Programa 4 Programa de Material

Pgina 1 de 11
PROYECTOS SA DE CV
Programa de Erogaciones a Costo Directo de Materiales Necesarios para la Ejecucin de la obra

Cdigo
M279-0005
Mat-0005
Descripcin
Disel (sin iva)
Abrazadera de insercin de 63 mm (2 1/
Unidad
Cantidad
Costo
1,154.55
$11.35
pieza
14.00
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
1-Dic-2014
20.09%
18.88%
18.88%
19.92%
1.21%
1.04%
1.10%
100.00%
$2,633.20
$2,474.30
$2,474.30
$2,610.50
$158.90
$136.20
$142.42
$13,104.12
218.00
232.00
218.00
218.00
230.00
14.00
12.00
12.5482
1,154.5482
$42.00
28.57%
21.43%
28.57%
21.43%
100.00%
$168.00
$126.00
$168.00
$126.00
$588.00
4.00
3.00
4.00
3.00
Mat-0010
Mat-0015
pieza
pieza
9.00
3.00
$48.50
$37.30
14.00
33.33%
22.22%
22.22%
22.23%
100.00%
$145.50
$97.00
$97.00
$97.00
$436.50
3.00
2.00
2.00
2.00
9.00
33.33%
33.33%
33.34%
100.00%
$37.30
$37.30
$37.30
$111.90
1.00
1.00
1.00
Mat-0020
Mat-0025
Abrazadera de insercin de 76 mm (3")
pieza
pieza
3.00
3.00
$50.30
$45.70
3.00
33.33%
33.33%
33.34%
100.00%
$50.30
$50.30
$50.30
$150.90
1.00
1.00
1.00
3.00
33.33%
33.33%
33.34%
100.00%
$45.70
$45.70
$45.70
$137.10
1.00
1.00
1.00
Mat-0030
pieza
15.00
$53.40
3.00
26.67%
26.67%
26.67%
19.99%
100.00%
$213.60
$213.60
$213.60
$160.20
$801.00
4.00
4.00
4.00
3.00
Mat-0035
Mat-0040
pieza
pieza
3.00
8.00
$49.90
$58.67
15.00
33.33%
33.33%
33.34%
100.00%
$49.90
$49.90
$49.90
$149.70
1.00
1.00
1.00
3.00
25.00%
25.00%
25.00%
25.00%
100.00%
$117.34
$117.34
$117.34
$117.34
$469.36
2.00
2.00
2.00
2.00
Mat-0045
Mat-0050
pieza
pieza
4.00
16.00
$50.80
$48.50
8.00
25.00%
25.00%
25.00%
25.00%
100.00%
$50.80
$50.80
$50.80
$50.80
$203.20
1.00
1.00
1.00
1.00
4.00
25.00%
25.00%
25.00%
25.00%
100.00%
$194.00
$194.00
$194.00
$194.00
$776.00
4.00
4.00
4.00
4.00
Mat-0055
Mat-0060
Mat-0065
Mat-0070
Mat-0075
Mat-0080
Agua potable en los lugares donde no se
Alambre liso galvanizado calibre 12
Alambre recocido no. 18
Arena de mina (por camin 6m3)
pieza
pieza
KG
2.00
1.00
26,596.67
211,910.60
1,718.97
3,935.67
$59.20
50.00%
$63.20
$65.00
$180.00
16.00
50.00%
100.00%
$59.20
$59.20
$118.40
1.00
1.00
2.00
100.00%
100.00%
$63.20
$63.20
1.00
1.00
11.67%
11.67%
12.45%
13.59%
14.49%
14.17%
2.48%
3.50%
4.90%
4.03%
4.03%
3.02%
100.00%
$201,825.00
$201,825.00
$215,280.00
$234,910.00
$250,575.00
$244,920.00
$42,900.00
$60,580.00
$84,760.00
$69,680.00
$69,615.00
$51,913.84
$1,728,783.84
3,105.00
3,105.00
3,312.00
3,614.00
3,855.00
3,768.00
660.00
932.00
1,304.00
1,072.00
1,071.00
798.6744
26,596.6744
$2.13
$16.56
Total
18.88%
$2,474.30
24.59%
26.23%
24.59%
24.59%
100.00%
$110,992.17
$118,393.92
$110,992.17
$110,991.32
$451,369.58
52,109.00
55,584.00
52,109.00
52,108.60
211,910.60
6.69%
7.10%
7.85%
7.80%
22.98%
17.39%
15.07%
15.12%
100.00%
$1,904.40
$2,020.32
$2,235.60
$2,219.04
$6,541.20
$4,951.44
$4,289.04
$4,305.13
$28,466.17
115.00
122.00
135.00
134.00
395.00
299.00
259.00
259.9718
1,718.9718
11.36%
12.09%
15.02%
14.99%
21.80%
11.15%
6.81%
6.78%
100.00%
$80,460.00
$85,680.00
$106,380.00
$106,200.00
$154,440.00
$79,020.00
$48,240.00
$48,000.22
$708,420.22
447.00
476.00
591.00
590.00
858.00
439.00
268.00
266.6679
3,935.6679
Pgina 2 de 11
PROYECTOS SA DE CV

Cdigo
Mat-0085
Descripcin
Brocal de concreto para pozo de visita
Unidad
Cantidad
Costo
pieza
220.00
$1,048.19
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
Brocal y tapa de fo. Fo. Para pozo de vi
pieza
153.00
$3,125.65
20.00%
19.55%
19.54%
100.00%
$46,120.36
$48,216.74
$46,120.36
$45,072.17
$45,072.17
$230,601.80
220.00
20.26%
20.92%
19.61%
19.61%
19.60%
100.00%
$96,895.15
$100,020.80
$93,769.50
$93,769.50
$93,769.50
$478,224.45
31.00
32.00
30.00
30.00
30.00
Mat-0095
Mat-0100
Cal
Carrete de fierro fundido de 63 mm (2 1
pieza
1.34
94.00
$1,205.03
74.46%
$997.00
153.00
25.54%
100.00%
$1,205.00
$413.36
$1,618.36
1.00
0.343
1.343
25.53%
24.47%
24.47%
25.53%
100.00%
$23,928.00
$22,931.00
$22,931.00
$23,928.00
$93,718.00
24.00
23.00
23.00
24.00
Mat-0105
Carrete de fierro fundido de 76 mm (3")
pieza
3.00
$1,413.00
94.00
33.33%
33.33%
33.34%
100.00%
$1,413.00
$1,413.00
$1,413.00
$4,239.00
1.00
1.00
1.00
Mat-0110
pieza
46.00
$1,743.00
3.00
26.09%
23.91%
23.91%
26.09%
100.00%
$20,916.00
$19,173.00
$19,173.00
$20,916.00
$80,178.00
12.00
11.00
11.00
12.00
Mat-0115
pieza
56.00
$2,548.00
46.00
25.00%
25.00%
25.00%
25.00%
100.00%
$35,672.00
$35,672.00
$35,672.00
$35,672.00
$142,688.00
14.00
14.00
14.00
14.00
Mat-0120
Mat-0125
Carrete de fierro fundido de 254 mm (10"
pieza
pieza
6.00
3.00
$3,821.00
$5,232.00
56.00
33.33%
16.67%
33.33%
16.67%
100.00%
$7,642.00
$3,821.00
$7,642.00
$3,821.00
$22,926.00
2.00
1.00
2.00
1.00
6.00
33.33%
33.33%
33.34%
100.00%
$5,232.00
$5,232.00
$5,232.00
$15,696.00
1.00
1.00
1.00
Mat-0130
Mat-0135
Mat-0145
Cemento apasco cpc 30 r (cemento portlan
Cemento para pvc 0.500 l
Chafln de 3/4" x 3/4" x 8'
pieza
382.83
292.07
43.80
$2,180.00
$64.81
3.00
7.05%
7.58%
8.88%
9.14%
22.99%
16.98%
13.84%
13.54%
100.00%
$58,860.00
$63,220.00
$74,120.00
$76,300.00
$191,840.00
$141,700.00
$115,540.00
$112,991.85
$834,571.85
27.00
29.00
34.00
35.00
88.00
65.00
53.00
51.8311
382.8311
1.03%
1.03%
0.68%
1.03%
24.31%
25.34%
23.28%
23.30%
100.00%
$194.43
$194.43
$129.62
$194.43
$4,601.51
$4,795.94
$4,407.08
$4,411.89
$18,929.33
3.00
3.00
2.00
3.00
71.00
74.00
68.00
68.0742
292.0742
$7.33
25.11%
25.11%
25.11%
24.67%
100.00%
$80.63
$80.63
$80.63
$79.20
$321.09
11.00
11.00
11.00
10.8048
Mat-0150
Mat-0155
Cinta de 100 mm de ancho sealizadora d
Cinta de 300 mm de ancho sealizadora d
52.50
9,282.00
$3.20
$4.20
43.8048
24.76%
26.67%
24.76%
23.81%
100.00%
$41.60
$44.80
$41.60
$40.00
$168.00
13.00
14.00
13.00
12.50
52.50
24.60%
26.23%
24.59%
24.58%
100.00%
$9,588.60
$10,227.00
$9,584.40
$9,584.40
$38,984.40
2,283.00
2,435.00
2,282.00
2,282.00
Mat-0160
Cinta de identificacin de plstico de 1
7,045.50
$3.25
Clavo con cabeza de 2 1/2", 3 1/2", 3" y
kg
120.20
$26.50
26.23%
24.60%
24.57%
100.00%
$5,632.25
$6,006.00
$5,632.25
$5,627.38
$22,897.88
Mat-0175
Mat-0180
Mat-0185
Clavo de 2 1/2" a 3 1/2"
Codo de fierro fundido de 22 grados x 63
Codo de fierro fundido de 45 x 76 mm (
Codo de p.v.c. De 45 grados para alcanta
KG
pieza
pieza
pieza
461.82
1.00
2.00
93.00
$26.00
8.32%
22.46%
23.29%
22.46%
15.15%
100.00%
$265.00
$265.00
$715.50
$742.00
$715.50
$482.26
$3,185.26
120.1985
19.06%
19.92%
18.84%
19.06%
19.92%
1.08%
1.08%
1.04%
100.00%
$2,288.00
$2,392.00
$2,262.00
$2,288.00
$2,392.00
$130.00
$130.00
$125.30
$12,007.30
88.00
92.00
87.00
88.00
92.00
5.00
5.00
4.8193
461.8193
$544.00
$700.00
$185.65
7,045.50
8.32%
10.00
10.00
27.00
28.00
27.00
18.1985
Mat-0170
9,282.00
24.60%
1,733.00
1,848.00
1,733.00
1,731.50
Mat-0165
Total
20.91%
44.00
46.00
44.00
43.00
43.00
Mat-0090
1-Dic-2014
20.00%
100.00%
100.00%
$544.00
$544.00
1.00
1.00
50.00%
50.00%
100.00%
$700.00
$700.00
$1,400.00
1.00
1.00
2.00
20.43%
20.43%
20.43%
19.35%
19.36%
100.00%
$3,527.35
$3,527.35
$3,527.35
$3,341.70
$3,341.70
$17,265.45
Pgina 3 de 11
PROYECTOS SA DE CV

Cdigo
Descripcin
Unidad
Cantidad
Costo
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
1-Dic-2014
19.00
19.00
19.00
18.00
18.00
Mat-0190
Mat-0195
Mat-0200
Codo de pvc hidrulico unin cementar de
pieza
pieza
pieza
1.00
2.00
3.00
$35.82
$29.73
$30.42
93.00
100.00%
100.00%
$35.82
$35.82
1.00
1.00
50.00%
50.00%
100.00%
$29.73
$29.73
$59.46
1.00
1.00
2.00
33.33%
33.33%
33.34%
100.00%
$30.42
$30.42
$30.42
$91.26
1.00
1.00
1.00
Mat-0205
Mat-0210
Codo de pvc serie mtrica, conexin ange
Codo de pvc serie mtrica, conexin ange
pieza
pieza
1.00
1.00
$450.00
$540.00
3.00
100.00%
100.00%
$450.00
$450.00
1.00
1.00
100.00%
100.00%
$540.00
$540.00
1.00
Mat-0215
Mat-0220
Mat-0225
Colorante para cemento en polvo
Conc. Asfaltico en planta agr. 3/4" a fi
Contramarco de fierro galvanizado.
kg
pieza
590.00
3,929.79
144.00
1.00
$73.09
24.75%
26.10%
24.58%
24.57%
100.00%
$10,671.14
$11,255.86
$10,598.05
$10,598.05
$43,123.10
146.00
154.00
145.00
145.00
590.00
$1,652.65
$1,969.00
26.24%
24.61%
24.58%
24.57%
100.00%
$1,703,882.15
$1,598,112.55
$1,596,459.90
$1,596,117.80
$6,494,572.40
1,031.00
967.00
966.00
965.793
3,929.793
25.00%
24.31%
25.00%
25.69%
100.00%
$70,884.00
$68,915.00
$70,884.00
$72,853.00
$283,536.00
36.00
35.00
36.00
37.00
Mat-0230
Mat-0235
Mat-0240
Mat-0245
Contramarco de fierro galvanizado.
Curacreto color rojo n
Desmoldante molduretex
Empaque de neopreno de 100 mm (4") de di
pieza
pieza
6.00
4,921.06
3,416.49
46.00
$2,874.23
$54.89
16.67%
33.33%
16.67%
100.00%
$5,748.46
$2,874.23
$5,748.46
$2,874.23
$17,245.38
2.00
1.00
2.00
1.00
6.00
24.61%
26.21%
24.59%
24.59%
100.00%
$47,677.07
$50,787.30
$47,637.70
$47,639.90
$193,741.97
1,211.00
1,290.00
1,210.00
1,210.056
4,921.056
0.59%
0.61%
1.00%
1.00%
24.44%
25.46%
23.47%
23.43%
100.00%
$269.60
$283.08
$458.32
$458.32
$11,255.80
$11,727.60
$10,810.96
$10,790.64
$46,054.32
20.00
21.00
34.00
34.00
835.00
870.00
802.00
800.4929
3,416.4929
26.09%
23.91%
23.91%
26.09%
100.00%
$658.68
$603.79
$603.79
$658.68
$2,524.94
12.00
11.00
11.00
12.00
Mat-0250
pieza
3.00
$56.65
Mat-0260
Empaque de neopreno de 250 mm (10") de d
pieza
pieza
6.00
3.00
$75.21
$103.98
33.33%
33.34%
100.00%
$56.65
$56.65
$56.65
$169.95
3.00
33.33%
16.67%
33.33%
16.67%
100.00%
$150.42
$75.21
$150.42
$75.21
$451.26
2.00
1.00
2.00
1.00
6.00
33.33%
33.33%
33.34%
100.00%
$103.98
$103.98
$103.98
$311.94
1.00
1.00
1.00
Mat-0265
Mat-0270
Empaque de plomo de 100 mm (4") de dime
pieza
pieza
11.00
58.00
$46.65
$53.65
3.00
27.27%
27.27%
27.27%
18.19%
100.00%
$139.95
$139.95
$139.95
$93.30
$513.15
3.00
3.00
3.00
2.00
11.00
25.86%
24.14%
24.14%
25.86%
100.00%
$804.75
$751.10
$751.10
$804.75
$3,111.70
15.00
14.00
14.00
15.00
Mat-0275
Mat-0280
pieza
pieza
2.00
8.00
$76.65
$96.65
46.00
33.33%
1.00
1.00
1.00
Mat-0255
144.00
33.33%
$39.37
$13.48
Total
50.00%
58.00
50.00%
100.00%
$76.65
$76.65
$153.30
1.00
1.00
2.00
25.00%
25.00%
25.00%
25.00%
100.00%
$193.30
$193.30
$193.30
$193.30
$773.20
2.00
2.00
2.00
2.00
8.00
Pgina 4 de 11
PROYECTOS SA DE CV

Cdigo
Mat-0285
Descripcin
Empaque de plomo de 250 mm (10") de dim
Unidad
Cantidad
Costo
pieza
4.00
$125.65
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
1-Dic-2014
25.00%
25.00%
25.00%
100.00%
$125.65
$125.65
$125.65
$125.65
$502.60
1.00
1.00
1.00
1.00
Mat-0290
Empaque de plomo de 64 mm (2 1/2") de di
pieza
162.00
$46.66
4.00
24.69%
24.69%
24.69%
25.93%
100.00%
$1,866.40
$1,866.40
$1,866.40
$1,959.72
$7,558.92
40.00
40.00
40.00
42.00
Mat-0295
Mat-0300
Mat-0305
Emulsin asfltica para impregnacin (as
Emulsin catinica ecr 065
Escaln Fernndez, para pozo de visita
pieza
84,185.85
44,899.05
872.50
$10.30
$5.10
$76.87
162.00
26.23%
24.59%
24.59%
24.59%
100.00%
$227,444.60
$213,230.60
$213,220.30
$213,218.76
$867,114.26
22,082.00
20,702.00
20,701.00
20,700.85
84,185.85
26.23%
24.59%
24.59%
24.59%
100.00%
$60,067.80
$56,304.00
$56,309.10
$56,304.26
$228,985.16
11,778.00
11,040.00
11,041.00
11,040.05
44,899.05
19.83%
20.97%
19.83%
19.71%
19.66%
100.00%
$13,298.51
$14,067.21
$13,298.51
$13,221.64
$13,183.21
$67,069.08
173.00
183.00
173.00
172.00
171.50
Mat-0310
Extremidad campana de pvc de 100mm (4")
pieza
8.00
$240.32
872.50
25.00%
25.00%
25.00%
25.00%
100.00%
$480.64
$480.64
$480.64
$480.64
$1,922.56
2.00
2.00
2.00
2.00
Mat-0315
Extremidad campana de pvc de 150mm (6")
pieza
13.00
$339.20
8.00
30.77%
23.08%
23.08%
23.07%
100.00%
$1,356.80
$1,017.60
$1,017.60
$1,017.60
$4,409.60
4.00
3.00
3.00
3.00
Mat-0320
Mat-0325
Extremidad de pvc de campana de la serie
Extremidad espiga de pvc de 150mm (6") d
pieza
pieza
20.00
5.00
$43.10
$369.20
13.00
25.00%
25.00%
25.00%
25.00%
100.00%
$215.50
$215.50
$215.50
$215.50
$862.00
5.00
5.00
5.00
5.00
20.00
40.00%
20.00%
20.00%
20.00%
100.00%
$738.40
$369.20
$369.20
$369.20
$1,846.00
2.00
1.00
1.00
1.00
Mat-0330
Extremidad espiga de pvc de 75mm (3") de
pieza
7.00
$227.20
5.00
28.57%
28.57%
28.57%
14.29%
100.00%
$454.40
$454.40
$454.40
$227.20
$1,590.40
2.00
2.00
2.00
1.00
Mat-0335
Extremidad espiga pvc de 100mm (4") de d
pieza
18.00
$286.84
7.00
27.78%
22.22%
27.78%
22.22%
100.00%
$1,434.20
$1,147.36
$1,434.20
$1,147.36
$5,163.12
5.00
4.00
5.00
4.00
Mat-0340
Extremidad espiga pvc de 60mm (2 1/2") d
pieza
81.00
$184.60
18.00
24.69%
24.69%
24.69%
25.93%
100.00%
$3,692.00
$3,692.00
$3,692.00
$3,876.60
$14,952.60
20.00
20.00
20.00
21.00
Mat-0345
Mat-0350
Mat-0355
Mat-0360
Festergral 19 l
Grava de 3/4"
Lmina galvanizada lisa calibre 16
Letrero de obra tipo 3.00 x 9.00 m. De l
KG
kg
pieza
145.54
739.83
3,758.16
1.00
$19.79
$180.00
81.00
17.18%
17.86%
20.61%
19.93%
20.61%
3.81%
100.00%
$494.75
$514.54
$593.70
$573.91
$593.70
$109.64
$2,880.24
25.00
26.00
30.00
29.00
30.00
5.5402
145.5402
4.60%
4.73%
6.62%
6.49%
23.52%
20.27%
16.90%
16.87%
100.00%
$6,120.00
$6,300.00
$8,820.00
$8,640.00
$31,320.00
$27,000.00
$22,500.00
$22,469.92
$133,169.92
34.00
35.00
49.00
48.00
174.00
150.00
125.00
124.8329
739.8329
$23.42
$24,950.00
Total
25.00%
24.61%
26.21%
24.61%
24.57%
100.00%
$21,663.50
$23,068.70
$21,663.50
$21,620.49
$88,016.19
925.00
985.00
925.00
923.1636
3,758.1636
100.00%
100.00%
$24,950.00
$24,950.00
1.00
1.00
Mat-0365
Lija esmeril en rollo de 25 mm de ancho
577.32
$4.02
24.60%
24.60%
24.60%
26.20%
100.00%
$570.84
$570.84
$570.84
$608.30
$2,320.82
142.00
142.00
142.00
151.3176
Mat-0370
Mat-0375
Mat-0380
Limpiador de pvc, lata de 0.250 l
Lubricante para pvc, lata de 500 gramos
Madera de pino de 3a para cimbra
pieza
pieza
p.t.
543.60
470.13
4,823.71
$34.48
$30.17
$9.50
577.3176
10.85%
10.67%
24.47%
26.31%
13.98%
13.72%
100.00%
$2,034.32
$1,999.84
$4,585.84
$4,930.64
$2,620.48
$2,572.35
$18,743.47
59.00
58.00
133.00
143.00
76.00
74.6041
543.6041
2.98%
2.98%
24.46%
26.16%
21.91%
21.51%
100.00%
$422.38
$422.38
$3,469.55
$3,710.91
$3,107.51
$3,051.14
$14,183.87
14.00
14.00
115.00
123.00
103.00
101.1317
470.1317
4.69%
5.00%
11.96%
11.96%
23.45%
20.01%
11.48%
11.45%
100.00%
$2,147.00
$2,289.50
$5,481.50
$5,481.50
$10,744.50
$9,167.50
$5,263.00
$5,250.78
$45,825.28
Pgina 5 de 11
PROYECTOS SA DE CV

Cdigo
Descripcin
Unidad
Cantidad
Costo
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
1-Dic-2014
226.00
241.00
577.00
577.00
1,131.00
965.00
554.00
552.7136
Mat-0385
Mat-0390
Mat-0395
Mat-0400
Mat-0405
Mat-0410
Mat-0415
Madera de pino de 3a. En barrote de 2" x
Madera de pino de 3a. En duela de 1" x 4
Madera de pino de 3a. En poln de 4" x 4
Malla electrosoldada tecnomalla 6 x 6-10
Malla electrosoldada tecnomalla 6 x 6-4/
Marco y tapa pesado, de fierro galvaniza
p.t.
p.t.
p.t.
M2
M2
pieza
pieza
2,678.55
323.27
2,932.55
72.78
1,343.75
59.00
144.00
$9.50
$9.50
$8.10
18.89%
20.09%
18.85%
18.85%
19.94%
1.19%
1.08%
1.11%
100.00%
$4,807.00
$5,111.00
$4,797.50
$4,797.50
$5,073.00
$304.00
$275.50
$280.74
$25,446.24
506.00
538.00
505.00
505.00
534.00
32.00
29.00
29.5518
2,678.5518
18.87%
20.11%
18.87%
18.87%
20.11%
1.24%
0.93%
1.00%
100.00%
$579.50
$617.50
$579.50
$579.50
$617.50
$38.00
$28.50
$31.10
$3,071.10
61.00
65.00
61.00
61.00
65.00
4.00
3.00
3.2735
323.2735
18.86%
20.12%
18.86%
18.86%
19.95%
1.16%
1.13%
1.06%
100.00%
$4,479.30
$4,779.00
$4,479.30
$4,479.30
$4,738.50
$275.40
$267.30
$255.57
$23,753.67
553.00
590.00
553.00
553.00
585.00
34.00
33.00
31.5524
2,932.5524
$17.60
$33.65
24.73%
26.11%
24.73%
24.43%
100.00%
$316.80
$334.40
$316.80
$312.93
$1,280.93
18.00
19.00
18.00
17.78
72.78
19.05%
20.17%
18.98%
19.05%
19.87%
1.04%
0.97%
0.87%
100.00%
$8,614.40
$9,119.15
$8,580.75
$8,614.40
$8,984.55
$471.10
$437.45
$395.33
$45,217.13
256.00
271.00
255.00
256.00
267.00
14.00
13.00
11.7482
1,343.7482
$2,056.50
$2,056.50
25.42%
25.42%
23.73%
25.43%
100.00%
$30,847.50
$30,847.50
$28,791.00
$30,847.50
$121,333.50
15.00
15.00
14.00
15.00
59.00
25.00%
24.31%
25.00%
25.69%
100.00%
$74,034.00
$71,977.50
$74,034.00
$76,090.50
$296,136.00
36.00
35.00
36.00
37.00
Mat-0420
pieza
6.00
$4,320.65
144.00
33.33%
16.67%
33.33%
16.67%
100.00%
$8,641.30
$4,320.65
$8,641.30
$4,320.65
$25,923.90
2.00
1.00
2.00
1.00
Mat-0425
Mat-0430
Mat-0435
Mat-0440
Material de banco
Material ptreo de banco
Perfil tubular de acero a-36
Pozo de visita de concreto armado de 1,7
kg
pieza
98,133.05
54,774.20
14,028.14
1.00
$180.00
6.00
16.30%
16.30%
17.39%
16.30%
17.39%
16.32%
100.00%
$2,879,280.00
$2,879,280.00
$3,071,700.00
$2,879,280.00
$3,071,700.00
$2,882,708.64
$17,663,948.64
15,996.00
15,996.00
17,065.00
15,996.00
17,065.00
16,015.048
98,133.048
$180.00
$14.56
$7,296.65
15.11%
26.23%
24.59%
24.59%
9.48%
100.00%
$1,489,860.00
$2,586,240.00
$2,424,420.00
$2,424,420.00
$934,416.00
$9,859,356.00
8,277.00
14,368.00
13,469.00
13,469.00
5,191.20
54,774.20
24.59%
26.23%
24.59%
24.59%
100.00%
$50,232.00
$53,580.80
$50,217.44
$50,219.51
$204,249.75
3,450.00
3,680.00
3,449.00
3,449.1423
14,028.1423
100.00%
100.00%
$7,296.65
$7,296.65
1.00
Mat-0445
Pozo de visita de concreto armado de 2,6
pieza
12.00
$7,452.20
1.00
25.00%
33.33%
25.00%
16.67%
100.00%
$22,356.60
$29,808.80
$22,356.60
$14,904.40
$89,426.40
3.00
4.00
3.00
2.00
Mat-0450
Mat-0455
Pozo de visita de concreto armado tipo "
pieza
pieza
2.00
9.00
$28,652.00
$28,659.00
Mat-0465
pieza
pieza
4.00
4.00
$28,795.00
$28,965.00
50.00%
100.00%
$28,652.00
$28,652.00
$57,304.00
1.00
1.00
2.00
33.33%
22.22%
22.22%
22.23%
100.00%
$85,977.00
$57,318.00
$57,318.00
$57,318.00
$257,931.00
Pozo de visita tipo x de 2.60 x 2.60 x 1
pieza
4.00
$25,963.33
50.00%
25.00%
100.00%
$28,795.00
$57,590.00
$28,795.00
$115,180.00
1.00
2.00
1.00
4.00
25.00%
50.00%
25.00%
100.00%
$28,965.00
$57,930.00
$28,965.00
$115,860.00
Reduccin campana de pvc hidrulico uni
pieza
2.00
$18.09
50.00%
4.00
25.00%
50.00%
25.00%
100.00%
$25,963.33
$51,926.66
$25,963.33
$103,853.32
1.00
2.00
1.00
Mat-0480
9.00
25.00%
1.00
2.00
1.00
Mat-0475
12.00
50.00%
3.00
2.00
2.00
2.00
Mat-0460
Total
4,823.7136
4.00
50.00%
100.00%
$18.09
$18.09
$36.18
1.00
1.00
2.00
Pgina 6 de 11
PROYECTOS SA DE CV

Cdigo
Mat-0485
Mat-0490
Descripcin
Reduccin campana de pvc hidrulico uni
Reduccin de fierro fundido de 76 a 63
Unidad
Cantidad
Costo
pieza
1.00
$64.81
pieza
1.00
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
$676.00
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
Mat-0500
pieza
pieza
4.00
7.00
$936.00
$1,342.00
100.00%
$64.81
1.00
1.00
100.00%
100.00%
$676.00
$676.00
1.00
25.00%
25.00%
25.00%
25.00%
100.00%
$936.00
$936.00
$936.00
$936.00
$3,744.00
1.00
1.00
1.00
1.00
4.00
28.57%
28.57%
28.57%
14.29%
100.00%
$2,684.00
$2,684.00
$2,684.00
$1,342.00
$9,394.00
2.00
2.00
2.00
1.00
Mat-0505
Mat-0510
pieza
pieza
1.00
1.00
$2,279.00
$2,859.00
7.00
100.00%
100.00%
$2,279.00
$2,279.00
1.00
1.00
100.00%
100.00%
$2,859.00
$2,859.00
1.00
Mat-0515
Registro de concreto armado prefabricado
pieza
335.00
1.00
$586.65
24.78%
26.27%
24.48%
24.47%
100.00%
$48,691.95
$51,625.20
$48,105.30
$48,105.30
$196,527.75
83.00
88.00
82.00
82.00
Mat-0520
Mat-0525
Registro o pozo telefnico tipo l2t de
pieza
pieza
43.00
14.00
$2,279.09
$3,236.53
pieza
5.00
$4,229.33
25.58%
25.58%
23.26%
100.00%
$25,069.99
$25,069.99
$25,069.99
$22,790.90
$98,000.87
11.00
11.00
11.00
10.00
43.00
28.57%
28.57%
21.43%
21.43%
100.00%
$12,946.12
$12,946.12
$9,709.59
$9,709.59
$45,311.42
Mat-0540
Registro o pozo telefnico tipo m2t de
pieza
pieza
8.00
5.00
$12,105.22
$25,839.60
20.00%
20.00%
20.00%
100.00%
$8,458.66
$4,229.33
$4,229.33
$4,229.33
$21,146.65
Mat-0550
Registro para media tensin de 1.50 x 1.
pieza
pieza
4.00
29.00
100.00%
$96,841.76
$96,841.76
8.00
8.00
100.00%
100.00%
$129,198.00
$129,198.00
5.00
$5,712.00
$5,126.65
25.00%
50.00%
25.00%
100.00%
$5,712.00
$11,424.00
$5,712.00
$22,848.00
1.00
2.00
1.00
4.00
27.59%
24.14%
24.14%
24.13%
100.00%
$41,013.20
$35,886.55
$35,886.55
$35,886.55
$148,672.85
8.00
7.00
7.00
7.00
Mat-0555
pieza
3.00
$5,365.00
pieza
6.00
$5,621.00
33.33%
33.34%
100.00%
$5,365.00
$5,365.00
$5,365.00
$16,095.00
3.00
33.33%
33.33%
16.67%
16.67%
100.00%
$11,242.00
$11,242.00
$5,621.00
$5,621.00
$33,726.00
2.00
2.00
1.00
1.00
Mat-0565
pieza
36.00
$5,824.00
Mat-0575
Rejillas de fo. Fo. De piso para colader
Separador metlico de 5/16 con tuerca
pieza
pieza
265.00
69.27
$3,230.00
$6.16
27.78%
25.00%
22.22%
100.00%
$52,416.00
$58,240.00
$52,416.00
$46,592.00
$209,664.00
Separadores de plstico para 2 tuberas
pieza
27,504.26
$15.66
36.00
20.00%
21.13%
19.62%
19.62%
19.63%
100.00%
$171,190.00
$180,880.00
$167,960.00
$167,960.00
$167,960.00
$855,950.00
53.00
56.00
52.00
52.00
52.00
265.00
20.21%
18.77%
20.21%
18.77%
18.77%
1.44%
1.44%
0.39%
100.00%
$86.24
$80.08
$86.24
$80.08
$80.08
$6.16
$6.16
$1.68
$426.72
14.00
13.00
14.00
13.00
13.00
1.00
1.00
0.2729
Mat-0580
6.00
25.00%
9.00
10.00
9.00
8.00
Mat-0570
29.00
33.33%
1.00
1.00
1.00
Mat-0560
5.00
100.00%
5.00
Mat-0545
14.00
40.00%
2.00
1.00
1.00
1.00
Mat-0535
335.00
25.58%
4.00
4.00
3.00
3.00
Mat-0530
Total
$64.81
1.00
Mat-0495
1-Dic-2014
100.00%
69.2729
24.59%
26.23%
24.59%
24.59%
100.00%
$105,924.24
$112,971.24
$105,908.58
$105,912.70
$430,716.76
Pgina 7 de 11
PROYECTOS SA DE CV

Cdigo
Descripcin
Unidad
Cantidad
Costo
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
6,764.00
7,214.00
6,763.00
6,763.2628
Mat-0585
Mat-0590
Mat-0595
Soldadura electrodo serie e-7018 de 3.17
pieza
pieza
kg
2,804.00
16,408.00
820.18
$9.98
$8.11
$30.00
Mat-0605
Suministro de piedra braza
Tabique de barro rojo recocido de 12.05
millar
51,353.95
143.96
$145.00
$1,959.65
24.61%
26.21%
24.61%
24.57%
100.00%
$7,335.30
$6,886.20
$6,876.22
$27,983.92
690.00
735.00
690.00
689.00
2,804.00
24.59%
26.23%
24.59%
24.59%
100.00%
$32,723.85
$34,905.44
$32,723.85
$32,715.73
$133,068.87
4,035.00
4,304.00
4,035.00
4,033.9983
16,407.9983
24.63%
26.21%
24.63%
24.53%
100.00%
$6,060.00
$6,450.00
$6,060.00
$6,035.28
$24,605.28
Mat-0615
Tabique rojo recocido regin 7 x 14 x 28
Tapa ciega de fierro fundido de 63 mm (
millar
pieza
22.03
10.00
16.30%
17.39%
16.30%
17.39%
16.32%
100.00%
$1,213,795.00
$1,213,795.00
$1,294,850.00
$1,213,795.00
$1,294,850.00
$1,215,238.04
$7,446,323.04
8,371.00
8,371.00
8,930.00
8,371.00
8,930.00
8,380.952
51,353.952
20.14%
20.84%
20.14%
19.45%
19.43%
100.00%
$56,829.85
$58,789.50
$56,829.85
$54,870.20
$54,793.77
$282,113.17
$1,551.72
$192.00
143.961
27.23%
22.69%
27.23%
22.85%
100.00%
$9,310.32
$7,758.60
$9,310.32
$7,811.61
$34,190.85
6.00
5.00
6.00
5.0342
22.0342
30.00%
20.00%
30.00%
20.00%
100.00%
$576.00
$384.00
$576.00
$384.00
$1,920.00
3.00
2.00
3.00
2.00
Mat-0620
Tapa de concreto para pozo de visita
pieza
239.00
$50.23
Mat-0630
Mat-0635
Mat-0640
Tapa de p.v.c. De sistema mtrico serie
Tapn campana de 200mm (8") de dimetr
Tapn campana de 100mm (4") de dimetro
Tapn campana de 60mm (2 1/2")de dimetr
pieza
pieza
pieza
pieza
91.00
2.00
5.00
8.00
$230.45
$369.20
$255.60
$156.20
20.92%
19.67%
19.67%
19.66%
100.00%
$2,411.04
$2,511.50
$2,360.81
$2,360.81
$2,360.81
$12,004.97
239.00
19.78%
21.98%
19.78%
19.78%
18.68%
100.00%
$4,148.10
$4,609.00
$4,148.10
$4,148.10
$3,917.65
$20,970.95
18.00
20.00
18.00
18.00
17.00
91.00
50.00%
50.00%
100.00%
$369.20
$369.20
$738.40
1.00
1.00
2.00
40.00%
20.00%
20.00%
20.00%
100.00%
$511.20
$255.60
$255.60
$255.60
$1,278.00
2.00
1.00
1.00
1.00
5.00
25.00%
25.00%
25.00%
25.00%
100.00%
$312.40
$312.40
$312.40
$312.40
$1,249.60
2.00
2.00
2.00
2.00
Mat-0645
Tapn campana de pvc de la serie inglesa
pieza
10.00
$21.77
Mat-0655
pieza
pieza
27.00
38.00
$9.68
$14.51
20.00%
30.00%
20.00%
100.00%
$65.31
$43.54
$65.31
$43.54
$217.70
Mat-0665
Tarima de madera de pino de 0.50 x 1.00
pieza
pieza
16.00
64.83
$6.45
$39.66
25.93%
22.22%
25.92%
100.00%
$67.76
$67.76
$58.08
$67.76
$261.36
7.00
7.00
6.00
7.00
27.00
26.32%
23.68%
26.32%
23.68%
100.00%
$145.10
$130.59
$145.10
$130.59
$551.38
Te de fierro fundido de 63 x 63 mm (2 1/
pieza
13.00
$950.34
25.00%
25.00%
25.00%
100.00%
$25.80
$25.80
$25.80
$25.80
$103.20
4.00
4.00
4.00
4.00
16.00
24.68%
24.68%
24.68%
25.96%
100.00%
$634.56
$634.56
$634.56
$667.52
$2,571.20
Tee de fierro fundido de 76 x 63 mm (3"
pieza
1.00
$1,275.00
64.8311
30.77%
23.08%
23.08%
23.07%
100.00%
$3,801.36
$2,851.02
$2,851.02
$2,851.02
$12,354.42
4.00
3.00
3.00
3.00
Mat-0675
38.00
25.00%
16.00
16.00
16.00
16.8311
Mat-0670
10.00
25.93%
10.00
9.00
10.00
9.00
Mat-0660
8.00
30.00%
3.00
2.00
3.00
2.00
Mat-0650
10.00
20.08%
48.00
50.00
47.00
47.00
47.00
Mat-0625
820.176
16.30%
29.00
30.00
29.00
28.00
27.961
Mat-0610
Total
27,504.2628
$6,886.20
202.00
215.00
202.00
201.176
Mat-0600
1-Dic-2014
13.00
100.00%
100.00%
$1,275.00
$1,275.00
1.00
1.00
Pgina 8 de 11
PROYECTOS SA DE CV

Cdigo
Mat-0680
Descripcin
Tee de fierro fundido de 101 x 63 mm (4
Unidad
Cantidad
Costo
pieza
19.00
$1,674.00
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
pieza
25.00
$2,482.00
26.32%
21.04%
100.00%
$8,370.00
$8,370.00
$8,370.00
$6,696.00
$31,806.00
19.00
28.00%
24.00%
24.00%
24.00%
100.00%
$17,374.00
$14,892.00
$14,892.00
$14,892.00
$62,050.00
7.00
6.00
6.00
6.00
Mat-0690
Mat-0695
Mat-0700
Mat-0705
Mat-0710
pieza
pieza
pieza
pieza
pieza
2.00
1.00
1.00
1.00
1.00
$2,884.00
$4,224.00
$4,427.00
$6,137.00
$6,763.00
50.00%
25.00
50.00%
100.00%
$2,884.00
$2,884.00
$5,768.00
1.00
1.00
2.00
100.00%
100.00%
$4,224.00
$4,224.00
1.00
1.00
100.00%
100.00%
$4,427.00
$4,427.00
1.00
1.00
100.00%
100.00%
$6,137.00
$6,137.00
1.00
1.00
100.00%
100.00%
$6,763.00
$6,763.00
1.00
Mat-0715
Mat-0720
Tee de pvc de extremos lisos de la serie
pieza
pieza
4.00
6.00
$147.39
$98.26
1.00
25.00%
25.00%
25.00%
25.00%
100.00%
$147.39
$147.39
$147.39
$147.39
$589.56
1.00
1.00
1.00
1.00
4.00
33.33%
16.67%
33.33%
16.67%
100.00%
$196.52
$98.26
$196.52
$98.26
$589.56
2.00
1.00
2.00
1.00
Mat-0725
pieza
1.00
$65.51
6.00
100.00%
100.00%
$65.51
$65.51
1.00
Mat-0730
pieza
6.00
$43.67
1.00
33.33%
16.67%
33.33%
16.67%
100.00%
$87.34
$43.67
$87.34
$43.67
$262.02
2.00
1.00
2.00
1.00
Mat-0735
Toma domiciliaria tipo fonatur, con tubo
Juego
16.00
$690.00
6.00
25.00%
25.00%
25.00%
25.00%
100.00%
$2,760.00
$2,760.00
$2,760.00
$2,760.00
$11,040.00
4.00
4.00
4.00
4.00
Mat-0740
Mat-0745
Juego
Juego
27.00
31.00
$828.00
$993.24
16.00
25.93%
25.93%
22.22%
25.92%
100.00%
$5,796.00
$5,796.00
$4,968.00
$5,796.00
$22,356.00
7.00
7.00
6.00
7.00
27.00
25.81%
25.81%
22.58%
25.80%
100.00%
$7,945.92
$7,945.92
$6,952.68
$7,945.92
$30,790.44
8.00
8.00
7.00
8.00
Mat-0750
Juego
3.00
$1,192.32
31.00
33.33%
33.33%
33.34%
100.00%
$1,192.32
$1,192.32
$1,192.32
$3,576.96
1.00
1.00
1.00
Mat-0755
Tornillo de 101 x 22.22 mm (4" x 7/8") c
pieza
84.00
$27.97
3.00
25.00%
25.00%
23.81%
26.19%
100.00%
$587.37
$587.37
$559.40
$615.34
$2,349.48
21.00
21.00
20.00
22.00
Mat-0760
Tornillo de 63 x 15.87 mm (2 1/2" x 5/8"
pieza
1,176.00
$10.77
84.00
24.66%
24.57%
24.57%
26.20%
100.00%
$3,123.30
$3,112.53
$3,112.53
$3,317.16
$12,665.52
290.00
289.00
289.00
308.00
Mat-0765
Mat-0770
Tornillo de 73 x 15.87 mm (3" x 5/8") co
Tornillo de 88 x 19 mm (3 1/2" x 3/4") c
pieza
pieza
832.00
1,104.00
$11.23
$16.64
1,176.00
24.64%
24.64%
24.52%
26.20%
100.00%
$2,302.15
$2,302.15
$2,290.92
$2,448.14
$9,343.36
205.00
205.00
204.00
218.00
832.00
24.64%
24.55%
24.64%
26.17%
100.00%
$4,526.08
$4,509.44
$4,526.08
$4,808.96
$18,370.56
272.00
271.00
272.00
289.00
Mat-0775
Triplay de pino de 15 mm x 1.22 x 2.44 m
m2
134.00
$154.93
Total
26.32%
5.00
5.00
5.00
4.00
Mat-0685
1-Dic-2014
26.32%
1,104.00
24.63%
26.87%
24.63%
23.87%
100.00%
$5,112.69
$5,577.48
$5,112.69
$4,957.76
$20,760.62
Pgina 9 de 11
PROYECTOS SA DE CV

Cdigo
Descripcin
Unidad
Cantidad
Costo
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
33.00
36.00
33.00
32.00
Mat-0780
Mat-0785
Mat-0790
Triplay de pino de 16 mm 1 cara
Tubera de p.v.c. De sistema mtrico ser
HOJA
132.54
10,860.34
91.00
$420.68
$350.36
$1,300.86
Mat-0800
90.00
1,412.13
$1,000.66
$769.74
Mat-0810
1,328.70
20.60
$455.47
$1,300.84
18.86%
18.86%
20.37%
0.75%
1.51%
0.42%
100.00%
$10,517.00
$11,358.36
$10,517.00
$10,517.00
$11,358.36
$420.68
$841.36
$228.06
$55,757.82
25.00
27.00
25.00
25.00
27.00
1.00
2.00
0.5421
132.5421
19.74%
21.05%
19.74%
19.74%
19.73%
100.00%
$751,171.84
$800,922.96
$751,171.84
$751,171.84
$750,590.45
$3,805,028.93
2,144.00
2,286.00
2,144.00
2,144.00
2,142.3406
10,860.3406
19.78%
21.98%
19.78%
19.78%
18.68%
100.00%
$23,415.48
$26,017.20
$23,415.48
$23,415.48
$22,114.62
$118,378.26
91.00
20.00%
21.11%
20.00%
20.00%
18.89%
100.00%
$18,011.88
$19,012.54
$18,011.88
$18,011.88
$17,011.22
$90,059.40
18.00
19.00
18.00
18.00
17.00
90.00
19.76%
21.10%
19.69%
19.76%
19.69%
100.00%
$214,757.46
$229,382.52
$213,987.72
$214,757.46
$214,087.79
$1,086,972.95
1,412.13
19.79%
21.00%
19.79%
19.72%
19.70%
100.00%
$119,788.61
$127,076.13
$119,788.61
$119,333.14
$119,196.50
$605,182.99
263.00
279.00
263.00
262.00
261.70
1,328.70
24.27%
19.42%
19.42%
19.42%
17.47%
100.00%
$6,504.20
$5,203.36
$5,203.36
$5,203.36
$4,683.02
$26,797.30
5.00
4.00
4.00
4.00
3.60
Mat-0815
335.78
$1,000.65
20.60
19.95%
20.85%
19.95%
19.66%
19.59%
100.00%
$67,043.55
$70,045.50
$67,043.55
$66,042.90
$65,822.76
$335,998.26
67.00
70.00
67.00
66.00
65.78
Mat-0820
Mat-0825
95.79
208.06
$265.65
$592.11
335.78
19.84%
21.92%
18.79%
19.84%
19.61%
100.00%
$5,047.35
$5,578.65
$4,781.70
$5,047.35
$4,991.56
$25,446.61
19.00
21.00
18.00
19.00
18.79
95.79
20.19%
20.67%
19.71%
20.19%
19.24%
100.00%
$24,868.62
$25,460.73
$24,276.51
$24,868.62
$23,719.93
$123,194.41
42.00
43.00
41.00
42.00
40.06
Mat-0830
Mat-0835
Mat-0840
Tubera de p.v.c. Hidrulico anger con c
4,560.84
160.74
2,373.12
$31.20
$365.00
$440.40
208.06
24.60%
24.60%
24.58%
26.22%
100.00%
$35,006.40
$35,006.40
$34,975.20
$37,310.21
$142,298.21
1,122.00
1,122.00
1,121.00
1,195.84
4,560.84
24.88%
24.88%
24.26%
25.98%
100.00%
$14,600.00
$14,600.00
$14,235.00
$15,235.76
$58,670.76
40.00
40.00
39.00
41.7418
160.7418
24.61%
24.61%
24.57%
26.21%
100.00%
$257,193.60
$257,193.60
$256,753.20
$273,981.65
$1,045,122.05
584.00
584.00
583.00
622.12
Mat-0845
Mat-0850
1,628.43
347.11
$86.20
$51.83
2,373.12
24.62%
24.56%
24.62%
26.20%
100.00%
$34,566.20
$34,480.00
$34,566.20
$36,758.27
$140,370.67
401.00
400.00
401.00
426.43
1,628.43
24.78%
24.49%
24.78%
25.95%
100.00%
$4,457.38
$4,405.55
$4,457.38
$4,670.40
$17,990.71
86.00
85.00
86.00
90.11
Mat-0855
Mat-0860
Mat-0865
Mat-0870
Tubera de polietileno de alta densidad
Tubera de polietileno de alta densidad
Tubera de pvc hidrulico de sistema mt
218.36
34,086.80
51,024.60
558.56
$415.11
347.11
24.73%
24.73%
24.73%
25.81%
100.00%
$22,415.94
$22,415.94
$22,415.94
$23,395.60
$90,643.42
54.00
54.00
54.00
56.36
218.36
$26.99
$51.65
$480.30
134.00
20.37%
279.00
298.00
278.00
279.00
278.13
Mat-0805
Total
18.86%
18.00
20.00
18.00
18.00
17.00
Mat-0795
1-Dic-2014
24.59%
26.23%
24.59%
24.59%
100.00%
$226,230.18
$241,317.59
$226,230.18
$226,224.78
$920,002.73
8,382.00
8,941.00
8,382.00
8,381.80
34,086.80
24.59%
26.23%
24.59%
24.59%
100.00%
$648,052.55
$691,283.60
$648,052.55
$648,031.89
$2,635,420.59
12,547.00
13,384.00
12,547.00
12,546.60
51,024.60
18.98%
20.05%
19.87%
20.05%
19.87%
1.18%
100.00%
$50,911.80
$53,793.60
$53,313.30
$53,793.60
$53,313.30
$3,150.14
$268,275.74
106.00
112.00
111.00
112.00
111.00
6.5587
558.5587
Pgina 10 de 11
PROYECTOS SA DE CV

Cdigo
Mat-0875
Mat-0880
Mat-0885
Mat-0890
Descripcin
Tubo de polietileno alta densidad, de 3
Tubo pvc liso de 45 mm elctrico ligero
Tubo pvc liso de 60 mm elctrico ligero
Vlvula de compuerta de fo fo de 64 mm
Unidad
Cantidad
Costo
10,804.70
$25.40
pieza
108,292.80
18,506.40
49.00
16-Jun-2014
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
$9.65
$18.22
$1,980.00
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
pieza
3.00
$2,331.00
24.59%
24.59%
100.00%
$67,487.80
$71,983.60
$67,487.80
$67,480.18
$274,439.38
2,657.00
2,834.00
2,657.00
2,656.70
10,804.70
24.59%
26.23%
24.59%
24.59%
100.00%
$256,979.50
$274,108.25
$256,969.85
$256,967.92
$1,045,025.52
26,630.00
28,405.00
26,629.00
26,628.80
108,292.80
24.59%
26.23%
24.59%
24.59%
100.00%
$82,919.22
$88,439.88
$82,919.22
$82,908.29
$337,186.61
4,551.00
4,854.00
4,551.00
4,550.40
18,506.40
26.53%
24.49%
24.49%
24.49%
100.00%
$25,740.00
$23,760.00
$23,760.00
$23,760.00
$97,020.00
49.00
33.33%
33.33%
33.34%
100.00%
$2,331.00
$2,331.00
$2,331.00
$6,993.00
1.00
1.00
1.00
Mat-0900
pieza
5.00
$3,044.00
3.00
40.00%
20.00%
20.00%
20.00%
100.00%
$6,088.00
$3,044.00
$3,044.00
$3,044.00
$15,220.00
2.00
1.00
1.00
1.00
Mat-0905
Vlvula de compuerta de fofo de 152 mm (
pieza
4.00
$5,216.00
5.00
25.00%
25.00%
25.00%
25.00%
100.00%
$5,216.00
$5,216.00
$5,216.00
$5,216.00
$20,864.00
1.00
1.00
1.00
1.00
Mat-0910
Mat-0915
Mat-0920
Varilla de acero corrugada no.3 (3/8") f
Varilla de acero corrugada no.4 (1/2") f
Yee de 400 mm (16") con salida de 200 mm
kg
kg
pieza
9,411.43
2,515.69
24.00
$11.27
$11.27
$206.85
Yee de 450 mm (18") con salida de 200 mm
pieza
8.00
$221.54
9.40%
14.06%
14.06%
22.41%
14.51%
8.36%
8.37%
100.00%
$9,365.37
$9,973.95
$14,910.21
$14,910.21
$23,768.43
$15,394.82
$8,869.49
$8,874.36
$106,066.84
831.00
885.00
1,323.00
1,323.00
2,109.00
1,366.00
787.00
787.432
9,411.432
1.75%
1.83%
1.75%
1.75%
24.13%
23.93%
22.46%
22.40%
100.00%
$495.88
$518.42
$495.88
$495.88
$6,840.89
$6,784.54
$6,367.55
$6,352.74
$28,351.78
44.00
46.00
44.00
44.00
607.00
602.00
565.00
563.6856
2,515.6856
20.83%
20.83%
20.83%
20.83%
16.68%
100.00%
$1,034.25
$1,034.25
$1,034.25
$1,034.25
$827.40
$4,964.40
Yee de 630 mm.(24")de dimetro, con sali
pieza
15.00
$254.54
25.00%
12.50%
25.00%
12.50%
100.00%
$443.08
$443.08
$221.54
$443.08
$221.54
$1,772.32
Yee de 760 mm. (30") de dimetro, con sa
pieza
9.00
$265.54
8.00
20.00%
26.67%
20.00%
20.00%
13.33%
100.00%
$763.62
$1,018.16
$763.62
$763.62
$509.08
$3,818.10
3.00
4.00
3.00
3.00
2.00
Mat-0935
24.00
25.00%
2.00
2.00
1.00
2.00
1.00
Mat-0930
4.00
8.83%
5.00
5.00
5.00
5.00
4.00
Mat-0925
Total
26.23%
13.00
12.00
12.00
12.00
Mat-0895
1-Dic-2014
24.59%
15.00
22.22%
22.22%
22.22%
22.22%
11.12%
100.00%
$531.08
$531.08
$531.08
$531.08
$265.54
$2,389.86
2.00
2.00
2.00
2.00
1.00
9.00
Pgina 11 de 11
PROYECTOS SA DE CV

Cdigo
Descripcin
Unidad
Cantidad
Costo
16-Jun-2014
TOTAL DEL PERIODO
$4,545,889.76
ACUMULADO
1-Jul-2014
16-Jul-2014
1-Ago-2014
16-Ago-2014
1-Sep-2014
16-Sep-2014
1-Oct-2014
16-Oct-2014
1-Nov-2014
16-Nov-2014
1-Dic-2014
$4,294,900.00
$4,581,830.00
$6,202,110.35
$6,602,616.39
$7,080,031.46
$2,714,956.22
$6,600,199.32
$8,056,631.39
$6,646,432.25
$6,530,457.32
$2,851,970.66
$4,545,889.76
$8,840,789.76
$13,422,619.76
$19,624,730.11
$26,227,346.50
$33,307,377.96
$36,022,334.18
$42,622,533.50
$50,679,164.89
$57,325,597.14
$63,856,054.46
$66,708,025.12
PORCENTAJE PERIODO
6.81%
6.44%
6.87%
9.30%
9.90%
10.61%
4.07%
9.89%
12.08%
9.97%
9.78%
4.28%
PORCENTAJE ACUMULADO
6.81%
13.25%
20.12%
29.42%
39.32%
49.93%
54.00%
63.89%
75.97%
85.94%
95.72%
100.00%
TOTAL DEL PERIODO
27,486.00
ACUMULADO
27,472.00
29,307.00
34,874.00
37,173.00
39,834.00
12,277.00
153,087.8616
196,665.2299
179,505.00
179,473.2252
38,696.5674
27,486.00
54,958.00
84,265.00
119,139.00
156,312.00
196,146.00
208,423.00
361,510.8616
558,176.0915
737,681.0915
917,154.3167
955,850.8841
PORCENTAJE PERIODO
2.88%
2.87%
3.07%
3.64%
3.89%
4.17%
1.28%
16.02%
20.58%
18.78%
18.77%
4.05%
PORCENTAJE ACUMULADO
2.88%
5.75%
8.82%
12.46%
16.35%
20.52%
21.80%
37.82%
58.40%
77.18%
95.95%
100.00%
Total

Programa 4 Programa de Material

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Programa 4 Programa de Material

Caricato da

Copyright:

Formati disponibili

Pgina 1 de 11

Programa de Erogaciones a Costo Directo de Materiales Necesarios para la Ejecucin de la obra

Abrazadera de insercin de 76 mm (3")

Abrazadera de insercin de 76 mm (3")

Abrazadera de insercin de 102 mm (4")

Abrazadera de insercin de 102 mm (4")

Abrazadera de insercin de 152 mm (6")

Abrazadera de insercin de 152 mm (6")

Abrazadera de insercin de 152 mm (6")

Abrazadera de insercin de 200 mm (8")

Abrazadera de insercin de 250 mm (10")

Agua potable en los lugares donde no se

Alambre liso galvanizado calibre 12

Alambre recocido no. 18

Arena de mina (por camin 6m3)

Programa de Erogaciones a Costo Directo de Materiales Necesarios para la Ejecucin de la obra

Brocal y tapa de fo. Fo. Para pozo de vi

Carrete de fierro fundido de 63 mm (2 1

Carrete de fierro fundido de 76 mm (3")

Carrete de fierro fundido de 101 mm (4")

Carrete de fierro fundido de 152 mm (6")

Carrete de fierro fundido de 203 mm (8")

Carrete de fierro fundido de 254 mm (10"

Cemento apasco cpc 30 r (cemento portlan

Cemento para pvc 0.500 l

Chafln de 3/4" x 3/4" x 8'

Cinta de 100 mm de ancho sealizadora d

Cinta de 300 mm de ancho sealizadora d

Cinta de identificacin de plstico de 1

Clavo con cabeza de 2 1/2", 3 1/2", 3" y

Clavo de 2 1/2" a 3 1/2"

Codo de fierro fundido de 22 grados x 63

Codo de fierro fundido de 45 x 76 mm (

Codo de p.v.c. De 45 grados para alcanta

Programa de Erogaciones a Costo Directo de Materiales Necesarios para la Ejecucin de la obra

Codo de pvc hidrulico unin cementar de

Codo de pvc hidrulico unin cementar de

Codo de pvc hidrulico unin cementar de

Codo de pvc serie mtrica, conexin ange

Codo de pvc serie mtrica, conexin ange

Colorante para cemento en polvo

Conc. Asfaltico en planta agr. 3/4" a fi

Contramarco de fierro galvanizado.

Contramarco de fierro galvanizado.

Curacreto color rojo n

Empaque de neopreno de 100 mm (4") de di

Empaque de neopreno de 150 mm (6") de di

Empaque de neopreno de 200 mm (8") de di

Empaque de neopreno de 250 mm (10") de d

Empaque de neopreno de 75 mm (3") de di

Empaque de plomo de 100 mm (4") de dime

Empaque de plomo de 150 mm (6") de dime

Empaque de plomo de 200 mm (8") de dime

Programa de Erogaciones a Costo Directo de Materiales Necesarios para la Ejecucin de la obra

Empaque de plomo de 64 mm (2 1/2") de di

Emulsin asfltica para impregnacin (as

Emulsin catinica ecr 065

Escaln Fernndez, para pozo de visita

Extremidad campana de pvc de 100mm (4")

Extremidad campana de pvc de 150mm (6")

Extremidad de pvc de campana de la serie

Extremidad espiga de pvc de 150mm (6") d

Extremidad espiga de pvc de 75mm (3") de

Extremidad espiga pvc de 100mm (4") de d