Académique Documents
Professionnel Documents
Culture Documents
Obra
Cliente
Departamento
ITEM
01
01.01
OBRAS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPO
01.02
01.03
01.04
COSTO PARCIAL
200,000.00
30 D.C
60 D.C
90 D.C
120 D.C
Plazo de Ejecucion:
Costo a:
150 D.C
DIAS CALENDARIOS
180 D.C
210 D.C
240 D.C
270 D.C
100,000.00
44,180.54
3,770.21
3,398.50
3,699.41
3,699.41
3,646.31
3,699.41
3,849.87
3,646.31
3,699.41
250,000.00
21,334.13
19,230.77
20,933.49
20,933.49
20,633.01
20,933.49
21,784.86
20,633.01
20,933.49
ACCESO A CANTERAS
32,524.20
12,603.13
19,921.07
01.05
HABILITACION DE CANTERAS
32,063.54
01.06
02
02.01
19,906.11
12,157.43
4,143.03
10,330.68
11,245.38
11,245.38
11,083.96
5,757.20
11,909.49
861.87
2,149.08
2,339.36
2,339.36
2,305.78
1,914.02
6,979.20
505.07
1,259.40
1,370.91
1,370.91
1,351.24
1,121.66
86,250.00
934.38
13,800.00
15,021.88
15,021.88
14,806.25
15,021.88
11,643.75
204,735.14
342,317.15
342,317.15
337,403.51
342,317.15
356,239.14
337,403.51
161,331.29
225,444.28
245,405.50
245,405.50
241,882.93
245,405.50
255,386.10
241,882.93
12,328.98
38,874.27
95,584.96
95,584.96
94,212.93
95,584.96
99,472.39
94,212.93
63,342.19
15,788.49
27,964.36
9,767.45
2,500.00
2,500.00
MOVIMIENTO DE TIERRAS
DESBROCE Y LIMPIEZA DE BOSQUE
53,805.65
02.02
02.03
DEMOLICION DE ESTRUCTURAS
02.04
02.05
2,424,064.03
02.06
1,831,734.81
02.07
676,869.61
02.08
ENSAYOS DE DEFLECTOMETRIA
02.09
02.10
02.11
EXCAVACIONES COMPLEMENTARIAS
02.12
02.13
TERRAPLENES
02.14
REMOCION DE DERRUMBES
02.15
03
03.01
03.01.01
PAVIMENTOS
SUB BASE GRANULAR
SUB BASE GRANULAR (E=0.30 M)
03.02
03.02.01
BASE GRANULAR
BASE GRANULAR (E=0.20 M)
1,337,641.15
03.03
03.03.01
PAVIMENTO ASFALTICO
IMPIMACION ASFALTICA
108,800.05
03.03.02
241,778.31
03.03.03
03.03.04
03.03.05
118,593.09
53,520.30
8,580.00
364,700.00
6,264.00
615.96
1,514.54
1,514.54
1,492.80
1,514.54
1,576.14
351.46
42,693.06
75,617.36
74,531.94
75,617.36
78,692.71
17,547.57
733.29
1,298.79
1,280.14
1,298.79
1,351.61
301.39
32,810.00
3,840.85
6,802.87
6,705.22
6,802.87
7,079.54
1,578.66
597,739.32
53,434.27
94,642.06
93,283.56
94,642.06
98,491.14
93,283.56
69,962.67
570.41
685.15
675.31
685.15
713.01
675.31
60.65
196,779.48
17,590.89
31,156.75
30,709.52
31,156.75
32,423.89
30,709.52
23,032.14
1,969,182.14
48,272.55
265,499.02
261,688.03
265,499.02
276,296.83
261,688.03
265,499.02
144,209.56
177,887.24
180,477.83
187,817.83
177,887.24
180,477.83
2,740.28
14,474.31
14,685.10
15,282.34
14,474.31
14,685.10
1,935,560.50
256,565.07
261,571.21
272,209.28
257,816.60
261,571.21
3,388,534.51
450,453.22
459,242.55
477,919.88
452,650.55
459,242.55
1,590,154.65
210,520.63
214,628.35
223,357.25
211,547.56
214,628.35
4,065.00
ITEM
COSTO PARCIAL
30 D.C
60 D.C
90 D.C
120 D.C
04
04.01
04.01.01
04.01.01.1
154,557.54
47,832.76
47,832.76
04.01.02
04.01.02.1
MOVIMIENTO DE TIERRAS
EXCAVACION EN TERRENO SEMIROCOSO
30,362.42
29,486.58
875.84
04.01.02.3
04.01.02.4
1,792.71
119.51
04.01.02.5
75,992.75
04.01.03
04.01.03.1
ENCOFRADOS
ENCOFRADO Y DESENCOFRADO PARA ZAPATAS
16,030.22
1,918.51
8,185.65
04.01.03.2
1,569.66
711.25
858.41
04.01.03.3
16,702.22
110,580.24
04.01.03.4
83,771.82
04.01.04
04.01.04.1
24,600.60
04.01.05
04.01.05.2
422,417.97
04.01.05.3
150,857.69
04.01.06
04.01.06.1
495,665.00
311,572.15
230,375.49
04.01.06.2
347,032.25
04.01.06.3
130,056.40
04.01.07
04.01.07.1
VARIOS
TUBO FIERRO NEGRO 4"
150 D.C
20,538.76
03.03.06
1,912.23
Plazo de Ejecucion:
Costo a:
144,534.86
167,037.29
20,660.53
48,920.33
43,718.42
40,053.40
220,449.38
201,968.59
DIAS CALENDARIOS
180 D.C
210 D.C
20,939.52
20,939.52
22,172.58
21,000.24
21,306.06
5,926.07
103,093.03
24,600.60
116,510.63
164,782.25
275,515.92
55,366.83
160,984.40
43,236.84
72,291.99
34,347.06
186,047.85
14,527.58
8,179.47
11,744.88
64,347.94
3,565.41
58,953.50
FALSO PUENTE
123,301.44
04.01.07.3
BARANDAS METALICAS
289,536.00
88,308.48
201,227.52
04.01.07.4
JUNTAS DE DILATACION
66,756.60
28,068.12
38,688.48
04.01.07.5
24,252.48
24,252.48
04.01.07.6
60,000.00
60,000.00
04.02
04.02.01
04.02.01.1
ALCANTARILLAS
MOVIMIENTO DE TIERRAS
TRAZO Y REPLANTEO
27,402.79
2,397.74
23,863.26
1,141.78
154,953.19
1,325.26
21,306.06
21,306.06
EXCAVACION EN ALCANTARILLAS
270 D.C
20,638.95
6,411.89
04.01.07.2
04.02.01.2
240 D.C
21,791.13
21,000.24
21,306.06
Departamento
ITEM
04.02.01.3
PARTIDA
DESCRIPCION
RELLENO CON MATERIAL GRANULAR COMPACTADO
04.02.01.4
04.02.01.5
04.02.02
04.02.02.1
Obra
Cliente
COSTO PARCIAL
30 D.C
60 D.C
90 D.C
198,706.61
120 D.C
18,380.36
291.83
3,154.94
30,959.94
937.96
8.02
Plazo de Ejecucion:
Costo a:
150 D.C
34,111.30
DIAS CALENDARIOS
180 D.C
210 D.C
34,608.07
36,015.57
240 D.C
34,111.30
270 D.C
34,608.07
541.60
549.48
571.83
541.60
549.48
4,709.99
6,269.99
6,524.99
6,179.99
6,269.99
128.97
128.97
127.12
128.97
134.21
127.12
128.97
04.02.02.2
138,599.19
6,318.49
21,299.43
20,993.70
21,299.43
22,165.68
20,993.70
21,299.43
04.02.02.3
134,401.68
6,127.13
20,654.38
20,357.90
20,654.38
21,494.39
20,357.90
20,654.38
04.02.02.4
160,323.90
14,829.96
27,522.27
27,923.08
29,058.71
27,522.27
27,923.08
04.02.03
04.02.03.1
31,172.80
266.61
4,286.26
4,286.26
4,224.73
4,286.26
4,460.58
4,224.73
4,286.26
04.02.03.2
267,063.76
2,284.10
36,721.27
36,721.27
36,194.17
36,721.27
38,214.72
36,194.17
36,721.27
04.02.03.3
ENCOFRADO Y DESENCOFRADO
322,267.73
2,756.24
44,311.81
44,311.81
43,675.76
44,311.81
46,113.97
43,675.76
44,311.81
04.02.03.4
394,654.61
3,375.34
54,265.01
54,265.01
53,486.08
54,265.01
56,471.96
53,486.08
54,265.01
04.03
04.03.01
04.03.02
04.03.03
04.03.04
04.04.00
04.04.01
CUNETAS RECTANGULARES
EXCAVACION PARA ESTRUCTURAS
04.04.02
04.04.03
7,294.54
8,812.48
9,170.89
8,685.99
8,812.48
188,824.85
228,117.88
237,395.40
224,843.46
228,117.88
61,412.26
8,300.25
10,027.47
10,435.29
9,883.53
10,027.47
93,202.50
12,596.90
15,218.22
15,837.15
14,999.77
15,218.22
3,989.73
3,989.73
65,376.44
41,268.88
20,146.59
18,761.51
1,385.08
04.04.04
89,071.40
69,587.03
19,484.37
04.04.05
1,975.40
950.66
1,024.74
04.05.00
04.05.01
15,278.39
04.05.02
73,664.93
04.05.03
246,984.39
243,279.62
3,704.77
04.05.04
230,930.30
04.05.05
04.05.06
53,971.19
1,397,085.58
503.01
122,538.72
10,026.44
24,107.56
5,251.95
72,928.28
736.65
230,930.30
220.07
282.94
122,538.72
Departamento
ITEM
04.06.00
04.06.01
PARTIDA
DESCRIPCION
CUNETAS DE CORONACION TRAPEZ.
EXCAVACION DE CUNETAS DE CORONACION
04.06.02
04.06.03
1,998.90
04.06.04
1,487.29
04.07.00
04.07.01
4,886.16
04.07.02
8,649.50
04.07.03
5,337.78
04.07.04
GEOTEXTIL
04.07.05
05
05.01.00
TRANSPORTE
TRANSPORTE DE MATERIAL PARA SUB BASE
05.02.00
05.03.00
05.04.00
05.06.00
94,572.63
06
06.01.00
45,585.54
06.02.00
19,139.12
06.03.00
SEAL INFORMATIVA
26,407.18
06.04.00
68,118.45
06.05.00
12,391.31
06.06.00
10,724.78
06.07.00
POSTES DELINEADOR
06.08.00
TACHAS RETROREFLEXIVAS
06.09.00
06.10.00
GUARDAVIA METALICO
06.11.00
SECCION FINAL
18,083.04
06.12.00
SECCION DE AMORTIGUACION
22,674.50
06.13.00
CAPTAFAROS
56,810.22
06.14.00
POSTES DE KILOMETRAJE
Obra
Cliente
COSTO PARCIAL
30 D.C
60 D.C
90 D.C
120 D.C
Plazo de Ejecucion:
Costo a:
150 D.C
DIAS CALENDARIOS
180 D.C
210 D.C
16,494.10
19,123.60
99.95
1,487.29
4,886.16
1,126.24
778.43
291.77
1,863.00
2,418.68
9,777.98
266,297.85
195,914.29
1,722,468.54
3,901.20
81,812.54
2,140.67
1,931.25
83,003.99
86,379.75
1,692.74
18,369.37
81,812.54
83,003.99
15,091.63
83,003.99
38,756.73
47,807.70
48,503.93
50,476.58
47,807.70
48,503.93
164,432.58
291,240.76
287,060.27
291,240.76
303,085.48
287,060.27
291,240.76
58,002.47
71,547.96
72,589.92
75,542.14
71,547.96
72,589.92
12,427.81
12,670.31
13,185.61
12,488.44
12,670.31
330,187.84
466,798.35
2,629.49
1,898.96
20,062.11
2,720,105.12
270 D.C
7,548.36
7,548.36
610,110.74
240 D.C
ITEM
07
07.01.00
PROTECCION AMBIENTAL
REGEVETACION
07.02.00
07.03.00
07.04.00
07.05.00
07.06.00
07.07.00
07.08.00
07.09.00
COSTO PARCIAL
30 D.C
60 D.C
90 D.C
120 D.C
Plazo de Ejecucion:
Costo a:
150 D.C
DIAS CALENDARIOS
180 D.C
210 D.C
240 D.C
270 D.C
2,861.58
18,231.23
8,515.80
1,622.89
3,350.48
3,542.43
396,233.47
17,514.12
36,158.19
39,359.69
39,359.69
38,794.72
39,359.69
40,960.45
38,794.72
39,359.69
48,750.00
4,160.16
3,750.00
4,082.03
4,082.03
4,023.44
4,082.03
4,248.05
4,023.44
4,082.03
5,437.95
4,826.18
611.77
60,695.30
5,179.53
4,668.87
5,009.31
5,082.26
52,500.00
4,480.17
4,038.46
4,396.03
4,396.03
4,332.93
4,396.03
4,574.82
4,332.93
4,396.03
987,922.12
98,792.21
98,792.21
1,185,506.54
225,246.24
1,410,752.79
3.04%
4.28%
1,902,835.97
190,283.60
190,283.60
2,283,403.17
433,846.60
2,717,249.77
5.86%
10.14%
3,108,066.82
310,806.68
310,806.68
3,729,680.18
708,639.23
4,438,319.42
9.57%
19.71%
4,702,023.16
470,202.32
470,202.32
5,642,427.80
1,072,061.28
6,714,489.08
14.48%
34.19%
4,007,041.21
400,704.12
400,704.12
4,808,449.46
913,605.40
5,722,054.85
12.34%
46.53%
3,604,170.17
360,417.02
360,417.02
4,325,004.21
821,750.80
5,146,755.01
11.10%
57.62%
3,326,584.52
332,658.45
332,658.45
3,991,901.42
758,461.27
4,750,362.69
10.24%
67.87%
2,889,520.37
288,952.04
288,952.04
3,467,424.44
658,810.64
4,126,235.09
8.90%
76.77%
39,200.00
1,620.00
32,474,743.57
3,247,474.36
3,247,474.36
38,969,692.28
7,404,241.53
46,373,933.81
100.00%
100.00%
401,471.99
40,147.20
40,147.20
481,766.39
91,535.61
573,302.00
1.24%
1.24%
.
5,082.26
5,082.26
5,009.31
5,082.26
5,288.95
300 D.C
330 D.C
360 D.C
100,000.00
3,796.77
3,548.96
3,725.96
21,484.38
20,082.13
21,083.73
272,485.84
64,786.84
185,227.24
113,122.47
15,071.55
14,087.86
4,110.42
94,345.06
104,509.31
51,342.48
268,454.67
250,933.15
123,276.39
471,327.88
440,565.22
216,437.28
220,276.46
205,899.45
101,152.60
300 D.C
330 D.C
360 D.C
21,490.56
20,087.91
9,868.63
4,230.63
300 D.C
6,871.94
330 D.C
109.11
1,005.00
25.61
4,229.31
4,101.23
5,544.53
851.10
7,291.54
8,798.76
10,775.11
9,044.39
2,150.41
234,120.98
55,665.13
10,291.35
2,446.89
15,618.70
3,713.53
360 D.C
300 D.C
330 D.C
360 D.C
3,865.25
3,612.97
45.05
85,188.30
20,254.56
49,780.35
30,401.99
298,904.99
279,396.04
226,443.18
13,003.74
12,155.01
5,971.41
26,445.46
19,140.08
10,121.65
9,017.47
44,977.97
12,611.12
13,796.06
30,784.30
37,334.15
4,646.74
7,744.57
3,196.81
6,892.05
635.92
2,162.44
6,283.61
1,331.94
38,408.34
171,130.51
56,759.00
13,186.54
125,900.05
56,827.70
1,090,344.66
632,123.87
10,055.79
8,027.25
10,864.86
11,809.64
22,851.54
33,958.68
1,269.14
2,632.06
300 D.C
330 D.C
360 D.C
5,554.83
5,192.27
4,622.55
40,395.48
26,177.02
7,664.10
25,191.03
6,344.87
316.73
1,041.06
262.21
4,189.45
3,916.02
4,111.33
5,216.00
4,875.56
5,118.73
4,511.72
4,217.25
4,427.58
2,602,002.01
260,200.20
260,200.20
3,122,402.41
593,256.46
3,715,658.87
8.01%
84.78%
3,250,654.60
325,065.46
325,065.46
3,900,785.52
741,149.25
4,641,934.77
10.01%
94.79%
1,692,450.62
169,245.06
169,245.06
2,030,940.75
385,878.74
2,416,819.49
5.21%
100.00%