CERTIFICADO ORDEN DE CAMBIO N 2

OBRA:

CONSTRUCCION PUENTE VEHICULAR VILLA NUEVA

FECHA INICIO:

CONTRATISTA:

CONSTRUCCIONES Y SERVICIOS HNOS. CAHUANA ANDIA

LTDA.

PLAZO EJECUCIN S/C.M. N1:

N CONTRATO:

007/2014/Lic Pto. V.

FECHA CONCLUSION S/C.M. N1:

MONTO CONTRATO S/C.M. N1:

5,408,609.91

% AVANCE FISICO:

DESCRIPCION

UNID.

CANTIDAD

SUPERVISOR:

693.00

N CONTR. SUP.

30/10/16

VOL. S/ ORDEN DE CAMBIO N2

P.U. [Bs.]

26/09/16
SERVICIOS DE INGENIERIA Y CONSTRUCCION ALBIS ADAMCZYK SRL.

002/2014 ST-EXCEP-ANPE-PTO.V.

86.42%

VOLUMENES DE OBRA CONTRACTUALMENTE AUTORIZADOS S/CONTRATO MODIFICATORIO N1

ITEM

FECHA ELABORACION:

08/12/2014

TOTAL [Bs.]

CANTIDAD

P.U. [Bs.]

VOLUMENES DE OBRA CERTIFICADOS

CANTIDADES

TOTAL [Bs.]

Anterior

Actual

% AVANCE

MONTOS [Bs.]

Acumulado

Anterior

Acumulado

Actual

SALDO

FISICO

ACTIVIDADES PRELIMINARES Y COMPLEMENTARIAS

1

INSTALACION DE FAENAS

GLB

1.00

20575.53

20,575.53

1.00

20575.53

20,575.53

1.00

1.00

20,575.53

0.00

20,575.53

0.00

100.00%

REPLANTEO DE CAMINOS Y OBRAS GENERALES

GLB

1.00

7285.45

7,285.45

1.00

7285.45

7,285.45

1.00

1.00

7,285.45

0.00

7,285.45

0.00

100.00%

LETRERO DE OBRAS (SEGUN DISENO)

PZA

2.00

3069.57

6,139.14

2.00

3069.57

6,139.14

2.00

2.00

6,139.14

0.00

6,139.14

0.00

100.00%

VERIFICACION GEOTECNICA

PTO

2.00

4496.78

8,993.56

2.00

4496.78

8,993.56

2.00

2.00

8,993.56

0.00

8,993.56

0.00

100.00%
0.00%

INFRAESTRUCTURA
5

EXCAVACIN NO CLASIFICADA

M3

68.40

78.37

5,360.51

68.40

78.37

5,360.51

0.00

0.00

0.00

0.00

5,360.51

RELLENO COMPACTADO CON TIERRA COMUN

M3

1,827.20

68.36

124,907.39

1,814.46

68.36

124,036.49

0.00

0.00

0.00

0.00

124,036.49

0.00%

PILOTES VACIADO EN SITIO D=1.20 M

ML

100.00

7,197.29

719,729.00

100.00

7,197.29

719,729.00

100.00

100.00

719,729.00

0.00

719,729.00

0.00

100.00%

HORMIGON SIMPLE H11 MPA

M3

0.00

1,290.67

0.00

0.00

1,290.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

HORMIGN SIMPLE H21 MPA

M3

167.56

2,542.88

426,084.97

167.56

2,542.88

426,084.97

135.93

135.93

345,653.67

0.00

345,653.67

80,431.30

81.12%

10

ACERO ESTRUCTURAL FY'=4.200 KG/CM2 (GRADO 60)

KG

23,531.18

19.86

467,329.23

23,531.60

19.86

467,337.58

19,020.96

19,020.96

377,756.27

0.00

377,756.27

89,581.31

80.83%
86.65%

SUPERESTRUCTURA
11

ACERO ESTRUCTURAL FY'=4.200 KG/CM2 (GRADO 60)

KG

34,691.96

19.86

688,982.33

34,791.33

19.86

690,955.81

30,146.44

30,146.44

598,708.30

0.00

598,708.30

92,247.51

12

ACERO DE PRETENSADO GRADO 270 KSI TORONES D=1/2"

KG

10,006.18

35.90

359,221.86

9,989.44

35.90

358,620.90

9,981.75

9,981.75

358,344.83

0.00

358,344.83

276.07

99.92%

13

ANCLAJE TIPO FREYSSINET

PZA

48.00

1,961.12

94,133.76

48.00

1,961.12

94,133.76

48.00

48.00

94,133.76

0.00

94,133.76

0.00

100.00%

14

APOYOS DE NEOPRENO COMPUESTO

DM3

60.00

580.07

34,804.20

60.00

580.07

34,804.20

60.00

60.00

34,804.20

0.00

34,804.20

0.00

100.00%

15

APOYOS DE NEOPRENO SIMPLE

DM3

0.00

447.67

0.00

0.00

447.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

16

BARANDADO PREFABRICADO TIPO P-3

284.80

450.74

128,370.75

284.36

450.74

128,172.43

213.16

96,079.74

0.00

96,079.74

32,092.69

74.96%

17

CANTONERA Y JUNTA DE DILATACION

ML

20.00

947.91

18,958.20

20.00

947.91

18,958.20

20.00

20.00

18,958.20

0.00

18,958.20

0.00

100.00%

18

HORMIGN SIMPLE H21 MPA

M3

183.93

2,802.28

515,423.36

183.93

2,802.28

515,423.36

183.93

183.93

515,423.36

0.00

515,423.36

0.00

100.00%

19

HORMIGN SIMPLE FC 350 KG/CM2

M3

191.64

3,664.68

702,299.28

191.64

3,664.68

702,299.28

191.64

191.64

702,299.28

0.00

702,299.28

0.00

100.00%

20

LANZAMIENTO DE VIGAS U OBRA FALSA

TRM

4.00

56,375.35

225,501.40

4.00

56,375.35

225,501.40

4.00

4.00

225,501.40

0.00

225,501.40

0.00

100.00%

21

DRENAJE CON TUBOS PVC 4"

ML

46.08

98.53

4,540.26

46.08

98.53

4,540.26

46.08

46.08

4,540.26

0.00

4,540.26

0.00

100.00%

22

TESADO E INYECCION DE CABLES

ML

854.50

134.97

115,331.87

854.44

134.97

115,323.77

853.76

853.76

115,231.98

0.00

115,231.98

91.79

99.92%

23

VAINAS CORRUGADA D=2''

ML

0.00

86.03

0.00

0.00

86.03

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

M3

2,540.00

35.84

91,033.60

2,535.10

35.84

90,857.98

1,350.00

1,350.00

48,384.00

0.00

48,384.00

42,473.98

53.25%

ML

213.16

CONSTRUCCION DE ACCESOS
24

CONFORMACION DE TERRAPLEN CON RIPIO

OBRAS COMPLEMENTARIAS
25

PROVISION Y ARMADO DE GAVIONES

M3

440.00

524.37

230,722.80

440.00

524.37

230,722.80

440.00

440.00

230,722.80

0.00

230,722.80

0.00

100.00%

26

PROVISION Y ARMADO DE COLCHONETA E=0.30M

M2

456.00

210.32

95,905.92

456.00

210.32

95,905.92

312.00

312.00

65,619.84

0.00

65,619.84

30,286.08

68.42%

27

LIMPIEZA Y RETIRO DE ESCOMBROS

GLB

1.00

8,612.59

8,612.59

1.00

8,612.59

8,612.59

0.00

0.00

0.00

0.00

8,612.59

0.00%

28

SENALIZACION VERTICAL

PZA

2.00

1,810.96

3,621.92

2.00

1,810.96

3,621.92

0.00

0.00

0.00

0.00

3,621.92

0.00%

29

EXCAVACION CON AGOTAMIENTO

M3

2,253.71

100.02

225,416.07

2,253.71

100.02

225,416.07

0.00

0.00

0.00

0.00

225,416.07

0.00%

30

VAINAS CORRUGADA D=3''

ML

855.84

91.52

78,326.48

854.44

91.52

78,198.35

854.44

854.44

78,198.35

0.00

78,198.35

0.00

100.00%

31

PROVISION Y COLOCADO DE BARBACANAS 3 PLG

ML

11.20

89.15

998.48

11.20

89.15

998.48

11.20

100.00%

5,408,609.91 TOTAL PROYECTO S/O.C. N2:

5,408,609.71

NUEVOS ITEMS

TOTAL PROYECTO S/C.M. N1:

MONTO TOTAL ANTICIPO:
% INCIDENCIA ANTICIPO:

0.00
0.00%

11.20
TOTAL CERTIFICADO
TOTAL PROYECTO S/C.M. N1:
TOTAL PROYECTO S/O.C. N2:
TOTAL CERTIFICADO:
SALDO POR COBRAR:

998.48

0.00

998.48

0.00

4,674,081.40

0.00

4,674,081.40

734,528.31

5,408,609.91
5,408,609.71
4,674,081.40
734,528.31

86.42%
13.58%

FIRMA
CONTRATISTA

SUPERVISOR DE OBRA

FISCAL DE OBRAS - G.A. MUNICIPAL DE PUERTO VILLARROEL

FISCAL DE OBRAS - FONADAL

DIRECTOR DE INFRAESTRUCTURA G.A.M. P. V.

NOMBRE
SELLO

CONSTRUCCIONES Y SERVICIOS HNOS. CAHUANA ANDIA LTDA.

ING. MSC. LUIS OCTAVIO ALBIS ADAMCZYK

FECHA

FECHA

ING. ORLANDO AYALA ARAUCO

FECHA

ING. GROVER MONTAO SOLIZ

FECHA