Professional Documents
Culture Documents
ACTIVIDADES
PAVIMENTACION DE LA PLAYITA.
UND
CANT.
V/ UNITARIO
V/TOTAL
TRABAJOS PRELIMINARES
SUB/TOTAL
43,046,534
1.1 CAMPAMENTO
1.2 Localizacion trazado y replanteo
gbl
m2
1
2450
3,658,038
4,169
3,658,038
10,213,897
m3
120
39,683
4,761,900
m3
400
61,032
24,412,700
m3
30
59,040
1,771,185
m3
30
344,812
10,344,360
m2
50
26,738
1,336,924
m3
20
259,716
5,194,319
m3
20
46,588
931,756
19,578,544
350,426,437
3.1
m3
540
46,588
25,157,399
m2
2,450
132,763
325,269,039
3.2
asfaltico y curado.
IV
BORDILLOS Y ANDENES
4.1
ml
700.00
50,266
35,186,270
m2
700.00
46,485
32,539,723
4.2
V
67,725,994
OBRAS DE DRENAJES
12,660,331.61
5.1
5.2
5.3
VI
LIMPIEZA GENERAL
6.1
und
4.00
795,506
3,182,025
ml
50.00
167,895
8,394,742
m3
2.00
541,782
1,083,565
6,224,238
m3
TOTAL PRESUPUESTO
321.00
19,390
6,224,238
499,662,078
15
74,949,312
10
49,966,208
24,983,104
30
149,898,624
149,898,624
349,763,455
499,662,078
15,068,337
100666
246631700
2,912,218
544,394
267642.2405
21485469.37
49966207.85
49966207.85
121,417,885
UND
CANT.
V/ UNITARIO
V/TOTAL
1.1 CAMPAMENTO
1.2 Localizacion trazado y replanteo
gbl
m2
1
1691
3,658,038
4,169
3,658,038
7,050,924
m3
11
39,683
416,666
m3
221
61,032
13,463,604
m3
59,040
m3
344,812
m2
26,738
m3
259,716
m3
46,588
ACTIVIDADES
TRABAJOS PRELIMINARES
SUB/TOTAL
24,589,232
203,425,817
3.1
m3
347
46,588
16,170,617
m2
1,142
164,000
187,255,200
3.2
asfaltico y curado.
IV
BORDILLOS Y ANDENES
4.1
ml
356.00
50,266
17,894,732
m2
26.04
46,485
1,210,478
4.2
V
19,105,210
OBRAS DE DRENAJES
0.00
5.1
5.2
5.3
VI
LIMPIEZA GENERAL
6.1
TOTAL PRESUPUESTO
und
0.00
795,506
ml
0.00
167,895
m3
0.00
541,782
0
0
m3
0.00
19,390
247,120,258
15
37,068,039
10
24,712,026
12,356,013
30
74,136,077
74,136,077
172,984,181
247,120,258
8,747,310
100666
114940439
821,524
10626171.09
24712025.8
24712025.8
60,050,223
MUNICIPIO:QUIBDO
PROPONENTE: CLARYCELLY MOSQUERA PALACIOS
INTERVENTOR:
VALOR
ORIGINAL
VALOR
EJECUTADO
EJE. SOBRE
VR.CONTRAT.
VOLQUETAS
RETROCARGADOR
CONCRETADORAS
NOTA:
SEMANAS
10
11
12
13
14
15
16
17
18
19
20
A DE UTILIZACIN DE EQUIPOS
ENTACION DE LA PLAYITA
VALOR
ORIGINAL
CORREGIMIENTO
PROPONENTE: CLARYCELLY MOSQUERA PALACIOS
INTERVENTOR:
VALOR
EJECUTADO
%
EJE. SOBRE
VR.CONTRAT.
TRABAJOS PRELIMINARES
43,046,534
8.6%
19,578,544
3.9%
350,426,437
70.1%
BORDILLOS Y ANDENES
67,725,994
13.6%
OBRAS DE DRENAJES
12,660,332
2.5%
SEMANAS
1
4.3%
2
4.3%
1.3%
1.3%
1.3%
4.4%
PAVIMENTO RIGIDO EN CONCRETO
HIDRAULICO
0.5%
LIMPIEZA GENERAL
TOTALES
CONVENCIONES
PROGRAMADA EJECUTADA
BARRAS XXXXXXXXX
6,224,238
1.2%
499,662,078
100%
INVERSION
ACUMULADA
BASICA
PROGRAMADA
%
MILES
EJECUTADA
%
MILES
4.31%
6.12%
10
11
12
13
14
15
16
17
18
19
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
3%
3%
3%
3%
0.5%
0.5%
0.5%
0.5%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
1.88%
6.27%
8.35%
8.35%
7.84%
7.84%
4.45%
4.45%
4.45%
4.45%
4.45%
4.45%
4.45%
4.45%
4.45%
4.45%
4.45%
21,523,267
30,581,515
9,404,039
31,305,691
41,711,008
41,711,008
39,178,942
39,178,942
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
22,247,443
15,939,220
52,104,782
61,508,820
92,814,511
134,525,519
176,236,527
215,415,469
254,594,411
276,841,854
299,089,297
321,336,741
343,584,184
365,831,627
388,079,071
410,326,514
432,573,957
454,821,401
477,068,844
499,316,287
NOTA:
20
0.07%
0.07%
345,791
499,662,078