You are on page 1of 11

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 1.00 100% $263.03 0% $0.00 0% $0.00 1.00 100% $263.03
7 INODORO (DESCARGA SANIT.) SAL $499.23 1.00 100% $499.23 0% $0.00 0% $0.00 1.00 100% $499.23
8 LAVABO & D.F. (ALIMENTACION HID.) SAL $263.03 1.00 100% $263.03 0% $0.00 0% $0.00 1.00 100% $263.03
9 LAVABO (DESCARGA SANIT.) SAL $189.39 1.00 100% $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 4")
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
DIAM.
OTROS

FIANZAS: ANTICIPO 100%, CUMPLIMIENTO 10%,


1 LOTE $8,937.75 1.00 100% $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 8.00 100% $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 TUBERIA HIDROSANITARIA
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 RETROEXCAVADORA
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
OBRA)
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 caseta
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
OBRA)
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)
Forma: SC-02
2006

Formato de Estimacin
Fecha: 12-Dec-14
Obra : FINSA RAMOS ARIZPE Tipo de contrato: P. Alzado Fecha de Elaboracin: 12/12/2014
Subcontratista : IVAN RENE RAMIREZ ESPARZA X P. Unitario Estimacion Nmero: 1
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : 2662-14 Hoja: 1 de 3
SUBCONTRATO Estimaciones Autorizadas
Pda. Presupuesto Ordenes Presupuesto Acumulado Esta Acumulado
Num. Descripcin del Concepto U.M. P.U. Original de Cambio Actualizado Anterior Estimacin Actual
( Con Avance ) Vol. Importe Vol. Importe Vol. Importe Vol. Importe Vol. Importe Vol. Importe
INST. HID. Y SANITARIA
4 BACKFLOW PREVENTOR DE 1" DE DIAM. PZA $530.75 1.00 $530.75 $0.00 1.00 $530.75 - $0.00 - $0.00 - $0.00
6 INODORO (ALIMENTACION HID.) SAL $263.03 1.00 $263.03 $0.00 1.00 $263.03 - $0.00 1.00 $263.03 1.00 $263.03
7 INODORO (DESCARGA SANIT.) SAL $499.23 1.00 $499.23 $0.00 1.00 $499.23 - $0.00 1.00 $499.23 1.00 $499.23
8 LAVABO & D.F. (ALIMENTACION HID.) SAL $263.03 1.00 $263.03 $0.00 1.00 $263.03 - $0.00 1.00 $263.03 1.00 $263.03
9 LAVABO (DESCARGA SANIT.) SAL $189.39 1.00 $189.39 $0.00 1.00 $189.39 - $0.00 1.00 $189.39 1.00 $189.39
10 MEDIDOR PARA AGUA DE 1" DE DIAM. PZA $1,153.54 1.00 $1,153.54 $0.00 1.00 $1,153.54 - $0.00 - $0.00 - $0.00
RED. BUSHING TUBOPLUS DE 3" DIAM.
11 PZA $111.38 2.00 $222.76 $0.00 2.00 $222.76 - $0.00 - $0.00 - $0.00
MAYOR
REGISTRO SANITARIO 1.00 X 1.00 X 1.60
12 PZA $2,107.04 5.00 $10,535.20 $0.00 5.00 $10,535.20 - $0.00 - $0.00 - $0.00
PROF. A BASE DE CONCRETO
13 TAPON REGISTRO (INC. TAPON C/TAPA DE SAL $1,404.34 1.00 $1,404.34 $0.00 1.00 $1,404.34 - $0.00 - $0.00 - $0.00
14 AL. 4") TUBOPLUS DE 3" DE DIAM.
TAPON PZA $115.88 3.00 $347.64 $0.00 3.00 $347.64 - $0.00 - $0.00 - $0.00
15 TEE TUBOPLUS DE 1" DE DIAM. PZA $38.13 1.00 $38.13 $0.00 1.00 $38.13 - $0.00 - $0.00 - $0.00
16 TEE TUBOPLUS DE 3" DE DIAM. PZA $185.49 3.00 $556.47 $0.00 3.00 $556.47 - $0.00 - $0.00 - $0.00
17 TUBO DE PAD DE 8" DE DIAM. ML $251.75 200.00 $50,350.00 $0.00 200.00 $50,350.00 - $0.00 154.54 $38,905.45 154.54 $38,905.45
TUBO DE PVC DWV SANITARIO DE 4" DE
18 ML $156.83 6.00 $940.98 $0.00 6.00 $940.98 - $0.00 - $0.00 - $0.00
DIAM
19 TUBO TUBOPLUS DE 1" DE DIAM. ML $74.46 32.00 $2,382.72 $0.00 32.00 $2,382.72 - $0.00 - $0.00 - $0.00
20 TUBO TUBOPLUS DE 3" DE DIAM. ML $370.37 200.00 $74,074.00 $0.00 200.00 $74,074.00 - $0.00 - $0.00 - $0.00
21 TUERCA UNION TUBOPLUS DE 1" DE PZA $180.17 6.00 $1,081.02 $0.00 6.00 $1,081.02 - $0.00 - $0.00 - $0.00
22 DIAM.
TUERCA UNION TUBOPLUS DE 3" DE PZA $618.02 1.00 $618.02 $0.00 1.00 $618.02 - $0.00 - $0.00 - $0.00
23 DIAM.
VALVULA BOLA F-580 DE 1" PZA $1,027.07 3.00 $3,081.21 $0.00 3.00 $3,081.21 - $0.00 - $0.00 - $0.00
VALVULA COMPUERTA F-11 DE 3" DE
24 PZA $4,650.41 1.00 $4,650.41 $0.00 1.00 $4,650.41 - $0.00 - $0.00 - $0.00
DIAM.
25 VALVULA DE CUADRO DE 1" DE DIAM. PZA $737.41 1.00 $737.41 $0.00 1.00 $737.41 - $0.00 - $0.00 - $0.00
26 VALVULA FLOTADOR DE 1" DE DIAM. PZA $1,206.54 1.00 $1,206.54 $0.00 1.00 $1,206.54 - $0.00 - $0.00 - $0.00
OTROS

1
FIANZAS: ANTICIPO 100%, CUMPLIMIENTO LOTE $8,937.75 1.00 $8,937.75 $0.00 1.00 $8,937.75 - $0.00 1.00 $8,937.75 1.00 $8,937.75
10%, Y GARANTIA 10%

Subtotal hoja 1: $164,063.57 $0.00 $164,063.57 $0.00 $49,057.88 $49,057.88

Subtotal hoja 2: $0.00 $110,621.03 $110,621.03 $0.00 $27,868.50 $27,868.50

Subtotal hoja 3: $0.00 $63,904.50 $63,904.50 $0.00 $21,031.99 $21,031.99

Total: $164,063.57 $174,525.53 $338,589.10 $0.00 $97,958.36 $97,958.36

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-02
2006

Formato de Estimacin
Fecha: 12-Dec-14
Obra : FINSA RAMOS ARIZPE Tipo de contrato: P. Alzado Fecha de Elaboracin: 12/12/2014
Subcontratista : IVAN RENE RAMIREZ ESPARZA X P. Unitario Estimacion Nmero: 1
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : 2662-14 Hoja: 2 de 3
SUBCONTRATO Estimaciones Autorizadas
Pda. Presupuesto Ordenes Presupuesto Acumulado Esta Acumulado
Num. Descripcin del Concepto U.M. P.U. Original de Cambio Actualizado Anterior Estimacin Actual
( Con Avance ) Vol. Importe Vol. Importe Vol. Importe Vol. Importe Vol. Importe Vol. Importe
SUMINISTRO E INSTALACION DE
OC-1
ACCESORIOS PAD PARA RED SANITARIA

Suministro e instalacin de Yee de


OC-1.1 polietileno de alta densidad de 8" con salida pieza $2,649.77 $0.00 9.00 $23,847.93 9.00 $23,847.93 - $0.00 8.00 $21,198.16 8.00 $21,198.16
de 4"
Suministro e instalacin de Codo de
OC-1.2 pieza $371.71 $0.00 8.00 $2,973.68 8.00 $2,973.68 - $0.00 8.00 $2,973.68 8.00 $2,973.68
polietileno de alta densidad de 4"x45 grados
Suministro e instalacin de Codo de
OC-1.3 pieza $429.31 $0.00 9.00 $3,863.79 9.00 $3,863.79 - $0.00 4.00 $1,717.24 4.00 $1,717.24
polietileno de alta densidad de 4"x90 grados
Suministro e instalacin de Reduccin
OC-1.4 concntrica de polietileno de alta densidad de pieza $1,340.06 $0.00 1.00 $1,340.06 1.00 $1,340.06 - $0.00 - $0.00 - $0.00
8"x4"
Suministro e instalacin de tubera de
OC-1.5 ml $91.64 $0.00 30.50 $2,795.02 30.50 $2,795.02 - $0.00 21.60 $1,979.42 21.60 $1,979.42
polietileno de alta densidad de 4" de dimetro
Suministro e instalacin de tapn registro
OC-1.6 de PVC con tapa de aluminio de 4" de pieza $243.86 $0.00 5.00 $1,219.30 5.00 $1,219.30 - $0.00 - $0.00 - $0.00
dimetro
SUMINISTRO E INSTALACION DE TUBERIA Y
OC-2
ACCESORIOS PAD PARA RED DE AGUA GRIS
Suministro e instalacin de Yee de
OC-2.1 polietileno de alta densidad de 8" con salida pieza $2,649.77 $0.00 7.00 $18,548.39 7.00 $18,548.39 - $0.00 - $0.00 - $0.00
de 4"
OC-2.2 Suministro e instalacin de Codo de pieza $371.71 $0.00 7.00 $2,601.97 7.00 $2,601.97 - $0.00 - $0.00 - $0.00
polietileno de alta
Suministro densidad de
e instalacin de 4"x45 grados
Codo de
OC-2.3 pieza $429.31 $0.00 5.00 $2,146.55 5.00 $2,146.55 - $0.00 - $0.00 - $0.00
polietileno de alta densidad de 4"x90 grados
Suministro e instalacin de Reduccin
OC-2.4 concntrica de polietileno de alta densidad de pieza $1,340.06 $0.00 1.00 $1,340.06 1.00 $1,340.06 - $0.00 - $0.00 - $0.00
8"x4"
Suministro e instalacin de tapn registro
OC-2.5 de PVC con tapa de aluminio de 4" de pieza $243.86 $0.00 4.00 $975.44 4.00 $975.44 - $0.00 - $0.00 - $0.00
dimetro
Suministro e instalacin de tubera de
OC-2.6 ml $251.75 $0.00 176.75 $44,496.81 176.75 $44,496.81 - $0.00 - $0.00 - $0.00
polietileno de alta densidad de 8" de dimetro
Suministro e instalacin de tubera de
OC-2.7 ml $91.64 $0.00 48.80 $4,472.03 48.80 $4,472.03 - $0.00 - $0.00 - $0.00
polietileno de alta densidad de 4" de dimetro
Subtotal hoja 2: $0.00 $110,621.03 $110,621.03 $0.00 $27,868.50 $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-02
2006

Formato de Estimacin
Fecha: 12-Dec-14
Obra : FINSA RAMOS ARIZPE Tipo de contrato: P. Alzado Fecha de Elaboracin: 12/12/2014
Subcontratista : IVAN RENE RAMIREZ ESPARZA X P. Unitario Estimacion Nmero: 1
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : 2662-14 Hoja: 3 de 3
SUBCONTRATO Estimaciones Autorizadas
Pda. Presupuesto Ordenes Presupuesto Acumulado Esta Acumulado
Num. Descripcin del Concepto U.M. P.U. Original de Cambio Actualizado Anterior Estimacin Actual
( Con Avance ) Vol. Importe Vol. Importe Vol. Importe Vol. Importe Vol. Importe Vol. Importe
EXCAVACIONES, AFINE, CAMA DE ARENA Y
OC-3
RELLENO PARA TUBERIA HIDROSANITARIA

OC-3.1 Traslado retroexcavadora


FLETE VIAJE REDONDO
OC-3.1.1 flete $9,000.00 $0.00 1.00 $9,000.00 1.00 $9,000.00 - $0.00 0.50 $4,500.00 0.50 $4,500.00
RETROEXCAVADORA
OC-3.2 Instalacion sanitaria exterior
OC-3.2.1 EXCAVACION M3 $36.33 $0.00 350.00 $12,715.50 350.00 $12,715.50 - $0.00 188.61 $6,852.07 188.61 $6,852.07
CAMA DE ARENA (SOLO MANO DE
OC-3.2.2 M3 $32.79 $0.00 14.00 $459.06 14.00 $459.06 - $0.00 9.27 $304.04 9.27 $304.04
OBRA)
ARROPE DE TUBERIA (SOLO MANO
OC-3.2.3 M3 $32.79 $0.00 14.00 $459.06 14.00 $459.06 - $0.00 9.27 $304.04 9.27 $304.04
DE OBRA)
RELLENO CON MATERIAL
OC-3.2.4 M3 $59.13 $0.00 322.00 $19,039.86 322.00 $19,039.86 - $0.00 153.42 $9,071.83 153.42 $9,071.83
PRODUCTO DE EXCAVACION (SOLO
OC-3.2.5 MANO DE OBRA) PZA $1,318.00 $0.00 1.00 $1,318.00 1.00 $1,318.00 - $0.00 - $0.00 - $0.00
POZO DE VISITA (SOLO MANO DE
OC-3.3 OBRA)
Instalacin hidrulica exterior
OC-3.3.1 EXCAVACION M3 $36.33 $0.00 201.00 $7,302.33 201.00 $7,302.33 - $0.00 - $0.00 - $0.00
CAMA DE ARENA (SOLO MANO DE
OC-3.3.2 M3 $32.79 $0.00 14.00 $459.06 14.00 $459.06 - $0.00 - $0.00 - $0.00
OBRA)
ARROPE DE TUBERIA (SOLO MANO
OC-3.3.3 M3 $32.79 $0.00 14.00 $459.06 14.00 $459.06 - $0.00 - $0.00 - $0.00
DE OBRA)
RELLENO CON MATERIAL
OC-3.3.4
PRODUCTO DE EXCAVACION (SOLO M3 $59.13 $0.00 182.00 $10,761.66 182.00 $10,761.66 - $0.00 - $0.00 - $0.00

OC-3.4
MANO DE OBRA)
Instalacin hidrosanitaria caseta
OC-3.4.1 EXCAVACION M3 $36.33 $0.00 21.00 $762.93 21.00 $762.93 - $0.00 - $0.00 - $0.00
CAMA DE ARENA (SOLO MANO DE
OC-3.4.2 M3 $32.79 $0.00 1.40 $45.91 1.40 $45.91 - $0.00 - $0.00 - $0.00
OBRA)
ARROPE DE TUBERIA (SOLO MANO
OC-3.4.3 M3 $32.79 $0.00 1.40 $45.91 1.40 $45.91 - $0.00 - $0.00 - $0.00
DE OBRA)
RELLENO CON MATERIAL
OC-3.4.4
PRODUCTO DE EXCAVACION (SOLO M3 $59.13 $0.00 18.20 $1,076.17 18.20 $1,076.17 - $0.00 - $0.00 - $0.00
MANO DE OBRA)
Subtotal hoja 3: $0.00 $63,904.50 $63,904.50 $0.00 $21,031.99 $21,031.99

Elabor: Revis: Autoriz: Verific:

SUBCONTRATISTA RESIDENTE SUPERINTENDENTE CONTROL DE OBRA


IVAN RENE RAMIREZ ESPARZA ING. MARIO BANDA GONZALEZ ARQ. LUIS ROBERTO ROCHA CASTILLO (Nombre y Firma)
Forma : SC-03
2006

Estado de Cuenta del Subcontrato


Obra : FINSA RAMOS ARIZPE Tipo de Contrato: P. Alzado Valor del Contrato Actualizado : $164,063.57
Subcontratista : IVAN RENE RAMIREZ ESPARZA x P. Unitario Fecha de Elaboracin : 12-Dec-14
Disciplina: SISTEMA HIDROSANITARIO Contrato No. : Hoja No. : 1 de 1
Estimaciones Aprobadas Amortizacin de Anticipo Fondo de Garanta Facturas Aprobadas
No. Importe Perodo 20.00% $32,812.71 Importe Retenido Factura Importe sin IVA
Estim. Parcial Acumulado Del Al Parcial Acumulado Saldo Parcial Acumulado Num. Fecha Parcial Acumulado
1 97,958.36 97,958.36 9-Oct-14 10-Dec-14 $ 19,591.67 $ 19,591.67 $ 13,221.04 $ 4,897.92 $ 4,897.92 33 ### $ 73,468.77 $ 73,468.77

Elabor: Revis: Revis: Verific: Aprob:

SUBCONTRATISTA RESIDENTE SUPERINTENDENTE CONTROL DE OBRA GERENTE DE CONSTRUCCIN


IVAN RENE RAMIREZ ESPARZA ING. MARIO BANDA GONZALEZ ARQ. LUIS ROBERTO ROCHA CASTILLO (Nombre y Firma) ARQ. ENRIQUE RAMIREZ