CONCEPTO

UND

CANT

V UNITARIO

TRAZADO Y REPLANTEO
PARA MOVIMIENTO DE
TIERRA

M2

5,192

1,260.00

CERRAMIENTO
PROVISIONAL EN LAMINA
DE ZINC A TODO COSTOS

ML

302

33,666.00

CONCRETO DE LIMPIEZA
(SOLDADO)CONCRETO DE
PLATA (MANO DE
OBRA)E=0,05M

M2

1,500

7,032.00

CONCRETO VIGA T DE
CIMENTACION NO INC
CONCRETO DE ZAPATAS Y
VIGAS DECIMENTACION

M3

729

77,387.00

CONCRETO PEDESTALES
4000 Psi

M3

230

65,380.00

CONCRETO PEDESTALES
4000 Psi

M3

35

170,569.00

ACERO DE REFUERZO NO
INCLUYE EN ELMATERIAL

KG

355,335

685.00

COLUMNAS EN
CONCRETOA LA VISTA
4000Psi ,CON SECCIONES
NO INC CONCRETO

M3

182

245,000.00

COSTOS DIRECTOS
ADMINISTRACION
IMPREVISTOS
UTILIDAD
IVA
COSTOS INDIRECTOS
COSTO TOTAL
RETREOBRA
AMORTIZACION DE ANTICIPO
TOTAL A PAGAR

INTEGRANTES

JAVIER SANTRICH

RUBEN NOGUERA

V. TOTAL

CANT

1023

V. TOTAL

3,541,920.00

10,167,132.00

10,548,000.00

220.2

1,548,446.40

56,384,168.00

42.46

3,285,852.02

15,037,400.00

29.48

1,927,402.40

5,031,781.00

90.12

15,371,678.28

229,704,475.00

25200

17,262,000.00

44,686,163.00

8.54

2,092,300.00

$
$
$
$
$
$
$

775,559,461.00
101,342,730.00
38,977,973.00
62,364,757.00
9,978,361.00
212,663,821.00
992,223,282.00
5%
25%

COSTOS DIRECTOS

13%
5%
8%
16%
COSTOS INDIRECTOS
COSTO TOTAL
RETREOBRA
ORTIZACION DE ANTICIPO
TOTAL A PAGAR CORTE ACTUAL

JAVIER SANTRICH

1,288,980.00

RUBEN NOGUERA

ACTA 1

ACTA 2

CANTIDAD ACOMULADA

1550

1230

3803

4,791,780.0

310

10,436,460.0

310

320

480

1020.2

7,174,046.4

510

215

767.46

59,391,427.0

85

114.48

7,484,702.4

97.12

16,565,661.2

49059

33,605,415.0

33.54

8,217,300.0

$
$
$
$
$
$
$

147,666,792.1
19,196,682.9
7,383,339.6
11,813,343.3
1,890,134.9
40,283,500.8
187,950,292.9

23859

25

$
$
$
$
$
$
$
$
$
$

VALOR ACOMULADO

42,776,659.10
5,560,965.68
2,138,832.96
3,422,132.73
547,541.24
11,669,472.60
54,446,131.70
2,722,306.59
13,611,532.93
38,112,292.19

VALOR ACOMULADO

4,791,780.00

10,436,460.00

7,174,046.40

59,391,427.02

7,484,702.40
16,565,661.28
33,605,415.00

8,217,300.00

147,666,792.10
19,196,682.97
7,383,339.61
11,813,343.37
1,890,134.94
40,283,500.89
187,950,292.99