Forma: SC-01

2006

Obra : FINSA RAMOS ARIZPE Tipo de contrato: P. Alzado Fecha de Elaboracin : 12/12/2014
Subcontratista : IVAN RENE RAMIREZ ESPARZA X P. Unitario Hoja No. : 1 de 3
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : 2662-14

Pda. Est. No. : 01 Est. No. : 02 Est. No. : 03 Total de Estimaciones

Num. Descripcion del Concepto U.M. P.U. Fact. No. : 33 Fact. No. : Fact. No. : Autorizadas
Vol. % Importe Vol. % Importe Vol. % Importe Vol. % Importe

INST. HID. Y SANITARIA

4 BACKFLOW PREVENTOR DE 1" DE DIAM. PZA $530.75 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
6 INODORO (ALIMENTACION HID.) SAL $263.03 1.00 #### $263.03 0% $0.00 0% $0.00 1.00 100% $263.03
7 INODORO (DESCARGA SANIT.) SAL $499.23 1.00 #### $499.23 0% $0.00 0% $0.00 1.00 100% $499.23
8 LAVABO & D.F. (ALIMENTACION HID.) SAL $263.03 1.00 #### $263.03 0% $0.00 0% $0.00 1.00 100% $263.03
9 LAVABO (DESCARGA SANIT.) SAL $189.39 1.00 #### $189.39 0% $0.00 0% $0.00 1.00 100% $189.39
10 MEDIDOR PARA AGUA DE 1" DE DIAM. PZA $1,153.54 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
11 RED. BUSHING TUBOPLUS DE 3" DIAM. MAYOR PZA $111.38 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
REGISTRO SANITARIO 1.00 X 1.00 X 1.60 PROF.
12 PZA $2,107.04 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
A BASE DE CONCRETO
13 TAPON REGISTRO (INC. TAPON C/TAPA DE AL. SAL $1,404.34 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
14 TAPON TUBOPLUS DE 3" DE DIAM. PZA $115.88 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
15 TEE TUBOPLUS DE 1" DE DIAM. PZA $38.13 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
16 TEE TUBOPLUS DE 3" DE DIAM. PZA $185.49 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
17 TUBO DE PAD DE 8" DE DIAM. ML $251.75 154.54 77% $38,905.45 0% $0.00 0% $0.00 154.54 77% $38,905.45
18 TUBO DE PVC DWV SANITARIO DE 4" DE DIAM ML $156.83 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
19 TUBO TUBOPLUS DE 1" DE DIAM. ML $74.46 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
20 TUBO TUBOPLUS DE 3" DE DIAM. ML $370.37 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
21 TUERCA UNION TUBOPLUS DE 1" DE DIAM. PZA $180.17 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
22 TUERCA UNION TUBOPLUS DE 3" DE DIAM. PZA $618.02 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
23 VALVULA BOLA F-580 DE 1" PZA $1,027.07 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
24 VALVULA COMPUERTA F-11 DE 3" DE DIAM. PZA $4,650.41 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
25 VALVULA DE CUADRO DE 1" DE DIAM. PZA $737.41 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
26 VALVULA FLOTADOR DE 1" DE PZA $1,206.54 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
OTROS
FIANZAS: ANTICIPO 100%, CUMPLIMIENTO 10%,
1 LOTE $8,937.75 1.00 #### $8,937.75 0% $0.00 0% $0.00 1.00 100% $8,937.75
Y GARANTIA 10%

Subtotal hoja 1: $49,057.88 $0.00 $0.00 $49,057.88

Subtotal hoja 2: $27,868.50 $0.00 $0.00 $27,868.50

Subtotal hoja 3: $21,031.99 $0.00 $0.00 $21,031.99

Importe Total : $97,958.36 $0.00 $0.00 $97,958.36

Elabor: Revis: Autoriz: Verific:

SUBCONTRATISTA RESIDENTE SUPERINTENDENTE CONTROL DE OBRA

IVAN RENE RAMIREZ ESPARZA ING. MARIO BANDA GONZALEZ ARQ. LUIS ROCHA (Nombre y Firma)
 Forma: SC-01
2006

Obra : FINSA RAMOS ARIZPE Tipo de contrato: P. Alzado Fecha de Elaboracin : 12/12/2014
Subcontratista : IVAN RENE RAMIREZ ESPARZA X P. Unitario Hoja No. : 2 de 3
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : 2662-14

Pda. Est. No. : 01 Est. No. : 02 Est. No. : 03 Total de Estimaciones

Num. Descripcion del Concepto U.M. P.U. Fact. No. : 33 Fact. No. : Fact. No. : Autorizadas
Vol. % Importe Vol. % Importe Vol. % Importe Vol. % Importe

SUMINISTRO E INSTALACION DE ACCESORIOS PAD

OC-1
PARA RED SANITARIA
Suministro e instalacin de Yee de polietileno
OC-1.1 pieza $2,649.77 8.00 89% $21,198.16 0% $0.00 0% $0.00 8.00 89% $21,198.16
de alta densidad de 8" con salida de 4"
Suministro e instalacin de Codo de polietileno
OC-1.2 pieza $371.71 8.00 #### $2,973.68 0% $0.00 0% $0.00 8.00 100% $2,973.68
de alta densidad de 4"x45 grados
Suministro e instalacin de Codo de polietileno
OC-1.3 pieza $429.31 4.00 44% $1,717.24 0% $0.00 0% $0.00 4.00 44% $1,717.24
de alta densidad de 4"x90 grados
Suministro e instalacin de Reduccin
OC-1.4 pieza $1,340.06 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
concntrica de polietileno de alta densidad de 8"x4"
Suministro e instalacin de tubera de
OC-1.5 ml $91.64 21.60 71% $1,979.42 0% $0.00 0% $0.00 21.60 71% $1,979.42
polietileno de alta densidad de 4" de dimetro
Suministro e instalacin de tapn registro de
OC-1.6 pieza $243.86 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
PVC con tapa de aluminio de 4" de dimetro
SUMINISTRO E INSTALACION DE TUBERIA Y
OC-2
ACCESORIOS PAD PARA RED DE AGUA GRIS
Suministro e instalacin de Yee de polietileno
OC-2.1 pieza $2,649.77 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
de alta densidad de 8" con salida de 4"
Suministro e instalacin de Codo de polietileno
OC-2.2 pieza $371.71 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
de alta densidad de 4"x45 grados
Suministro e instalacin de Codo de polietileno
OC-2.3 pieza $429.31 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
de alta densidad de 4"x90 grados
Suministro e instalacin de Reduccin
OC-2.4 pieza $1,340.06 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
concntrica de polietileno de alta densidad de 8"x4"
Suministro e instalacin de tapn registro de
OC-2.5 pieza $243.86 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
PVC con tapa de aluminio de 4" de dimetro
Suministro e instalacin de tubera de
OC-2.6 ml $251.75 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
polietileno de alta densidad de 8" de dimetro
Suministro e instalacin de tubera de
OC-2.7 ml $91.64 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
polietileno de alta densidad de 4" de dimetro

Subtotal hoja 2 $27,868.50 $0.00 $0.00 $27,868.50

Elabor: Revis: Autoriz: Verific:

SUBCONTRATISTA RESIDENTE SUPERINTENDENTE CONTROL DE OBRA

IVAN RENE RAMIREZ ESPARZA ARQ. FERNANDO HERNANDEZ SANDOVAL ARQ. LUIS ROBERTO ROCHA CASTILLO (Nombre y Firma)
 Forma: SC-01
2006

Obra : FINSA RAMOS ARIZPE Tipo de contrato: P. Alzado Fecha de Elaboracin : 12/12/2014
Subcontratista : IVAN RENE RAMIREZ ESPARZA X P. Unitario Hoja No. : 3 de 3
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : 2662-14

Pda. Est. No. : 01 Est. No. : 02 Est. No. : 03 Total de Estimaciones

Num. Descripcion del Concepto U.M. P.U. Fact. No. : 33 Fact. No. : Fact. No. : Autorizadas
Vol. % Importe Vol. % Importe Vol. % Importe Vol. % Importe

EXCAVACIONES, AFINE, CAMA

OC-3
DE ARENA Y RELLENO PARA
OC-3.1 Traslado retroexcavadora
OC-3.1.1 FLETE VIAJE REDONDO flete $9,000.00 0.50 50% $4,500.00 0% $0.00 0% $0.00 0.50 50% $4,500.00
OC-3.2 Instalacion sanitaria exterior
OC-3.2.1 EXCAVACION M3 $36.33 188.606 54% $6,852.07 0% $0.00 0% $0.00 188.61 54% $6,852.07
OC-3.2.2 CAMA DE ARENA (SOLO MANO DE OBRA) M3 $32.79 9.272 66% $304.04 0% $0.00 0% $0.00 9.27 66% $304.04
ARROPE DE TUBERIA (SOLO MANO DE
OC-3.2.3 M3 $32.79 9.272 66% $304.04 0% $0.00 0% $0.00 9.27 66% $304.04
OBRA)
RELLENO CON MATERIAL PRODUCTO DE
OC-3.2.4 M3 $59.13 153.42 48% $9,071.83 0% $0.00 0% $0.00 153.42 48% $9,071.83
EXCAVACION (SOLO MANO DE OBRA)
OC-3.2.5 POZO DE VISITA (SOLO MANO DE OBRA) PZA $1,318.00 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
OC-3.3 Instalacin hidrulica exterior
OC-3.3.1 EXCAVACION M3 $36.33 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
OC-3.3.2 CAMA DE ARENA (SOLO MANO DE OBRA) M3 $32.79 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
OC-3.3.3 ARROPE DE TUBERIA (SOLO MANO DE M3 $32.79 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
RELLENO CON MATERIAL PRODUCTO DE
OC-3.3.4 M3 $59.13 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
EXCAVACION (SOLO MANO DE OBRA)
OC-3.4 Instalacin hidrosanitaria
OC-3.4.1 EXCAVACION M3 $36.33 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
OC-3.4.2 CAMA DE ARENA (SOLO MANO DE OBRA) M3 $32.79 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
OC-3.4.3 ARROPE DE TUBERIA (SOLO MANO DE M3 $32.79 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
RELLENO CON MATERIAL PRODUCTO DE
OC-3.4.4 M3 $59.13 0% $0.00 0% $0.00 0% $0.00 0.00 0% $0.00
EXCAVACION (SOLO MANO DE OBRA)

Subtotal hoja 3 $21,031.99 $0.00 $0.00 $21,031.99

Elabor: Revis: Autoriz: Verific:

SUBCONTRATISTA RESIDENTE SUPERINTENDENTE CONTROL DE OBRA

IVAN RENE RAMIREZ ESPARZA ARQ. FERNANDO HERNANDEZ SANDOVAL ARQ. LUIS ROBERTO ROCHA CASTILLO (Nombre y Firma)