Escolar Documentos
Profissional Documentos
Cultura Documentos
CONTRATO N
CONTRATISTA
FECHA
OBRA
N VAL.
N DE LA PARTIDA
15
DESCRIPCIN DE LA PARTIDA
CANTIDAD CONTRACTUAL
51.50
UNIDAD
KGF
PERIODO
N DE CABILLA
UNIDAD
REPETIDA
Posicion N201
146
1.1
89.7754
Posicion N204A
0.7
2.3478
DESCRIPCIN
FOTO REFERENCIAL
DESDE
HASTA
5/8"
5
3/4"
6
7/8"
7
1"
8
92.123
0.000
0.000
0.000
0.000
0.000
FACTOR DE COVERSIN
0.559
0.994
1.554
2.237
3.045
3.978
51.497
0.000
0.000
0.000
0.000
0.000
51.50
APROBACIN
NOMBRE:
C.I.V. N:
FECHA DE APROBACIN
FIRMA
ING. INSPECTOR
0.00
0.00
ING. RESIDENTE
ONTRATANTE
0.000
7.906
0.000
0.00
ING. RESIDENTE
00001
CONTRATISTA
OBRA
FECHA
N DE LA PARTIDA
15
DESCRIPCIN DE LA PARTIDA
CANTIDAD CONTRACTUAL
370.98
UNIDAD
KGF
PERIODO
N DE CABILLA
UNIDAD
REPETIDA
Posicion N200
12
3.74
44.61072
Posicion N202
16
3.77
59.95808
Posicion N207
36
0.92
32.92128
Posicion N209
17
101.388
Posicion N210
17
1.2
20.2776
Posicion N211
27
4.25
114.0615
DESCRIPCIN
FOTO REFERENCIAL
N VAL.
HASTA
5/8"
5
3/4"
6
7/8"
7
1"
8
0.000
373.217
0.000
0.000
0.000
0.000
FACTOR DE COVERSIN
0.559
0.994
1.554
2.237
3.045
3.978
0.000
370.978
0.000
0.000
0.000
0.000
0.00
APROBACIN
NOMBRE:
C.I.V. N:
FECHA DE APROBACIN
FIRMA
ING. INSPECTOR
370.98
0.00
ING. RESIDENTE
ONTRATANTE
0.000
7.906
0.000
0.00
ING. RESIDENTE
CONTRATISTA
FECHA
OBRA
N VAL.
N DE LA PARTIDA
15
DESCRIPCIN DE LA PARTIDA
CANTIDAD CONTRACTUAL
84.46
UNIDAD
KGF
PERIODO
N DE CABILLA
UNIDAD
REPETIDA
Posicion N204
138
0.7
53.9994
Posicion N205
193
0.9
97.0983
DESCRIPCIN
FOTO REFERENCIAL
DESDE
HASTA
5/8"
5
3/4"
6
7/8"
7
1"
8
151.098
0.000
0.000
0.000
0.000
0.000
FACTOR DE COVERSIN
0.559
0.994
1.554
2.237
3.045
3.978
84.464
0.000
0.000
0.000
0.000
0.000
84.46
APROBACIN
NOMBRE:
C.I.V. N:
FECHA DE APROBACIN
FIRMA
ING. INSPECTOR
0.00
0.00
ING. RESIDENTE
ONTRATANTE
0.000
7.906
0.000
0.00
ING. RESIDENTE
CONTRATISTA
FECHA
OBRA
N VAL.
N DE LA PARTIDA
15
DESCRIPCIN DE LA PARTIDA
CANTIDAD CONTRACTUAL
0.00
UNIDAD
KGF
PERIODO
N DE CABILLA
UNIDAD
REPETIDA
Posicion N203
24
4.29
Posicion N206
16
63.616
Posicion N208
12
4.54
54.15312
Posicion N212
34
202.776
Posicion N213
34
2.65
89.5594
Posicion N214
54
4.44
238.32144
DESCRIPCIN
FOTO REFERENCIAL
DESDE
5/8"
5
HASTA
3/4"
6
7/8"
7
1"
8
159.99984
0.000
648.426
160.000
0.000
0.000
0.000
FACTOR DE COVERSIN
0.559
0.994
1.554
2.237
3.045
3.978
0.000
644.535
248.640
0.000
0.000
0.000
0.00
APROBACIN
NOMBRE:
C.I.V. N:
FECHA DE APROBACIN
FIRMA
ING. INSPECTOR
893.18
0.00
ING. RESIDENTE
ONTRATANTE
0.000
7.906
0.000
0.00
ING. RESIDENTE
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD
E3 ESTRUCTURAS
E31 OBRAS PREPARATORIAS PARA ESTRUCTURAS
1
E311.110.150
M3
9.06
E.313.210.000
M3
10.91
E.317.000.000
M3
2.40
E.323.000.120
M3
0.43
E.324.000.120
M3
0.10
E.325.000.120
M3
1.51
E.328.000.120
M3
4.62
E.331.100.225
M3
0.78
E.332.000.125
M3
1.00
10
E.333.320.125
LOSA MACIZA, e=20 cm CON CONCRETO Fc 250 kgf/cm2 A LOS 28 DIAS, ACABADO
CORRIENTE.
M2
30.80
E34 ENCOFRADOS
11
E.341.010.110
M2
13.50
12
E.342.010.111
M2
14.40
13
E.342.010.112
M2
14.00
14
E.342.010.113
M2
26.56
COMPUTOS METRICOS
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD
E.351.110.210
KGF
103.00
16
E.351.120.210
KGF
741.96
17
E.352.110.210
KGF
84.46
18
E.352.120.210
KGF
893.18
M2
48.54
E41 ALBAILERIA
19
E.411.041.015
COMPUTOS METRICOS
PARTIDA
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
E3 ESTRUCTURAS
E31 OBRAS PREPARATORIAS PARA ESTRUCTURAS
1
E311.110.150
M3
15.00
1,883.42
28,251.30
E.313.210.000
M3
9.00
350.19
3,151.71
E.317.000.000
M3
6.00
765.82
4,594.92
35,997.93
E.323.000.120
M3
8.50
14,895.13
126,608.61
E.324.000.120
M3
0.50
16,367.22
8,183.61
E.325.000.120
M3
2.50
16,367.22
40,918.05
E.328.000.120
M3
3.08
14,895.13
45,877.00
221,587.27
E.331.100.225
M3
3.20
21,337.42
68,279.74
E.332.000.125
M3
2.80
19,111.11
53,511.11
10
E.333.320.125
LOSA MACIZA, e=20 cm CON CONCRETO Fc 250 kgf/cm2 A LOS 28 DIAS, ACABADO
CORRIENTE.
M2
30.80
3,822.34
117,728.07
239,518.92
E34 ENCOFRADOS
11
E.341.010.110
M2
25.00
3,230.57
80,764.25
12
E.342.010.111
M2
16.00
3,392.13
54,274.08
13
E.342.010.112
M2
14.00
3,790.93
53,073.02
14
E.342.010.113
M2
35.00
3,022.65
105,792.75
293,904.10
PRESUPUESTO
PARTIDA
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
E.351.110.210
KGF
230.00
327.13
75,239.90
16
E.351.120.210
KGF
420.00
441.25
185,325.00
17
E.352.110.210
KGF
610.00
327.07
199,512.70
18
E.352.120.210
KGF
540.00
441.21
238,253.40
698,331.00
E41 ALBAILERIA
19
E.411.041.015
M2
350.00
2,182.55
763,892.50
763,892.50
TOTAL E3 ESTRUCTURAS :
2,253,231.72
PRESUPUESTO
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
PERIODO ACTUAL
PERIODO ANTERIOR
VALUACIN DE OBRA
A LA FECHA
PERIODO ACTUAL
PERIODO ANTERIOR
A LA FECHA
E3 ESTRUCTURAS
E31 OBRAS PREPARATORIAS PARA ESTRUCTURAS
1
E311.110.150
M3
15.00
1,883.42
28,251.30
6.34
0.00
6.34
11,944.65
0.00
11,944.65
E.313.210.000
M3
9.00
350.19
3,151.71
1.64
0.00
1.64
573.09
0.00
573.09
E.317.000.000
M3
6.00
765.82
4,594.92
0.12
0.00
0.12
35,997.93
91.90
0.00
91.90
12,609.64
0.00
12,609.64
E.323.000.120
M3
8.50
14,895.13
126,608.61
0.43
0.00
0.43
6,404.91
0.00
6,404.91
E.324.000.120
M3
0.50
16,367.22
8,183.61
0.10
0.00
0.10
1,636.72
0.00
1,636.72
E.325.000.120
M3
2.50
16,367.22
40,918.05
1.36
0.00
1.36
22,243.05
0.00
22,243.05
E.328.000.120
M3
3.08
14,895.13
45,877.00
0.00
0.00
0.00
221,587.27
0.00
0.00
0.00
30,284.68
0.00
30,284.68
E.331.100.225
M3
3.20
21,337.42
68,279.74
0.00
0.00
0.00
0.00
0.00
0.00
E.332.000.125
M3
2.80
19,111.11
53,511.11
0.00
0.00
0.00
0.00
0.00
0.00
10
E.333.320.125
LOSA MACIZA, e=20 cm CON CONCRETO Fc 250 kgf/cm2 A LOS 28 DIAS, ACABADO
CORRIENTE.
M2
30.80
3,822.34
117,728.07
0.00
0.00
0.00
0.00
0.00
0.00
239,518.92
0.00
0.00
0.00
E34 ENCOFRADOS
11
E.341.010.110
M2
25.00
3,230.57
80,764.25
8.78
0.00
8.78
28,348.25
0.00
28,348.25
12
E.342.010.111
M2
16.00
3,392.13
54,274.08
0.00
0.00
0.00
0.00
0.00
0.00
13
E.342.010.112
M2
14.00
3,790.93
53,073.02
0.00
0.00
0.00
0.00
0.00
0.00
14
E.342.010.113
M2
35.00
3,022.65
105,792.75
0.00
0.00
0.00
0.00
0.00
0.00
293,904.10
28,348.25
0.00
28,348.25
E.351.110.210
KGF
230.00
327.13
75,239.90
72.10
0.00
72.10
23,586.07
0.00
23,586.07
16
E.351.120.210
KGF
420.00
441.25
185,325.00
519.37
0.00
519.37
229,172.90
0.00
229,172.90
17
E.352.110.210
KGF
610.00
327.07
199,512.70
0.00
0.00
0.00
0.00
0.00
0.00
18
E.352.120.210
KGF
540.00
441.21
238,253.40
0.00
0.00
0.00
698,331.00
0.00
0.00
0.00
252,758.97
0.00
252,758.97
0.00
0.00
0.00
0.00
324,001.54
0.00
0.00
0.00
324,001.54
E41 ALBAILERIA
19
E.411.041.015
M2
350.00
2,182.55
763,892.50
763,892.50
2,253,231.72
0.00
0.00
0.00
VALUACION (MES 1)
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
PERIODO ACTUAL
PERIODO ANTERIOR
VALUACIN DE OBRA
A LA FECHA
PERIODO ACTUAL
PERIODO ANTERIOR
A LA FECHA
E3 ESTRUCTURAS
E31 OBRAS PREPARATORIAS PARA ESTRUCTURAS
1
E311.110.150
M3
15.00
1,883.42
28,251.30
2.72
6.34
9.06
5,119.14
11,944.65
17,063.79
E.313.210.000
M3
9.00
350.19
3,151.71
7.64
1.64
9.27
2,674.40
573.09
3,247.49
E.317.000.000
M3
6.00
765.82
4,594.92
2.28
0.12
2.40
1,746.07
91.90
1,837.97
35,997.93
9,539.61
12,609.64
22,149.25
E.323.000.120
M3
8.50
14,895.13
126,608.61
0.00
0.43
0.43
0.00
6,404.91
6,404.91
E.324.000.120
M3
0.50
16,367.22
8,183.61
0.00
0.10
0.10
0.00
1,636.72
1,636.72
E.325.000.120
M3
2.50
16,367.22
40,918.05
0.15
1.36
1.51
2,471.45
22,243.05
24,714.50
E.328.000.120
M3
3.08
14,895.13
45,877.00
4.62
0.00
4.62
68,815.50
0.00
68,815.50
221,587.27
71,286.95
30,284.68
101,571.63
E.331.100.225
M3
3.20
21,337.42
68,279.74
0.70
0.00
0.70
14,978.87
0.00
14,978.87
E.332.000.125
M3
2.80
19,111.11
53,511.11
0.85
0.00
0.85
16,244.44
0.00
16,244.44
10
E.333.320.125
LOSA MACIZA, e=20 cm CON CONCRETO Fc 250 kgf/cm2 A LOS 28 DIAS, ACABADO
CORRIENTE.
M2
30.80
3,822.34
117,728.07
0.00
0.00
0.00
239,518.92
0.00
0.00
0.00
31,223.31
0.00
31,223.31
E34 ENCOFRADOS
11
E.341.010.110
M2
25.00
3,230.57
80,764.25
4.73
8.78
13.50
15,264.44
28,348.25
43,612.69
12
E.342.010.111
M2
16.00
3,392.13
54,274.08
12.96
0.00
12.96
43,962.00
0.00
43,962.00
13
E.342.010.112
M2
14.00
3,790.93
53,073.02
11.90
0.00
11.90
45,112.07
0.00
45,112.07
14
E.342.010.113
M2
35.00
3,022.65
105,792.75
0.00
0.00
0.00
0.00
0.00
0.00
293,904.10
104,338.51
28,348.25
132,686.76
E.351.110.210
KGF
230.00
327.13
75,239.90
30.90
72.10
103.00
10,108.32
23,586.07
33,694.39
16
E.351.120.210
KGF
420.00
441.25
185,325.00
222.59
519.37
741.96
98,216.96
229,172.90
327,389.86
17
E.352.110.210
KGF
610.00
327.07
199,512.70
59.12
0.00
59.12
19,337.03
0.00
19,337.03
18
E.352.120.210
KGF
540.00
441.21
238,253.40
625.23
0.00
625.23
275,855.96
0.00
275,855.96
698,331.00
403,518.27
252,758.97
656,277.24
0.00
0.00
0.00
0.00
619,906.65
0.00
324,001.54
0.00
943,908.19
E41 ALBAILERIA
19
E.411.041.015
M2
350.00
2,182.55
763,892.50
763,892.50
2,253,231.72
0.00
0.00
0.00
VALUACION (MES 2)
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
PERIODO ACTUAL
PERIODO ANTERIOR
VALUACIN DE OBRA
A LA FECHA
PERIODO ACTUAL
PERIODO ANTERIOR
A LA FECHA
E3 ESTRUCTURAS
E31 OBRAS PREPARATORIAS PARA ESTRUCTURAS
1
E311.110.150
M3
15.00
1,883.42
28,251.30
0.00
9.06
9.06
0.00
17,063.79
17,063.79
E.313.210.000
M3
9.00
350.19
3,151.71
1.64
9.27
10.91
573.09
3,247.49
3,820.58
E.317.000.000
M3
6.00
765.82
4,594.92
0.00
2.40
2.40
35,997.93
0.00
1,837.97
1,837.97
573.09
22,149.25
22,722.34
E.323.000.120
M3
8.50
14,895.13
126,608.61
0.00
0.43
0.43
0.00
6,404.91
6,404.91
E.324.000.120
M3
0.50
16,367.22
8,183.61
0.00
0.10
0.10
0.00
1,636.72
1,636.72
E.325.000.120
M3
2.50
16,367.22
40,918.05
0.00
1.51
1.51
0.00
24,714.50
24,714.50
E.328.000.120
M3
3.08
14,895.13
45,877.00
0.00
4.62
4.62
0.00
68,815.50
68,815.50
221,587.27
0.00
101,571.63
101,571.63
E.331.100.225
M3
3.20
21,337.42
68,279.74
0.08
0.70
0.78
1,664.32
14,978.87
16,643.19
E.332.000.125
M3
2.80
19,111.11
53,511.11
0.15
0.85
1.00
2,866.67
16,244.44
19,111.11
10
E.333.320.125
LOSA MACIZA, e=20 cm CON CONCRETO Fc 250 kgf/cm2 A LOS 28 DIAS, ACABADO
CORRIENTE.
M2
30.80
3,822.34
117,728.07
30.80
0.00
30.80
239,518.92
117,728.07
0.00
117,728.07
122,259.06
31,223.31
153,482.37
E34 ENCOFRADOS
11
E.341.010.110
M2
25.00
3,230.57
80,764.25
0.00
13.50
13.50
0.00
43,612.70
43,612.70
12
E.342.010.111
M2
16.00
3,392.13
54,274.08
1.44
12.96
14.40
4,884.67
43,962.00
48,846.67
13
E.342.010.112
M2
14.00
3,790.93
53,073.02
2.10
11.90
14.00
7,960.95
45,112.07
53,073.02
14
E.342.010.113
M2
35.00
3,022.65
105,792.75
26.56
0.00
26.56
80,281.58
0.00
80,281.58
293,904.10
93,127.20
132,686.77
225,813.97
E.351.110.210
KGF
230.00
327.13
75,239.90
0.00
103.00
103.00
0.00
33,694.39
33,694.39
16
E.351.120.210
KGF
420.00
441.25
185,325.00
0.00
741.96
741.96
0.00
327,389.85
327,389.85
17
E.352.110.210
KGF
610.00
327.07
199,512.70
25.34
59.12
84.46
8,287.30
19,337.03
27,624.33
18
E.352.120.210
KGF
540.00
441.21
238,253.40
267.95
625.23
893.18
698,331.00
118,223.98
275,855.96
394,079.94
126,511.28
656,277.23
782,788.51
105,940.98
0.00
105,940.98
105,940.98
448,411.61
0.00
943,908.19
105,940.98
1,392,319.80
E41 ALBAILERIA
19
E.411.041.015
M2
350.00
2,182.55
763,892.50
763,892.50
2,253,231.72
48.54
0.00
48.54
VALUACION (MES 3)
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD
CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
RELACIN DE AUMENTO
MONTO EJECUTADO A LA
FECHA
A LA FECHA
CANTIDAD AUMENTADA
RELACIN DE DISMINUCIN
CANTIDAD DISMINUIDA
E3 ESTRUCTURAS
E31 OBRAS PREPARATORIAS PARA ESTRUCTURAS
1
E311.110.150
M3
15.00
1,883.42
28,251.30
9.06
17,063.79
E.313.210.000
M3
9.00
350.19
3,151.71
10.91
3,820.57
E.317.000.000
M3
6.00
765.82
4,594.92
2.40
35,997.93
1,837.97
1.91
22,722.33
668.86
-5.94
-11,187.51
-3.60
668.86
-2,756.95
-13,944.46
E.323.000.120
M3
8.50
14,895.13
126,608.61
0.43
6,404.91
-8.07
-120,203.70
E.324.000.120
M3
0.50
16,367.22
8,183.61
0.10
1,636.72
-0.40
-6,546.89
E.325.000.120
M3
2.50
16,367.22
40,918.05
1.51
24,714.50
-0.99
-16,203.55
E.328.000.120
M3
3.08
14,895.13
45,877.00
4.62
68,815.50
221,587.27
1.54
101,571.63
22,938.50
22,938.50
-142,954.14
E.331.100.225
M3
3.20
21,337.42
68,279.74
0.78
16,643.19
-2.42
-51,636.56
E.332.000.125
M3
2.80
19,111.11
53,511.11
1.00
19,111.11
-1.80
-34,400.00
10
E.333.320.125
LOSA MACIZA, e=20 cm CON CONCRETO Fc 250 kgf/cm2 A LOS 28 DIAS, ACABADO
CORRIENTE.
M2
30.80
3,822.34
117,728.07
30.80
117,728.07
239,518.92
153,482.37
0.00
-86,036.56
E34 ENCOFRADOS
11
E.341.010.110
M2
25.00
3,230.57
80,764.25
13.50
43,612.70
-11.50
-37,151.56
12
E.342.010.111
M2
16.00
3,392.13
54,274.08
14.40
48,846.67
-1.60
-5,427.41
13
E.342.010.112
M2
14.00
3,790.93
53,073.02
14.00
53,073.02
14
E.342.010.113
M2
35.00
3,022.65
105,792.75
26.56
80,281.58
293,904.10
225,813.97
0.00
-8.44
-25,511.17
-68,090.14
CODIGO COVENIN
DESRIPCIN
UNIDAD
CANTIDAD
CONTRACTUAL
PRECIO UNITARIO
MONTO (Bs.)
A LA FECHA
RELACIN DE AUMENTO
MONTO EJECUTADO A LA
FECHA
CANTIDAD AUMENTADA
RELACIN DE DISMINUCIN
CANTIDAD DISMINUIDA
E.351.110.210
KGF
230.00
327.13
75,239.90
103.00
33,694.39
16
E.351.120.210
KGF
420.00
441.25
185,325.00
741.96
327,389.85
17
E.352.110.210
KGF
610.00
327.07
199,512.70
84.46
27,624.33
18
E.352.120.210
KGF
540.00
441.21
238,253.40
893.18
394,079.95
698,331.00
321.96
353.18
782,788.52
142,064.85
155,826.55
-127.00
-41,545.51
-525.54
-171,888.37
297,891.40
-213,433.88
E41 ALBAILERIA
19
E.411.041.015
M2
350.00
2,182.55
763,892.50
48.54
105,940.98
-301.46
-657,951.52
763,892.50
105,940.98
0.00
-657,951.52
TOTAL E3 ESTRUCTURAS :
2,253,231.72
1,392,319.80
321,498.76
-1,182,410.70