CONTRATO INICIAL

No DESCRIPCIÓN ITEMS UNID CANTIDAD P.U.

OBRA GRUESA1 INSTALACION DE FAENAS glb 1.00 2,735.55

2 REPLANTEO Y TRAZADO m² 90.27 10.65

3 EXCAVACION MANUAL m³ 184.36 56.78

4 RELLENO Y COMPACTADO SIN TIERRA m³ 117.76 55.25

5 CARPETA DE HORMIGON POBRE m² 50.58 68.17

6 ZAPATAS DE HORMIGON ARMADO m³ 19.96 2,372.09

7 CIMIENTO DE HORMIGON CICLOPEO m³ 33.51 635.38

8 VIGAS DE FUNDACION DE HORMIGON ARMADO m³ 5.13 2,447.77

9 SOBRECIMIENTOS DE HORMIGON CICLOPEO m³ 3.16 811.42

10 COLUMNAS DE HORMIGON ARMADO m³ 21.49 3,877.55

11 VIGA DE HORMIGON ARMADO m³ 51.19 2,516.32

12 ESCALERA DE Hº Aº m³ 10.14 3,633.55

13 LOSA LLENA DE HORMIGON ARMADO m³ 1.65 3,542.02

14 LOSA ALIV. VIGUETAS PRETENZADAS m² 594.60 217.79

15 MURO DE LADRILLO 12CM (6H) m² 1,039.48 143.00

16 DINTEL DE LADRILLO ARMADO m 29.20 64.02

17 BOTAGUAS DE HORMIGON ARMADO m 89.60 143.54

18 CUBIERTA DE CALAMINA #28 C/CERCHA METALICA m² 268.10 157.72

19 CUMBRERA DE CALAMINA PLANA m 76.36 89.90

OBRA FINA 20 EMPEDRADO Y CONTRAPISO DE HORMIGON m² 180.93 113.64

21 CONTRAPISO DE HORMIGON S/LOSA m² 542.94 49.06

22 REVOQUE CIELO RASO BAJO LOSA m² 455.58 79.93

23 REVOQUE INTERIOR DE YESO m² 1,621.00 60.24

24 REVOQUE EXTERIOR m² 743.00 86.31

25 PISO DE CERAMICA NACIONAL m² 741.28 134.92

26 REVESTIMIENTO DE CERAMICA m² 306.24 140.09

27 ZOCALO CERAMICO m 629.12 44.65

28 CIELO FALSO DE ESTUCO m² 274.02 131.16

29 ALERO m² 63.37 231.25

30 MESON H°A° CON REVEST. CERAMICA m 37.28 445.27

31 PUERTA DE MADERA CONTRAPLACADA pza 56.00 1,649.52

32 PUERTA DE ALUMINIO m² 15.12 313.45

33 VENTANA DE ALUMINIO C/VIDRIO m² 135.76 704.53

34 QUINCALLERIA glb 1.00 3,975.02

35 BARANDA DE TUBO METÁLICO m 30.00 161.50

INSTALACIONES HIROSANITARIAS36 INSTALACION SANITARIA glb 1.00 13,413.33

37 INSTALACION AGUA POTABLE pto 40.00 393.04

38 CAMARA INSPECCION 0.60 X 0.60 pza 6.00 574.53

39 TANQUE DE AGUA (PLASTICO)2000LT pza 2.00 1,862.02

40 CANALETA DE CALAMINA m 101.13 73.94

41 BAJANTE TUBO DESAGUE PVC 4" PLUVIAL m 74.82 45.46

42 INODORO COLOR TANQUE BAJO pza 8.00 1,037.66

43 LAVAMNANO DE COLOR CON PEDESTAL pza 8.00 564.03

44 LAVAPLATOS 1 BACHA 1 ESCURRIDERO pza 8.00 271.88

45 LAVARROPA DE CEMENTO pza 8.00 426.31

46 DUCHA ELECTRICA pza 8.00 978.26

INSTALACIONES ELECTRICAS47 INSTALACION ELECTRICA glb 1.00 43,265.81

TRABAJOS DE ACABADO48 PINTURA LATEX EXTERIOR m² 618.20 29.13

49 PINTURA INTERIOR LATEX m² 2,163.94 25.57

50 PUERTA DE VIDRIO TEMPLADO 10 MM. m² 8.85 1,012.49

51 FACHADA FLOTANTE CON VIDRIO REFLECTIVO m² 105.10 199.75

52 MUEBLE DE BAJO MESON COCINA m 29.60 115.83

53 CORDON PARA ACERA DE HORMIGON m 73.35 103.19

54 ACERA DE CONCRETO C/EMPEDRADO m² 82.25 140.13

55 INSTALACION DE GAS glb 1.00 38,390.49

56 RETIRO DE ESCOMBROS m³ 80.00 11.83

TRABAJOS COMPLEMENTARIOS57 TABLERO DE MEDIDOR Y PANEL pza 1.00 92.63

58 ACOMETIDA AGUA POTABLE TUBERIA 1" glb 1.00 2,521.78

59 ACOMETIDA ALCANTARILLADO TUBERIA 6" glb 1.00 3,555.13

60 ROPERO DE MADERA pza 24.00 455.66

61 DEMOLICION DOS VIVIENDAS m³ 100 51.66

ITEMS CONTRATO MODIFICATORIO1 INSTALACION AGUA CALIENTE ptos

2 TAPAJUNTAS ml

3 TANQUE DE AGUA DE HORMIGON DE 8000 LTS. gl

4 PUERTAS Y TAPAS SHAFF ELECTRICO METALICAS pza

5 BOMBA DE AGUA + 2 HIDOPULMONES DE 100LTS gl

6 CALEFONES pza

TOTAL MONTO CONTRATO

CONTRATO INICIAL ORDEN DE CAMBIO MODIFICACION DE CONTRATO

TOTAL (Bs) CANTIDAD P.U. TOTAL (Bs) CANTIDAD P.U. TOTAL (Bs)

2,735.55 1.00 2,735.55 2,735.55 1.00 2,735.55 2,735.55

961.38 90.27 10.65 961.38 90.27 10.65 961.38

10,467.96 184.36 56.78 10,467.96 184.36 56.78 10,467.96

6,506.24 117.76 55.25 6,506.24 117.76 55.25 6,506.24

3,448.04 50.58 68.17 3,448.04 50.58 68.17 3,448.04

47,346.92 19.96 2,372.09 47,346.92 19.96 2,372.09 47,346.92

21,291.58 33.51 635.38 21,291.58 33.51 635.38 21,291.58

12,557.06 5.13 2,447.77 12,557.06 5.13 2,447.77 12,557.06

2,564.09 3.16 811.42 2,564.09 3.16 811.42 2,564.09

83,328.55 21.49 3,877.55 83,328.55 21.49 3,877.55 83,328.55

128,810.42 51.19 2,516.32 128,810.42 51.19 2,516.32 128,810.42

36,844.20 10.14 3,633.55 36,844.20 10.14 3,633.55 36,844.20

5,844.33 0.00 3,542.02 0.00 0.00 3,542.02 0.00

129,497.93 594.60 217.79 129,497.93 594.60 217.79 129,497.93

148,645.64 1,119.05 143.00 160,024.11 1,119.05 143.00 160,024.11

1,869.38 29.20 64.02 1,869.38 29.20 64.02 1,869.38

12,861.18 89.60 143.54 12,861.18 89.60 143.54 12,861.18

42,284.73 268.10 157.72 42,284.73 268.10 157.72 42,284.73

6,864.76 76.36 89.90 6,864.76 76.36 89.90 6,864.76

0.00

20,560.89 180.93 113.64 20,560.89 180.93 113.64 20,560.89

26,636.64 542.94 49.06 26,636.64 542.94 49.06 26,636.64

36,414.51 455.58 79.93 36,414.51 455.58 79.93 36,414.51

97,649.04 1,621.00 60.24 97,649.04 1,621.00 60.24 97,649.04

64,128.33 743.00 86.31 64,128.33 743.00 86.31 64,128.33

100,013.50 815.00 134.92 109,959.80 815.00 134.92 109,959.80

42,901.16 368.00 140.09 51,553.12 368.00 140.09 51,553.12

28,090.21 629.12 44.65 28,090.21 629.12 44.65 28,090.21

35,940.46 274.02 131.16 35,940.46 274.02 131.16 35,940.46

14,654.31 0.00 231.25 0.00 0.00 231.25 0.00

16,599.67 37.28 445.27 16,599.67 37.28 445.27 16,599.67

92,373.12 56.00 1,649.52 92,373.12 56.00 1,649.52 92,373.12

4,739.36 15.12 313.45 4,739.36 15.12 313.45 4,739.36

95,646.99 135.76 704.53 95,646.99 135.76 704.53 95,646.99

3,975.02 1.00 3,975.02 3,975.02 1.00 3,975.02 3,975.02

4,845.00 30.00 161.50 4,845.00 30.00 161.50 4,845.00

0.00

13,413.33 1.00 13,413.33 13,413.33 1.00 13,413.33 13,413.33

15,721.60 40.00 393.04 15,721.60 40.00 393.04 15,721.60

3,447.18 6.00 574.53 3,447.18 6.00 574.53 3,447.18

3,724.04 0.00 1,862.02 0.00 0.00 1,862.02 0.00

7,477.55 101.13 73.94 7,477.55 101.13 73.94 7,477.55

3,401.32 95.00 45.46 4,318.70 95.00 45.46 4,318.70

8,301.28 8.00 1,037.66 8,301.28 8.00 1,037.66 8,301.28

4,512.24 8.00 564.03 4,512.24 8.00 564.03 4,512.24

2,175.04 8.00 271.88 2,175.04 8.00 271.88 2,175.04

3,410.48 8.00 426.31 3,410.48 8.00 426.31 3,410.48

7,826.08 8.00 978.26 7,826.08 8.00 978.26 7,826.08

0.00

43,265.81 1.00 43,265.81 43,265.81 1.00 43,265.81 43,265.81

0.00

18,008.17 618.20 29.13 18,008.17 618.20 29.13 18,008.17

55,331.95 2,271.28 25.57 58,076.63 2,271.28 25.57 58,076.63

8,960.54 8.85 1,012.49 8,960.54 8.85 1,012.49 8,960.54

20,993.73 105.10 199.75 20,993.73 105.10 199.75 20,993.73

3,428.57 43.52 115.83 5,040.92 43.52 115.83 5,040.92

7,568.99 73.35 103.19 7,568.99 73.35 103.19 7,568.99

11,525.69 82.25 140.13 11,525.69 82.25 140.13 11,525.69

38,390.49 1.00 38,390.49 38,390.49 1.00 38,390.49 38,390.49

946.4 80 11.83 946.4 80 11.83 946.4

0.00

92.63 0.00 92.63 0.00 0.00 92.63 0.00

2,521.78 1.00 2,521.78 2,521.78 1.00 2,521.78 2,521.78

3,555.13 1.00 3,555.13 3,555.13 1.00 3,555.13 3,555.13

10,935.84 0.00 455.66 0.00 0.00 455.66 0.00

5166 100 51.66 5166 100 51.66 5166

ITEMS CONTRATO MODIFICATORIO16.00 2,000.00 32,000.00

280.00 50.00 14,000.00

1.00 37,000.00 37,000.00

6.00 300.00 1,800.00

1.00 14,000.00 14,000.00

8.00 3,700.00 29,600.00

1,694,000.00 1,694,000.00 1,822,400.00

INCREMENTO 128,400.00PORCENTAJE INCREMENTO 7.58%

TOTAL CON ORDEN DE CAMBIO

TOTAL CON MODIFICACION DE CONTRATO

-79.57