Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Costo Directo SUBTOTAL 1 $12,783.84 $5,499.31 43.02% $7,284.53 56.98% $12,783.84 100.00% $0.00 0.00%
Gastos Generales 34.89% $4,460.33 $1,918.73 $2,541.60 $4,460.33 $0.00
Utilidad 10.00% $1,278.38 $549.93 $728.45 $1,278.38 $0.00
Alimentacion $1,830.50 $787.44 $1,043.06 $1,830.50 $0.00
Transporte Externo $271.86 $116.95 $154.91 $271.86 $0.00
TOTAL (1) $20,624.91 $8,872.35 $11,752.56 $20,624.91 $0.00
CONSULTOR O CONTRATISTA
Representante del Consultor o Contratista Nombre: Ing. Arnold Inga F. Firma Fecha 22/07/2020
COMPAÑÍA
Michell Gambetta M.
Costo Directo SUBTOTAL 2 $9,320.82 $0.00 0.00% $9,320.82 100.00% $9,320.82 100.00% $0.00 0.00%
Gastos Generales 22.33% $2,081.49 $0.00 $2,081.49 $2,081.49 $0.00
Utilidad 10.00% $932.08 $0.00 $932.08 $932.08 $0.00
Alimentacion $854.23 $0.00 $854.23 $854.23 $0.00
Transporte Externo $126.87 $0.00 $126.87 $126.87 $0.00
TOTAL (2) $13,315.49 $0.00 $13,315.49 $13,315.49 $0.00
ACUMULADO ANTERIOR PERIODO ACTUAL TOTAL A LA FECHA SALDO
MONTO
ITEM DESCRIPCIÓN UND CANT PU % %
TOTAL CANT MONTO CANT MONTO CANT MONTO % AVANCE CANT MONTO % AVANCE
AVANCE AVANCE
PRESUPUESTO DEDUCTIVO CHO - 01 - H 73 - LABOR
B. $2,534.52
MINERA VERTICAL (CH-20)
03.00 OBRAS DE CONCRETO SIMPLE $89.18
03.10 CONCRETO F´C= 175 KG/CM2 m3 0.36 247.71 $89.18 0.00 $0.00 0.00% 0.36 $89.18 100.00% 0.36 $89.18 100.00% 0.00 $0.00 0.00%
04.00 OBRAS DE CONCRETO SIMPLE $2,147.68
04.10 ENCOFRADO Y DESENCOFRADO NORMAL m2 13.73 35.76 $490.92 0.00 $0.00 0.00% 13.73 $490.92 100.00% 13.73 $490.92 100.00% 0.00 $0.00 0.00%
04.20 CONCRETO F´C= 210 KG/CM2 m3 2.99 275.21 $822.87 0.00 $0.00 0.00% 2.99 $822.87 100.00% 2.99 $822.87 100.00% 0.00 $0.00 0.00%
04.30 ACERO FY= 4'200 KG/CM2 GR. 60 PARA CIMENTACIÓN kg 191.58 4.35 $833.89 0.00 $0.00 0.00% 191.58 $833.89 100.00% 191.58 $833.89 100.00% 0.00 $0.00 0.00%
Página 1 - VAL 01 MARZO - H 73
ESTADO DE PAGO No : VALORIZACION JULIO N°02 - 2020 - CHO N°01
05.00 VARIOS $297.66 ACUMULADO ANTERIOR PERIODO ACTUAL TOTAL A LA FECHA SALDO
FABRICACIÓN E INSTALACIÓN DE CERCO METÁLICO ø2"
05.10 m 1.35 220.16 $297.66 0.00 $0.00 0.00% 1.35 $297.66 100.00% 1.35 $297.66 100.00% 0.00 $0.00 0.00%
H=2.50 m
Costo Directo SUBTOTAL 2 $2,534.52 $0.00 0.00% $2,534.52 100.00% $2,534.52 100.00% $0.00 0.00%
Gastos Generales 34.89% $884.30 $0.00 $884.30 $884.30 $0.00
Utilidad 10.00% $253.45 $0.00 $253.45 $253.45 $0.00
Alimentacion $362.91 $0.00 $362.91 $362.91 $0.00
Transporte Externo $53.90 $0.00 $53.90 $53.90 $0.00
TOTAL (3) $4,089.09 $0.00 $4,089.09 $4,089.09 $0.00
TOTAL (1) + (2) - (3) $9,226.40 $0.00 $9,226.40 100.00% $9,226.40 $0.00
SON: VEINTE MIL NOVECIENTOS SETENTA Y OCHO CON 95/100 DOLARES AMERICANOS
CONSULTOR O CONTRATISTA
Representante del Consultor o Contratista Nombre: Ing. Arnold Inga F. Firma Fecha 22/07/2020
COMPAÑÍA