA DE REGISTRO pza 6.00 1,981.82 11,890.92 0.00 6.00 11,890.92 0.00 6.00 11,890.92 6.00 0.00 6.00 11,890.92 0.00 11,890.92 100.00%
172 TUBO CONDUIT PVC DIAM 1" ml 117.00 22.92 2,681.64 0.00 117.00 2,681.64 -104.59 12.41 284.44 0.00 12.41 12.41 0.00 284.44 284.44 100.00%
173 TUBO CONDUIT PVC DIAM 3/4" ml 82.00 15.58 1,277.56 0.00 82.00 1,277.56 44.50 126.50 1,970.87 0.00 117.54 117.54 0.00 1,831.27 1,831.27 92.92%
174 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 2.00 232.91 465.82 0.00 2.00 465.82 0.00 2.00 465.82 0.00 2.00 2.00 0.00 465.82 465.82 100.00%
175 CAJA METALICA RECTANGULAR pza 9.00 16.70 150.30 0.00 9.00 150.30 1.00 10.00 167.00 0.00 10.00 10.00 0.00 167.00 167.00 100.00%
176 CAJA METALICA DE PASO OCTOGONAL pza 18.00 22.94 412.92 0.00 18.00 412.92 0.00 18.00 412.92 0.00 18.00 18.00 0.00 412.92 412.92 100.00%
86 de 106
% DE
177 CABLE UTP CAT 6A ml 322.00 29.67 9,553.74 0.00 322.00 9,553.74 624.90 946.90 28,094.52 0.00 891.24 891.24 0.00 26,443.09 26,443.09 94.12%
178 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 9.00 129.77 1,167.93 0.00 9.00 1,167.93 1.00 10.00 1,297.70 0.00 10.00 10.00 0.00 1,297.70 1,297.70 100.00%
179 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00 3,590.12 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 1.00 0.00 3,590.12 3,590.12 100.00%
180 CERTIFICACION PUNTO DE RED CAT 6A pto 18.00 221.67 3,990.06 0.00 18.00 3,990.06 2.00 20.00 4,433.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
181 GABINETE METALICO 9 RU pza 1.00 2,797.26 2,797.26 0.00 1.00 2,797.26 3.00 4.00 11,189.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
182 SWITCH CAT 6A 24 PUERTOS POE pza 1.00 16,064.01 16,064.01 0.00 1.00 16,064.01 0.00 1.00 16,064.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
183 PATCH CORDS CAT 6A 1 METRO pza 19.00 268.96 5,110.24 0.00 19.00 5,110.24 2.00 21.00 5,648.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
184 PATCHS CORDS CAT 6A 3 METROS pza 9.00 368.75 3,318.75 0.00 9.00 3,318.75 0.00 9.00 3,318.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
185 TELEFONO IP POE pza 9.00 2,267.52 20,407.68 0.00 9.00 20,407.68 0.00 9.00 20,407.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
186 ROUTER MULTIPROPOSITO SOFTWARE 24 IP pza 1.00 22,960.52 22,960.52 0.00 1.00 22,960.52 0.00 1.00 22,960.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
187 FIRE WALL VPN 24 USUARIOS pza 1.00 11,279.50 11,279.50 0.00 1.00 11,279.50 0.00 1.00 11,279.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
188 VOICE INTERFACE CARD 4 ANALOG PORTS pza 1.00 8,406.23 8,406.23 0.00 1.00 8,406.23 0.00 1.00 8,406.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
189 PANEL ALARMA DIRECCIONABLE 8 ZONAS pza 1.00 14,450.97 14,450.97 0.00 1.00 14,450.97 0.00 1.00 14,450.97 0.00 1.00 1.00 0.00 14,450.97 14,450.97 100.00%
190 SENSOR DE HUMO POR HAZ PROYECTADO pza 8.00 3,392.65 27,141.20 0.00 8.00 27,141.20 0.00 8.00 27,141.20 0.00 8.00 8.00 0.00 27,141.20 27,141.20 100.00%
191 SENSOR DE HUMO FOTOELECTRICO pza 14.00 1,022.61 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14,316.54 0.00 14.00 14.00 0.00 14,316.54 14,316.54 100.00%
192 ACCIONADOR MANUAL (PULL STATION) pza 7.00 917.61 6,423.27 0.00 7.00 6,423.27 0.00 7.00 6,423.27 0.00 7.00 7.00 0.00 6,423.27 6,423.27 100.00%
193 SIRENA ESTROBOSCOPICA pza 7.00 979.98 6,859.86 0.00 7.00 6,859.86 0.00 7.00 6,859.86 0.00 7.00 7.00 0.00 6,859.86 6,859.86 100.00%
194 CABLE 2 PARES FLPR 18AWG ml 435.00 26.67 11,601.45 0.00 435.00 11,601.45 256.91 691.91 18,453.24 0.00 671.19 671.19 0.00 17,900.64 17,900.64 97.01%
195 TUBO CONDUIT MET D 1" ml 20.00 81.19 1,623.80 0.00 20.00 1,623.80 -20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
196 TUBO CONDUIT MET 5/8" ml 394.00 65.77 25,913.38 0.00 394.00 25,913.38 -156.30 237.70 15,633.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
198 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 4.00 207.96 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00 4.00 0.00 831.84 831.84 100.00%
199 PARLANTE DE PERIFONEO 3-6 W pza 6.00 625.84 3,755.04 0.00 6.00 3,755.04 0.00 6.00 3,755.04 0.00 6.00 6.00 0.00 3,755.04 3,755.04 100.00%
200 PARLANTE DE PERIFONEO 15 W EXTERIOR pza 4.00 4,036.08 16,144.32 0.00 4.00 16,144.32 2.00 6.00 24,216.48 0.00 6.00 6.00 0.00 24,216.48 24,216.48 100.00%
201 PARLANTE PERIFONEO 15W pza 19.00 1,977.89 37,579.91 0.00 19.00 37,579.91 -2.00 17.00 33,624.13 0.00 17.00 17.00 0.00 33,624.13 33,624.13 100.00%
202 AMPLIFICADOR PERIFONEO 400 W pza 1.00 18,514.36 18,514.36 0.00 1.00 18,514.36 0.00 1.00 18,514.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
203 MICROFONO CUELLO DE GANSO PRE TONO pza 1.00 1,623.75 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1,623.75 0.00 1.00 1.00 0.00 1,623.75 1,623.75 100.00%
205 TUBO CONDUIT PVC DIAM 5/8" ml 349.00 10.14 3,538.86 0.00 349.00 3,538.86 -349.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
206 CABLE BIPOLAR CU 16 AWG ml 374.00 19.65 7,349.10 0.00 374.00 7,349.10 159.74 533.74 10,487.99 0.00 533.74 533.74 0.00 10,487.99 10,487.99 100.00%
207 TUBO CONDUIT PVC DIAM 2" ml 20.00 34.55 691.00 0.00 20.00 691.00 -20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
208 CAJA MET RIGIDA C/TAPA 15X15X7.5 CM pza 4.00 207.96 831.84 0.00 4.00 831.84 0.00 4.00 831.84 0.00 4.00 4.00 0.00 831.84 831.84 100.00%
209 TUBO CONDUIT PVC DIAM 3/4" ml 64.00 15.58 997.12 0.00 64.00 997.12 367.35 431.35 6,720.43 0.00 431.35 431.35 0.00 6,720.43 6,720.43 100.00%
210 TUBO CONDUIT PVC DIAM 2" ml 89.00 34.55 3,074.95 0.00 89.00 3,074.95 8.50 97.50 3,368.63 0.00 94.12 94.12 0.00 3,251.85 3,251.85 96.53%
211 CAJA METALICA RIGIDA 20X20X15CM C/TAPA pza 8.00 232.91 1,863.28 0.00 8.00 1,863.28 3.00 11.00 2,562.01 0.00 11.00 11.00 0.00 2,562.01 2,562.01 100.00%
213 CABLE UTP CAT 6A ml 601.00 29.67 17,831.67 0.00 601.00 17,831.67 697.46 1,298.46 38,525.31 0.00 1,251.53 1,251.53 0.00 37,132.90 37,132.90 96.39%
214 PLACA TOMA DE RED DOBLE C/RJ 45 CAT 6A pza 14.00 129.77 1,816.78 0.00 14.00 1,816.78 3.00 17.00 2,206.09 0.00 17.00 17.00 0.00 2,206.09 2,206.09 100.00%
215 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00 3,590.12 3,590.12 0.00 1.00 3,590.12 0.00 1.00 3,590.12 0.00 1.00 1.00 0.00 3,590.12 3,590.12 100.00%
216 CERTIFICACION PUNTO DE RED CAT 6A pto 14.00 221.67 3,103.38 0.00 14.00 3,103.38 3.00 17.00 3,768.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
217 PATCH CORDS CAT 6A 1 METRO pza 28.00 268.96 7,530.88 0.00 28.00 7,530.88 6.00 34.00 9,144.64 0.00 34.00 34.00 0.00 9,144.64 9,144.64 100.00%
218 CAMARA DOMO DIA Y NOCHE ANTIVANDALISMO C/SEN MOV pza 3.00 6,575.29 19,725.87 0.00 3.00 19,725.87 0.00 3.00 19,725.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
219 CAMARA INTEGRADA C/INFRAROJO C/DETECTOT MOV pza 11.00 8,281.49 91,096.39 0.00 11.00 91,096.39 3.00 14.00 115,940.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
220 SERVIDOR GRABACION 16 CANALES C/DISCO DURO pza 1.00 16,313.49 16,313.49 0.00 1.00 16,313.49 0.00 1.00 16,313.49 0.00 1.00 1.00 0.00 16,313.49 16,313.49 100.00%
87 de 106
% DE
221 MONITOR LED A COLOR 42" pza 1.00 8,985.48 8,985.48 0.00 1.00 8,985.48 0.00 1.00 8,985.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
222 PROV. INST. CALDERA MURAL DE CONDENSACION ALTA EFICIENCIA pza 1.00 44,673.66 44,673.66 0.00 1.00 44,673.66 0.00 1.00 44,673.66 1.00 0.00 1.00 44,673.66 0.00 44,673.66 100.00%
223 PROV. E INSTALACION ABLANDADOR DE AGUA pza 1.00 15,137.84 15,137.84 0.00 1.00 15,137.84 0.00 1.00 15,137.84 1.00 0.00 1.00 15,137.84 0.00 15,137.84 100.00%
224 PROV. E INST. VASO DE EXPANCION CAPACIDAD 35 LTS pza 1.00 4,909.25 4,909.25 0.00 1.00 4,909.25 0.00 1.00 4,909.25 1.00 0.00 1.00 4,909.25 0.00 4,909.25 100.00%
225 PROV E INST BOMBAS DE IMPULSION DE LINEA PARA SISTEMA CAL pza 1.00 5,951.60 5,951.60 0.00 1.00 5,951.60 0.00 1.00 5,951.60 1.00 0.00 1.00 5,951.60 0.00 5,951.60 100.00%
226 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 8 ELEMENT pza 1.00 1,271.75 1,271.75 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
227 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 10 ELEMENT pza 2.00 1,708.33 3,416.66 -2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
228 PROV E INST RADIADOR DE ALUMINIO INYECTADO DE 12 ELEMENT pza 27.00 2,581.51 69,700.77 -1.00 26.00 67,119.26 0.00 26.00 67,119.26 26.00 0.00 26.00 67,119.26 0.00 67,119.26 100.00%
229 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D20 ml 240.62 142.22 34,220.98 -170.57 70.05 9,962.51 0.00 70.05 9,962.51 61.42 0.00 61.42 8,735.15 0.00 8,735.15 87.68%
230 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 25 ml 19.55 183.33 3,584.10 30.10 49.65 9,102.33 0.00 49.65 9,102.33 27.81 0.00 27.81 5,098.41 0.00 5,098.41 56.01%
231 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 32 ml 56.45 270.87 15,290.61 120.34 176.79 47,887.11 0.00 176.79 47,887.11 162.06 0.00 162.06 43,897.19 0.00 43,897.19 91.67%
232 PROV E INST TUBERIA DE POLIPROPILENO COPOLIMERO D 40 ml 53.78 340.43 18,308.33 -39.09 14.69 5,000.92 0.00 14.69 5,000.92 11.05 0.00 11.05 3,761.75 0.00 3,761.75 75.22%
233 PROV E INST EXTRACTOR DE AIRE CON PERFILERIA ALUMINIO TIP pza 11.00 16,304.93 179,354.23 0.00 11.00 179,354.23 0.00 11.00 179,354.23 0.00 11.00 11.00 0.00 179,354.23 179,354.23 100.00%
234 PROV E INST DE INSUFLADOR DE AIRE CON PERFILERIA DE ALUMI pza 6.00 17,886.38 107,318.28 5.00 11.00 196,750.18 0.00 11.00 196,750.18 0.00 11.00 11.00 0.00 196,750.18 196,750.18 100.00%
88 de 106
% DE
235 PROV E INST EXTRACTOR DE AIRE TIPO MIXTO,TUBULAR LINEA 1 pza 2.00 2,913.43 5,826.86 0.00 2.00 5,826.86 0.00 2.00 5,826.86 0.00 2.00 2.00 0.00 5,826.86 5,826.86 100.00%
236 PROV E INST EXTRACTOR DE AIRE AXIAL DE TECHO DE 335M3/HR pza 2.00 880.18 1,760.36 0.00 2.00 1,760.36 0.00 2.00 1,760.36 0.00 2.00 2.00 0.00 1,760.36 1,760.36 100.00%
237 FABRICACION E INSTALACION DE CONDUCTOS DE CHAPA GALVANI m² 1,312.00 240.82 315,955.84 -0.50 1,311.50 315,835.43 0.00 1,311.50 315,835.43 1,090.36 0.00 1,090.36 262,580.49 0.00 262,580.49 83.14%
238 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 350X150 pza 4.00 321.59 1,286.36 0.00 4.00 1,286.36 0.00 4.00 1,286.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
241 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 650X450 pza 11.00 1,124.79 12,372.69 0.00 11.00 12,372.69 0.00 11.00 12,372.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
243 REJILLA DE EXTRACCION DE ALUM.ANODIZADO P/TECHO 300X300 pza 2.00 396.43 792.86 0.00 2.00 792.86 0.00 2.00 792.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
244 ELAB Y APROB DEL PROYECTO DE GAS NATURAL glb 1.00 3,648.34 3,648.34 0.00 1.00 3,648.34 0.00 1.00 3,648.34 0.00 1.00 1.00 0.00 3,648.34 3,648.34 100.00%
245 ACOMETIDA (OBRAS CIVILES) ml 13.00 758.72 9,863.36 2.50 15.50 11,760.16 0.00 15.50 11,760.16 0.00 15.50 15.50 0.00 11,760.16 11,760.16 100.00%
246 GABINETE DE MEDICION Y REGULACION glb 1.00 6,943.27 6,943.27 0.00 1.00 6,943.27 0.00 1.00 6,943.27 0.00 1.00 1.00 0.00 6,943.27 6,943.27 100.00%
247 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1 1/2" ml 61.00 258.74 15,783.14 39.90 100.90 26,106.87 0.00 100.90 26,106.87 0.00 99.60 99.60 0.00 25,770.50 25,770.50 98.71%
248 PROV Y COLOCADO DE LLAVE DE PASO DE 1 1/2" pza 1.00 376.67 376.67 1.00 2.00 753.34 0.00 2.00 753.34 0.00 2.00 2.00 0.00 753.34 753.34 100.00%
249 PROV Y COLOCADO DE REJILLAS DE VENTILACION 20 X 20 CM pza 2.00 145.65 291.30 2.00 4.00 582.60 0.00 4.00 582.60 0.00 4.00 4.00 0.00 582.60 582.60 100.00%
250 RAMPA DE NIVELACION pza 3.00 83,110.37 249,331.11 0.00 3.00 249,331.11 0.00 3.00 249,331.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
251 PUERTA ELECTRICA MOTORIZADA (TIPO 1) pza 4.00 93,639.94 374,559.76 -3.00 1.00 93,639.94 0.00 1.00 93,639.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
252 LETREROS DE SEÑALIZACION pza 5.00 1,337.31 6,686.55 0.00 5.00 6,686.55 0.00 5.00 6,686.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
253 PUERTA METALICA m² 720.82 26.32 26.32 18,971.98 1.68 28.00 20,182.96 28.00 0.00 28.00 20,182.96 0.00 20,182.96 100.00%
254 PUERTA METALICA TIPO 3 m² 1,070.33 5.94 5.94 6,357.76 0.00 5.94 6,357.76 0.00 5.94 5.94 0.00 6,357.76 6,357.76 100.00%
255 DESMONTAJE ESTRUCTURAS METÁLICAS MAS CUBIERTA glb 3,982.56 1.00 1.00 3,982.56 0.00 1.00 3,982.56 1.00 0.00 1.00 3,982.56 0.00 3,982.56 100.00%
256 MONTAJE ESTRUCTURA CUBIERTA (CERCHAS + CORREAS) m² 43.85 235.67 235.67 10,334.13 0.00 235.67 10,334.13 235.67 0.00 235.67 10,334.13 0.00 10,334.13 100.00%
257 CUBIERTA CALAMINA GALVANIZADA Nº28 m² 87.83 235.67 235.67 20,698.90 0.00 235.67 20,698.90 235.67 0.00 235.67 20,698.90 0.00 20,698.90 100.00%
258 CAMARA DE INSPECCION CIRCULAR D=1,00 (H=1.2-2.0M) DE MAMPOST pza 1,814.18 6.00 6.00 10,885.08 0.00 6.00 10,885.08 6.00 0.00 6.00 10,885.08 0.00 10,885.08 100.00%
259 CAMARA DE INSPECCION CIRCULAR D=1,20 (H>2.00M) DE MAMPOST pza 1,904.12 1.00 1.00 1,904.12 0.00 1.00 1,904.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
260 BAJANTE PLUVIAL TUBERIA PVC D=4" C-9 ml 109.04 10.91 10.91 1,189.63 -3.91 7.00 763.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
261 BAJANTE PLUVIAL TUBERIA PVC D=6" C-9 ml 189.41 191.22 191.22 36,218.98 0.00 191.22 36,218.98 191.22 0.00 191.22 36,218.98 0.00 36,218.98 100.00%
262 PROV/TENDIDO TUBERIAS AWADUCT D=40 MM ml 47.00 16.71 16.71 785.37 -4.14 12.57 590.79 12.57 0.00 12.57 590.79 0.00 590.79 100.00%
263 TENDIDO Y PROVISION TPVC HIDRO 3 D=1/2" ml 60.12 20.43 20.43 1,228.25 0.00 20.43 1,228.25 16.75 0.00 16.75 1,007.01 0.00 1,007.01 81.99%
264 PROV. E INST. TANQUE PREFABRICADO 10.000L pza 14,743.73 2.00 2.00 29,487.46 0.00 2.00 29,487.46 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
265 CANALETA PLUVIAL CG Nº26 (DESARROLLO 100CM) ml 380.03 187.43 187.43 71,229.02 11.61 199.04 75,641.17 187.43 0.00 187.43 71,229.02 0.00 71,229.02 94.17%
266 PROVISION E INSTALACIÓN TERMOTANQUE A GAS DE 110 LTS pza 7,336.20 1.00 1.00 7,336.20 0.00 1.00 7,336.20 0.00 1.00 1.00 0.00 7,336.20 7,336.20 100.00%
267 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1" ml 197.39 0.70 0.70 138.17 0.00 0.70 138.17 0.00 0.70 0.70 0.00 138.17 138.17 100.00%
268 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 3/4" ml 166.34 2.60 2.60 432.48 0.00 2.60 432.48 0.00 2.60 2.60 0.00 432.48 432.48 100.00%
269 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1/2" ml 145.56 7.32 7.32 1,065.50 0.00 7.32 1,065.50 0.00 6.70 6.70 0.00 975.25 975.25 91.53%
270 PROV Y COLOCADO DE LLAVE DE PASO DE 1/2" pza 226.05 4.00 4.00 904.20 0.00 4.00 904.20 0.00 4.00 4.00 0.00 904.20 904.20 100.00%
271 REGULADORES DE 2º ETAPA (RED GAS NATURAL) pza 979.98 3.00 3.00 2,939.94 0.00 3.00 2,939.94 0.00 3.00 3.00 0.00 2,939.94 2,939.94 100.00%
272 PROV Y TEND CABLE TETRAPOLAR DE CU DOBLE AISL 4X10 AWG ml 51.99 1,258.07 1,258.07 65,407.06 427.41 1,685.48 87,628.11 0.00 1,233.71 1,233.71 0.00 64,140.58 64,140.58 73.20%
273 PROVISION Y TENDIDO CABLE MONOPOLAR DE CU AIS Nº1/0 AWG ml 75.84 416.00 416.00 31,549.44 154.00 570.00 43,228.80 570.00 0.00 570.00 43,228.80 0.00 43,228.80 100.00%
274 PROVISION Y EMPLAZAMIENTO ARTEF ELEC T/APLIQUE LED 28W Pza 435.78 4.00 4.00 1,743.12 0.00 4.00 1,743.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
275 PROV Y EMPLAZAMIENTO PROY LED T/CAMPANA DE 150 W - IP 65 Pza 3,268.12 9.00 9.00 29,413.08 0.00 9.00 29,413.08 9.00 0.00 9.00 29,413.08 0.00 29,413.08 100.00%
276 PROVISION Y EMPLAZAMIENTO PANEL LED 40W (60X60CM) Pza 451.09 69.00 69.00 31,125.21 0.00 69.00 31,125.21 66.00 0.00 66.00 29,771.94 0.00 29,771.94 95.65%
277 PROVISION Y EMPLAZAMIENTO ARTEF. ELECT LED 28W T/PLAFON pza 435.78 34.00 34.00 14,816.52 0.00 34.00 14,816.52 32.00 0.00 32.00 13,944.96 0.00 13,944.96 94.12%
278 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 44-63A Pza 984.15 4.00 4.00 3,936.60 0.00 4.00 3,936.60 3.00 0.00 3.00 2,952.45 0.00 2,952.45 75.00%
89 de 106
% DE
279 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 87-125A Pza 1,348.24 9.00 9.00 12,134.16 0.00 9.00 12,134.16 8.00 0.00 8.00 10,785.92 0.00 10,785.92 88.89%
280 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 128-320A Pza 5,583.14 1.00 1.00 5,583.14 0.00 1.00 5,583.14 1.00 0.00 1.00 5,583.14 0.00 5,583.14 100.00%
281 INTERUPTOR AUT DE CAJA MOLDEADA TRIPOLAR REGULABLE 175-250A pza 2,644.27 1.00 1.00 2,644.27 1.00 2.00 5,288.54 2.00 0.00 2.00 5,288.54 0.00 5,288.54 100.00%
282 GRUPO ELECTROGENO DE 49.2 KVA 3Ø 380/220 V glb 226,570.21 1.00 1.00 226,570.21 0.00 1.00 226,570.21 0.00 1.00 1.00 0.00 226,570.21 226,570.21 100.00%
283 PROV Y EMPLAZ BANDEJA ESCALERILLA 30X240CM SEMIPESADO pza 732.55 23.00 23.00 16,848.65 0.00 23.00 16,848.65 23.00 0.00 23.00 16,848.65 0.00 16,848.65 100.00%
284 PROV Y EMPLAZ BANDEJA ESCALERILLA 20X240CM SEMIPESADO pza 706.12 153.00 153.00 108,036.36 -11.00 142.00 100,269.04 142.00 0.00 142.00 100,269.04 0.00 100,269.04 100.00%
285 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 30CM SEMIPESADO pza 353.99 11.00 11.00 3,893.89 -8.00 3.00 1,061.97 3.00 0.00 3.00 1,061.97 0.00 1,061.97 100.00%
286 PROV Y EMPLAZ CURVA HORIZ Y VERT 90º 20CM SEMIPESADO pza 337.37 19.00 19.00 6,410.03 -14.00 5.00 1,686.85 5.00 0.00 5.00 1,686.85 0.00 1,686.85 100.00%
287 PROV Y EMPLAZ TE ESCALERILLA 20CM SEMIPESADO pza 420.90 4.00 4.00 1,683.60 2.00 6.00 2,525.40 4.00 0.00 4.00 1,683.60 0.00 1,683.60 66.67%
288 PROV Y EMPLAZ REDUCCION SIMÉTRICA GALV 30 A 20CM SEMIPESADO pza 270.18 1.00 1.00 270.18 1.00 2.00 540.36 1.00 0.00 1.00 270.18 0.00 270.18 50.00%
289 TOMA TIPO SCHUCKO DE PLACA pza 79.34 2.00 2.00 158.68 0.00 2.00 158.68 0.00 2.00 2.00 0.00 158.68 158.68 100.00%
290 TOMA INDUSTRIAL DE FUERZA MONOFASICO pza 164.08 4.00 4.00 656.32 0.00 4.00 656.32 0.00 4.00 4.00 0.00 656.32 656.32 100.00%
291 PROV E INST TABLERO CONTROL ILUMINACION 3 CIRCUITOS pza 2,641.32 3.00 3.00 7,923.96 0.00 3.00 7,923.96 3.00 0.00 3.00 7,923.96 0.00 7,923.96 100.00%
292 PROV E INST TABLERO CONTROL ILUMINACION 6 CIRCUITOS pza 4,614.28 1.00 1.00 4,614.28 0.00 1.00 4,614.28 1.00 0.00 1.00 4,614.28 0.00 4,614.28 100.00%
293 PROV E INST SUPRESOR DE PICOS DE VOLTAJE TRIFASICO 277/480V pza 9,857.89 2.00 2.00 19,715.78 0.00 2.00 19,715.78 0.00 2.00 2.00 0.00 19,715.78 19,715.78 100.00%
294 PROV E INST POSTE MT CONCRETO DE 12M glb 15,108.43 1.00 1.00 15,108.43 0.00 1.00 15,108.43 1.00 0.00 1.00 15,108.43 0.00 15,108.43 100.00%
TOTAL: 36,577,793.30 37,601,830.50 37,811,020.57 31,830,353.39 1,806,739.27 33,637,092.66 88.96%
RESUMEN DEL CERTIFICADO: 31,830,353.39 1,806,739.27 33,637,092.66 88.96%
DE LOS CONTRATOS: AMORTIZACIÓN DEL ANTICIPO

IMPORTE TOTAL CONTRATO INICIAL Bs. 36,577,793.30 ANTICIPO RECIBIDO 20 % Bs. 7,315,558.66
ORDEN DE CAMBIO Nº1 Bs. 0.00 AMORTIZACIÓN HASTA PERIODO ANTERIOR Bs. 7,315,558.66
CONTRATO MODIFICATORIO Nº1 Bs. 1,024,037.20 AMORTIZACION EN ESTE PERIODO Bs. 0.00
ORDEN DE CAMBIO Nº3 Bs. 0.00 TOTAL AMORTIZADO Bs. 7,315,558.66
ORDEN DE CAMBIO Nº4 Bs. 209,190.07 SALDO POR AMORTIZAR Bs. 0.00
SALDO S/ÚLTIMO ESTADO CONTRACTUAL Bs. 4,173,927.91
DESCUENTOS
Son: Un Millón Ochocientos Seis Mil Setecientos Treinsta y Nueve 27/100 Bolivianos
90 de 106
% DE
91 de 106

N° No de Total
39 PROTECTORES DE COLUMNA ml 37.50
Bloque Drogas 37.50
Columnas 12 1.50 18.00
Bloque Quirurgicos
Columnas 9 1.50 13.50
Bloque Administrativo
Columnas 4 1.50 6.00
40 PROVISIÓN COLOCADO LETRAS ACERO INOXIDABLE + SIST pza 1.00

ILUMIN
EXTERIORES 1.00
Bloque Drogas y Quirurgicos 1 1.00 1.00
46 ESCALERILLA MARINERA ml 33.60

TERRAZA 33.60
Plataforma B 1 5.80 5.80
Plataforma C 2 5.80 11.60
Plataforma D 1 4.60 4.60
Plataforma E 2 5.80 11.60
48 REVESTIMIENTO DE PLANCHA METALICA PARA MESON m² 6.18

PLANTA BAJA 6.18
Área de control 1 4.54 1.02 4.63
Borde 2 4.54 0.09 0.82
Borde 2 1.02 0.09 0.18
inferior pestaña 1 4.54 0.08 0.36
inferior pestaña 1 4.54 0.04 0.18
110 INTERRUPTOR SIMPLE pza 27.00

Caseta de Control
A1+A2+A3+A4 4 1.00 4.00
Refrigeración
A5 1 1.00 1.00
Planta 4
A6+A7 2 1.00 2.00
Planta 2
A8+A9+A10+A11 4 1.00 4.00
Tablero de Distribución - Planta Baja
A12+A13+A14+A15 4 1.00 4.00
Planta 3
A16+A17+A18+A19+A20+A21+A22+A23+A24 9 1.00 9.00
Gradas
A25+A26+A27 3 1.00 3.00
111 INTERRUPTOR DOBLE pza 6.00

Avance Actual Planilla N°26 6.00
Planta Baja 7.00
D1+D2 2 1.00 2.00
Planta 3
D3+D4+D5+D6+D7 5 1.00 5.00
112 INTERRUPTOR TRIPLE pza 1.00

Caseta de Control 1.00
AT1 1 1.00 1.00
113 INTERRUPTOR DE CUATRO VIAS pza 2.00

Grada nivel 2 y 3 2.00
AC1+AC2 2 1.00 2.00


N° No de Total
114 CONMUTADOR SIMPLE pza 6.00
Gradas nivel 1 y 4 6.00
AB5+AB6 2 1.00 2.00
Planta 4
AB1+AB2 2 1.00 2.00
Planta 3
AB3+AB4 2 1.00 2.00
115 TOMA CORR. DOBLE CON PROTECC. A TIERRA pto 72.00

Caseta de Control 72.00
TA1+TA2+TA3+TA4 4 1.00 4.00
Refrigeracion
TA5+TA6 2 1.00 2.00
Planta 4
TA13+TA14+TA15 3 1.00 3.00
Carga de Baterias
TA7+TA8 2 1.00 2.00
Planta Baja
TA16+TA17+TA18+TA19+TA20+TA21+TA22+TA23 12 1.00 12.00
TA24+TA25+TA26+TA27
Planta 2
TS9+TS10+TS11+TS12 4 1.00 4.00
Planta 3
TA28+TA29+TA30+TA31+TA32+TA33+TA34+TA35+TA36 45 1.00 45.00
TA37+TA38+TA39+TA40+TA41+TA42+TA43+TA44+TA45
116 TOMA CORR. DOBLE CON PROTEC. A TIERRA DE PISO pto 5.00
Piso 3 5.00
Oficinas 5 1.00 5.00
117 TOMACORRIENTES INDUSTRIAL TRIFASICO pto 5.00

Almacenes 5.00
TT1+TT2+TT3+TT4 4 1.00 4.00
Refrigeracion
TT5 1 1.00 1.00
118 TOMA INDUSTRIAL DE FUERZA CARGADORES pto 4.00

Carga de Baterias 4.00
TB1+TB2+TB3+TB4 4 1.00 4.00

Tablero de Distribucion Planta 2 3 1.00 3.00 10.00
Tablero de Distribucion Planta 3 1 1.00 1.00
Tablero de Distribucion Emergencia 1 1.00 1.00
Tablero de Cont Iluminacion 1 1.00 1.00

Tablero de Distribucion Planta Baja 7 1.00 7.00 42.00
Tablero de Distribucion Iluminacion Almacenes 14 1.00 14.00
Tablero de Distribucion Carga de Baterias 1 1.00 1.00
Tablero de Distribucion Refrigeracion 1 1.00 1.00


N° No de Total

Tablero de Distribucion General 1 1.00 1.00 14.00
Tablero de Distribucion Planta Baja 4 1.00 4.00

TDM 1 1.00 1.00 3.00
Tablero de Distribucion General 1 1.00 1.00

Tablero de Distribucion H2O 2 1.00 2.00 3.00

Tablero de Distribucion General 1 1.00 1.00 25.00
Tablero de Distribucion Planta Baja 12 1.00 12.00

Tablero Carga de Baterias 4 1.00 4.00 4.00
132 PICADO DE MURO PARA ENDUCTADO ml 905.00
134 ENDUCTADO TUBERIA CONDUIT PVC DE 3/4" ml 2,186.31

Avance Actual Planilla N°26 2,186.31
2,906.74
TABLERO DE DISTRIBUCION - CARGA DE BATERIAS 5.46
Tramo A Tomacorriente 1 5.46 5.46
TABLERO DE DISTRIBUCION REFRIGERACION 34.43
Tramo H Iluminacion 1 15.55 15.55
Tramo I Tomacorriente 1 5.59 5.59
Tramo J Toma de Fuerza 1 5.81 5.81
Tramo K toma de Fuerza 1 7.48 7.48
Tramo N ILUMINACIÓN 1 128.08 128.08
Tramo O ILUMINACIÓN LETR AREA DE DESCARGA 1 22.20 22.20
Tramo P ILUMINACIÓN LETR EXTERIOR AVENIDA 1 16.08 16.08
Tramo Q TOMACORRIENTES ALMACEN QUIRÚRGICO I, II CONTROL 1 295.81 295.81
Tramo R TOMACORRIENTES ALMACEN DROGAS I, II 1 68.12 68.12
TRAMO AM Iluminacion 1 27.64 27.64
TRAMO AN Tomacorrientes 1 20.51 20.51
TRAMO AJ Tomacorriente 1 4.15 4.15
TRAMO DK Iluminacion 1 52.00 52.00
TRAMO AP Tomacorrientes 1 24.52 24.52
TRAMO AW Iluminacion 1 85.01 85.01


N° No de Total
TRAMO AX Iluminacion 1 90.29 90.29
TRAMO AY Iluminacion 1 113.51 113.51
TRAMO AZ Tomacorrientes 1 55.66 55.66
TRAMO BA Tomacorrientes 1 73.97 73.97
TRAMO BC Tomacorrientes 1 53.25 53.25
TRAMO CZ Iluminacion 1 78.26 78.26
TRAMO AU Tomacorrientes 1 24.75 24.75
TABLERO DE DISTRIBUCION EMERGENCIA 1,078.98
TRAMO BL Iluminacion almacen drogas II 1 37.70 37.70
TRAMO BM Iluminacion almacen drogas I 1 39.30 39.30
TRAMO BN Iluminacion almacen drogas I 1 39.30 39.30
TRAMO BO Iluminacion almacen quirurgicos II 1 30.70 30.70
TRAMO BP Iluminacion almacen quirurgicos I 1 27.50 27.50
TRAMO BR Fuerza ventilador 1 36.50 36.50
TRAMO BS Fuerza ventilador 1 23.00 23.00
TRAMO BV Fuerza climatizador (trifasico 5H) I 1 8.92 8.92
TRAMO BW Fuerza climatizador (trifasico 5H) K 1 6.00 6.00
TRAMO BX Fuerza climatizador (trifasico 5H) E 1 6.00 6.00
TRAMO BY Fuerza climatizador (trifasico 5H) F 1 6.00 6.00
TRAMO BZ Fuerza climatizador (trifasico 5H) A 1 6.00 6.00
TRAMO CA Fuerza climatizador (trifasico 5H) B 1 6.00 6.00
TRAMO CB Fuerza climatizador (trifasico 5H) C 1 6.00 6.00
TABLERO DE DISTRIBUCION ILUM DEPOSITOS 479.57
TRAMO CE Iluminacion almacen drogas I 1 39.34 39.34
TRAMO CF Iluminacion almacen drogas I 1 39.34 39.34
TRAMO CG Iluminacion almacen drogas I 1 39.34 39.34
TRAMO CH Iluminacion almacen drogas I 1 39.34 39.34
TRAMO CI Iluminacion almacen drogas II 1 37.65 37.65
TRAMO CJ Iluminacion almacen drogas II 1 37.65 37.65
TRAMO CK Iluminacion almacen quirurgicos II 1 30.71 30.71
TRAMO CL Iluminacion almacen quirurgicos II 1 30.71 30.71
TRAMO CM Iluminacion almacen quirurgicos I 1 27.53 27.53
TRAMO CN Iluminacion almacen quirurgicos I 1 27.53 27.53
TRAMO CO Fuerza Ventilador 1 15.00 15.00
TRAMO CP Fuerza Ventilador 1 19.00 19.00
TRAMO CQ Fuerza Ventilador 1 12.00 12.00
TRAMO CR Fuerza Ventilador 1 12.00 12.00
TRAMO CS Fuerza Ventilador 1 23.60 23.60
TRAMO CT Fuerza Ventilador 1 15.90 15.90
TRAMO CU Fuerza climatizador (Trifasico 5H) H 1 14.93 14.93
TRAMO CV Fuerza climatizador (Trifasico 5H) J 1 6.00 6.00
TRAMO CW Fuerza climatizador (Trifasico 5H) D 1 6.00 6.00
TRAMO CX Fuerza climatizador (Trifasico 5H) G 1 6.00 6.00
135 ENDUCTADO TUBERIA CONDUIT PVC DE 1" ml 351.86


N° No de Total
561.95
TRAMO B Toma de fuerza 1 8.81 8.81
TRAMO C Toma de fuerza 1 9.26 9.26
TRAMO D Toma de fuerza 1 10.17 10.17
TRAMO E Toma de fuerza 1 11.24 11.24
TABLERO DE DISTRIBUCION REFRIGERACION
TRAMO L Toma de fuerza 1 8.27 8.27
TABLERO DE DISTRIBUCION PLANTA BAJA
TRAMO U Fuerza motriz (Muelles Trifasico 5H) 1 27.32 27.32
TRAMO V Fuerza motriz (Muelles Trifasico 5H) 1 25.33 25.33
TRAMO W Fuerza motriz (Muelles Trifasico 5H) 1 25.24 25.24
TRAMO X Toma Schuko Fuerza propósito especial (Monof 3H) 1 35.92 35.92
TRAMO Z Toma Schuko Fuerza propósito especial (Trif 4H) 1 25.37 25.37
TRAMO AB Toma Schuko Fuerza propósito especial (Monof 3H) 1 25.61 25.61
TRAMO AC Toma Schuko Fuerza propósito especial (Trif 4H) 1 33.02 33.02
TRAMO AD Toma Schuko Fuerza propósito especial (Monof 3H) 1 5.46 5.46
TRAMO AE Toma Schuko Fuerza propósito especial (Trif 4H) 1 14.52 14.52
TRAMO AF Toma Schuko Fuerza propósito especial (Monof 3H) 1 14.77 14.77
TRAMO AG Toma Schuko Fuerza propósito especial (Trif 4H) 1 24.16 24.16
TABLERO DE DISTRIBUCION EXTERIOR
TRAMO AL Alimentador T.D.-H2O Bomba de agua 1 90.78 90.78
136 ENDUCTADO TUBERIA CONDUIT PVC DE 1 1/2" ml 61.10

63.71
TRAMO G Alimentador T.D.-C.B. 1 16.51 16.51
TRAMO M Alimentador T.D.E.-Refrig 1 16.20 16.20
TRAMO AR Alimentador T.D.-3 1 10.00 10.00
TRAMO AR Alimentador T.D.-4 Terraza 1 15.00 15.00
138 TUBERIA CONDUIT DE ACERO GALVANIZADO DE 3/4" ml 69.10

BLOQUE DROGAS 2 69.10
Tramo b6 1 31.69 31.69
Tramo b7 1 31.69 31.69
Tramo b8 1 5.72 5.72

TABLERO DE DISTRIBUCION REFRIGERACION 3,388.36
TRAMO H Iluminacion 1 73.70 73.70
TRAMO DK Iluminacion 1 165.00 165.00
TABLERO DE DISTRIBUCION - EXTERIOR
TRAMO AM Iluminacion 1 128.42 128.42


N° No de Total
TRAMO AW Iluminacion 1 381.63 381.63
TRAMO AX Iluminacion 1 431.37 431.37
TRAMO AY Iluminacion 1 513.93 513.93
TRAMO CZ Iluminacion 1 98.21 98.21
TRAMO O Iluminacion Letr Area de descarga 1 90.60 90.60
TRAMO DB Iluminacion sala de tableros Carga de baterias PB 1 189.96 189.96
140 INSTALACION CABLE CU Nº 12 AWG TW ml 1 4,927.00

TABLERO DE DISTRIBUCION - CARGA DE BATERIAS 6,224.83
TRAMO A Tomacorriente 1 23.30 23.30
TRAMO I Tomacorriente 1 23.50 23.50
TRAMO N Iluminacion 1 436.74 436.74
TRAMO P Iluminacion Letr Exterior Avenida 1 353.34 353.34
TRAMO Q Tomacorrientes Almacen quirurgico I, II Area de control 1 929.44 929.44
TRAMO R Tomacorrientes Almacen Drogas I, II 1 231.36 231.36
TRAMO AN Tomacorrientes 1 77.40 77.40
TRAMO AP Tomacorrientes 1 89.00 89.00
TRAMO AZ Tomacorrientes 1 258.48 258.48
TRAMO BA Tomacorrientes 1 313.41 313.41
TRAMO BC Tomacorrientes 1 224.25 224.25
TRAMO AU Tomacorrientes 1 89.25 89.25
TRAMO DA iluminacion Sala de tableros Carga de baterias PB 1 153.45 153.45
TRAMO DG Iluminacion exterior 1 770.01 770.01
TRAMO BQ Tomacorrientes (monitoreo) 1 172.56 172.56
TRAMO CQ Fuerza ventilador 1 276.21 276.21
TRAMO CR Fuerza ventilador 1 252.36 252.36
TRAMO CS Fuerza ventilador 1 194.22 194.22
TRAMO CT Fuerza ventilador 1 211.80 211.80
141 ALIMENTADOR CABLE DE CU Nº 10 AWG TW ml 6,186.64

7,130.84
TRAMO J Toma de Fuerza 1 21.90 21.90
TRAMO K Toma de Fuerza 1 26.90 26.90
TRAMO L Toma de Fuerza 1 48.9 48.85


N° No de Total
TRAMO S Fuerza Motriz (Porton,almacen quirurgicos I trif 5H) 1 209.05 209.05
TRAMO T Fuerza Motriz (Porton,almacen quirurgicos II trif 5H) 1 142.00 142.00
TRAMO U Fuerza motriz (muelles trifasico 5H) 1 181.60 181.60
TRAMO V Fuerza motriz (muelles trifasico 5H) 1 171.65 171.65
TRAMO W Fuerza motriz (muelles trifasico 5H) 1 171.20 171.20
TRAMO X Toma Schuko fuerza propósito especial (Monof 3H) 1 122.76 122.76
TRAMO Y Fuerza Motriz (Porton,almacen drogas I trif 5H) 1 227.90 227.90
TRAMO Z Toma Schuko fuerza propósito especial (Trif 5H) 1 151.85 151.85
TRAMO AA Fuerza Motriz (Porton,almacen drogas II trif 5H) 1 223.35 223.35
TRAMO AB Toma Schuko fuerza propósito especial (Monof 3H) 1 91.83 91.83
TRAMO AC Toma Schuko fuerza propósito especial (Trif 5H) 1 190.10 190.10
TRAMO AD Toma Schuko fuerza propósito especial (Monof 3H) 1 28.38 28.38
TRAMO AE Toma Schuko fuerza propósito especial (Trif 5H) 1 92.60 92.60
TRAMO AF Toma Schuko fuerza propósito especial (Monof 3H) 1 56.31 56.31
TRAMO AG Toma Schuko fuerza propósito especial (Trif 5H) 1 140.80 140.80
TRAMO AV Alimentador T.D. - 4 Terraza 1 75.00 75.00
TRAMO BL Iluminacion Almacen Drogas II 1 254.01 254.01
TRAMO BM Iluminacion Almacen Drogas I 1 309.57 309.57
TRAMO BN Iluminacion Almacen Drogas I 1 260.73 260.73
TRAMO BO Iluminacion Almacen Quirurgicos II 1 267.12 267.12
TRAMO BP Iluminacion Almacen Quirurgicos I 1 241.14 241.14
TRAMO CE Iluminacion Almacen Drogas I 1 430.20 430.20
TRAMO CF Iluminacion Almacen Drogas I 1 404.25 404.25
TRAMO CG Iluminacion Almacen Drogas I 1 376.71 376.71
TRAMO CH Iluminacion Almacen Drogas I 1 349.23 349.23
TRAMO CI Iluminacion Almacen Drogas II 1 258.93 258.93
TRAMO CJ Iluminacion Almacen Drogas II 1 361.71 361.71
TRAMO CK Iluminacion Almacen Quirurgicos II 1 274.20 274.20
TRAMO CL Iluminacion Almacen Quirurgicos II 1 276.12 276.12
TRAMO CM Iluminacion Almacen Quirurgicos I 1 232.71 232.71
TRAMO CN Iluminacion Almacen Quirurgicos I 1 272.88 272.88

132.00
TRAMO AR Alimentador T.D.-3 1 90.00 90.00

113.50
TRAMO M Alimentador T.D.E.Refrig 1 113.50 113.50
144 ALIMENTADOR CABLE DE CU Nº 2 AWG TW ml 191.80

192.60
TRAMO G 1 122.6 122.60
TRAMO AH 1 30.0 30.00
TABLERO DE ILUMINACIÓN DE DEPÓSITOS
TRAMO CY 1 40.0 40.00


N° No de Total
153 PUESTA A TIERRA PARA RAYOS glb 2.00

Almacen Drogas 1 1.0 1.00 2.00
Almacen Quirurgicos 1 1.0 1.00
161 CAJA DE DERIVACION pza 10.00

Nivel +0,00 10 10.00 10.00
162 TRANSFORMADOR DE 150 KVA TRIFASICO glb 1.00

Sala de trafo 1 1.00 1.00 1.00

37.18

C1 A BANDEJA DE DATOS 1 20.55 20.55 117.54
175 CAJA METALICA RECTANGULAR pza 10.00
177 CABLE UTP CAT 6A ml 891.24

CIRCUITO DATOS 891.24
CD1 A RACK 1 49.85 49.85
CD2 A RACK 1 37.04 37.04
CD3 A RACK 1 35.13 35.13
CD4 A RACK 1 41.06 41.06
CD5 A RACK 1 39.25 39.25
CD6 A RACK 1 34.33 34.33
CD7 A RACK 1 25.35 25.35
CD8 A RACK 1 15.2 15.20
CD9 A RACK 1 33.55 33.55
CD10 A RACK 1 134.86 134.86
CD11 A RACK 1 134.86 134.86
CIRCUITO TELEFONIA
CT1 A RACK 1 49.85 49.85
CT2 A RACK 1 37.04 37.04
CT3 A RACK 1 35.13 35.13
CT4 A RACK 1 41.06 41.06
CT5 A RACK 1 39.25 39.25
CT6 A RACK 1 34.33 34.33
CT7 A RACK 1 25.35 25.35
CT8 A RACK 1 15.2 15.20


N° No de Total
CT9 A RACK 1 33.55 33.55
179 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00
189 PANEL ALARMA DIRECCIONABLE 8 ZONAS pza 1.00
190 SENSOR DE HUMO POR HAZ PROYECTADO pza 8.00

Depósito drogas 1 3 1.00 3.00 8.00
Depósito drogas 2 1 1.00 1.00
Depósito quirurgico 1 2 1.00 2.00
191 SENSOR DE HUMO FOTOELECTRICO pza 14.00

PLANTA BAJA - Area de Control 1 1.00 1.00 14.00
PLANTA PRIMER PISO - Camerinos 1 1.00 1.00
PLANTA PRIMER PISO - Area de equipos y Baterias 1 1.00 1.00
PLANTA SEGUNDO PISO - Oficinas, sala de reuniones, baños,etc 11 1.00 11.00
192 ACCIONADOR MANUAL (PULL STATION) pza 7.00

PLANTA PRIMER PISO - Hall 1 1.00 1.00
PLANTA SEGUNDO PISO - Oficinas 1 1.00 1.00
193 SIRENA ESTROBOSCOPICA pza 7.00

PLANTA PRIMER PISO - Hall 1 1.00 1.00
PLANTA SEGUNDO PISO - Oficinas 1 1.00 1.00
194 CABLE 2 PARES FLPR 18AWG ml 671.19

QUIRURGICOS 671.19
C1 A BANDEJA 1 104.32 104.32
C2 A BANDEJA 1 75.82 75.82
C3 A BANDEJA 1 70.8 70.80
DROGAS
C6 A BANDEJA 1 52.12 52.12
1 38.36 38.36
C7 A BANDEJA 1 106.96 106.96
OFICINAS
C9 A BANDEJA 1 94.35 94.35
C10 A BANDEJA 1 82.35 82.35
C11 A BANDEJA 1 46.11 46.11
199 PARLANTE DE PERIFONEO 3-6 W pza 6.00

PLANTA PRIMER PISO - Camerinos 1 1.00 1.00
PRIMER PISO - Area de equipos y baterias 1 1.00 1.00
PLANTA SEGUNDO PISO - Cubiculos de trabajo y hall 3 1.00 3.00


N° No de Total
200 PARLANTE DE PERIFONEO 15 W EXTERIOR pza 6.00

Exterior Depósitos Drogas 2 1.00 2.00 6.00
Exterior Depósitos Quirurgicos 2 1.00 2.00
2 1.00 2.00
201 PARLANTE PERIFONEO 15W pza 17.00
Depósito drogas 1 5 1.00 5.00 17.00
203 MICROFONO CUELLO DE GANSO PRE TONO pza 1.00

CIRCUITO DATOS 43 43.00 43.00
206 CABLE BIPOLAR CU 16 AWG ml 533.74

1,145.40
C1 Quirurgico 1 194.37 194.37
C2 Drogas 1 269.68 269.68
C3 Oficinas 1 87.35 87.35
ALMACENES, Chicotillos para el cableado de luminarias LED 1 594 594.00
tipo campana de 200W, en la cubierta metalica de los 4
almacenes (99 puntos) considerando una altura promedio
de 6m

PLANTA SEGUNDO PISO 4.00
Oficinas 4 4.00

575.49
DEL SISTEMA CCTV
QUIRURGICOS 1 75.73 75.73
DROGAS 1 79.93 79.93
OFICINAS 1 5.47 5.47
CASETA 1 12.70 12.70
DEL SISTEMA CONTRA INCENDIOS


N° No de Total

ACOMETIDA DATOS 1 94.12 94.12 94.12

PLANTA BAJA 9.00
Depósito drogas 1 y 2 3 1.00 3.00
Depósito quirurgico 1 y 2 3 1.00 3.00
3 1.00 3.00
Oficina famarcia 1 1.00 1.00
oficina quirurgicos 1 1.00 1.00

PLANTA BAJA 13.00
Depósito drogas 1 y 2 7 1.00 7.00
Depósito quirurgico 1 y 2 6 1.00 6.00
Oficinas 13 1.00 13.00
213 CABLE UTP CAT 6A ml 1,251.53

C1 A MONITOREO 1 76.48 76.48 1,251.53
C2 A MONITOREO 1 76.48 76.48
C3 A MONITOREO 1 60.28 60.28
C4 A MONITOREO 1 60.28 60.28
C5 A MONITOREO 1 62.25 62.25
C6 A MONITOREO 1 39.36 39.36
C7 A MONITOREO 1 36.11 36.11
C8 A MONITOREO 1 77.84 77.84
C9 A MONITOREO 1 75.31 75.31
C10 A MONITOREO 1 47.59 47.59
C11 A MONITOREO 1 47.59 47.59
C12 A MONITOREO 1 37.69 37.69
C13 A MONITOREO 1 116.62 116.62
C14 A MONITOREO 1 133.02 133.02
C15 A MONITOREO 1 136.02 136.02
C16 A MONITOREO 1 139.72 139.72
C17 A MONITOREO 1 28.89 28.89

INTERIOR ALMACENES 17.00
Depósito drogas 1 2 2.00
Depósito drogas 2 2 2.00
Depósito quirurgico 1 2 2.00
Depósito quirurgico 2 2 2.00
PLANTA BAJA - Area de Control 1 1.00
PLANTA PRIMER PISO - Hall 1 1.00
PLANTA SEGUNDO PISO - Ingreso Oficinas 1 1.00
EXTERIORES - Almacenes 6 6.00
215 PATCH PANEL 24 PUERTOS CAT 6A pza 1.00
217 PATCH CORDS CAT 6A 1 METRO pza 34.00


N° No de Total
220 SERVIDOR GRABACION 16 CANALES C/DISCO DURO pza 1.00
233 PROV E INST EXTRACTOR DE AIRE CON PERFILERIA ALUMINIO T pza 11.00
Bloque Drogas 1 5 1.00 5.00 11.00
Bloque Drogas 2 2 1.00 2.00
Bloque Quirurgicos 1 2 1.00 2.00
234 PROV E INST DE INSUFLADOR DE AIRE CON PERFILERIA DE ALUMpza 11.00

Bloque Drogas 1 5 1.00 5.00 11.00
Bloque Drogas 2 2 1.00 2.00
235 PROV E INST EXTRACTOR DE AIRE TIPO MIXTO,TUBULAR LINEA pza 2.00
Cafeteria 2º Piso 1 1.00 1.00 2.00
Baños 2º Piso 1 1.00 1.00
236 PROV E INST EXTRACTOR DE AIRE AXIAL DE TECHO DE 335M3/H pza 2.00
Baños 2º Piso 2 1.00 2.00 2.00
244 ELAB Y APROB DEL PROYECTO DE GAS NATURAL glb 1.00
245 ACOMETIDA (OBRAS CIVILES) ml 15.50

Tr-1 1 17.50 17.50 17.50
246 GABINETE DE MEDICION Y REGULACION glb 1.00
PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1

247 ml 99.60
1/2"
99.600
Tr-1 1 2.00 2.00
Tr-2 1 5.80 5.80
Tr-3 1 0.80 0.80
Tr-4 1 23.60 23.60
Tr-3 1 0.10 0.10
Tr-4 1 11.40 11.40
Tr-5 1 22.00 22.00
Tr-6 1 0.30 0.30
Tr-7 1 2.50 2.50
Tr-8 1 0.20 0.20
Tr-9 1 0.60 0.60
Tr-10 1 0.50 0.50
Tr-11 1 19.40 19.40
Tr-12 1 7.40 7.40
Tr-13 1 2.80 2.80
Tr-14 1 0.20 0.20
248 PROV Y COLOCADO DE LLAVE DE PASO DE 1 1/2" pza 2.00
249 PROV Y COLOCADO DE REJILLAS DE VENTILACION 20 X 20 CM pza 4.00
254 PUERTA METALICA TIPO 3 m² 5.94

PLANTA BAJA 5.94
Area de refrigeración 1 1.20 2.40 2.88
Cuarto de Tableros 1 0.90 2.40 2.16
Salida a shaft 1 0.90 1.90 0.90
266 PROVISION E INSTALACIÓN TERMOTANQUE A GAS DE 110 LTS pza 1.00


N° No de Total
T1 1 1.00 1.00 1.00
267 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 1" ml 0.70

3.60
Tr-1 1 1.00 1.00
Tr-2 1 0.30 0.30
Tr-3 1 2.30 2.30
268 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 2.60

3/4" ml
Tr-1 1 0.05 0.05 7.15
Tr-2 1 0.15 0.15
Tr-3 1 2.95 2.95
Tr-4 1 1.50 1.50
Tr-5 1 0.50 0.50
Tr-6 1 2.00 2.00
269 PROV Y COLOCADO DE TUBERIA DE ACERO GALVANIZADO DE 6.70

1/2" ml
Tr-1 1 1.50 1.50 6.70
Tr-2 1 0.20 0.20
Tr-3 1 0.80 0.80
Tr-4 1 1.20 1.20
Tr-5 1 2.00 2.00
Tr-6 1 1.00 1.00
270 PROV Y COLOCADO DE LLAVE DE PASO DE 1/2" pza 4.00
271 REGULADORES DE 2º ETAPA (RED GAS NATURAL) pza 3.00
272 PROV Y TEND CABLE TETRAPOLAR DE CU DOBLE AISL 4X10 AWG ml 1,233.71
TABLERO DE DISTRIBUCION ILUM DEPOSITOS 1,233.71
TRAMO CO 1 110.78 110.78
TRAMO CP 1 106.78 106.78
TRAMO CU 1 73.41 73.41
TRAMO CV 1 59.66 59.66
TRAMO CW 1 45.29 45.29
TRAMO CX 1 32.76 32.76
TRAMO BT 1 114.78 114.78
TRAMO BU 1 128.28 128.28
TRAMO BV 1 128.64 128.64
TRAMO BW 1 116.64 116.64
TRAMO BX 1 109.52 109.52
TRAMO BY 1 71.38 71.38
TRAMO BZ 1 63.55 63.55
TRAMO CA 1 41.64 41.64
TRAMO CB 1 30.60 30.60
282 GRUPO ELECTROGENO DE 49.2 KVA 3Ø 380/220 V pza 1.00

Sala de Generador 1 1.00 1.00 1.00
289 TOMA TIPO SCHUCKO DE PLACA pza 2.00

3.00
REFRIGERACION
TSC1+TSC2 1 2.00 2.00
COCINETA
TSC3 1 1.00 1.00


N° No de Total
290 TOMA INDUSTRIAL DE FUERZA MONOFASICO pza 4.00

ALMACENES 4.00
TM1+TM2+TM3+TM4 1 4.00 4.00
293 PROV E INST SUPRESOR DE PICOS DE VOLTAJE TRIFASICO 277/48 pza 2.00
TDG 2.00
1 1.00 1.00
TD-EMERGENCIA
1 1.00 1.00


N° No de Total
EMPRESA:
SUPERVISIÓN:

Planilla de Avance Nº31 A CIERRE

Cargado por

Información del documento

Descripción original:

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Planilla de Avance Nº31 A CIERRE

Cargado por

Copyright:

Formatos disponibles

LISTA DE RECEPCION PLANILLA DE CIERRE

PROYECTO: CONSTRUCCIÓN 2 BLOQUES ALMACENAMIENTO MED E INSUMOS LPZ

No. DOCUMENTO A RECEPCIONAR

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

SOLICITUD DE PAGO AL GERENTE GENERAL DE LA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

INFORME TÉCNICO DE AUTORIZACION DE PAGO DE LA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

INFORME DE SUPERVISIÓN DE OBRAS DE APROBACIÓN

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

4 SOLICITUD DE PAGO DEL CONTRATISTA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

5 PLANILLA O CERTIFICADO DE AVANCE DE OBRA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

6 CÓMPUTOS MÉTRICOS DE LOS ÍTEMS EJECUTADOS

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

9 ENSAYOS DE CONTROL DE CALIDAD

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

10 CERTIFICADOS DE CALIDAD DE MATERIALES

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

DOCUMENTOS Y RESPALDOS SOBRE EVENTOS

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

12 REGISTRO FOTOGRÁFICO DE LOS ITEMS EJECUTADOS

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

13 FOTOCOPIAS DEL LIBRO DE ÓRDENES DEL PERIODO

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

FOTOCOPIAS DE LAS GARANTÍAS DE OBRAS

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

FOTOCOPIA DEL COMPROBANTE DE PAGO DE LA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

17 FOTOCOPIA DE CORRESPONDENCIA CURSADA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

18 FOTOCOPIA DE LA ORDEN DE PROCEDER DE LA OBRA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

MEMORANDO DE DESIGNACIÓN AL COORDINADOR DE

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

FOTOCOPIA DE DOCUMENTO QUE IDENTIFICA AL

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

21 ACTA DE RECEPCION PROVISIONAL DE LA OBRA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

22 ACTA DE RECEPCION DEFINITIVA DE LA OBRA

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

DOCUMENTO: PLANILLA DE AVANCE Nº 31 (PLANILLA DE CIERRE)

DOCUMENTOS VARIOS (LIBRO DE ORDENES,

Ing. Carlos R. Loayza H.

RESUMEN DEL CERTIFICADO:

AMORTIZACIÓN DEL ANTICIPO

TOTAL AMORTIZADO Bs. 7,315,558.66

RESUMEN DEL CERTIFICADO:

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

44,152.56 1.00 0.00 1.00 44,152.56 0.00 44,152.56 100.00%

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO

AMORTIZACIÓN DEL ANTICIPO

TOTAL AMORTIZADO Bs. 7,315,558.66

RABAJO Nº3 VOLUMENES DE AVANCE AVANCE FINANCIERO