Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
OBRA:
CLAVE
PERIODO DE ESTIMACION:
FRENTE:
C.F.C
No. DE CONCEPTOS:
CODIFICACION:
CANTIDADES
CONCEPTOS
UNIDAD
VOLUMEN
ESTIMACIN N:
PRECIO UNITARIO
PRESUPUESTO BASE
(VOLUMEN)
AL
ARQUITECTOS Y OBRAS PERDURABLES S.A DE C.V.
IMPORTES
ESTA ESTIMACION
ACUMULADO
ANTERIOR
ACUMULADO ACTUAL
SALDO (VOLUMEN)
(VOLUMEN)
ACUMULADO
ANTERIOR $
ACUMULADO
ACTUAL $
PRELIMINARES
PRE01
M3
1160.214
$ 15.04
$ 17,449.62
250.00
1,242.84
1242.84
-82.63
$3,760.00
$18,692.31
$22,452.31
-$5,002.70
PRE 02
M3
1508.312
$ 27.52
$ 41,508.75
250.00
1,615.70
1615.70
-107.39
$6,880.00
$44,464.06
$51,344.06
-$9,835.32
$10,640.00
$63,156.38
$73,796.38
-$14,838.01
TOTAL DE PRELIMINARES
CANCHA DE FUTBOL 7
FUT01
M2
1,065.00
$ 7.83
$ 8,338.95
0.00
1,064.00
1064.00
1.00
$0.00
$8,331.12
$8,331.12
$7.83
FUT02
M3
213.00
$ 35.83
$ 7,631.79
0.00
212.80
212.80
0.20
$0.00
$7,624.62
$7,624.62
$7.17
FUT03
M3
213.00
$ 27.52
$ 5,861.76
0.00
212.80
212.80
0.20
$0.00
$5,856.26
$5,856.26
$5.50
FUT04
M3
213.00
$ 326.73
$ 69,593.49
22.92
212.80
235.72
-22.72
$7,488.65
$69,528.14
$77,016.80
$65.35
FUT05
M2
1,065.00
$ 450.42
$ 479,697.30
1,000.00
1,000.00
1000.00
65.00
$0.00
$450,420.00
$450,420.00
$29,277.30
FUT09
M2
1,065.00
$ 81.24
$ 86,520.60
0.00
1,064.00
1064.00
1.00
$0.00
$86,439.36
$86,439.36
$81.24
FUT11
PZA
2.00
$ 4,149.52
$ 8,299.04
0.00
2.00
2.00
0.00
$0.00
$8,299.04
$8,299.04
$0.00
$7,488.65
$636,498.54
$643,987.20
$29,444.39
BODEGA
BO01
M2
54.84
$ 7.83
$ 429.40
0.00
54.84
54.84
0.00
$0.00
$429.40
$429.40
$0.00
BO02
M3
25.08
$ 48.00
$ 1,203.84
0.00
24.66
24.66
0.42
$0.00
$1,183.68
$1,183.68
$20.16
BO03
37.92
$ 1,024.00
$ 38,830.08
0.00
35.54
35.54
2.38
$0.00
$36,392.96
$36,392.96
$2,437.12
37.92
$ 349.00
$ 13,234.08
0.00
37.14
37.14
0.78
$0.00
$12,961.86
$12,961.86
$272.22
M2
89.20
$ 291.60
$ 26,010.72
0.00
84.90
84.90
4.30
$0.00
$24,756.84
$24,756.84
$1,253.88
39.20
$ 290.90
$ 11,403.28
0.00
40.20
40.20
-1.00
$0.00
$11,694.18
$11,694.18
-$290.90
37.92
$ 349.00
$ 13,234.08
0.00
37.14
37.14
0.78
$0.00
$12,961.86
$12,961.86
$272.22
BO08
M2
66.40
$ 423.24
$ 28,103.40
0.00
66.22
66.22
0.18
$0.00
$28,027.22
$28,027.22
$76.18
BO09
M2
66.40
$ 163.81
$ 10,876.98
0.00
66.40
66.40
0.00
$0.00
$10,876.98
$10,876.98
$0.00
BO11
M2
160.00
$ 45.80
$ 7,328.00
160.00
0.00
160.00
0.00
$7,328.00
$0.00
$7,328.00
$0.00
M2
66.40
$ 198.00
$ 13,147.20
66.40
0.00
66.40
0.00
$13,147.20
$0.00
$13,147.20
$0.00
BO04
BO05
BO06
BO07
BO14
BO17
BO19
BO20
ML
6.80
$ 32.90
$ 223.72
0.00
6.80
6.80
0.00
$0.00
$223.72
$223.72
$0.00
M2
8.40
$ 216.00
$ 1,814.40
0.00
8.40
8.40
0.00
$0.00
$1,814.40
$1,814.40
$0.00
PZA
1.00
$ 3,300.00
$ 3,300.00
0.00
1.00
1.00
0.00
$0.00
$3,300.00
$3,300.00
$0.00
$20,475.20
$144,623.10
$165,098.30
$4,040.88
$845.64
$0.00
$845.64
$0.00
TOTAL DE BODEGA
TERRAZAS DE USOS MULTIPLES
TE01
M2
108.00
$ 7.83
$ 845.64
108.00
0.00
108.00
0.00
TE02
TE03
PZA
32.00
$ 650.00
$ 20,800.00
24.00
0.00
24.00
8.00
$15,600.00
$0.00
$15,600.00
$5,200.00
PZA
32.00
$ 831.25
$ 26,600.00
24.00
0.00
24.00
8.00
$19,950.00
$0.00
$19,950.00
$6,650.00
12.00
PZA
16.00
$ 1,900.00
$ 30,400.00
12.00
0.00
4.00
$22,800.00
$0.00
$22,800.00
$7,600.00
TE05
PZA
1,280.00
$ 190.00
$ 243,200.00
1,280.00
0.00
1280.00
0.00
$243,200.00
$0.00
$243,200.00
$0.00
TE06
M2
108.00
$ 287.00
$ 30,996.00
108.00
0.00
108.00
0.00
$30,996.00
$0.00
$30,996.00
$0.00
$333,391.64
$0.00
$333,391.64
$19,450.00
TE04
ZONA DE FUENTE
FT01
FT02
FT03
FT04
FT05
FT06
M2
225.00
$ 7.83
$ 1,761.75
0.00
225.00
225.00
0.00
$0.00
$1,761.75
$1,761.75
$0.00
M3
56.25
$ 35.83
$ 2,015.44
0.00
56.25
56.25
0.00
$0.00
$2,015.44
$2,015.44
$0.00
M3
56.25
$ 27.52
$ 1,548.00
0.00
56.25
56.25
0.00
$0.00
$1,548.00
$1,548.00
$0.00
M3
45.00
$ 18.69
$ 841.05
0.00
45.00
45.00
0.00
$0.00
$841.05
$841.05
$0.00
M2
225.00
$ 278.35
$ 62,628.75
0.00
225.00
225.00
0.00
$0.00
$62,628.75
$62,628.75
$0.00
75
$ 334.29
$ 25,071.75
0.00
75.00
75.00
0.00
$0.00
$25,071.75
$25,071.75
$0.00
$0.00
$93,866.74
$93,866.74
$0.00
M2
2,272.84
$ 7.83
$ 17,796.34
0.00
2,272.84
2272.84
0.00
$0.00
$17,796.34
$17,796.34
$0.00
T02
M3
568.21
$ 35.83
$ 20,358.96
0.00
568.21
568.21
0.00
$0.00
$20,358.96
$20,358.96
$0.00
T03
M3
738.67
$ 27.52
$ 20,328.28
0.00
738.67
738.67
0.00
$0.00
$20,328.20
$20,328.20
$0.08
T04
M2
2,272.84
$ 25.63
$ 58,252.89
0.00
2,272.84
2272.84
0.00
$0.00
$58,252.89
$58,252.89
$0.00
T05
951.46
$ 334.29
$ 318,063.56
510.94
440.52
951.46
0.00
$170,802.13
$146,926.67
$318,063.56
$0.00
$170,802.13
$263,663.06
$434,799.95
$0.08
TOTAL TERRACERIAS
ILUMINACION GENERAL
IL01
IL02
IL03
IL04
IL05
556.78
$ 69.44
$ 38,662.80
0.00
556.78
556.78
0.00
$0.00
$38,662.80
$38,662.80
$0.00
PZA
9.00
$ 4,240.35
$ 38,163.15
9.00
0.00
9.00
0.00
$38,163.15
$0.00
$38,163.15
$0.00
PZA
9.00
$ 777.10
$ 6,993.93
10.00
0.00
10.00
-1.00
$7,771.03
$0.00
$7,771.03
-$777.10
PZA
9.00
$ 1,687.66
$ 15,188.94
9.00
0.00
9.00
0.00
$15,188.94
$0.00
$15,188.94
$0.00
PZA
6.00
$ 631.53
$ 3,789.17
9.00
0.00
9.00
-3.00
$5,683.75
$0.00
$5,683.75
-$1,894.58
$66,806.88
$38,662.80
$105,469.68
-$2,671.69
S02
S03
S04
PZA
10.00
$ 831.41
$ 8,314.10
10.00
0.00
10.00
0.00
$8,314.10
$0.00
$8,314.10
$0.00
PZA
4.00
$ 265.42
$ 1,061.68
4.00
0.00
4.00
0.00
$1,061.68
$0.00
$1,061.68
$0.00
PZA
4.00
$ 515.70
$ 2,062.80
4.00
0.00
4.00
0.00
$2,062.80
$0.00
$2,062.80
$0.00
PZA
2.00
$ 576.97
$ 1,153.94
2.00
0.00
2.00
0.00
$1,153.94
$0.00
$1,153.94
$0.00
$12,592.52
$0.00
$12,592.52
$0.00
TOTAL SEALIZACION
AREAS VERDES
FOR01
PZA
10.00
$ 110.96
$ 1,109.60
10.00
0.00
10.00
0.00
$1,109.60
$0.00
$1,109.60
$0.00
FOR02
PZA
10.00
$ 110.96
$ 1,109.60
10.00
0.00
10.00
0.00
$1,109.60
$0.00
$1,109.60
$0.00
FOR03
PZA
10.00
$ 110.96
$ 1,109.60
10.00
0.00
10.00
0.00
$1,109.60
$0.00
$1,109.60
$0.00
PZA
86.00
$ 110.96
$ 9,542.56
86.00
0.00
86.00
0.00
$9,542.56
$0.00
$9,542.56
$0.00
FOR05
FOR06
M3
M3
30.00
30.00
$ 15.04
$ 27.52
$ 451.20
$ 825.60
180.55
180.55
$2,715.47
$4,968.74
$0.00
$0.00
$2,715.47
$4,968.74
-$2,715.47
-$4,968.74
FOR04
180.55
180.55
FOR07
M3
30.00
$ 74.28
$ 2,228.40
180.55
180.55
FOR08
M2
150.00
$ 45.00
$ 6,750.00
150.00
150.00
$13,411.25
$0.00
$13,411.25
-$13,411.25
$6,750.00
$0.00
$6,750.00
$0.00
$40,716.82
$0.00
$27,845.46
-$21,095.46
AREAS DE GRAVILLA
GR01
M3
131.74
$ 35.83
$ 4,720.39
0.00
131.74
131.74
0.00
$0.00
$4,720.39
$4,720.39
$0.00
GR02
M2
658.72
$ 8.90
$ 5,862.61
0.00
658.72
658.72
0.00
$0.00
$5,862.61
$5,862.61
$0.00
GR03
M3
131.74
$ 252.13
$ 33,216.61
131.74
0.00
131.74
0.00
$33,215.61
$0.00
$33,215.61
$1.01
$33,215.61
$10,583.00
$43,798.60
$1.01
M3
151.00
$ 35.83
$ 5,410.33
0.00
151.00
151.00
0.00
$0.00
$5,410.33
$5,410.33
$0.00
M3
755.00
$ 8.90
$ 6,719.50
0.00
755.00
755.00
0.00
$0.00
$6,719.50
$6,719.50
$0.00
M3
151.00
$ 421.38
$ 63,628.38
151.00
0.00
151.00
0.00
$63,628.38
$0.00
$63,628.38
$0.00
$63,628.38
$12,129.83
$75,758.21
$0.00
HID02
HID03
HID04
HID05
HID06
HID07
HID08
HID10
HID11
PZA
$12,556.90
$25,113.80
2.00
0.00
2.00
0.00
$25,113.80
$0.00
$25,113.80
$0.00
PZA
$2,300.00
$9,200.00
4.00
0.00
4.00
0.00
$9,200.00
$0.00
$9,200.00
$0.00
PZA
$3,090.26
$3,090.26
1.00
0.00
1.00
0.00
$3,090.26
$0.00
$3,090.26
$0.00
PZA
$1,915.00
$11,490.00
0.00
6.00
6.00
0.00
$0.00
$11,490.00
$11,490.00
$0.00
PZA
$993.20
$3,972.80
4.00
0.00
4.00
0.00
$3,972.80
$0.00
$3,972.80
$0.00
M3
19.56
$20.40
$399.02
0.00
19.56
19.56
0.00
$0.00
$399.02
$399.02
$0.00
PZA
$12,950.00
$12,950.00
0.00
1.00
1.00
0.00
$0.00
$12,950.00
$12,950.00
$0.00
M2
6.15
$287.00
$1,765.05
6.15
0.00
6.15
0.00
$1,765.05
$0.00
$1,765.05
$0.00
97
$141.50
$13,725.50
7.00
90.00
97.00
0.00
$990.50
$12,735.00
$13,725.50
$0.00
75
$136.00
$10,200.00
0.00
36.24
75.00
0.00
$0.00
$10,200.00
$10,200.00
$0.00
$44,132.41
$47,774.02
$91,906.43
$0.00
MOB02
PZA
12.00
$ 6,460.33
$ 77,523.96
12.00
0.00
12.00
0.00
$77,523.96
$0.00
$77,523.96
$0.00
PZA
8.00
$ 4,452.02
$ 35,616.16
8.00
0.00
8.00
0.00
$35,616.16
$0.00
$35,616.16
$0.00
$113,140.12
$0.00
$113,140.12
$0.00
PZA
1.00
$ 3,251.06
$ 3,251.06
1.00
0.00
1.00
0.00
$3,251.06
$0.00
$3,251.06
$0.00
PLA02
M2
2.44
$ 649.05
$ 1,583.68
2.44
0.00
2.44
0.00
$1,583.68
$0.00
$1,583.68
$0.00
$4,834.74
$0.00
$4,834.74
$0.00
$4,509.00
$0.00
$4,509.00
$0.00
$4,509.00
$0.00
$4,509.00
$0.00
$46,723.88
$0.00
$46,723.88
$0.00
$0.00
$46,723.88
M2
8.02
$ 562.22
$ 4,509.00
8.02
0.00
8.02
0.00
PZAS
14.00
$ 3,337.42
$ 46,723.88
14.00
0.00
14.00
$46,723.88
TOTAL DE ESTIMACION
$973,097.98
ELABOR
$1,311,385.06 $2,284,483.04
VALID
FIRMAY FECHA
NOMBRE
0.00
FECHA DE AUTORIZACION
$0.00
-$0.28
FECHA DE AUTORIZACION
CARGO
SUPERVISIN MUNICIPIO