| IdProductoPto | Descripcion | Cantidad Presupuesto |
Unidad | Valor Presupuesto |
Avance | Estado |
Unitario Incurrido |
Valor Incurrido |
Cantidad Ajuste x Unitario |
Unitario Ejecutado |
Valor Proyectado 1 |
Faltante |
Unitario Proyectado |
Valor Proyectado 2 |
Cantidad Proyectada |
Unitario |
Valor Proyectado |
Valor Materiales |
Valor Equipo |
Valor Mano de Obra |
Valor Otros Costos |
> Usuario de Registro | > Fecha Registro | > Usuario de Autorización | > Fecha Actualizacion | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3_01 | PIEDRA MU�ECA (m�)� | 385.19 | M2 | 43,190,461.05 | 0.00% | Aprobado | 0.00 | 0.00 | 385.19 |
0.00
0.00
|
0.00
0.00
|
385.19
385.19
|
112,127.68
112,127.68
|
43,190,461.06
43,190,461.06
|
385.19
385.19
|
112,127.68
112,127.68
|
43,190,461.06
|
37,743,835.94 | 0.00 | 5,446,625.11 | 0.00 | > Sistema | > 8/8/2016 4:26:59 PM | > | > 8/3/2016 9:26:18 PM | |
| 3_02 | Acero de refuerzo figurado de f'y=60.000 psi | 8,866.16 | KG | 65,104,212.88 | 0.00% | Aprobado | 0.00 | 0.00 | 8866.16 |
0.00
0.00
|
0.00
0.00
|
8,866.16
8,866.16
|
7,343.00
7,343.00
|
65,104,212.88
65,104,212.88
|
8,866.16
8,866.16
|
7,343.00
7,343.00
|
65,104,212.88
|
55,794,744.88 | 0.00 | 9,309,468.00 | 0.00 | > Sistema | > 8/8/2016 4:27:16 PM | > | > 8/3/2016 9:26:18 PM | |
| 2_01 | Excavaci�n y movimientos de tierra | 385.19 | M2 | 19,617,110.39 | 0.00% | Aprobado | 0.00 | 0.00 | 77.04 |
0.00
52,230.41
|
0.00
4,023,726.02
|
385.19
77.04
|
50,928.40
52,230.41
|
19,617,110.40
4,023,726.02
|
385.19
385.19
|
50,928.40
52,230.41
|
19,617,110.40
|
11,056,073.79 | 0.00 | 9,062,556.32 | 0.00 | > Sistema | > 8/8/2016 4:19:31 PM | > | > 8/3/2016 9:26:18 PM | |
| 1_01 | POZO DE INSPECCI�N - PLACA DE CUBIERTA (un)� | 30.00 | UN | 13,175,868.00 | 10.00% | Aprobado | 0.00 | 0.00 | 27 |
0.00
2,872,212.68
|
0.00
77,549,742.36
|
27.00
27.00
|
439,195.60
2,872,212.68
|
11,858,281.20
77,549,742.36
|
30.00
30.00
|
439,195.60
2,872,212.68
|
13,175,868.00
|
16,028,739.81 | 2,112,953.77 | 1,858,306.41 | 0.00 | > Sistema | > 11/15/2019 9:58:28 PM | > | > 8/3/2016 9:26:18 PM | |
| 1_02 | DOMICILIARIOS INCLUYE TUBER�A 6 PVC (m)� | 25.00 | M | 2,954,950.00 | 0.00% | Aprobado | 0.00 | 0.00 | 15 |
0.00
80,340.13
|
0.00
1,205,101.98
|
25.00
15.00
|
118,198.00
118,198.00
|
2,954,950.00
1,772,970.00
|
25.00
25.00
|
118,198.00
150,000.00
|
2,954,950.00
|
5,422,934.40 | 0.00 | 2,077,065.60 | 0.00 | > Sistema | > 2/28/2017 4:07:55 PM | > | > 8/3/2016 9:26:18 PM | |
| 1_03 | CAMARA INSPECCION SENCILLA (un)� | 12.00 | UN | 2,069,602.80 | 0.00% | Aprobado | 0.00 | 0.00 | 7.2 |
0.00
128,633.39
|
0.00
926,160.38
|
12.00
7.20
|
172,466.90
172,466.90
|
2,069,602.80
1,241,761.68
|
12.00
12.00
|
172,466.90
172,466.90
|
2,069,602.80
|
803,520.00 | 0.00 | 1,266,082.80 | 0.00 | > Sistema | > 9/30/2016 4:13:32 PM | > | > 8/3/2016 9:26:18 PM | |
| 1_04 | Tubería PVC 15' | 200.00 | M | 500,000.00 | 0.00% | Aprobado | 0.00 | 0.00 | 98 |
0.00
3,384.69
|
0.00
331,699.74
|
200.00
98.00
|
2,500.00
3,384.69
|
500,000.00
331,699.74
|
200.00
200.00
|
2,500.00
3,384.69
|
500,000.00
|
609,244.20 | 0.00 | 0.00 | 0.00 | > Sistema | > 3/23/2017 4:44:29 PM | > | > 11/7/2016 8:24:00 PM | |
| 10_01 | CANALETA ACESCO DE 4.50 (m�)� | 843.25 | M2 | 30,525,523.51 | 0.00% | Aprobado | 0.00 | 0.00 | 843.25 |
0.00
0.00
|
0.00
0.00
|
843.25
843.25
|
36,199.85
36,199.85
|
30,525,523.51
30,525,523.51
|
843.25
843.25
|
36,199.85
36,199.85
|
30,525,523.51
|
23,646,500.82 | 0.00 | 6,879,022.68 | 0.00 | > Sistema | > 8/8/2016 4:34:46 PM | > | > 8/3/2016 9:26:18 PM | |
| 10_02 | CANAL LATON D/0.75 (m)� | 421.62 | M | 13,221,362.33 | 0.00% | Aprobado | 0.00 | 0.00 | 421.62 |
0.00
0.00
|
0.00
0.00
|
421.62
421.62
|
31,358.48
31,358.48
|
13,221,362.34
13,221,362.34
|
421.62
421.62
|
31,358.48
31,358.48
|
13,221,362.34
|
13,221,362.33 | 0.00 | 0.00 | 0.00 | > Sistema | > 8/8/2016 4:35:00 PM | > | > 8/3/2016 9:26:18 PM | |
| 11_01 | Impermeabilizaciones | 195.82 | M2 | 10,004,579.42 | 0.00% | Aprobado | 0.00 | 0.00 | 195.82 |
0.00
0.00
|
0.00
0.00
|
195.82
195.82
|
51,090.69
51,090.69
|
10,004,578.92
10,004,578.92
|
195.82
195.82
|
51,090.69
51,090.69
|
10,004,578.92
|
68,162.69 | 0.00 | 235,834.70 | 9,700,582.02 | > Sistema | > 8/8/2016 4:35:26 PM | > | > 8/3/2016 9:26:18 PM | |