Final Presupuestoo
-
Upload
milagritos-guadalupe-gomez -
Category
Documents
-
view
3 -
download
0
description
Transcript of Final Presupuestoo
-
5/18/2018 Final Presupuestoo
1/210
ITEM DESCRIPCIN N VECES LARGO/AREA
2.4 MOVIMIENTO DE TIERRAS
2.4.1 Excavacion maiva !a"a cim#n$aci%n
E 4 ' VC 2 1.(( 1.(( 2(.)(E ) ' VC 2 1.(( 1.(( 2(.)(E 2 ' VC 2 1.(( 1.(( 2(.((E 1 ' VC 2 1.(( 1.(( 2(.((E A ' VC 1 1.(( 1.(( *.4(E + ' VC 1 1.(( 1.(( *.4(E C ' VC 1 1.(( 1.(( *.4(E D ' VC 1 1.(( 1.(( *.4(E E ' VC 1 1.(( 1.(( *.4(E , ' VC 1 1.(( 1.(( *.4(
Ci$#"na 1.(( 1.(( 2.-(
2.4.2 Niv#aci%n com!ac$aci%n !a"a cim#n$aci%n
Eje 4 - VC 2 1.00 1.00 20.30
Eje 3 - VC 2 1.00 1.00 20.30
Eje 2 - VC 2 1.00 1.00 20.00
Eje 1 - VC 2 1.00 1.00 20.00
Eje A - VC 1 1.00 1.00 7.40
Eje B - VC 1 1.00 1.00 7.40
Eje C - VC 1 1.00 1.00 7.40
Eje D - VC 1 1.00 1.00 7.40
Eje E - VC 1 1.00 1.00 7.40
Eje F - VC 1 1.00 1.00 7.40
Cisterna 1.00 1.00 2.50
2.4.) R##no con ma$#"ia 0# !"#$amo a"ma0o3
Eje 4 - VC 2 1.00 1.00 13.40
Eje 3 - VC 2 1.00 1.00 13.40
Eje 2 - VC 2 1.00 1.00 13.25
Eje 1 - VC 2 1.00 1.00 13.25
Eje A - VC 1 1.00 1.00 10.00
Eje B - VC 1 1.00 1.00 10.00
Eje C - VC 1 1.00 1.00 10.00
Eje D - VC 1 1.00 1.00 10.00
Eje E - VC 1 1.00 1.00 10.00
Eje F - VC 1 1.00 1.00 10.00
2.4.4 R##no con ma$#"ia 0# !"#$amo a"#nia3
NELEMENTOS
-
5/18/2018 Final Presupuestoo
2/210
171.09
2.4.- Niv#aci%n in$#"io" a!iona0o !"#vio a !io
171.09
2.4. Eiminaci%n 0# Ma$#"ia Exc#0#n$#
,ac$o" 0# #!on&ami#n$o 51.2 144.(
2.- O+RAS DE CONCRETO SIMPLE
2.-.1 Soa0o 0# conc"#$o 0# 46 m#7ca 1812 c#m'9o
Eje 4 - VC 2 1.00 1.00 20.30
Eje 3 - VC 2 1.00 1.00 20.30
Eje 2 - VC 2 1.00 1.00 20.00
Eje 1 - VC 2 1.00 1.00 20.00
Eje A - VC 1 1.00 1.00 7.40
Eje B - VC 1 1.00 1.00 7.40
Eje C - VC 1 1.00 1.00 7.40
Eje D - VC 1 1.00 1.00 7.40
Eje E - VC 1 1.00 1.00 7.40
Eje F - VC 1 1.00 1.00 7.40
2.-.2 ,ao !io #526 con m#7ca 1812
E A', #n$"# E 1'4 1.(( 1.(( 2(1.-(
S# 0#c:#n$a a A"#a 0# 8
So;"#cimi#n$o
E 1 1.(( 1
-
5/18/2018 Final Presupuestoo
3/210
E 4 1.(( 1.(( 1
-
5/18/2018 Final Presupuestoo
4/210
E + ' VC 1 1.(( 2.((
-
5/18/2018 Final Presupuestoo
5/210
V A 1.(( 2.(( 1.((V C 1.(( 2.(( -.4(EHE 2 #n$"# EHE A',V A 1.(( 2.(( ).-(V A 1.(( 2.(( ).((V A 1.(( 2.(( -.4(
V A 1.(( 2.(( ).((V A 1.(( 2.(( ).4(EHE 1'2 #n$"# EHE A',V C 1.(( 2.(( ).4(V C 1.(( 2.(( ).((V C 1.(( 2.(( ).1-EHE 1 #n$"# EHE A',V A 1.(( 2.(( ).4(V A 1.(( 2.(( ).((V A 1.(( 2.(( -.4(V A 1.(( 2.(( ).((V A 1.(( 2.(( ).4(EHE A #n$"# EHE 1'4VP 1.(( 2.(( 2.--VP 1.(( 2.(( ).((VP 1.(( 2.(( ).4(EHE + #n$"# EHE 1'4VP 1.(( 2.(( 2.--VP 1.(( 2.(( 2.
-
5/18/2018 Final Presupuestoo
6/210
VP 1.(( 2.(( 2.--VP 1.(( 2.(( 2.
-
5/18/2018 Final Presupuestoo
7/210
VP 1.(( 2.(( ).((VP 1.(( 2.(( ).4(EHE + #n$"# EHE 1'4VP 1.(( 2.(( 2.--VP 1.(( 2.(( 2.
-
5/18/2018 Final Presupuestoo
8/210
.(( 2.(( 2.-(1.(( 2.(( ).((1.(( 2.(( ).((1.(( 2.(( ).((
vi:#$a*.(( 2.(( ).-(*.(( 2.(( 2.--
*.(( 2.(( (.*(1.(( 2.(( -.4(1.(( 2.(( -.4(1.(( 2.(( -.4(1.(( 2.(( -.4(1.(( 2.(( 2.)(
vi:#$a
1).(( 2.(( ).-(1).(( 2.(( (.
-
5/18/2018 Final Presupuestoo
9/210
E C' D #n$"# E 1'4
1.(( 2.(( -.4(1.(( 2.(( -.4(1.(( 2.(( -.4(1.(( 2.(( -.4(
E D'E #n$"# E 1'4
1.(( 2.(( ).((1.(( 2.(( ).((
1.(( 2.(( ).((1.(( 2.(( ).((1.(( 2.(( ).((
E E', #n$"# E 1'4
1.(( 2.(( ).4(1.(( 2.(( ).4(1.(( 2.(( ).4(1.(( 2.(( (.*(
().(.() Loa ai#"a0a@ Ac#"o 0# "#?:#"7o ?B542((
().(.(4 La0"io J:#co 1-x)(x)( !/oa ai#"a0a
E 4'1 #n$"# E A'+
1.(( 2.(( ).*(1.(( 2.(( ).*(1.(( 2.(( ).-(1.(( 2.(( 2.
-
5/18/2018 Final Presupuestoo
10/210
1.(( 1.(( 2.
-
5/18/2018 Final Presupuestoo
11/210
!ao -.(( *.(( 1.4(0#cano -.(( 2.(( 1.4-S#:n0o T"amo!ao -.(( *.(( 1.4(
().(
-
5/18/2018 Final Presupuestoo
12/210
METRADOPARCIAL
ANCJO ALTRA
144.60M3
(.*( (.- 1).-((.( (.- 11.-*(.( (.- 11.4((.*( (.- 1).)(1.(( 1.- 11.-41.2( 1.-- 1).*1.2( 1.-- 1).*1.2( 1.-- 1).*1.2( 1.-- 1).*1.(( 1.- 11.-4
4.4- 1.-( 1.
113.84M2
0.70 '' 14.210.60 '' 12.1?S. 13.=
3.00 6.00 185.40
1.00 6.00 5.40
-
5/18/2018 Final Presupuestoo
56/210
3.00 6.00 185.40
1.00 6.00 5.40
2.00 6.00 116.40
1.00 6.00 5.40
25.00 6.00 307.50
27.00 6.00 332.10
29.00 6.00 356.70
11.20 6.00 26.88
12.40 6.00 29.76
14.60 6.00 35.04
3.00 4.00 247.20
2.00 4.00 7.20
3.00 6.00 370.80
2.00 6.00 10.80
2.00 6.00 240.00
2.00 6.00 10.80
30.00 6.00 369.00
27.00 6.00 332.10
39.00 6.00 479.70
28.00 6.00 344.40
29.00 6.00 356.70
15.80 6.00 37.92
13.00 6.00 31.20
22.60 6.00 54.24
13.60 6.00 0.00
14.60 6.00 0.00
$r Diaetr$ ts. 215.04 2878.20 372.60 1017.60 0.00 0.00
-
5/18/2018 Final Presupuestoo
57/210
etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
$r Diaetr$ s. 53.76 1611.79 368.87 1577.28 0.00 0.00
SO TOTAL B>?S. 3;11.@1
4.00 16.00 489.60
2.00 16.00 240.00
25.00 16.00 460.00
25.00 16.00 460.00
4.00 8.00 244.80
2.00 8.00 120.00
25.00 8.00 230.00
25.00 8.00 230.00
-
5/18/2018 Final Presupuestoo
58/210
$r Diaetr$ ts. 0.00 1380.00 360.00 734.40 0.00 0.00
etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
$r Diaetr$ s. 0.00 772.80 356.40 1138.32 0.00 0.00
SO TOTAL B>?S. 22;@.2
6.00 2.00 259.20
6.00 2.00 32.40
6.00 2.00 259.20
6.00 2.00 32.40
4.00 2.00 168.00
62.00 2.00 172.36
52.00 2.00 144.56
76.00 2.00 211.28
44.00 2.00 122.32
54.00 2.00 132.84
20.00 2.00 49.20
3.00 2.00 125.40
3.00 2.00 16.20
3.00 2.00 125.40
3.00 2.00 16.20
-
5/18/2018 Final Presupuestoo
59/210
2.00 2.00 81.20
31.00 2.00 86.1826.00 2.00 72.28
38.00 2.00 105.64
22.00 2.00 61.16
27.00 2.00 66.42
3.00 2.00 123.603.00 2.00 16.20
3.00 2.00 123.60
3.00 2.00 16.20
2.00 2.00 80.00
3.00 2.00 16.20
26.00 2.00 72.28
38.00 2.00 105.64
22.00 2.00 61.16
31.00 2.00 86.18
27.00 2.00 75.06
2.00 2.00 51.60
2.00 2.00 3.60
2.00 2.00 51.60
2.00 2.00 3.60
15.00 2.00 28.50
-
5/18/2018 Final Presupuestoo
60/210
25.00 2.00 47.50
15.00 2.00 28.50
20.00
2.00 2.00 41.00
2.00 2.00 3.60
2.00 2.00 41.00
2.00 2.00 3.60
1.00 2.00 20.50
22.00 2.00 50.60
23.00 2.00 52.90
24.00 2.00 55.20
2.00 2.00 40.40
2.00 2.00 3.60
2.00 2.00 40.40
2.00 2.00 3.60
1.00 2.00 19.40
22.00 2.00 50.60
23.00 2.00 52.90
24.00 2.00 55.20
-
5/18/2018 Final Presupuestoo
61/210
4.00 2.00 88.80
2.00 2.00 3.60
4.00 2.00 88.802.00 2.00 3.60
2.00 2.00 44.40
2.00 2.00 3.60
20.00 2.00 46.00
42.00 2.00 96.60
48.00 2.00 110.40
50.00 2.00 115.00
4.00 2.00 88.80
2.00 2.00 3.60
4.00 2.00 88.802.00 2.00 3.60
2.00 2.00 44.40
2.00 2.00 3.60
50.00 2.00 115.00
48.00 2.00 110.40
50.00 2.00 115.00
4.00 2.00 45.60
-
5/18/2018 Final Presupuestoo
62/210
25.00 2.00 47.50
4.00 2.00 25.20
16.00 2.00 30.40
4.00 2.00 29.60
17.00 2.00 32.30
4.00 2.00 26.40
15.00 2.00 28.50
4.00 2.00 26.40
-
5/18/2018 Final Presupuestoo
63/210
15.00 2.00 28.50
$r Diaetr$ ts. 271.70 2650.36 1002.10 1435.60 0.00 0.00
etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
$r Diaetr$ s. 67.93 1484.20 992.08 2225.18 0.00 0.00
SO TOTAL B>?S. '@;=.3=
Ca/t-a N E4"+"/t#s L#/)-t p#r D-a+"tr# " ,ar-44a B+ts.
Estr!tra4"s 1*' 8 3* 8 1*2 8 * 8 3*' 8 1 8
9 2 129.60
9 2 158.40
9 2 88.20
7 2 80.50
7 2 98.00
9 2 61.20
7 2 74.20
-
5/18/2018 Final Presupuestoo
64/210
7 2 105.00
7 2 41.30
7 2 98.00
7 2 118.30
7 2 61.60
3 2 13.80
8 2 115.20
8 2 155.20
8 2 14.40
8 2 92.80
1 2 6.30
1 2 5.60
11 2 81.40
-
5/18/2018 Final Presupuestoo
65/210
12 2 86.40
15 2 76.50
14 2 79.80
11 2 75.90
14 2 70.00
11 4 132.00
13 4 132.60
4 4 48.00
13 4 36.40
12 4 144.00
13 4 148.20
11 2 118.80
22.0 2 112.20
4.0 2 43.20
-
5/18/2018 Final Presupuestoo
66/210
22 2 35.20
14.0 2 151.20
22 2 149.60
4.0 2 43.20
22 2 30.80
11.0 2 66.00
13 2 66.30
12.0 2 72.00
13 2 74.10
5 2 30.00
13 2 29.90
9 2 23.40
6 2 24.60
2
4 2 10.40
6 2 8.40
-
5/18/2018 Final Presupuestoo
67/210
12 2 81.60
15 2 85.50
12 2 81.60
15 2 85.50
15 2 102.00
15 2 102.00
12 2 16.80
3 2 17.10
ta $r Diaetr$ ts. 2"772.60 0.00 1"517.60 0.00 0.00 0.00
$r etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
s$ P$r Diaetr$ s. 693.15 0.00 1"502.42 0.00 0.00 0.00
ESO TOTAL B>?S. 21=.@
28 2 442.40
84 2 939.12
-
5/18/2018 Final Presupuestoo
68/210
16 1 126.40
84 1 259.56
ta $r Diaetr$ ts. 0.00 1"198.68 568.80 0.00 0.00 0.00
$r etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
s$ P$r Diaetr$ s. 0.00 671.26 563.11 0.00 0.00 0.00
ESO TOTAL B>?S. 123'.3@
23 1 123.05
14 1 100.80
17 2 76.50
11 2 49.50
-
5/18/2018 Final Presupuestoo
69/210
23 1 72.45
11 1 56.10
12 4
10 4
18 2
16 2
17 1 44.20
11 1 52.25
ta $r Diaetr$ ts. 0.00 352.40 222.45 0.00 0.00 0.00
$r etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
s$ P$r Diaetr$ s. 0.00 197.34 220.23 0.00 0.00 0.00
ESO TOTAL B>?S. '1@.@
7 2 10.50
4 2 10.80
7 2 30.80
6 4 75.60
7 2 60.20
-
5/18/2018 Final Presupuestoo
70/210
7 2 31.50
7 2 32.20
9 2 24.30
17 2 117.30
11 2 69.30
7 2 58.10
7 5 42.00
7 2 11.20
9 2 24.30
ta $r Diaetr$ ts. 0.00 0.00 576.80 21.30 0.00 0.00
$r etr$ inea s 0.25 0.56 0.99 1.55 2.24 3.97
s$ P$r Diaetr$ s. 0.00 0.00 571.03 33.02 0.00 0.00
ESO TOTAL B>?S. ;0'.0
-
5/18/2018 Final Presupuestoo
71/210
ANALISIS DE COSTO UNITARIO
PARTIDA EXCAVACION MASIVA PARA CIMENTACIONRENDIMIENTO: 4-( m3/dia
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.1 (.((1< 1MO )> (.()(( (.
-
5/18/2018 Final Presupuestoo
72/210
J#""ami#n$a >MO (.() (.()(( 1*.22
PARTIDA Ni%"$a&i'# i#"rir ) a*i+#ad *r"%i a$ *i+RENDIMIENTO: 12(.(( m3/dia
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.1 (.((* 1MO )> (.()(( 2.1
PARTIDA E$imi#a&i'# d" Ma"ria$ E,&"d"#"RENDIMIENTO: .(( m3/dia
DESCRIPCION UNIDAD CUADRILLA CANTIDADMANO DE OBRA
Ca!a$a7 JJ (.1 (.1))) 1MO )> (.()(( 2(.(
OBRAS DE CONCRETO SIMPLE
PARTIDA S$ad d" &r" d" -. m"&$a 0:01 &"m2rRENDIMIENTO:
-
5/18/2018 Final Presupuestoo
73/210
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.2 (.(1( 1
-
5/18/2018 Final Presupuestoo
74/210
PARTIDA r"da+("5=;09m> a&a6ad d" &"m"# *?$idRENDIMIENTO: 2((.(( m3
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRA
Ca!a$a7 JJ (.2 (.((MO )> (.()(( *(.4
PARTIDA E#&
-
5/18/2018 Final Presupuestoo
75/210
O!#"a"io JJ 1.2( (.(( 1*.2)Ocia JJ 1.4 1.12( 14.2P#on JJ (.-* (.4-( 1).1*
MATERIALESMa0#"a To"nio !2 -.4*(( 4.2(Cavo )6 F (.1-(( ).
-
5/18/2018 Final Presupuestoo
76/210
MANO DE OBRACa!a$a7 JJ (.2 (.((4 1MO )> (.()(( 41.4
PRECIOUNITARIO
PRECIOUNITARIO
-
5/18/2018 Final Presupuestoo
77/210
PARTIDA C$?m#a+> A&"r @rad =RENDIMIENTO: 2-(.(( /dia
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.2 (.((4 1
-
5/18/2018 Final Presupuestoo
78/210
Cavo )6 F ( (.24(( ). C#&r" E#&
-
5/18/2018 Final Presupuestoo
79/210
Ocia JJ 1.4 (.)) 14.2P#on JJ (.* (.44* 1).1*
MATERIALESMa0#"a To"nio !2 ( -.1-(( 4.2(Cavo )6 F ( (.11(( ). A&"r @rad =RENDIMIENTO: 2-(.(( /dia
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.2 (.((4 1
-
5/18/2018 Final Presupuestoo
80/210
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.11 (.(**) 1 C#&r"
-
5/18/2018 Final Presupuestoo
81/210
J#""ami#n$a >MO )> (.()(( 14 (.()(( ).42
PARTIDA E+&a$"ra+> A&"r @rad =RENDIMIENTO: 2-(.(( /dia
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRACa!a$a7 JJ (.2 (.((4 1 C#&r"
-
5/18/2018 Final Presupuestoo
82/210
EQUIPOS Y HERRAMIENTASM#7ca0o"a JM 1.(( (. E#& A&"r @rad =RENDIMIENTO: 2-(.(( /dia
DESCRIPCION UNIDAD CUADRILLA CANTIDAD
MANO DE OBRA
Ca!a$a7 JJ (.2 (.((4 1
-
5/18/2018 Final Presupuestoo
83/210
La0"io NID ( 1.(-(( 4.2(EQUIPOS Y HERRAMIENTASJ#""ami#n$a >MO )> (.1
-
5/18/2018 Final Presupuestoo
84/210
UNIDAD: M)4ECHA: -/1/2(14COSTO: S/; 1;G
TOTAL
(.MO
4ECHA: -/1/2(14COSTO: S/; ;G
TOTAL
2.1(.1) Ca!a$a7 JJ1.1- O!#"a"io JJ(.
-
5/18/2018 Final Presupuestoo
85/210
(.-2 J#""ami#n$a >MO
4ECHA: -/1/2(14COSTO: S/; 1;11
TOTAL
2.1(.1) Ca!a$a7 JJ1.1- O!#"a"io JJ(.MO
4ECHA: -/1/2(14COSTO: S/; 1=;G
TOTAL2(.(
2.-) Ca!a$a7 JJ1*.- P#on JJ
(.((.( J#""ami#n$a >MO
4ECHA: -/1/2(14COSTO: S/; 1-;39
TOTAL
1).1(.)< Ca!a$a7 JJ).4- O!#"a"io JJ1.4 Ocia JJ*.( P#on JJ
*.-4.
-
5/18/2018 Final Presupuestoo
86/210
TOTAL
.(.)( Ca!a$a7 JJ2.* O!#"a"io JJ(.-< Ocia JJ
.)2 P#on JJ-.(4).24 C#m#n$o M.S +LS1.MO
4ECHA: -/1/2(14COSTO: S/; =;7
TOTAL
)*.*)1.4 Ca!a$a7 JJ
1).2 O!#"a"io JJ1-.4- Ocia JJ*.-) P#on JJ
21.
-
5/18/2018 Final Presupuestoo
87/210
4ECHA: -/1/2(14COSTO: S/; 07G;9
TOTAL
4.MO
4ECHA: -/1/2(14COSTO: S/; 37;1-
TOTAL
1)MO
4ECHA: -/1/2(14COSTO: S/; ;31
TOTAL
PRECIOPARCIAL
PRECIOPARCIAL
PRECIOPARCIAL
-
5/18/2018 Final Presupuestoo
89/210
2.1(.12 Ca!a$a7 JJ1.1( O!#"a"io JJ(.4 Ocia JJ
).142.( ,i#""o Co"":a0o -/< F
(.24 Aam;"# N1 F1.(2(. Ci7aa JM(.( J#""ami#n$a >MO
4ECHA: -/1/2(14COSTO: S/; -39;7
TOTAL
1*.2).() Ca!a$a7 JJ
2*.-* O!#"a"io JJ2).) Ocia JJ
11(.) P#on JJ1-.(( O!#"a0o" E. Liviano JJ
2)(.(-1MO
PRECIOPARCIAL
PRECIOPARCIAL
-
5/18/2018 Final Presupuestoo
90/210
4ECHA: -/1/2(14COSTO: S/; ;31
TOTAL
2.1(.12 Ca!a$a7 JJ
1.1( O!#"a"io JJ(.4 Ocia JJ(.(( P#on JJ
).142.( ,i#""o Co"":a0o -/< F(.24 Aam;"# N1 F
1.(2(. Ci7aa JM(.( J#""ami#n$a >MO
4ECHA: -/1/2(14
COSTO: S/; 331;G9
TOTAL
-
5/18/2018 Final Presupuestoo
91/210
(.1 Cavo )6 F(.MO
4ECHA: -/1/2(14COSTO: S/; 313;=3
TOTAL
-
5/18/2018 Final Presupuestoo
92/210
14.-2 Ocia JJ-.MO
4ECHA: -/1/2(14COSTO: S/; -=3;7
TOTAL
14
-
5/18/2018 Final Presupuestoo
93/210
TOTAL
)-.11.4* Ca!a$a7 JJ
1).)2 O!#"a"io JJ14.-2 Ocia JJ
-.MO
4ECHA: -/1/2(14COSTO: S/; -==;0
TOTAL
14
-
5/18/2018 Final Presupuestoo
94/210
4.4* J#""ami#n$a >MO
4ECHA: -/1/2(14COSTO: S/; 1;31
TOTAL
).421.-) Ca!a$a7 JJ1).( O!#"a"io JJ1-.11 Ocia JJ-.MO
4ECHA: -/1/2(14COSTO: S/; -17;7
TOTAL
1*2.
-
5/18/2018 Final Presupuestoo
95/210
2-.7CM
0".0).01 LOSA ALI7ERA#A8 CONCRETO %9C10 >7CM.
0".0).0 LOSA ALI7ERA#A8 ENCO%RA#O ! #ESENCO%RA#O
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM.
0".0?.0 PLACA RE%OR,A#A8 ENCO%RA#O ! #ESENCO%RA#O
0".0?.0" PLACA RE%OR,A#A8 ACERO CORR=7A#O %!'00 >7CM
0".03.00 ESCALERAS
0".03.01 ESCALERA8 CONCRETO %9C10 >7CM.
0".03.0 ESCALERA8 ENCO%RA#O ! #ESENCO%RA#O
0".03.0" ESCALERA8 ACERO CORR=7A#O %!'00 >7CM
0"[email protected] CISTERNA
0"[email protected] CISTERNA8 CONCRETO %9C10 >7CM.
0"[email protected] CISTERNA8 ENCO%RA#O ! #ESENCO%RA#O
0"[email protected]" CISTERNA8 ACERO CORR=7A#O %!'00 >7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
-----------------------------------------
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
-
5/18/2018 Final Presupuestoo
138/210
U&. Met")* P"e!#* S4. P)"!#)+ S4.
56777.78
-
5/18/2018 Final Presupuestoo
139/210
G9-;00286189.71
3216178.92
9:605.81
3:6895.73
-
5/18/2018 Final Presupuestoo
140/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
141/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM :g
LA#RILLO =n
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM :g
0"[email protected] CISTERNA
0"[email protected] CISTERNA8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
142/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD56777.78
1''.)0 .@? '@.') ( ( (> 144.11".3' ).)@ ?)1.(@ ( ( (> 11). --.241?.11 1?.?' "0".(" ( ( (> 1*.11
1?1.0@ . "[email protected] ( ( (> 11(1?".( 0.)@ "8(@0.1" ( ( (> 1((
236509.8
10.?1 '."( 8(00.@@ ( ( (> (1?0.(0 13."0 "810.1( ( ( (> (?).0( )0.)3 '8)1'.?1 ( ( (> ('.3) 1?(.? 3('.00 ( ( (> (
)).10 13@."( 18(1).0' ( ( (> (
2516803.:3
726293.91
"0.@ 3).?0 38)3'.1' ( ( (> (1(3.'3 )?.?@ 108?'".") ( ( (> (
"8)11.?1 )." 83).01
( ( (> (
2069:5.97
'0.30 "?3.' 1(8'".1@ ( ( (> (31".@3 )." (81''."( ( ( (> (
336:88.89
1'.)@ '"(.3) )8'0.?3 ( ( (> (1@(.3' )).? 1"80)).'' ( ( (> (
8)?.( )." 1'8""0.?" ( ( (> (
556999.8:
"".3? "".@( 118??.0 ( ( (> ("(.13 ??."0 (81").'1 ( ( (> (
'8?)@."@ )." "081'.(' ( ( (> (
9:633.1:
"?.@' "".0" 18((.?) ( ( (> ("03.(' (3.)@ 138103.1 ( ( (> (
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
143/210
81@(.(? )." 1"83?).00 ( ( (> (8(@3.3( (.0' 1"[email protected] ( ( (> (
1565.:7
?.'3 '0".3) "800.3? ( ( (> (@@.@) (3.)@ (83)).)( ( ( (> (
18"'."? )." ?8301.
( ( (> (
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (?).3" )." '8?33.0( ( ( (> (
)0'.0( )." "831?.)0 ( ( (> (
:6383.0
?.'' '3.3) "81@0.? ( ( (> ((.)' )1.00 18()'.0' ( ( (> (
'1?.(? )." 8)"@.0' ( ( (> (
)-(@)44.))(2.(
-
5/18/2018 Final Presupuestoo
144/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
42.42 1((> 144. 42.42 1((> (.( ( (>*1.- 11).*.-* 1((> --.24 *.-* 1((> (.( ( (>)().-)14 1((> 1*.11 )().-)14 1((> (.( ( (>
244.2 4> 11( 244.2 4> 1.1 1)-.1< )>2( - 1(( 2( - *).- 1-21.12
( (> ( ( (> 1(2.* 2-((. ( ( (> 1*(.- )12(.1- 1((>( (> ( ( (> *.1 414.*14 1((>( (> ( ( (> 4. ( (> ( ( (> .1 12-1.()- 1((>
( (> ( ( (> )(.) ( ( (> 1-( (> ( ( (> )@11.* 22
( (> ( ( (> 4(.< 1-4)2.12 1((>( (> ( ( (>
( (> ( ( (> 14.* 4(2.*( (> ( ( (> 1-.< 1)(.444< 1((>( (> ( ( (> 2@2*.- 14))(.*24 1((>
( (> ( ( (> )). 112**.(1- 1((>( (> ( ( (> )2-.2 2-1).414 1((>( (> ( ( (> 4@*.4 )(142.-44< 1((>
( (> ( ( (> )*. 122--.*-( (> ( ( (> )(
-
5/18/2018 Final Presupuestoo
145/210
( (> ( ( (> 2@1-. 1)( (> ( ( (> 2@- ( ( (> *.- )(2(.( (> ( ( (> 1((.( -
( (> ( ( (> 1@2)4.4 * ( ( (> 21.* ( (> ( ( (> *.< 4* ( ( (> (4.1 )
( (> ( ( (> *.4 )1(.*1( (> ( ( (> 2-. 1-4.(4 1((>( (> ( ( (> 41*. 2).(424 1((>
4@*
-
5/18/2018 Final Presupuestoo
146/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
147/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
Ut#+#)
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
148/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (11".3' ).)@ ?)1.(@ 11). (1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (
1?1.0@ . "[email protected] 11( 244.2 4> 1.(1?".( 0.)@ "8(@0.1" 1(( 2( - *).-2
(236509.8 (
10.?1 '."( 8(00.@@ ( ( (> 2(1?0.(0 13."0 "810.1( ( ( (> (?).0( )0.)3 '8)1'.?1 ( ( (> ('.3) 1?(.? 3('.00 ( ( (> (
)).10 13@."( 18(1).0' ( ( (> ((
2516803.:3 (726293.91 (
"0.@ 3).?0 38)3'.1' ( ( (> (1(3.'3 )?.?@ 108?'".") ( ( (> (
"8)11.?1 )." 83).01 ( ( (> (
(2069:5.97 (
'0.30 "?3.' 1(8'".1@ ( ( (> (31".@3 )." (81''."( ( ( (> (
(336:88.89 (
1'.)@ '"(.3) )8'0.?3 ( ( (> (1@(.3' )).? 1"80)).'' ( ( (> (
8)?.( )." 1'8""0.?" ( ( (> ((
556999.8:
("".3? "".@( 118??.0 ( ( (> ("(.13 ??."0 (81").'1 ( ( (> (
'8?)@."@ )." "081'.(' ( ( (> (((
9:633.1: ("?.@' "".0" 18((.?) ( ( (> (
"03.(' (3.)@ 138103.1 ( ( (> (
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
149/210
81@(.(? )." 1"83?).00 ( ( (> (8(@3.3( (.0' 1"[email protected] ( ( (> (
(1565.:7 (
?.'3 '0".3) "800.3? ( ( (> (@@.@) (3.)@ (83)).)( ( ( (> (
18"'."? )." ?8301.
( ( (> ((1:628:.09 (
1.)@ '00.?1 38)@1.'0 ( ( (> (?).3" )." '8?33.0( ( ( (> (
)0'.0( )." "831?.)0 ( ( (> ((
:6383.0 (?.'' '3.3) "81@0.? ( ( (> (
(.)' )1.00 18()'.0' ( ( (> ('1?.(? )." 8)"@.0' ( ( (> (
)-(@)44.))(2.(
-
5/18/2018 Final Presupuestoo
150/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.42 1((> (.( ( (>( (> 11).( (> --.24 *.-* 1((> (.( ( (>( (> 1*.11 )().-)14 1((> (.( ( (>
1)-.1< )> 1*1.( )*. (.( ( (>1-21.12 1*).-2 )-(.12 (.( ( (>
4 2( 4 ( (> ( ( (> *.1 414.*14 1((>( (> ( ( (> 4. ( (> ( ( (> .1 12-1.()- 1((>
( (> ( ( (> )(.) ( ( (> 1-( (> ( ( (> )@11.* 22
( (> ( ( (> 4(.< 1-4)2.12 1((>( (> ( ( (>
( (> ( ( (> 14.* 4(2.*( (> ( ( (> 1-.< 1)(.444< 1((>( (> ( ( (> 2@2*.- 14))(.*24 1((>
( (> ( ( (> )). 112**.(1- 1((>( (> ( ( (> )2-.2 2-1).414 1((>( (> ( ( (> 4@*.4 )(142.-44< 1((>
( (> ( ( (> )*. 122--.*-( (> ( ( (> )(
-
5/18/2018 Final Presupuestoo
151/210
( (> ( ( (> 2@1-. 1)( (> ( ( (> 2@- ( ( (> *.- )(2(.( (> ( ( (> 1((.( -
( (> ( ( (> 1@2)4.4 * ( ( (> 21.* ( (> ( ( (> *.< 4* ( ( (> (4.1 )
( (> ( ( (> *.4 )1(.*1( (> ( ( (> 2-. 1-4.(4 1((>( (> ( ( (> 41*. 2).(424 1((>
2@14).*- @)1.4 2
-
5/18/2018 Final Presupuestoo
152/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
153/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
154/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
236509.8
10.?1 '."( 8(00.@@ 2( 4 1*(.-(?).0( )0.)3 '8)1'.?1 ( ( (> 1(.(('.3) 1?(.? 3('.00 ( ( (> (.((
)).10 13@."( 18(1).0' ( ( (> (.((
2516803.:3
726293.91
"0.@ 3).?0 38)3'.1' ( ( (> (.((1(3.'3 )?.?@ 108?'".") ( ( (> (.((
"8)11.?1 )." 83).01 ( ( (> (.((
2069:5.97
'0.30 "?3.' 1(8'".1@ ( ( (> (.((31".@3 )." (81''."( ( ( (> (.((
336:88.89
1'.)@ '"(.3) )8'0.?3 ( ( (> (.((1@(.3' )).? 1"80)).'' ( ( (> (.((
8)?.( )." 1'8""0.?" ( ( (> (.((
556999.8:
"".3? "".@( 118??.0 ( ( (> (.(("(.13 ??."0 (81").'1 ( ( (> (.((
'8?)@."@ )." "081'.(' ( ( (> (.((
9:633.1: ("?.@' "".0" 18((.?) ( ( (> (.((
"03.(' (3.)@ 138103.1 ( ( (> (.((
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
155/210
81@(.(? )." 1"83?).00 ( ( (> (.((8(@3.3( (.0' 1"[email protected] ( ( (> (.((
1565.:7
?.'3 '0".3) "800.3? ( ( (> (.((@@.@) (3.)@ (83)).)( ( ( (> (.((
18"'."? )." ?8301.
( ( (> (.((
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (.((?).3" )." '8?33.0( ( ( (> (.((
)0'.0( )." "831?.)0 ( ( (> (.((
:6383.0
?.'' '3.3) "81@0.? ( ( (> (.(((.)' )1.00 18()'.0' ( ( (> (.((
'1?.(? )." 8)"@.0' ( ( (> (.((
-
5/18/2018 Final Presupuestoo
156/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
2(1).)12(.1- 1((> 1*(.- )12(.1- 1((> (.( ( (>(.< 1)> 1( (. .1 4((*.14
( (> ( (.(( (> 4. ( (> ( (.(( (> .1 12-1.()- 1((>
( (> ( (.(( (> )(.) ( (.(( (> 1-( (> ( (.(( (> )@11.* 22
( (> ( (.(( (> 4(.< 1-4)2.12 1((>( (> ( (.(( (>
( (> ( (.(( (> 14.* 4(2.*( (> ( (.(( (> 1-.< 1)(.444< 1((>( (> ( (.(( (> 2@2*.- 14))(.*24 1((>
( (> ( (.(( (> )). 112**.(1- 1((>( (> ( (.(( (> )2-.2 2-1).414 1((>( (> ( (.(( (> 4@*.4 )(142.-44< 1((>
( (> ( (.(( (> )*. 122--.*-( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
157/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@- ( (.(( (> *.- )(2(.( (> ( (.(( (> 1((.( -
( (> ( (.(( (> 1@2)4.4 * ( (.(( (> 21.* ( (> ( (.(( (> *.< 4* ( (.(( (> (4.1 )
( (> ( (.(( (> *.4 )1(.*1( (> ( (.(( (> 2-. 1-4.(4 1((>( (> ( (.(( (> 41*. 2).(424 1((>
-@*4(.4 12*2.4) 2*@2
-
5/18/2018 Final Presupuestoo
158/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
159/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
160/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
236509.8
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 1( (.< 1)> .(-'.3) 1?(.? 3('.00 ( ( (> 4. (.((1(3.'3 )?.?@ 108?'".") ( ( (> (.((
"8)11.?1 )." 83).01 ( ( (> (.((
2069:5.97
'0.30 "?3.' 1(8'".1@ ( ( (> (.((31".@3 )." (81''."( ( ( (> (.((
336:88.89
1'.)@ '"(.3) )8'0.?3 ( ( (> (.((1@(.3' )).? 1"80)).'' ( ( (> (.((
8)?.( )." 1'8""0.?" ( ( (> (.((
556999.8:
"".3? "".@( 118??.0 ( ( (> (.(("(.13 ??."0 (81").'1 ( ( (> (.((
'8?)@."@ )." "081'.(' ( ( (> (.((
9:633.1: ("?.@' "".0" 18((.?) ( ( (> (.((
"03.(' (3.)@ 138103.1 ( ( (> (.((
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
161/210
81@(.(? )." 1"83?).00 ( ( (> (.((8(@3.3( (.0' 1"[email protected] ( ( (> (.((
1565.:7
?.'3 '0".3) "800.3? ( ( (> (.((@@.@) (3.)@ (83)).)( ( ( (> (.((
18"'."? )." ?8301.
( ( (> (.((
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (.((?).3" )." '8?33.0( ( ( (> (.((
)0'.0( )." "831?.)0 ( ( (> (.((
:6383.0
?.'' '3.3) "81@0.? ( ( (> (.(((.)' )1.00 18()'.0' ( ( (> (.((
'1?.(? )." 8)"@.0' ( ( (> (.((
-
5/18/2018 Final Presupuestoo
162/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>4((*.14 *.(- 414.*1 1((> (.( ( (> 4.
( (> ( (.(( (> .1 12-1.()- 1((>
( (> ( (.(( (> )(.) ( (.(( (> 1-( (> ( (.(( (> )@11.* 22
( (> ( (.(( (> 4(.< 1-4)2.12 1((>( (> ( (.(( (>
( (> ( (.(( (> 14.* 4(2.*( (> ( (.(( (> 1-.< 1)(.444< 1((>( (> ( (.(( (> 2@2*.- 14))(.*24 1((>
( (> ( (.(( (> )). 112**.(1- 1((>( (> ( (.(( (> )2-.2 2-1).414 1((>( (> ( (.(( (> 4@*.4 )(142.-44< 1((>
( (> ( (.(( (> )*. 122--.*-( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
163/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@- ( (.(( (> *.- )(2(.( (> ( (.(( (> 1((.( -
( (> ( (.(( (> 1@2)4.4 * ( (.(( (> 21.* ( (> ( (.(( (> *.< 4* ( (.(( (> (4.1 )
( (> ( (.(( (> *.4 )1(.*1( (> ( (.(( (> 2-. 1-4.(4 1((>( (> ( (.(( (> 41*. 2).(424 1((>
4@
-
5/18/2018 Final Presupuestoo
164/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
165/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
166/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
236509.8
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 *.(- 414.*14 1((> (.(('.3) 1?(.? 3('.00 4. (.((
)).10 13@."( 18(1).0' ( ( (> (.((
2516803.:3
726293.91
"0.@ 3).?0 38)3'.1' ( ( (> (.((1(3.'3 )?.?@ 108?'".") ( ( (> 1- 1-((.((
2069:5.97
'0.30 "?3.' 1(8'".1@ ( ( (> (.((31".@3 )." (81''."( ( ( (> (.((
336:88.89
1'.)@ '"(.3) )8'0.?3 ( ( (> (.((1@(.3' )).? 1"80)).'' ( ( (> (.((
8)?.( )." 1'8""0.?" ( ( (> (.((
556999.8:
"".3? "".@( 118??.0 ( ( (> (.(("(.13 ??."0 (81").'1 ( ( (> (.((
'8?)@."@ )." "081'.(' ( ( (> (.((
9:633.1:
"?.@' "".0" 18((.?) ( ( (> (.(("03.(' (3.)@ 138103.1 ( ( (> (.((
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
167/210
81@(.(? )." 1"83?).00 ( ( (> (.((8(@3.3( (.0' 1"[email protected] ( ( (> (.((
1565.:7
?.'3 '0".3) "800.3? ( ( (> (.((@@.@) (3.)@ (83)).)( ( ( (> (.((
18"'."? )." ?8301.
( ( (> (.((
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (.((?).3" )." '8?33.0( ( ( (> (.((
)0'.0( )." "831?.)0 ( ( (> (.((
:6383.0
?.'' '3.3) "81@0.? ( ( (> (.(((.)' )1.00 18()'.0' ( ( (> (.((
'1?.(? )." 8)"@.0' ( ( (> (.((
-
5/18/2018 Final Presupuestoo
168/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>( (> *.(- 414.*1 1((> (.( ( (>( (> 4.( (> ( (.(( (> .1 12-1.()- 1((>
( (> ( (.(( (> )(.) 1- (.( ( (>
4 1-(( 4 2@111.* 1))4.((*2 -
( (> ( (.(( (> 4(.< 1-4)2.12 1((>( (> ( (.(( (>
( (> ( (.(( (> 14.* 4(2.*( (> ( (.(( (> 1-.< 1)(.444< 1((>( (> ( (.(( (> 2@2*.- 14))(.*24 1((>
( (> ( (.(( (> )). 112**.(1- 1((>( (> ( (.(( (> )2-.2 2-1).414 1((>( (> ( (.(( (> 4@*.4 )(142.-44< 1((>
( (> ( (.(( (> )*. 122--.*-( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
169/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@- ( (.(( (> *.- )(2(.( (> ( (.(( (> 1((.( -
( (> ( (.(( (> 1@2)4.4 * ( (.(( (> 21.* ( (> ( (.(( (> *.< 4* ( (.(( (> (4.1 )
( (> ( (.(( (> *.4 )1(.*1( (> ( (.(( (> 2-. 1-4.(4 1((>( (> ( (.(( (> 41*. 2).(424 1((>
2(@22).) )**-*.*( [email protected](22.))- )**-.** 2-41.42)7CM.
-
5/18/2018 Final Presupuestoo
171/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
172/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
(236509.8 (
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 *.(- 414.*14 1((> (.(('.3) 1?(.? 3('.00 4. (.((
)).10 13@."( 18(1).0' ( ( (> (.(((
2516803.:3 (726293.91 (
"0.@ 3).?0 38)3'.1' ( ( (> )(.21(3.'3 )?.?@ 108?'".") 1- (.((
"8)11.?1 )." 83).01 1-(( 4 2111.*1
2069:5.97
'0.30 "?3.' 1(8'".1@ ( ( (> 4(. (.((
'8?)@."@ )." "081'.(' ( ( (> (.((
9:633.1:
"?.@' "".0" 18((.?) ( ( (> (.(("03.(' (3.)@ 138103.1 ( ( (> (.((
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
173/210
81@(.(? )." 1"83?).00 ( ( (> (.((8(@3.3( (.0' 1"[email protected] ( ( (> (.((
1565.:7
?.'3 '0".3) "800.3? ( ( (> (.((@@.@) (3.)@ (83)).)( ( ( (> (.((
18"'."? )." ?8301.
( ( (> (.((
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (.((?).3" )." '8?33.0( ( ( (> (.((
)0'.0( )." "831?.)0 ( ( (> (.((
:6383.0
?.'' '3.3) "81@0.? ( ( (> (.(((.)' )1.00 18()'.0' ( ( (> (.((
'1?.(? )." 8)"@.0' ( ( (> (.((
-
5/18/2018 Final Presupuestoo
174/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>( (> *.(- 414.*1 1((> (.( ( (>( (> 4.( (> ( (.(( (> .1 12-1.()- 1((>
1- (.( ( (>
1))4.((* - )11.*1 22 (.( ( (>
1-4)2.12 1((> 4(.< 1-4)2.1 1((> (.( ( (>-144.)-) 1((> (.( ( (>
( (> ( (.(( (> 14.* 4(2.*( (> ( (.(( (> 1-.< 1)(.444< 1((>( (> ( (.(( (> 2@2*.- 14))(.*24 1((>
( (> ( (.(( (> )). 112**.(1- 1((>( (> ( (.(( (> )2-.2 2-1).414 1((>( (> ( (.(( (> 4@*.4 )(142.-44< 1((>
( (> ( (.(( (> )*. 122--.*-( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
175/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@- ( (.(( (> *.- )(2(.( (> ( (.(( (> 1((.( -
( (> ( (.(( (> 1@2)4.4 * ( (.(( (> 21.* ( (> ( (.(( (> *.< 4* ( (.(( (> (4.1 )
( (> ( (.(( (> *.4 )1(.*1( (> ( (.(( (> 2-. 1-4.(4 1((>( (> ( (.(( (> 41*. 2).(424 1((>
42@(.*(
-
5/18/2018 Final Presupuestoo
176/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
177/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
178/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
236509.8
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 *.(- 414.*14 1((> (.(('.3) 1?(.? 3('.00 4. (.((
)).10 13@."( 18(1).0' ( ( (> (.((
2516803.:3
726293.91
"0.@ 3).?0 38)3'.1' )(.2 14.1@(.3' )).? 1"80)).'' ( ( (> 1-. 22*.-2
556999.8:
"".3? "".@( 118??.0 ( ( (> (.(("(.13 ??."0 (81").'1 ( ( (> )2-.1 (.((
)0'.0( )." "831?.)0 ( ( (> (.(((
:6383.0 (?.'' '3.3) "81@0.? ( ( (> (.((
(.)' )1.00 18()'.0' ( ( (> (.(('1?.(? )." 8)"@.0' ( ( (> (.((
-
5/18/2018 Final Presupuestoo
180/210
AVANCECTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>( (> *.(- 414.*1 1((> (.( ( (>( (> 4.( (> ( (.(( (> .1 12-1.()- 1((>
( (> )(.2 ( (> 1- (.( ( (>( (> )11.*1 22 (.( ( (>
( (> 4(.< 1-4)2.1 1((> (.( ( (>( (> (.( ( (>
4(2.* 14. 4(2.*< 1((> (.( ( (>1)(.44- 1((> 1-. (.( ( (>14))(.*2 1((> 22*.-2 14))(.*) 1((> (.( ( (>
( (> ( (.(( (> )). 112**.(1- 1((>2-1).414 1((> )2-.1< 2-1).41 1((> (.( ( (>
( (> ( (.(( (> 4@*.4 )(142.-44< 1((>
( (> ( (.(( (> )*. 122--.*-( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
181/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@- ( (.(( (> *.- )(2(.( (> ( (.(( (> 1((.( -
( (> ( (.(( (> 1@2)4.4 * ( (.(( (> 21.* ( (> ( (.(( (> *.< 4* ( (.(( (> (4.1 )
( (> ( (.(( (> *.4 )1(.*1( (> ( (.(( (> 2-. 1-4.(4 1((>( (> ( (.(( (> 41*. 2).(424 1((>
-
-
5/18/2018 Final Presupuestoo
182/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
183/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
184/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
(236509.8 (
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 *.(- 414.*14 1((> (.(('.3) 1?(.? 3('.00 4. (.((
)).10 13@."( 18(1).0' ( ( (> (.(((
2516803.:3 (726293.91 (
"0.@ 3).?0 38)3'.1' )(.2 (.((
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
185/210
81@(.(? )." 1"83?).00 ( ( (> (.((8(@3.3( (.0' 1"[email protected] ( ( (> (.((
1565.:7
?.'3 '0".3) "800.3? ( ( (> (.((@@.@) (3.)@ (83)).)( ( ( (> (.((
18"'."? )." ?8301.
( ( (> (.((
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (.((?).3" )." '8?33.0( ( ( (> (.((
)0'.0( )." "831?.)0 ( ( (> (.((
:6383.0
?.'' '3.3) "81@0.? ( ( (> (.(((.)' )1.00 18()'.0' ( ( (> 2-.4
'1?.(? )." 8)"@.0' ( ( (> 41*.-*
-
5/18/2018 Final Presupuestoo
186/210
AVANCEACTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>( (> *.(- 414.*1 1((> (.( ( (>( (> 4.( (> ( (.(( (> .1 12-1.()- 1((>
( (> )(.2 ( (> 1- (.( ( (>( (> )11.*1 22 (.( ( (>
( (> 4(.< 1-4)2.1 1((> (.( ( (>( (> (.( ( (>
( (> 14. 4(2.*< 1((> (.( ( (>( (> 1-. (.( ( (>( (> 22*.-2 14))(.*) 1((> (.( ( (>
112**.(1- 1((> )). (.( ( (>( (> )2-.1< 2-1).41 1((> (.( ( (>
)(142.-44< 1((> 4*.) )(142.-4 1((> (.( ( (>
( (> ( (.(( (> )*. 122--.*-( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
187/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@- ( (.(( (> *.- )(2(.( (> ( (.(( (> 1((.( -
( (> ( (.(( (> 1@2)4.4 * ( (.(( (> 21.* ( (> ( (.(( (> *.< 4* ( (.(( (> (4.1 )
( (> ( (.(( (> *.4 )1(.*11-4.(4 1((> 2-.4 1-4.(4 1((> (.( ( (>
2).(424 1((> 41*.-* 2).(4 1((> (.( ( (>
-
5/18/2018 Final Presupuestoo
188/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
189/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
190/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
236509.8
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 *.(- 414.*14 1((> (.(('.3) 1?(.? 3('.00 4. (.((
)).10 13@."( 18(1).0' ( ( (> (.((
2516803.:3
726293.91
"0.@ 3).?0 38)3'.1' )(.2 (.((
P;
UNITARIO
-
5/18/2018 Final Presupuestoo
191/210
81@(.(? )." 1"83?).00 ( ( (> (.((8(@3.3( (.0' 1"[email protected] ( ( (> (.((
1565.:7
?.'3 '0".3) "800.3? ( ( (> *.4 .
18"'."? )." ?8301.
( ( (> 12)4.)*
1:628:.09
1.)@ '00.?1 38)@1.'0 ( ( (> (.((?).3" )." '8?33.0( ( ( (> (.((
)0'.0( )." "831?.)0 ( ( (> (.((
:6383.0
?.'' '3.3) "81@0.? ( ( (> *.44(.)' )1.00 18()'.0' 2-.4 1-4.(4 1((> (.((
'1?.(? )." 8)"@.0' 41*.-* 2).(424 1((> (.((
-
5/18/2018 Final Presupuestoo
192/210
AVANCEACTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>( (> *.(- 414.*1 1((> (.( ( (>( (> 4.( (> ( (.(( (> .1 12-1.()- 1((>
( (> )(.2 ( (> 1- (.( ( (>( (> )11.*1 22 (.( ( (>
( (> 4(.< 1-4)2.1 1((> (.( ( (>( (> (.( ( (>
( (> 14. 4(2.*< 1((> (.( ( (>( (> 1-. (.( ( (>( (> 22*.-2 14))(.*) 1((> (.( ( (>
( (> )). (.( ( (>( (> )2-.1< 2-1).41 1((> (.( ( (>( (> 4*.) )(142.-4 1((> (.( ( (>
122--.*- )*.4 122--.* 1((> (.( ( (>( (> ( (.(( (> )(
-
5/18/2018 Final Presupuestoo
193/210
( (> ( (.(( (> 2@1-. 1)( (> ( (.(( (> 2@-- . - (.( ( (>
*
( (> ( (.(( (> 21.* *. ( (.(( (> *.< 4* ( (.(( (> (4.1 )
)1(.*1 *.44 )1(.*2 1((> (.( ( (>( (> 2-.4 1-4.(4 1((> (.( ( (>( (> 41*.-* 2).(4 1((> (.( ( (>
)2@
-
5/18/2018 Final Presupuestoo
194/210
DEL (1 DE HNIO DEL 2(14O+RA8MONTO RE,ERENCIAL8MONTO DE CONTRATO8PLAO DE EHECCIN8
CODI@O PARTIDAS UNIDA
01.00.00 MO'IMIENTO DE TIERRAS
01.01.00 EXCAVACION MASIVA PARA CIMENTACION 7CM :g
0".0.00 (APATAS
0".0.01 ,APATAS8 %9C10:g;7CM :g
0".0'.00 'IGAS
0".0'.01 VI7A8 CONCRETO %9C10 >7CM.
-
5/18/2018 Final Presupuestoo
195/210
0".0).0" LOSA ALI7ERA#A8 ACERO CORR=7A#O %!'00 >7CM
LA#RILLO =
0".0?.00 PLACA REFOR(ADA
0".0?.01 PLACA RE%OR,A#A8 CONCRETO %9C10 >7CM. 7CM
COSTO DIRECTOG)t* Ge&e")+e ,10.00
S/ T*t)+
I.G.'. ,1.00
P"e/$/et* Et"/!t/")
PAGO DE 'ALORI(ACION CUANDO HAY ADELANTO
PAGO DE 'ALORI(ACION CUANDO NO HAY ADELANTO
-
5/18/2018 Final Presupuestoo
196/210
ANTERIOR
CANTIDAD PARCIAL CANTIDAD PARCIAL > CANTIDAD
56777.78
1''.)0 .@? '@.') 144. 42.42 1((> (.((11".3' ).)@ ?)1.(@ 11). (.((1?.11 1?.?' "0".(" 1*.11 )().-)14 1((> (.((
1?1.0@ . "[email protected] 1*1.( )*. (.((1?".( 0.)@ "8(@0.1" 1*).-2 )-(.12 (.((
236509.8
10.?1 '."( 8(00.@@ 1(2.*1 2-((. (.((?).0( )0.)3 '8)1'.?1 *.(- 414.*14 1((> (.(('.3) 1?(.? 3('.00 4. (.((
)).10 13@."( 18(1).0' ( ( (> .1(
2516803.:3
726293.91
"0.@ 3).?0 38)3'.1' )(.2 )(
-
5/18/2018 Final Presupuestoo
197/210
81@(.(? )." 1"83?).00 ( ( (> 21-.-*8(@3.3( (.0' 1"[email protected] ( ( (> 2-
-
5/18/2018 Final Presupuestoo
198/210
AVANCEACTAL ACMLADO SALDO
PARCIAL > CANTIDAD PARCIAL > CANTIDAD PARCIAL
( (> 144. 42.4 1((> (.( ( (>( (> 11). (.( ( (>( (> --.24 *. 1((> (.( ( (>( (> 1*.11 )().-) 1((> (.( ( (>( (> 1*1.( )*. (.( ( (>( (> 1*).-2 )-(.1) 1((> (.( ( (>
( (> 1(2.*1 2-((. 1((> (.( ( (>( (> 1*(.- )12(.1- 1((> (.( ( (>( (> *.(- 414.*1 1((> (.( ( (>( (> 4.
12-1.()- 1((> .1 12-1.(4 1((> (.( ( (>
( (> )(.2 ( (> 1- (.( ( (>( (> )11.*1 22 (.( ( (>
( (> 4(.< 1-4)2.1 1((> (.( ( (>( (> (.( ( (>
( (> 14. 4(2.*< 1((> (.( ( (>( (> 1-. (.( ( (>( (> 22*.-2 14))(.*) 1((> (.( ( (>
( (> )). (.( ( (>( (> )2-.1< 2-1).41 1((> (.( ( (>( (> 4*.) )(142.-4 1((> (.( ( (>
( (> )*.4 122--.* 1((> (.( ( (>1
-
5/18/2018 Final Presupuestoo
199/210
1) 21-.-* 1) (.( ( (>1)( 2- *.4< )(2(. (.( ( (>( (> . - (.( ( (>
( (> 12)4.)* * (.( ( (>
21. (.( ( (>*. *. (4.(- ) (.( ( (>
( (> *.44 )1(.*2 1((> (.( ( (>( (> 2-.4 1-4.(4 1((> (.( ( (>( (> 41*.-* 2).(4 1((> (.( ( (>
@*(.*) 21-4.12 (.((*.(*)) 21-.41 (
*)@*.
-
5/18/2018 Final Presupuestoo
200/210
ENERO ,E+RERO MARO A+RIL MAO
@**.44 )@()-.-- *@4-1.*4 @)1(.* [email protected]
1.(() 1.(11 1.(12 1.(1) 1.(1F3 ASMIDOS
V0ENERO @**.44 *4.-*)
-
5/18/2018 Final Presupuestoo
201/210
HNIO HLIO AGOSTO SEPTIEM+RE OCT+RE
--@)().4 *@4.41 -@21
-
5/18/2018 Final Presupuestoo
202/210
4ECHA
1 En#22@(((.(( 1@-((.((
(.(()22@(((.(( 1@-((.((
2 ,#;
4*@(((.(( 4)@(
-
5/18/2018 Final Presupuestoo
203/210
4.- 4.-( [email protected](.(( 4.-( 4.-( [email protected](
* *)2.4 *)2.-( 4)@
-
5/18/2018 Final Presupuestoo
204/210
MONTO CONTRACTAL8 )*(@)*1.
-
5/18/2018 Final Presupuestoo
205/210
HNIO HLIO AGOSTO SEPTIEM+RE OCT+RE
--@)().4 *@4.41 -@21
-
5/18/2018 Final Presupuestoo
206/210
CASO DE O9RA CON ADELION DE ADELANTOSI+a * I+#
ADELANTOS OT
PRIMER ADELANTO: S/;SE@UNDO ADELANTO: S/;
PRIMER ADELANTO
VAL; N 4ECHAMATERIAL MONTO A
ImaP;B;
1 DIC.2((- 2@(((.(( 1.- 4
-
5/18/2018 Final Presupuestoo
207/210
NTO ESPECIFICO PARA MATERIALES
R@ADOS
09=>===;==01=>===;==
Im AMORTIFAC;ADELANTO SALDO POR
OTOR@ADO AMORTIFAR
)1*.1) -(@(((.(( -(@(((.(( 1-(@(((.(( 1((@(((.(()1*.1) )*@-((.(( )*@-((.(( 1((@(((.(( 2@-((.(()1*.1) 2@-((.(( 2@-((.(( 2@-((.(( (
1-(@(((.((
Im AMORTIFAC;ADELANTO SALDO POR
OTOR@ADO AMORTIFAR
)1*.1) -1@42
-
5/18/2018 Final Presupuestoo
208/210
-
5/18/2018 Final Presupuestoo
209/210
-
5/18/2018 Final Presupuestoo
210/210