Estima-1

FORMATO VT
INFORME DE LIQUIDACIN DE FONDOS

ESTADO DE CUENTAS PARA LIQUIDACIN
CONTRATO: FUNDASAL/BID/MINED-R/01098-2001
CONTRATISTA: Ing. Mario Alfonso Aguirre Orellana
DETALLE
ANTICIPO
ESTIMACIN 1
ESTIMACIN 2
ESTIMACIN 3
ESTIMACIN 4
ESTIMACIN 5
ESTIMACIN 6
ESTIMACIN 7
TOTAL
OBRA
EJECUTADA
DESCUENTO
POR ANTICIPO
VALOR DE
VALOR DE
RETENCION
ESTIMACIN ESTIMACIN
DE RENTA
A PAGAR
PAGADA
IVA
RETENIDO
VALOR
PAGADO
227,078.65
356,155.78
68,123.60
106,846.73
158,955.05
249,309.05
158,955.05
249,309.05
262,347.46
158,955.05
249,309.05
583,234.43
174,970.33
408,264.10
408,264.10
670,611.56
FIANZA
FECHA DE
INICIO
PLAZO DE
VIGENCIA
10/5/2001
1 ao
10/5/2001
10/5/2001
1 ao
1 ao
Anticipo
Buena Obra
Fiel Cumplimiento
Dao a terceros
FECHA DE
FINALIZACI
N
10/5/2002
10/5/2002
10/5/2002
ANTICIPO DEL CONTRATO ()

Anticipo
262,347.46
Amortizacin anterior
68,123.60
Amortizacin presente
106,846.73
Saldo por amortizar
87,377.13
MONTO DEL PROYECTO:

TOTAL DE ESTIMACIN:
TOTAL OBRA EJECUTADA:
874,491.54
356,155.78
583,234.43
ANTICIPO OTORGADO:
ANTICIPO RECUPERADO:
ANTICIPO NO RECUPERADO:
262,347.46
174,970.33
87,377.13
Ing. Rita de Parker

Coordinador Seccin Supervisin
Ing. Octavio Flores
Jefe Depto de Construccin
Ing. Jos Adrin Amaya Carballo
Supervisor
Ing. Carlos Carranza
Ing. de Operaciones
Ing. Mario AlfonSo Aguirre Orellana
Contratista
3 de 12
PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"
UBICACIN: La Reina, Chalatenango
PROPIETARIO: Ministerio de Educacin (MINED)
ADMINISTRADOR: Fundacin Salvadorea de Desarrollo y Vivienda Mnima (FUNDASAL)
FORMULADOR: Ing. Mario Alfonso Aguirre Orellana CODIGO: 02316
ESTIMACIN # 2
PERIODO: 01/DIC/01 AL 15/ENE/02
SUPERVISOR: Ing. Jos Adrin Amaya
FECHA: 31 DE ENERO DE 2002
CUADRO RESUMEN
Cdigo
Actividad
Cant. Unid
P.U.
Costo Total
PAG. Anterior
A pagar
Valor ()
Valor ()
PAG. hasta la fecha

Valor ()
Saldo
Valor ()
166
TRES AULAS 7.20 * 7.20 MTS, CON CLASE

NOCTURNA
S.G.
297,672.09
297,672.09
92,085.32
124,650.11
216,735.43 72.81
80,936.66
27.19
164
DOS AULAS 7.20 x 7.20 MTS, CON CLASE

NOCTURNA
S.G.
201,992.94
201,992.94
92,360.82
57,571.97
149,932.79 74.23
52,060.15
25.77
191
ADMINISTRACION 180-270 ALUMNOS 3 PAREDES

7.20 x 7.20 mts, CON CLASE NOCTURNA
S.G.
116,841.82
116,841.82
42,145.92
27,908.69
70,054.61 59.96
46,787.21
40.04
60
FOSA SEPTICA (4.25 x 2.00) Y POZO DE ABSORCIN
S.G.
16,036.91
16,036.91
0.00
12,330.52
12,330.52 76.89
3,706.39
23.11
170
SERVICIO LAVAR 5 UNIDADES + POCETA, 2.50 x 7.20

CON ELECTRICIDAD
S.G.
75,468.50
75,468.50
486.59
43,308.69
43,795.28 58.03
31,673.22
41.97
TANQUE ELEVADO (polietileno), CON ESTRUCTURA

METALICA
S.G.
13,206.43
13,206.43
0.00
0.00
0.00
13,206.43
100.00
153,272.85
153,272.85
0.00
90,385.80
90,385.80 58.97
62,887.05
41.03
874,491.54
227,078.65
356,155.78
291,257.11
33.31
72059
OBRAS EXTERIORES
TOTALES
Jefe Depto. Construccin
Ingeniero de Operaciones
0.00
583,234.43
0.00
Supervisor
Contratista
4 de 12

Cdigo
Actividad
166
3101001
3102001
3103001
3104001
3105010
3105021
3202097
3202099
3204008
3204100
3205100
3205103
3208004
3212003
3212004
3303001
3303006
3303007
3304002
3304009
3304012
3305002
3305004
3305005
3309001
3401008
3403001
3403003
3403004
3403100
3405102
3501001
3502001
3503001
3504001
TRES AULAS 7.20 * 7.20 MTS, CON CLASE NOCTURNA

Limpieza (solo chapeo)
Descapote (0.20 mts)
Trazo por unidad de rea
Excavacin a mano hasta 1.50 m (material blando)
Relleno compactado con material selecto
Relleno compactado con suelo cemento 20:1
SF-2 (30x20) 3#3 + #4 @ 20cms 1:2:2
SF (60x20) 5 #3 +#2 @ 20 cm, 1:2:2
SC-T (15X20), 4 #4 + #2 @ 20cms, 1:2:2
S.C-1 (15x15) 4#4 + #2 @ 20 cm, 1:2:2
Viga V-1 ( 20 x 20 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
Viga V-2 ( 15 x 33 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
Concreto armado p/columna C-2, D=20cm, 4#5, #3 @ 15cm,
1:2:2
Concreto armado p/ pared y losa de cargadero en P-1, 1:2:2
Repisa de concreto armado 2#3, e=10cm, ancho 25cm, 1:2:2
Pared de bloque de 10x20x40, #3 @ 60, #2 @ 40 (Ho Temp)
Pared de bloque 15cm. Nerv. #4 + #3 y Solera "S" @ 60cm
Pared de bloque esquinera 15cm. 3#4 + #3 @ 20 cm
Repello de cuadrados hasta 20 cm de ancho, e=0.02, m=1:4
Repello de viga < a 1.00 mt de permetro; e=2cm; m= 1:4
Repello de superficies curvas, e= 2cm, m= 1:4
Afinado de cuadrados, hasta 0.20 m de ancho, m= 1:1
Afinado de viga < 1.00m de permetro, m=1:1
Afinado de superficies curvas, m= 1:1
Cepo en lmina asbesto-cemento, (ambas caras), m= 1:4
Cubierta de asbesto cemento 6mm, duralita, 2 aguas
Poln " C " de 4" x 1/16"
Poln " C " de 6" x 1/16"
Viga poln C de 6" x 2" x 1/16" encajuelado, ref. 3/8" a 60
Poln P-1, 3#4 + #2 @ 60, B=15 cms. A=25 cms.
Varilla Poln 3/8"
Piso de ladrillo de cemento 25 x 25 cms. (color rojo)
Zcalo de ladrillo de cemento 25 x 7.5 cms.
Grada final de piso con ladrillo bocel.
Piso encementado tipo acera sobre piedra cuarta
P-1 1 x 2. 1m ang. 1 1/2 x 1/8", Tubo 1", un forr. Lam hierro
1/16, pintada a soplete, portacandado, candado Yale de 40
mm
Defensa metalica para ventana, Ho cuadrado de 1/2" @ 11cm,
hechura, colocacion y pintura
Ventana celosa vidrio nevado, aluminio liviano sin anodizar
Cielo falso fibrocemento 4 x 2 x 6mm, suspensin de
aluminio
Pizarra plywood 1/2" marco de cedro 4.88 x 1.22 mt
Tablero de 8 circuitos monofasico 120/240, General Electric
Luminaria incandescente 60 watts
3601013
3603100
3604001
3606001
3701011
3801003
3802002
ESTIMACIN # 2
FECHA: 31/01/2002
Cant.
Unid.
P.U.
Costo Total
280.44
43.20
274.00
64.22
84.00
27.55
1.80
8.70
1.00
0.40
0.90
1.70
0.80
1.26
0.33
8.25
177.00
37.00
110.00
61.80
43.00
110.00
61.80
43.00
66.50
234.45
21.60
43.20
25.85
136.80
36.00
200.00
109.50
5.00
10.08
M2
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
ML
ML
M2
ML
ML
M2
ML
M2
ML
ML
ML
ML
ML
M2
ML
ML
M2
2.00
35.13
1.55
50.20
198.95
236.68
1,658.29
1,574.71
4,114.10
4,464.83
4,171.98
4,070.12
6,854.16
6,238.41
2,845.47
143.56
290.40
378.07
24.02
43.27
42.75
7.01
16.45
14.28
34.01
117.80
43.49
54.65
133.08
72.70
11.30
97.07
19.78
13.67
131.19
560.88
1,517.62
424.70
3,223.84
16,711.80
6,520.53
2,984.92
13,699.98
4,114.10
1,785.93
3,754.78
6,919.20
5,483.33
7,860.40
939.01
1,184.37
51,400.80
13,988.59
2,642.20
2,674.09
1,838.25
771.10
1,016.61
614.04
2,261.67
27,618.21
939.38
2,360.88
3,440.12
9,945.36
406.80
19,414.00
2,165.91
68.35
1,322.40
3.00
C/U
1,193.29
32.10
M2
240.72
32.10
147.05
3.00
1.00
5.00
M2
M2
C/U
C/U
C/U
Pagado anteriormente
Cant.
Valor ()
280.44
43.20
274.00
64.22
22.42
26.41
1.80
8.70
560.88
1,517.62
424.70
3,223.84
4,460.46
6,250.72
2,984.92
13,699.98
A pagar
Cant.
Pagado hasta la fecha
Valor ()
Saldo
Cant
Valor ()
280.44
43.20
274.00
64.22
84.00
26.41
1.80
8.70
0.65
0.40
0.86
1.70
0.70
1.26
560.88
1,517.62
424.70
3,223.84
16,711.80
6,250.72
2,984.92
13,699.98
2,674.17
1,785.93
3,587.90
6,919.20
4,797.91
7,860.40
100
100
100
100
100
96
100
100
65
100
96
100
88
100
1,184.37
51,400.80
7,561.40
2,642.20
2,674.09
472.82
771.10
1,016.61
157.94
2,261.67
27,618.21
939.38
2,360.88
3,440.12
9,945.36
406.80
19,414.00
2,165.91
100
100
54
100
100
26
100
100
26
100
100
100
100
100
100
100
100
100
787.14
60
Cant.
Valor ()
0.00
0.00
0.00
0.00
0.00
1.14
0.00
0.00
0.35
0.00
0.04
0.00
0.10
0.00
0.33
0.00
0.00
17.00
0.00
0.00
31.94
0.00
0.00
31.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
4.08
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
269.81 4
0.00 0
0.00 0
1,439.93 35
0.00 0
166.88 4
0.00 0
685.42 13
0.00 0
939.01 100
0.00 0
0.00 0
6,427.19 46
0.00 0
0.00 0
1,365.43 74
0.00 0
0.00 0
456.10 74
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
68.35 100
535.26 40
3,579.87
3.00
3,579.87 100
7,727.11
32.10
306.10 9,825.81
80.12 11,781.65
3,164.64 9,493.92
1,405.00 1,405.00
269.36 1,346.80
32.10
147.05
3.00
1.00
5.00
177.00
20.00
61.58
12,251.34
0.65
0.40
0.86
1.70
0.70
1.26
2,674.17
1,785.93
3,587.90
6,919.20
4,797.91
7,860.40
8.25
1,184.37
110.00
61.80
11.06
110.00
61.80
11.06
66.50
234.45
21.60
43.20
25.85
136.80
36.00
200.00
109.50
2,642.20
2,674.09
472.82
771.10
1,016.61
157.94
2,261.67
27,618.21
939.38
2,360.88
3,440.12
9,945.36
406.80
19,414.00
2,165.91
8.25
177.00
20.00
110.00
61.80
11.06
110.00
61.80
11.06
66.50
234.45
21.60
43.20
25.85
136.80
36.00
200.00
109.50
6.00
787.14
6.00
51,400.80
7,561.40
Supervisor
7,727.11 100
9,825.81
11,781.65
9,493.92
1,405.00
1,346.80
Contratista
100
100
100
100
100
5 de 12

Cdigo
Actividad
3802012
3802050
3803007
3804011
3810050
3901001
4008001
Total:
Luminara fluorescente 4 x 40 watts, de empotrar

Placa para interruptor doble, ticino
Tomacorriente doble polarizado tipo dado placa anodizada,
ticino
Alimentacion electrica 3 hilos (1#12 + 2#14, 3/4")
Caja de conexiones de 4"x4" (no incluye canalizacin)
Pintura de agua, (ltex)
Canaleta de aguas lluvias. Escuelas
TRES AULAS 7.20 * 7.20 MTS, CON CLASE NOCTURNA
164
3101001
3102001
3103001
3104001
3105010
3105021
3202097
3202099
3204008
3204100
3205100
3205103
3208004
3212003
3212004
3303001
3303006
3303007
3304002
3304009
3304012
3305002
3305004
3305005
3309001
3401008
3403001
3403003
3403004
3403100
3405102
3501001
3502001
3503001
3504001
DOS AULAS 7.20 x 7.20 MTS, CON CLASE NOCTURNA

SF-2 (30x20) 3#3 + #4 @ 20cms 1:2:2
SF (60x20) 5 #3 +#2 @ 20 cm, 1:2:2
SC-T (15X20), 4 #4 + #2 @ 20cms, 1:2:2
S.C-1 (15x15) 4#4 + #2 @ 20 cm, 1:2:2
Viga V-1 ( 20 x 20 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
Viga V-2 ( 15 x 33 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
1:2:2
Concreto armado p/ pared y losa de cargadero en P-1, 1:2:2
Repisa de concreto armado 2#3, e=10cm, ancho 25cm, 1:2:2
Poln " C " de 4" x 1/16"
Poln " C " de 6" x 1/16"
Poln P-1, 3#4 + #2 @ 60, B=15 cms. A=25 cms.
Varilla Poln 3/8"
Cant.
Unid.
12.00
4.00
6.00
45.00
1.00
428.00
43.20
C/U
C/U
C/U
ML
C/U
M2
ML
191.88
37.00
187.00
45.21
57.00
18.84
1.25
6.10
0.90
0.20
0.60
1.15
0.50
0.84
0.22
6.00
124.50
26.00
80.00
41.39
28.00
80.00
41.39
28.00
51.50
155.59
14.40
28.80
16.30
91.20
24.00
132.50
73.00
5.00
4.80
M2
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
ML
ML
M2
ML
ML
M2
ML
M2
ML
ML
ML
ML
ML
M2
ML
ML
M2
ESTIMACIN # 2
FECHA: 31/01/2002
P.U.
798.34
27.19
270.72
13.96
29.55
21.17
206.16
2.00
35.13
1.55
50.20
198.95
236.68
1,658.29
1,574.71
4,114.10
4,464.83
4,171.98
4,070.12
6,854.16
6,238.41
2,845.47
143.56
290.40
378.07
24.02
43.27
42.75
7.01
16.45
14.28
34.01
117.80
43.49
54.65
133.08
72.70
11.30
97.07
19.78
13.67
131.19
Costo Total
Cant.
9,580.08
108.76
1,624.32
628.20
29.55
9,060.76
8,906.11
###
383.76
1,299.81
289.85
2,269.54
11,340.15
4,459.05
2,072.86
9,605.73
3,702.69
892.97
2,503.19
4,680.64
3,427.08
5,240.26
626.00
861.36
36,154.80
9,829.82
1,921.60
1,790.95
1,197.00
560.80
680.87
399.84
1,751.52
18,328.50
626.26
1,573.92
2,169.20
6,630.24
271.20
12,861.78
1,443.94
68.35
629.71
Valor ()
A pagar
Cant.
31.60
92,085.32
Valor ()
6,514.66
124,650.11
Cant
Valor ()
Saldo
%
31.60
6,514.66
216,735.43
73
73
191.88
37.00
187.00
45.21
57.00
18.36
1.25
6.10
0.47
0.18
0.58
1.15
0.50
0.84
383.76
1,299.81
289.85
2,269.54
11,340.15
4,345.44
2,072.86
9,605.73
1,933.63
803.67
2,419.75
4,680.64
3,427.08
5,240.26
191.88
37.00
187.00
45.21
57.00
18.36
1.25
6.10
0.47
0.18
0.58
1.15
0.50
0.84
383.76
1,299.81
289.85
2,269.54
11,340.15
4,345.44
2,072.86
9,605.73
1,933.63
803.67
2,419.75
4,680.64
3,427.08
5,240.26
100
100
100
100
100
97
100
100
52
90
97
100
100
100
6.00
124.50
13.84
861.36
36,154.80
5,232.49
861.36
36,154.80
5,232.49
1,921.60
1,790.95
295.40
560.80
680.87
98.67
1,751.52
18,328.50
626.26
1,573.92
2,169.20
6,630.24
271.20
12,861.78
1,443.94
100
100
53
100
100
25
100
100
25
100
100
100
100
100
100
100
100
100
629.71
100
80.00
41.39
6.91
80.00
41.39
6.91
51.50
155.59
14.40
28.80
16.30
91.20
24.00
132.50
73.00
1,921.60
1,790.95
295.40
560.80
680.87
98.67
1,751.52
18,328.50
626.26
1,573.92
2,169.20
6,630.24
271.20
12,861.78
1,443.94
6.00
124.50
13.84
80.00
41.39
6.91
80.00
41.39
6.91
51.50
155.59
14.40
28.80
16.30
91.20
24.00
132.50
73.00
4.80
629.71
4.80
Supervisor
Cant.
Valor ()
12.00
4.00
6.00
45.00
1.00
428.00
11.60
9,580.08
108.76
1,624.32
628.20
29.55
9,060.76
2,391.45
80,936.66
0.00
0.00
0.00
0.00
0.00
0.48
0.00
0.00
0.43
0.02
0.02
0.00
0.00
0.00
0.22
0.00
0.00
12.16
0.00
0.00
21.09
0.00
0.00
21.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
0.00
%
100
100
100
100
100
100
27
27
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
113.61 3
0.00 0
0.00 0
1,769.06 48
89.30 10
83.44 3
0.00 0
0.00 0
0.00 0
626.00 100
0.00 0
0.00 0
4,597.33 47
0.00 0
0.00 0
901.60 75
0.00 0
0.00 0
301.17 75
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
68.35 100
0.00 0
Contratista
6 de 12

Cdigo
3601013
3603100
3604001
3606001
3701011
3802002
3802012
3802049
3802050
3803007
3804011
3810050
3901001
4008001
Total:
191
3101001
3102001
3103001
3104001
3105010
3105021
3202096
3202097
3204008
3205100
3205103
3208004
3303006
3303007
3303008
3304001
3304002
3304009
3304012
3305002
3305004
3305005
3307002
3309001
3401008
Actividad
mm
aluminio
Pizarra plywood 1/2" marco de cedro 4.88 x 1.22 mt
Placa para interruptor sencillo, ticino
Placa para interruptor doble, ticino
ticino
DOS AULAS 7.20 x 7.20 MTS, CON CLASE NOCTURNA
ADMINISTRACION 180-270 ALUMNOS 3 PAREDES 7.20 x
7.20 mts, CON CLASE NOCTURNA
SF-1 ( 40x20) 3 #3 +#2 @ 20 cm (S.F-1 50X20), 1:2:2
SF-2 (30x20) 3#3 + #4 @ 20cms 1:2:2
SC-T (15X20), 4 #4 + #2 @ 20cms, 1:2:2
Viga V-1 ( 20 x 20 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
Viga V-2 ( 15 x 33 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
1:2:2
Pared de bloque 10cm, #4 + #3 y incluye solera S
Repello de superficies verticales, e=0,02m, m=1:4
Enchapado de azulejo 15x15 cm, sisa con porcelana
Cant.
ESTIMACIN # 2
FECHA: 31/01/2002
A pagar
Saldo
P.U.
2.00
C/U
1,193.29
2,386.58
2.00
2,386.58 100
21.40
M2
240.72
5,151.41
21.40
5,151.41 100
21.40
97.68
2.00
3.00
8.00
1.00
2.00
4.00
30.00
1.00
305.00
28.80
M2
M2
C/U
C/U
C/U
C/U
C/U
C/U
ML
C/U
M2
ML
306.10
80.12
3,164.64
269.36
798.34
29.10
27.19
270.72
13.96
29.55
21.17
206.16
6,550.54
7,826.12
6,329.28
808.08
6,386.72
29.10
54.38
1,082.88
418.80
29.55
6,456.85
5,937.41
###
21.40
97.68
2.00
3.00
8.00
1.00
2.00
4.00
30.00
1.00
305.00
0.00
91.20
18.24
87.00
19.00
27.00
7.92
1.77
0.92
0.30
0.29
0.75
0.20
53.45
6.00
18.30
6.00
20.00
22.00
3.90
20.00
22.00
3.90
6.00
28.80
75.00
M2
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
ML
ML
M2
ML
ML
M2
M2
ML
M2
Costo Total
Unid.
2.00
182.40
35.13
640.77
1.55
134.85
50.20
953.80
198.95 5,371.65
236.68 1,874.51
1,503.41 2,661.04
1,658.29 1,525.63
4,114.10 1,234.23
4,171.98 1,209.87
4,070.12 3,052.59
6,854.16 1,370.83
290.40 15,521.88
378.07 2,268.42
277.36 5,075.69
38.38
230.28
24.02
480.40
43.27
951.94
42.75
166.73
7.01
140.20
16.45
361.90
14.28
55.69
264.98 1,589.88
34.01
979.49
117.80 8,835.00
Cant.
Valor ()
Cant.
28.80
92,360.82
91.20
18.24
87.00
19.00
27.00
7.92
1.77
0.58
0.30
0.29
0.71
0.17
53.45
6.00
18.30
Valor ()
5,937.41
57,571.97
182.40
640.77
134.85
953.80
5,371.65
1,874.51
2,661.04
961.81
1,234.23
1,209.87
2,889.79
1,165.21
15,521.88
2,268.42
5,075.69
Cant
Valor ()
28.80
5,937.41
149,932.79
100
74
91.20
18.24
87.00
19.00
27.00
7.92
1.77
0.58
0.30
0.29
0.71
0.17
53.45
6.00
18.30
182.40
640.77
134.85
953.80
5,371.65
1,874.51
2,661.04
961.81
1,234.23
1,209.87
2,889.79
1,165.21
15,521.88
2,268.42
5,075.69
100
100
100
100
100
100
100
63
100
100
95
85
100
100
100
20.00
22.00
1.38
20.00
22.00
1.38
480.40
951.94
59.00
140.20
361.90
19.71
20.00
22.00
1.38
20.00
22.00
1.38
480.40
951.94
59.00
140.20
361.90
19.71
100
100
35
100
100
35
25.00
75.00
850.25
8,835.00
25.00
75.00
850.25
8,835.00
87
100
Supervisor
Cant.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.34
0.00
0.00
0.04
0.03
0.00
0.00
0.00
6.00
0.00
0.00
2.52
0.00
0.00
2.52
6.00
3.80
0.00
Valor ()
6,550.54
7,826.12
6,329.28
808.08
6,386.72
29.10
54.38
1,082.88
418.80
29.55
6,456.85
0.00
52,060.15
100
100
100
100
100
100
100
100
100
100
100
0
26
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
0.00 0
563.82 37
0.00 0
0.00 0
162.80 5
205.62 15
0.00 0
0.00 0
0.00 0
230.28 100
0.00 0
0.00 0
107.73 65
0.00 0
0.00 0
35.98 65
1,589.88 100
129.24 13
0.00 0
Contratista
7 de 12

Cdigo
Actividad
3403001
3403003
3403004
3403100
3405102
3501001
3502001
3503001
3504001
Poln " C " de 4" x 1/16"

Poln " C " de 6" x 1/16"
Poln P-1, 3#4 + #2 @ 60, B=15 cms. A=25 cms.
Varilla Poln 3/8"
mm
Puerta estructura de cedro y forro plywood(0.90x2.10)mt
Puerta estructura de cedro y forro plywood(0.70x2.10)mt
aluminio
Divisin plywood Banac.4mm.Doble For.Riost.21/2x1
Tablero monofsico 16 espacios, 120/240 con main 100
amperios 2 polos, barras de 150 amperios, General Electric
Luminaria Incandescente 60 watts.
ticino
Tubera PVC JC 1/2", 315 PSI
Adaptador hembra PVC "
Adaptador macho PVC 4" JR
Codo liso 90 PVC 1/2"
Tee lisa PVC 1/2"
Tapn hembra liso PVC 4"
Vlvula de paso de bronce de 1/2"
Tubera PVC 2"100 PSI
Tubera 4" PVC 100 PSI
Codo liso 90 PVC 2"
Reductor liso de 4" x 2" para aguas negras, PVC JC
Sifn continuacin con registro PVC JC 2"
Curva de 4" x 90 PVC JC
Yee Tee lisa de 4" PVC JC
Inodoro completo tipo econmico con tapadera
Lavamanos completo tipo econmico
Tapn inodoro 3" niquelado
3601013
3602100
3602101
3603100
3604001
3606001
3702012
3801004
3802002
3802012
3802049
3803007
3804011
3810050
3901001
4001001
4002006
4002014
4002016
4002031
4002058
4003219
4005001
4005008
4005116
4005315
4005448
4005450
4005460
4007110
4007112
4007119
4008001
Cant.
Unid.
ESTIMACIN # 2
FECHA: 31/01/2002
P.U.
Costo Total
7.20
14.40
10.35
42.30
14.40
64.60
40.00
5.80
4.32
ML
ML
ML
ML
ML
M2
ML
ML
M2
43.49
54.65
133.08
72.70
11.30
97.07
19.78
13.67
131.19
313.13
786.96
1,377.38
3,075.21
162.72
6,270.72
791.20
79.29
566.74
1.00
C/U
1,193.29
3.00
2.00
C/U
C/U
970.38
921.91
8.25
M2
240.72
8.25
47.32
29.00
M2
M2
M2
1.00
C/U
2,854.43
4.00
4.00
7.00
6.00
40.00
1.00
164.23
5.00
2.00
1.00
5.00
1.00
1.00
1.00
2.00
3.00
2.00
2.00
1.00
2.00
3.00
1.00
1.00
1.00
14.40
C/U
C/U
C/U
C/U
ML
C/U
M2
ML
C/U
C/U
C/U
C/U
C/U
C/U
ML
ML
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
ML
269.36
798.34
29.10
270.72
13.96
29.55
21.17
17.40
5.61
162.21
4.09
4.85
108.84
112.71
20.26
62.21
40.20
72.68
61.82
84.68
139.64
955.97
563.18
68.69
206.16
Cant.
Valor ()
A pagar
Cant.
Valor ()
Cant
Valor ()
Saldo
%
313.13
786.96
1,274.91
3,075.21
162.72
6,270.72
791.20
7.20
14.40
9.58
42.30
14.40
64.60
40.00
313.13
786.96
1,274.91
3,075.21
162.72
6,270.72
791.20
100
100
93
100
100
100
100
4.32
566.74
4.32
566.74
100
Valor ()
0.00
0.00
0.77
0.00
0.00
0.00
0.00
5.80
0.00
0.00 0
0.00 0
102.47 7
0.00 0
0.00 0
0.00 0
0.00 0
79.29 100
0.00 0
1,193.29
1.00
1,193.29 100
2,911.14
1,843.82
3.00
2.00
2,911.14 100
1,843.82 100
1,985.94
8.25
1,985.94 100
306.10 2,525.33
80.12 3,791.28
452.18 13,113.22
8.25
47.32
29.00
2,525.33 100
3,791.28 100
13,113.22 100
2,854.43
1.00
2,854.43 100
1,077.44
3,193.36
203.70
1,624.32
558.40
29.55
3,476.75
87.00
11.22
162.21
20.45
4.85
108.84
112.71
40.52
186.63
80.40
145.36
61.82
169.36
418.92
955.97
563.18
68.69
2,968.70
4.00
4.00
7.00
6.00
40.00
1.00
164.23
5.00
2.00
1.00
5.00
1.00
1.00
1.00
2.00
3.00
2.00
2.00
1.00
2.00
3.00
1.00
1.00
1.00
0.00
7.20
14.40
9.58
42.30
14.40
64.60
40.00
Cant.
14.40
2,968.70
14.40
Supervisor
2,968.70
100
1,077.44
3,193.36
203.70
1,624.32
558.40
29.55
3,476.75
87.00
11.22
162.21
20.45
4.85
108.84
112.71
40.52
186.63
80.40
145.36
61.82
169.36
418.92
955.97
563.18
68.69
0.00
Contratista
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
0
8 de 12

Cdigo
Total:
60
3101001
3102001
3103001
3103003
3104001
3104002
3104005
3105001
3110001
3202103
3204016
3204101
3204103
3204109
3206101
3207101
3210006
3210013
3301104
3301105
3301109
3304001
3305001
3504008
3505006
4002050
4005003
4007010
Total:
170
3101001
3102001
3103001
3104001
3105001
3105010
3202096
3202097
3202099
Actividad
Cant.
Unid.
ESTIMACIN # 2
FECHA: 31/01/2002
P.U.
ADMINISTRACION 180-270 ALUMNOS 3 PAREDES 7.20 x

7.20 mts, CON CLASE NOCTURNA
Trazo para pozo
Excavacin a mano de 1.50 a 3.00m (material blando)
Excavacin a mano mayor de 3.00 m (material blando)
Relleno compactado con material existente
Filtro en Foso
SF (20x20), 4 #3 + #1 @ 15 cm, 1:2:2
SC (0.30x0.20) para pozo de absorcion 3 # 3 + # 2 @ 15 cms.
S.C. (15x15) 4 3/8" + 11/4" A.C. 15 cms. 1:2:2
SC-1 (15x20) 4#4 + #2 @ 15cms, 1:2:2
SC-2 (15x32) para fosa sptica
Alacrn "A"(10x15) 2#3 + #2 @ 15cms, 1:2:2
Nervio (15x15) 4#3 + #2 @ 15 cm. 1:2:2
Losa e=10cm, #3 ambos sentidos, concreto 1:2:2
Loseta para fosa sptica
Pared ladrillo de barro puesto de lazo 1er block, m=1:4
Pared ladrillo de barro puesto de lazo 2do block, m=1:4
Pared curva ladillo de barro puesto de trinchera 1er block
Afinado de superficies verticales m=1:1
Concreto s/Piedra 4a. Ref. 3/8" a 0.25 a.s. (F. Spt)
Empedrado y fraguado
Codo Liso a 90 PVC JC 4"
Tubera PVC 4" 80 PSI
Caja 30x30x30
SERVICIO LAVAR 5 UNIDADES + POCETA, 2.50 x 7.20 CON
ELECTRICIDAD
SF-1 ( 40x20) 3 #3 +#2 @ 20 cm (S.F-1 50X20), 1:2:2
SF-2 (30x20) 3#3 + #4 @ 20cms 1:2:2
SF (60x20) 5 #3 +#2 @ 20 cm, 1:2:2
Costo Total
Cant.
###
25.00
1.70
8.50
1.00
20.45
7.40
2.85
4.35
1.18
13.30
4.00
5.22
1.82
8.50
12.72
9.90
1.54
7.46
18.75
1.25
3.14
31.95
31.95
5.85
5.85
2.00
6.00
1.00
71.00
8.00
41.00
13.00
10.00
12.00
0.64
0.62
2.25
M2
M3
M2
C/U
M3
M3
M3
M3
M3
ML
ML
ML
ML
ML
ML
ML
M2
M2
M2
M2
M2
M2
M2
M2
M2
C/U
ML
C/U
M2
M3
M2
M3
M3
M3
M3
M3
M3
2.00
35.13
1.55
37.98
50.20
71.28
95.35
56.26
380.54
61.17
125.06
72.53
94.54
108.85
43.90
64.08
170.68
259.00
117.98
133.48
242.59
38.38
19.69
172.83
70.51
157.76
43.13
185.07
2.00
35.13
1.55
50.20
56.26
198.95
###
###
###
A pagar
Cant.
42,145.92
50.00
59.72
13.18
37.98
1,026.59
527.47
271.75
244.73
449.04
813.56
500.24
378.61
172.06
925.23
558.41
634.39
262.85
1,932.14
2,212.13
166.85
761.73
1,226.24
629.10
1,011.06
412.48
315.52
258.78
185.07
16,036.91
142.00
281.04
63.55
652.60
562.60
2,387.40
962.18
1,028.14
3,543.10
Valor ()
Cant
27,908.69
Valor ()
Saldo
%
70,054.61
60
25.00
1.70
8.50
1.00
15.75
7.40
2.36
4.35
50.00
59.72
13.18
37.98
790.65
527.47
225.03
244.73
25.00
1.70
8.50
1.00
15.75
7.40
2.36
4.35
50.00
59.72
13.18
37.98
790.65
527.47
225.03
244.73
100
100
100
100
77
100
83
100
13.30
4.00
5.22
1.82
8.50
12.72
9.90
813.56
500.24
378.61
172.06
925.23
558.41
634.39
13.30
4.00
5.22
1.82
8.50
12.72
9.90
813.56
500.24
378.61
172.06
925.23
558.41
634.39
100
100
100
100
100
100
100
18.75
1.25
3.14
31.60
31.60
5.85
5.85
2,212.13
166.85
761.73
1,212.81
622.20
1,011.06
412.48
18.75
1.25
3.14
31.60
31.60
5.85
5.85
2,212.13
166.85
761.73
1,212.81
622.20
1,011.06
412.48
100
100
100
99
99
100
100
12,330.52
77
142.00
281.04
63.55
652.60
100
100
100
100
2,387.40
962.18
1,028.14
3,543.10
100
100
100
100
0.00
71.00
8.00
41.00
Valor ()
12,330.52
142.00
281.04
63.55
13.00
652.60
71.00
8.00
41.00
13.00
12.00
0.64
0.62
2.25
2,387.40
962.18
1,028.14
3,543.10
12.00
0.64
0.62
2.25
Supervisor
Cant.
0.00
0.00
0.00
0.00
4.70
0.00
0.49
0.00
1.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.54
7.46
0.00
0.00
0.00
0.35
0.35
0.00
0.00
2.00
6.00
1.00
0.00
0.00
0.00
0.00
10.00
0.00
0.00
0.00
0.00
Valor ()
46,787.21
40
0.00
0.00
0.00
0.00
235.94
0.00
46.72
0.00
449.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
262.85
1,932.14
0.00
0.00
0.00
13.43
6.90
0.00
0.00
315.52
258.78
185.07
3,706.39
0
0
0
0
23
0
17
0
100
0
0
0
0
0
0
0
100
100
0
0
0
1
1
0
0
100
100
100
23
0.00 0
0.00 0
0.00 0
0.00 0
562.60 100
0.00 0
0.00 0
0.00 0
0.00 0
Contratista
9 de 12

Cdigo
3204001
3204008
3204100
3205100
3205103
3208004
3303001
3303006
3303007
3303008
3304001
3304002
3304009
3304012
3305002
3305004
3305005
3307002
3309001
3401008
3403001
3403100
3405102
3501001
3502001
3503001
3601007
3601012
3603002
3802002
3802049
3804011
3810050
3901001
3902001
4001002
4002005
4002014
4002017
4002032
4002051
4002058
4002070
4002156
Actividad
Concr. Armado Solera Interm. Corona c/4 var. (SC-E)
SC-T (15X20), 4 #4 + #2 @ 20cms, 1:2:2
S.C-1 (15x15) 4#4 + #2 @ 20 cm, 1:2:2
Viga V-1 ( 20 x 20 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
Viga V-2 ( 15 x 33 ) 4 # 4 + # 2 a.c. 20 cm, 1:2:2
1:2:2
Pared de bloque 10cm, #4 + #3 y incluye solera S
Enchapado de azulejo 15x15 cm, sisa con porcelana
Poln " C " de 4" x 1/16"
Poln P-1, 3#4 + #2 @ 60, B=15 cms. A=25 cms.
Varilla polin de 3/8"
P-3 1x2.1m Ang.1 1/2"x1/8" Tubo 1x1"c/Tran.1x0.5m y
candado yale de 40mm, (S.S)
Puerta Lam.Ho1/16", Tubo 1", Portacan., Print.Soplete
Ventana Marco Platina 1 1/2" y tubo Cuadrado 1"x1"
Pintura de Aceite
Adaptador Hembra PVC 3/4"
Adaptador macho PVC 4" JR
Codo Liso 90 PVC 3/4"
Tee lisa PVC 3/4"
Tapn Hembra Liso PVC 1/2"
Tapn hembra liso PVC 4"
Bushing Reductor Liso 3/4"x 1/2" PVC JC
Bushing Reductor PVC JR 4"x3"
Cant.
Unid.
ESTIMACIN # 2
FECHA: 31/01/2002
P.U.
Costo Total
###
409.69
### 1,234.23
###
625.08
### 1,168.15
### 1,424.54
### 1,370.83
143.56
1,004.92
290.40 19,166.40
378.07
1,323.25
277.36
1,802.84
38.38
115.14
24.02
816.68
43.27
675.01
42.75
128.25
7.01
238.34
16.45
256.62
14.28
42.84
264.98
794.94
34.01
802.64
117.80
3,734.26
43.49
913.29
72.70
1,046.88
11.30
79.10
97.07
2,096.71
19.78
553.84
13.67
164.04
Cant.
Valor ()
A pagar
Cant.
Valor ()
Cant
Valor ()
Saldo
%
0.14
0.30
0.14
0.28
0.35
0.20
7.00
66.00
3.50
6.50
3.00
34.00
15.60
3.00
34.00
15.60
3.00
3.00
23.60
31.70
21.00
14.40
7.00
21.60
28.00
12.00
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
M2
ML
ML
M2
ML
ML
M2
M2
ML
M2
ML
ML
ML
M2
ML
ML
2.00
C/U
###
2,111.30
2.00
4.25
2.50
4.00
4.00
12.00
1.00
83.00
72.00
22.00
14.00
1.00
15.00
7.00
2.00
1.00
8.00
1.00
M2
M2
C/U
C/U
ML
C/U
M2
M2
ML
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
618.85
463.97
269.36
29.10
13.96
29.55
21.17
27.66
19.54
7.25
162.21
6.77
7.79
4.22
108.84
5.25
152.06
2,630.11
1,159.93
1,077.44
116.40
167.52
29.55
1,757.11
1,991.52
429.88
101.50
162.21
101.55
54.53
8.44
108.84
42.00
152.06
4.25
2.50
4.00
4.00
12.00
1.00
83.00
72.00
22.00
14.00
1.00
15.00
7.00
2.00
1.00
8.00
1.00
0.14
0.30
0.14
0.28
0.35
409.69
1,234.23
625.08
1,168.15
1,424.54
0.14
0.30
0.14
0.28
0.35
409.69
1,234.23
625.08
1,168.15
1,424.54
100
100
100
100
100
7.00
66.00
3.50
6.50
1,004.92
19,166.40
1,323.25
1,802.84
7.00
66.00
3.50
6.50
1,004.92
19,166.40
1,323.25
1,802.84
100
100
100
100
23.60
31.70
21.00
14.40
7.00
802.64
3,734.26
913.29
1,046.88
79.10
23.60
31.70
21.00
14.40
7.00
802.64
3,734.26
913.29
1,046.88
79.10
100
100
100
100
100
Cant.
Supervisor
0.00
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
0.00
3.00
34.00
15.60
3.00
34.00
15.60
3.00
3.00
0.00
0.00
0.00
0.00
0.00
21.60
28.00
12.00
Valor ()
0.00
0.00
0.00
0.00
0.00
1,370.83
0.00
0.00
0.00
0.00
115.14
816.68
675.01
128.25
238.34
256.62
42.84
794.94
0.00
0.00
0.00
0.00
0.00
2,096.71
553.84
164.04
%
0
0
0
0
0
100
0
0
0
0
100
100
100
100
100
100
100
100
0
0
0
0
0
100
100
100
2,111.30 100
2,630.11
1,159.93
1,077.44
116.40
167.52
29.55
1,757.11
1,991.52
429.88
101.50
162.21
101.55
54.53
8.44
108.84
42.00
152.06
Contratista
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
10 de 12

Cdigo
Actividad
4002450
4003219
4004010
4005002
4005008
4005103
4005441
4005448
4005450
4005460
4007039
4007110
4007111
4007119
4008001
Reductor Liso de 4"x2" p/A.P. PVC JC

Grifo metlico
Tubera PVC 3", 80 PSI
Unin Lisa PVC 3"
Sifn Continuacin PVC 3"
Sifn continuacin con registro PVC JC 2"
Curva de 4" x 90 PVC JC
Yee Tee lisa de 4" PVC JC
Urinario Ancho = 43 cms.
Inodoro completo tipo econmico con tapadera
Lavabrazos en Servicios Sanitario de Lavar, c/ 3 grifos
Tapn inodoro 3" niquelado
SERVICIO LAVAR 5 UNIDADES + POCETA, 2.50 x 7.20 CON
ELECTRICIDAD
Total:
72059
3101001
3102001
3103001
3104001
3105010
3201101
3202109
3208101
4002306
4002320
4003002
4003112
4003247
4003243
4004004
4102237
Total:

METALICA
Zapata 80 x 80 x 20 3/8 @ 10 cm. Ambos sentidos 1:2:2
SF (15 x 15) 4#3 + #2 @ 15 cm 1:2:2
Columna (20 x 25) 4#4 + #2 @ 15 cm 1:2:2
Vlvula Check = 3/4
Vlvula de 3/4 con flotador
Tubera de Ho. Go. 3/4
Codo de Ho. Go. 3/4
Tanque cilndrico de polietileno cap= 2.0 m
Base de lmina lisa fibrocemento de 11 mm.
Caja para vlvula de globo 3/4 (incluye vlvula)
Torre metlica p/ tanque elevado. H=3.60 m
METALICA
OBRAS EXTERIORES
Terraceria
3104050 Corte de terraza manual, (material blando)
3106003 Desalojo de material, incluye transporte y mano de obra
3105010 Relleno compactado con material selecto
Muros
Cant.
2.00
2.00
4.00
5.00
16.00
2.00
2.00
2.00
9.00
5.00
1.40
3.00
2.00
3.00
7.20
ESTIMACIN # 2
FECHA: 31/01/2002
Unid.
P.U.
C/U
C/U
C/U
ML
ML
C/U
C/U
C/U
C/U
C/U
ML
C/U
ML
C/U
ML
117.75
112.71
66.69
31.56
62.21
67.03
138.79
61.82
84.68
139.64
916.84
955.97
968.57
68.69
206.16
Costo Total
M2
M3
M2
M3
M3
C/U
ML
ML
C/U
C/U
ML
C/U
C/U
M2
C/U
C/U
2.00
35.13
1.55
50.20
198.95
164.66
45.80
142.24
258.57
344.03
35.69
8.79
###
85.27
447.61
###
M3
M3
M3
47.78
49.15
198.95
Valor ()
A pagar
Cant.
Valor ()
Cant
Valor ()
Saldo
%
Cant.
2.00
2.00
4.00
5.00
16.00
2.00
2.00
2.00
9.00
5.00
1.40
3.00
2.00
3.00
7.20
486.59
43,308.69
43,795.28
58
20.00
26.35
9.30
100.40
218.85
658.64
362.74
472.24
258.57
344.03
321.21
35.16
3,399.84
268.60
447.61
6,262.89
13,206.43
93.75
108.75
110.00
Cant.
235.50
225.42
266.76
157.80
995.36
134.06
277.58
123.64
762.12
698.20
1,283.58
2,867.91
1,937.14
206.07
1,484.35
75,468.50
10.00
0.75
6.00
2.00
1.10
4.00
7.92
3.32
1.00
1.00
9.00
4.00
1.00
3.15
1.00
1.00
4,479.38
5,345.06
21,884.50
10.00
0.75
6.00
2.00
1.10
4.00
7.92
3.32
1.00
1.00
9.00
4.00
1.00
3.15
1.00
1.00
0.00
0.00
93.75
108.75
110.00
4,479.38
5,345.06
21,884.50
93.75
108.75
110.00
Supervisor
0.00
4,479.38
5,345.06
21,884.50
100
100
100
Valor ()
235.50
225.42
266.76
157.80
995.36
134.06
277.58
123.64
762.12
698.20
1,283.58
2,867.91
1,937.14
206.07
1,484.35
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
31,673.22
42
20.00
26.35
9.30
100.40
218.85
658.64
362.74
472.24
258.57
344.03
321.21
35.16
3,399.84
268.60
447.61
6,262.89
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
100
13,206.43 100
0.00
0.00
0.00
0.00
0.00
0.00
Contratista
0
0
0
11 de 12

Cdigo
Actividad
3104001
3105010
3202099
3303006

SF (60x20) 5 #3 +#2 @ 20 cm, 1:2:2
Aguas lluvias
Mamposteria para fundacion (disipador de energia)
Agua Potable
Aguas Negras
Caja de aguas negras 0.30 x 0.30 x .30mts, incl tapadera de
concreto
Instalacines electricas
Concreteado 1:2:2.5, e= 10cm
Acometida electrica 3 hilos, (2#8 + 1#10, 1"), de TG a ST-1
Acometida electrica 3 hilos, (2#4 + 1#6, 1 1/2"), de PAE a
TG
Acometida electrica 2 hilos, (2#10, 3/4"), de TG a SS
Alimentacion electrica 3 hilos, (3#10, 1"), de TG a lampara
de mercurio
Suministro e instalacion poste Ho. Go. 4", H= 5.00m y base
Suministro e instalacion de lampara de mercurio de 175 watts
Suministro e instalacion de red de polarizacion
Caja de registro elctrica ( 50 x 50 )
Percha semipesada 3 posiciones con aislador de carrete
Suministro e instalacion de campana electrica de 8" con
zumbador, alambrado, canalizacion de 1/2" y pulsador
Aceras, patios y entradas
Losa e=10cm, #3 ambos sentidos, concreto 1:2:2
Forja de grada con ladrillo de barro, repellada, huella 30cm
Porton (doble hoja ) ancho= 4.00 m , de malla cicln
Cerco de malla ciclon No 11, Ho Go 2" @ 2.00m + 2 Ho Go 1
1/4" longitudinal
Otros
Rtulo de proyecto
3104001
3105010
3109001
4008001
3104001
3105010
4001002
4003219
3104001
3105010
4005008
4007010
3104001
3105001
3504009
3804004
3804007
3804010
3804013
3805009
3805013
3810012
3810048
3810051
3210006
3503002
3504001
3601120
3701009
Cant.
Unid.
ESTIMACIN # 2
FECHA: 31/01/2002
P.U.
Costo Total
19.80
4.95
6.60
55.00
M3
M3
M3
M2
50.20
993.96
198.95
984.80
### 10,393.09
290.40 15,972.00
14.82
9.88
0.20
44.40
M3
M3
M3
ML
50.20
198.95
409.59
206.16
11.12
11.12
61.80
1.00
M3
M3
ML
C/U
11.50
10.92
47.90
Cant.
Valor ()
A pagar
Cant.
993.96
984.80
10,393.09
15,972.00
Cant
19.80
4.95
6.60
55.00
Saldo
Valor ()
993.96
984.80
10,393.09
15,972.00
100
100
100
100
Cant.
Valor ()
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
743.96
1,965.63
81.92
9,153.50
14.82
9.88
0.20
44.40
743.96
1,965.63
81.92
9,153.50
100
100
100
100
50.20
198.95
19.54
112.71
558.22
2,212.32
1,207.57
112.71
11.12
11.12
61.80
1.00
558.22
2,212.32
1,207.57
112.71
100
100
100
100
M3
M3
ML
50.20
198.95
62.21
577.30
2,172.53
2,979.86
11.50
10.92
47.90
577.30 100
2,172.53 100
2,979.86 100
4.00
C/U
177.96
711.84
4.00
711.84 100
7.30
5.47
18.25
22.00
39.00
41.00
M3
M3
M2
ML
ML
ML
50.20
56.26
91.76
33.19
68.36
18.20
366.46
307.74
1,674.62
730.18
2,666.04
746.20
7.30
5.47
18.25
22.00
39.00
41.00
366.46
307.74
1,674.62
730.18
2,666.04
746.20
63.00
ML
23.77
1,497.51
63.00
1,497.51 100
3.00
4.00
1.00
1.00
1.00
C/U
C/U
C/U
C/U
C/U
###
###
###
609.11
152.40
5,012.43
4,300.84
2,032.58
609.11
152.40
3.00
4.00
1.00
1.00
1.00
1.00
C/U
333.08
333.08
1.00
3.30
16.00
30.00
1.00
M2
ML
M2
C/U
170.68
55.65
131.19
###
563.24
890.40
3,935.70
3,000.06
3.30
16.00
30.00
1.00
563.24
890.40
3,935.70
3,000.06
100
100
100
100
180.00
ML
213.17
38,370.60
135.00
28,777.95
135.00
28,777.95
75
45.00
9,592.65
25
1.00
C/U
###
1,555.06
1.00
1,555.06
1.00
1,555.06
100
0.00
0.00
19.80
4.95
6.60
55.00
Valor ()
Supervisor
5,012.43
4,300.84
2,032.58
609.11
152.40
0
0
0
0
100
100
100
100
100
100
100
100
100
100
100
333.08 100
Contratista
12 de 12

Cdigo
Actividad
4201016 Placa MINED, Pres de la Rep. Financiador, Fecha.

Total:
OBRAS EXTERIORES
Cant.
1.00
Unid.
C/U
ESTIMACIN # 2
FECHA: 31/01/2002
P.U.
###
Costo Total
1,998.45
###
Cant.
Valor ()
A pagar
Cant.
Valor ()
Cant
Valor ()
Saldo
%
Cant.
1.00
0.00
90,385.80
Supervisor
90,385.80
59
Valor ()
1,998.45 100
62,887.05 41
Contratista

Estima-1

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Estima-1

Încărcat de

Drepturi de autor:

Formate disponibile

FORMATO VT

INFORME DE LIQUIDACIN DE FONDOS

ANTICIPO DEL CONTRATO ()

MONTO DEL PROYECTO:

Ing. Rita de Parker

PAG. hasta la fecha

TRES AULAS 7.20 * 7.20 MTS, CON CLASE

DOS AULAS 7.20 x 7.20 MTS, CON CLASE

ADMINISTRACION 180-270 ALUMNOS 3 PAREDES

FOSA SEPTICA (4.25 x 2.00) Y POZO DE ABSORCIN

SERVICIO LAVAR 5 UNIDADES + POCETA, 2.50 x 7.20

TANQUE ELEVADO (polietileno), CON ESTRUCTURA

Jefe Depto. Construccin

Coordinador Seccin Supervisin

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

TRES AULAS 7.20 * 7.20 MTS, CON CLASE NOCTURNA

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

Luminara fluorescente 4 x 40 watts, de empotrar

DOS AULAS 7.20 x 7.20 MTS, CON CLASE NOCTURNA

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

Poln " C " de 4" x 1/16"

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

ADMINISTRACION 180-270 ALUMNOS 3 PAREDES 7.20 x

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

Reductor Liso de 4"x2" p/A.P. PVC JC

TANQUE ELEVADO (polietileno), CON ESTRUCTURA

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

Excavacin a mano hasta 1.50 m (material blando)

Coordinador Seccin Supervisin

Pagado hasta la fecha

PROYECTO: REEMPLAZO DEL INSTITUTO NACIONAL "DE LA REINA"

4201016 Placa MINED, Pres de la Rep. Financiador, Fecha.

Coordinador Seccin Supervisin

Pagado hasta la fecha

S-ar putea să vă placă și