ESTIMACION TIPO A BASE DE PORCENTAJES
20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO E-1 CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03 PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03 C O N C E P T O UNID. ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA ESTIM. POR CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. INGENIERIA N$ 0.00 0.00% $0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 1 LOTE 1.00 $7,436.27 $7,436.27 0.00% 0.00 $0.00 ### 1.00 $7,436.27 ### 1.00 $7,436.27 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 2 LOTE 1.00 $1,348.04 $1,348.04 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 1.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 3 Estudio de Red de Tierras. LOTE 1.00 $745.10 $745.10 0.00% 0.00 $0.00 ### 1.00 $745.10 ### 1.00 $745.10 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 4 LOTE 1.00 $3,725.49 $3,725.49 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 1.00 0.00% 0.00 $0.00 0.00% 0.00% 0.00 $0.00 0.00% 0.00 OBRA CIVIL $0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00% 0.00 1 Trazo de terreno. M2 ### $0.54 $537.43 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 996.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 2 Cimentación para Marco de Remate. M2 2.00 $3,059.08 $6,118.17 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 2.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 3 PZA. 6.00 $368.93 $2,213.60 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 6.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 4 M2 7.00 $368.93 $2,582.53 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 7.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 5 Cimentación para Apartarrayos. PZA. 2.00 $368.93 $737.87 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 2.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 6 Cimentación para TP´S. M2 2.00 $368.93 $737.87 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 2.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 7 Cimentación para TC´S. PZA. 2.00 $368.93 $737.87 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 2.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 8 Cimentación para Interruptor. PZA 1.00 $945.80 $945.80 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 1.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 9 Pza 2.00 ### $20,777.83 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 2.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 10 Pza 3.00 $368.93 $1,106.80 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 3.00 0 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 11 Pza 4.00 $368.93 $1,475.73 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 4.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 12 M2 ### $5.44 $4,488.97 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 825.00 N$ 0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 13 ML ### $28.57 $5,713.24 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 200.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 14 Pza 5.00 $320.12 $1,600.61 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 ### 5.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 MANUFACTURAS VITROMEX, S.A. DE C.V. No . C O N T R A T A D O P.U. ACTUAL detalle. coordinación de protecciones. ( solamente S.E.). Soporte. Individual. Cimentación para Transformador de Cimentación para Postes de Hilo de Cimentación para Cuchillas operación Pisos terminados, nivelación, Bancos de ductos eléctricos varias medidas, incluye suministro y colocación de tubería de PVC. Registros eléctricos 1.0 X 1.0 X 1.0
-
Upload
juan-jose-avila-garcia -
Category
Documents
-
view
324 -
download
3
description
Archivo en excel para aquellos que necesiten entregar sus estimaciones de avance de obra; el archivo contiene una hoja, de ser necesario se copiarán posteriormente las hojas necesarias para ampliarlas. Anexo aparece una hoja resumen como portada. Por favor agregue su comentario para retroalimentación y mejoras en el archivo.
Transcript of ESTIMACION TIPO A BASE DE PORCENTAJES
HOJA: 1 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
INGENIERIA N$ 0.00 0.00% $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
1 Ingeniería Diseño conceptual y de detalle. LOTE 1.00 $7,436.27 $7,436.27 0.00% 0.00 $0.00 100.00% 1.00 $7,436.27 100.00% 1.00 $7,436.27
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.002 Estudio de Niveles de falla coordinación de protecciones. LOTE 1.00 $1,348.04 $1,348.04 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.003 Estudio de Red de Tierras. LOTE 1.00 $745.10 $745.10 0.00% 0.00 $0.00 100.00% 1.00 $745.10 100.00% 1.00 $745.10
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.004 Verificacion Electrica por UVI ( solamente S.E.). LOTE 1.00 $3,725.49 $3,725.49 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00% 0.00 $0.00OBRA CIVIL $0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00
1 Trazo de terreno. M2 996.00 $0.54 $537.43 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
2 Cimentación para Marco de Remate. M2 2.00 $3,059.08 $6,118.17 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
3 Cimentación para Juego de 3 Aislador Soporte. PZA. 6.00 $368.93 $2,213.60 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
4 Cimentación para Aislador soporte Individual. M2 7.00 $368.93 $2,582.53 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
5 Cimentación para Apartarrayos. PZA. 2.00 $368.93 $737.87 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
6 Cimentación para TP´S. M2 2.00 $368.93 $737.87 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
7 Cimentación para TC´S. PZA. 2.00 $368.93 $737.87 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
8 Cimentación para Interruptor. PZA 1.00 $945.80 $945.80 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
9 Cimentación para Transformador de potencia. Pza 2.00 $10,388.91 $20,777.83 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
10 Cimentación para Postes de Hilo de guarda. Pza 3.00 $368.93 $1,106.80 0.00% 0.00 $0.00 0.00% 0.00 $0.000 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.0011 Cimentación para Cuchillas operación en Grupo. Pza 4.00 $368.93 $1,475.73 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.0012 Pisos terminados, nivelación, compactación final, y grava. M2 825.00 $5.44 $4,488.97 0.00% 0.00 $0.00 0.00% 0.00 $0.00
N$ 0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.0013 ML 200.00 $28.57 $5,713.24 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
14 Registros eléctricos 1.0 X 1.0 X 1.0 mts. Pza 5.00 $320.12 $1,600.61 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
MANUFACTURAS VITROMEX, S.A. DE C.V.
Bancos de ductos eléctricos varias medidas, incluye suministro y
colocación de tubería de PVC.
HOJA: 2 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
MANUFACTURAS VITROMEX, S.A. DE C.V.
15 M2 93.50 $276.59 $25,861.46 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
16 M2 12.00 $276.59 $3,319.12 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
17 Accesos y banquetas de concreto. M2 365.50 $17.68 $6,463.44 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
18 Cerca perimetral con rodapie y 2.10 mts de altura. ML 101.50 $27.21 $2,761.40 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
19 Pared contra fuego. Pza 1.00 $5,986.93 $5,986.93 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
N$ 0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.0020 Fosa recolectora de aceite. Pza 1.00 $10,035.95 $10,035.95 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
21 Registro de potencia 2.0 X 2.0m. Pza 2.00 $3,615.45 $7,230.91 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
22 Rejilla Irving para transformadores. Pza 2.00 $1,228.80 $2,457.60 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
24 M3 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
25 Talud. M2 143.00 $34.19 $4,888.99 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
EQUIPOS PRINCIPALES $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
1 Pza 1.00 $122,783.82 $122,783.82 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
2 Pza 1.00 $67,929.80 $67,929.80 0.00% 0.00 $0.00 90.00% 0.90 $61,136.82 90.00% 0.90 $61,136.82
Caseta de control incluye: excavación,concreto, cimbra,
cimentaciones, zapatas, contra trabes, columnas, muros, losa,
acabados texturizado en interiores y exteriores,
impermeabilización, pisos de cerámica, y herrería de aluminio
mate.
Caseta de medicion para C.F.E. incluye: excavación,concreto,
cimbra, cimentaciones, zapatas, contra trabes, columnas, muros,
losa, acabados texturizado en interiores y exteriores,
impermeabilización, pisos de cerámica, y herrería de aluminio
mate.
Terracerías. (Por Vitromex)
Sum. e Inst. de Transformador de potencia, 5/ 6.25 MVA, OA/FA
65 C, 115/13.8 Kv, conexión delta-estrella, 60 Hz. 3Fases.
Sum. e Inst. de Interruptor de potencia de 145 kv, 2000 A 650 Kv.
de BIL, 40 kA. del tipo tanque muerto, operación resorte-resorte.
HOJA: 3 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
MANUFACTURAS VITROMEX, S.A. DE C.V.
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
3 Jgo 1.00 $12,422.55 $12,422.55 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
N$ 0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.004 Jgo 2.00 $14,672.55 $29,345.10 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
5 Pza 3.00 $735.29 $2,205.88 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
6 Pza 3.00 $735.29 $2,205.88 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
7 Pza 6.00 $2,086.57 $12,519.41 0.00% 0.00 $0.00 90.00% 5.40 $11,267.47 90.00% 5.40 $11,267.47
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
8 Pza 1.00 $214,738.92 $214,738.92 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00N$ 0.00 0.00% 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00
9 Pza 1.00 $7,195.29 $7,195.29 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
10 Pza 1.00 $2,746.08 $2,746.08 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
Sum. e Inst. de Cuchillas de operación en grupo de 115 Kv, 600 A.
tipo "V" montaje vertical, operación manual, cuerno de arqueo,
cuchilla de puesta a tierra y bloqueo mecanico.
Sum. e Inst. de Cuchillas de operación en grupo de 115 Kv, 600 A.
tipo "V" montaje horizontal, operación motorizada y quick break.
Instalacion de Transformador de corriente de 115 Kv. Relacion
50-100/5A.con precision de medicion. Equipo suministrado por
C.F.E.
Instalacion de Transformador de potencial de 115 Kv.
Relacion600-1000/1. Y 0.3WXYZ precision de medicion. Equipo
suministrado por C.F.E.
Sum. e Inst. de Apartarrayos de oxido de zinc de 96 kV, 78MCOV
clase estacion.
Sum. e Inst. de Tablero metal clad 15 kV, 1200 A., 500 MVA,
incluye control, proteccion, y medición para 2 interruptores
generales 1 de enlace y 4 alimentadores, en vacio extraibles
en 6 secciones, incluye un Transformador de servicios
propios de 30 KVA, 2 relevadores diferenciales de corriente
387A, 6 relevadores de sobrecorriente 501-2 dual, 1
Multimedidor 7500ION y 6 multimedidores PM-7330.
Sum. e Inst. de Banco de baterias para 125 VCD, de 150 AH, 8 H,
sellado libre de mantenimiento.
Sum. e Inst. de Cargador de baterias de 125 VCD 12 A,
alimentecion en 220 VCA..
HOJA: 4 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
MANUFACTURAS VITROMEX, S.A. DE C.V.
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
11 Lote 1.00 $12,107.84 $12,107.84 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
12 Puesta en Servicio. Lote 1.00 $12,745.10 $12,745.10 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
ESTRUCTURA METALICA $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
1 Sum. e Inst. de Estructura mayor de Fe galvanizado. Ton 4.20 $2,491.67 $10,465.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
2 Sum. e Inst. de Estructura menor para equipos. Ton 9.00 $2,442.65 $21,983.82 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
3 Sum. e Inst. de Estructura tipo poste para hilo de guarda. Pza 4.00 $2,200.98 $8,803.92 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
4 Sum. e Inst. de Anclas y tornillería. Lote 1.00 $2,128.04 $2,128.04 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
RED DE TIERRAS $0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
1 Excavación en terreno tipo I y II. M3 161.04 $14.71 $2,368.24 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
2 Relleno y compactado. M3 161.04 $4.41 $710.47 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.003 Sum. e Inst. de Cable de cobre Cal. 4/0 AWG. ML 750.00 $5.59 $4,191.18 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
4 Sum. e Inst. de Varilla copper weld de 5/8" ø. Pza 20.00 $22.55 $450.98 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
5 Sum. e Inst. de Conexiones fundidas. Pza 150.00 $10.98 $1,647.06 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
6 Sum. e Inst. de Registros de tierras. Pza 8.00 $102.94 $823.53 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
7 Sum. e Inst. de Conectores mecánicos. Lote 1.00 $1,666.67 $1,666.67 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
8 ML 200.00 $2.06 $411.76 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
BUSES, CABLES DE CONTROL Y FUERZA $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.001 Sum. e Inst. de cable 477 ACSR HAWK. ML 210.00 $3.53 $741.18 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
Sistema de monitoreo, control y mando. Incluye password para
cada función, utilizando el sistema PEGASYS.
Sum. e Inst. de Cable de guarda, material alumoweld 3#8, incluye
herrajes y conectores.
HOJA: 5 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
MANUFACTURAS VITROMEX, S.A. DE C.V.
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.002 ML 117.00 $21.47 $2,512.06 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
3 Sum. e Inst. de Tuberia de aluminio de 38mm (11/2"). ML 36.00 $21.47 $772.94 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
4 Sum. e Inst. de Conjuntos de tensión. Cjto 9.00 $132.35 $1,191.18 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
5 Sum. e Inst. de Aislador de polimero de 27,000 lbs. Pza 6.00 $135.29 $811.76 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.006 Sum. e Inst. de Aislador soporte para 115 Kv. Pza 16.00 $647.06 $10,352.94 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00 $0.007 Sum. e Inst. de Cable de fuerza. Lote 1.00 $676.47 $676.47 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
Sum. e Inst. de Cable de control: $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.008 Cal: 7 x 12. ML 500.00 $2.28 $1,138.24 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.009 Cal: 5 x 10. ML 500.00 $2.79 $1,397.06 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.0010 Cal: 3 x 10. ML 500.00 $1.81 $906.86 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.0011 Sum. e Inst. de Zapatas, conectores y etiquetas. Lote 1.00 $392.16 $392.16 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.0012 Interconexión de transformador a tablero metal clad. Lote 1.00 $2,578.25 $2,578.25 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00ALUMBRADO EXTERIOR $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
1 Sum. e Inst. de Luminaria de aditivos metálicos 220 V, 400 W. Pza 8.00 $247.55 $1,980.39 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
2 Sum. e Inst. de Base para montaje vertical en tubo 2" ø. Pza 8.00 $19.12 $152.94 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
3 Sum. e Inst. de Base para luminaria Cat. FB-1. Pza 8.00 $20.59 $164.71 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
4 Lote 1.00 $1,014.71 $1,014.71 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
5 Sum. e Inst. de Contactores y fotoceldas. Pza 1.00 $158.82 $158.82 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
SISTEMA DE CORRIENTE ALTERNA $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
Sum. e Inst. de Tuberia de aluminio de 63.5mm (21/2") aluminio pared gruesa ( tramos de 9 mts.).
Sum. e Inst. de Materiales para la instalación de alumbrado
exterior: tubería conduit, PVC, cajas FSC, pernos, taquetes,
tornillería, conectores, cable, conduletes, tapas para FS, tapas
para contactos, contactos, reductores, etc.
HOJA: 6 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
MANUFACTURAS VITROMEX, S.A. DE C.V.
1 Pza 1.00 $1,176.47 $1,176.47 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
2 Sum. e Inst. de Cableado y conectado de cable de fuerza. Lote 1.00 $715.69 $715.69 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
3 Sum. e Inst. de Conectores y tablillas. Lote 1.00 $441.18 $441.18 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
SISTEMA DE CORRIENTE DIRECTA $0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
1 Pza 1.00 $1,176.47 $1,176.47 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
2 Sum. e Inst. de Cable monopolar 600 V, Cal. 1/0 AWG. Lote 1.00 $539.22 $539.22 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
CONCEPTOS VARIOS $0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
1 Sum. e Inst. de Alumbrado de emergencia. Pza 2.00 $124.71 $249.41 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
2 Sum. e Inst. de Pintura exterior de bases de equipos. Pza 1.00 $141.37 $141.37 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
3 Pza 1.00 $205.88 $205.88 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
4 Sellado de ductos. Pza 1.00 $184.51 $184.51 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
5 Pza 1.00 $2,024.26 $2,024.26 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
6 Sum. e Inst. de Contactos tipo intemperie. Pza 4.00 $39.22 $156.86 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
7 Pza 1.00 $401.96 $401.96 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
8 Lote 1.00 $1,225.37 $1,225.37 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
Sum. e Inst. de Centro de carga de corriente alterna 42 polos, 3 F,
4 H, Interruptor general de 225 A.
Sum. e Inst. de Tablero de control de corriente directa 125 VCD
para sobreponer con 8 circuitos derivados.
Sum. e Inst. de Señalización de acuerdo a nomenclatura de CFE y
NOM - SEMIP 001/99.
Sum. e Inst. de Equipo contra incendio 2 cilindros de 9 Kgs., 1
carretilla de 22.5 Kgs.
Sum. e Inst. de gabinete de medición para C.F.E. Incluye Base
Socket.
Sum. e Inst. de Equipo de seguridad de acuerdo a NOM - SEMIP
001/99.
HOJA: 7 DE 20
HOJA DE CONCEPTOS PARA ESTIMACION PERIODO
E-1CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C.V. 15-ago-03
PROYECTO: SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA AL
CONTRATISTA: CONTRATO No.: 123456789_ACV-56/89 15-sep-03
No. C O N C E P T O UNID.C O N T R A T A D O ACUMULADO ANTER. ESTA ESTIMACION ACUM. A LA FECHA
CANT. P.U. ACTUAL IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
MANUFACTURAS VITROMEX, S.A. DE C.V.
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
9 Sum. e Inst. de clima de 2 Ton. 220 V, 2 F 3 H, Tipo mini split. Pza 2.00 $1,470.47 $2,940.94 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
10 Sum. e Inst. de clima de ventana de 3/4 de Ton. 220 V, 2 F, 3 H. Pza 1.00 $500.00 $500.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
11 Pza 1.00 $333.33 $333.33 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00 $0.00 0.00% 0.00 $0.00
$0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00% 0.00 $0.00
$7,582.72
SUMA TOTAL DE ESTA PAGINA : 0.00% $ 80,585.66
$0.00 0.00% $ 0.00
ELABORO AUTORIZOVOLTRAK, S.A. DE C.V. MANUFACTURAS VITROMEX, S.A. DE C.V.
Sum. e Inst. Extractor de gravedad de 300mm de diametro, incluye
filtro con rejilla para circulacion de aire.
HOJA: 8 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
0.00% 0.00 $0.000.00% 0.00 $0.00
0.00% 0.00 $0.00100.00% 1.00 $1,348.04
0.00% 0.00 $0.000.00% 0.00 $0.00
100.00% 1.00 $3,725.490.00% 0.00 $0.000.00% 0.00 $0.00
100.00% 996.00 $537.430.00% 0.00 $0.00
100.00% 2.00 $6,118.170.00% 0.00 $0.00
100.00% 6.00 $2,213.60
100.00% 7.00 $2,582.530.00% 0.00 $0.00
100.00% 2.00 $737.870.00% 0.00 $0.00
100.00% 2.00 $737.87
100.00% 2.00 $737.870.00% 0.00 $0.00
100.00% 1.00 $945.800.00% 0.00 $0.00
100.00% 2.00 $20,777.830.00% 0.00 $0.00
100.00% 3.00 $1,106.800.00% 0.00 $0.00
100.00% 4.00 $1,475.730.00% 0.00 $0.00
100.00% 825.00 $4,488.97
100.00% 200.00 $5,713.24
100.00% 5.00 $1,600.61
HOJA: 9 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
100.00% 93.50 $25,861.46
100.00% 12.00 $3,319.12
100.00% 365.50 $6,463.44
100.00% 101.50 $2,761.40
100.00% 1.00 $5,986.93
100.00% 1.00 $10,035.95
100.00% 2.00 $7,230.91
0.00% 0.00 $0.00
100.00% 2.00 $2,457.60
0.00% 0.00 $0.00
0.00% 0.00 $0.000.00% 0.00 $0.00
100.00% 143.00 $4,888.99
0.00% 0.00 $0.00
0.00% 0.00 $0.00
100.00% 1.00 $122,783.82
0.00% 0.00 $0.00
10.00% 0.10 $6,792.98
HOJA: 10 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
0.00% 0.00 $0.00
100.00% 1.00 $12,422.55
100.00% 2.00 $29,345.10
0.00% 0.00 $0.00
100.00% 3.00 $2,205.88
0.00% 0.00 $0.00
100.00% 3.00 $2,205.88
0.00% 0.00 $0.00
10.00% 0.60 $1,251.94
0.00% 0.00 $0.00
100.00% 1.00 $214,738.92
0.00% 0.00 $0.00
100.00% 1.00 $7,195.29
0.00% 0.00 $0.00
100.00% 1.00 $2,746.08
HOJA: 11 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
0.00% 0.00 $0.00
100.00% 1.00 $12,107.84
0.00% 0.00 $0.00
100.00% 1.00 $12,745.10
0.00% 0.00 $0.00
0.00% 0.00 $0.00
100.00% 4.20 $10,465.00
0.00% 0.00 $0.00
100.00% 9.00 $21,983.82
0.00% 0.00 $0.00
100.00% 4.00 $8,803.92
0.00% 0.00 $0.00
100.00% 1.00 $2,128.04
0.00% 0.00 $0.00
0.00% 0.00 $0.00
100.00% 161.04 $2,368.24
0.00% 0.00 $0.00
100.00% 161.04 $710.47
0.00% 0.00 $0.00100.00% 750.00 $4,191.18
0.00% 0.00 $0.00
100.00% 20.00 $450.98
0.00% 0.00 $0.00
100.00% 150.00 $1,647.06
0.00% 0.00 $0.00
100.00% 8.00 $823.53
0.00% 0.00 $0.00
100.00% 1.00 $1,666.67
0.00% 0.00 $0.00
100.00% 200.00 $411.76
0.00% 0.00 $0.00
0.00% 0.00 $0.00100.00% 210.00 $741.18
HOJA: 12 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
0.00% 0.00 $0.00100.00% 117.00 $2,512.06
0.00% 0.00 $0.00
100.00% 36.00 $772.940.00% 0.00 $0.00
100.00% 9.00 $1,191.180.00% 0.00 $0.00
100.00% 6.00 $811.76
0.00% 0.00 $0.00100.00% 16.00 $10,352.94
100.00% 1.00 $676.470.00% 0.00 $0.00
0.00% 0.00 $0.00100.00% 500.00 $1,138.24
0.00% 0.00 $0.00100.00% 500.00 $1,397.06
0.00% 0.00 $0.00100.00% 500.00 $906.86
0.00% 0.00 $0.00100.00% 1.00 $392.16
0.00% 0.00 $0.00100.00% 1.00 $2,578.25
0.00% 0.00 $0.000.00% 0.00 $0.00
100.00% 8.00 $1,980.390.00% 0.00 $0.00
100.00% 8.00 $152.940.00% 0.00 $0.00
100.00% 8.00 $164.710.00% 0.00 $0.00
100.00% 1.00 $1,014.71
0.00% 0.00 $0.00
100.00% 1.00 $158.82
0.00% 0.00 $0.000.00% 0.00 $0.00
HOJA: 13 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
100.00% 1.00 $1,176.47
0.00% 0.00 $0.00
100.00% 1.00 $715.69
0.00% 0.00 $0.00
100.00% 1.00 $441.18
0.00% 0.00 $0.00
0.00% 0.00 $0.00
100.00% 1.00 $1,176.47
0.00% 0.00 $0.00
100.00% 1.00 $539.22
0.00% 0.00 $0.00
0.00% 0.00 $0.00
100.00% 2.00 $249.41
0.00% 0.00 $0.00
100.00% 1.00 $141.37
0.00% 0.00 $0.00
100.00% 1.00 $205.88
0.00% 0.00 $0.00
100.00% 1.00 $184.51
0.00% 0.00 $0.00
100.00% 1.00 $2,024.26
0.00% 0.00 $0.00
100.00% 4.00 $156.86
0.00% 0.00 $0.00
100.00% 1.00 $401.96
0.00% 0.00 $0.00
100.00% 1.00 $1,225.37
HOJA: 14 DE 20
E-1ESTIM. POR EJERCER
% CANT. IMPORTE
0.00% 0.00 $0.00
100.00% 2.00 $2,940.94
0.00% 0.00 $0.00
100.00% 1.00 $500.00
0.00% 0.00 $0.00
100.00% 1.00 $333.33
0.00% 0.00 $0.00
0.00% 0.00 $0.00
0.00% 0.00 $0.00
$0.00
MANUFACTURAS VITROMEX, S.A. DE C.V.
HOJA DE RESUMEN DE CONCEPTOS POR PARTIDA
PROYECTO: CLIENTE: MANUFACTURAS VITROMEX, S.A. DE C. E-1PERIODO DEL : 15-Aug-03 AL 15-Sep-03 CONTRATO #: #REF!
No. C O N C E P T O UNID.C O N T R A T A D O ESTA ESTIMACION ACUMULADO ANTER. ACUM. A LA FECHA
CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE % CANT. IMPORTE
$ 0.00 0.00% 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
$ 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
1 INGENIERIA LTE 1.00 $13,254.90 $ 13,254.90 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
2 OBRA CIVIL LTE 1.00 $112,793.16 $ 112,793.16 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
3 EQUIPOS PRINCIPALES LTE 1.00 $ 498,945.68 $ 498,945.68 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
4 ESTRUCTURA METALICA LTE 1.00 $ 43,380.78 $ 43,380.78 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
5 RED DE TIERRAS LTE 1.00 $ 12,269.88 $ 12,269.88 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
6 BUSES, CABLES DE CONTROL Y FUERZA LTE 1.00 $ 23,471.09 $ 23,471.09 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
7 ALUMBRADO EXTERIOR LTE 1.00 $ 3,471.57 $ 3,471.57 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
8 SISTEMA DE CORRIENTE ALTERNA LTE 1.00 $ 2,333.33 $ 2,333.33 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
9 SISTEMA DE CORRIENTE DIRECTA LTE 1.00 $ 1,715.69 $ 1,715.69 #REF! #REF! #REF! 0.00% 0.00 $ 0.00 #REF! #REF! #REF!
$ 0.00 0.000% 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
10 CONCEPTOS VARIOS LTE 1.00 $ 8,363.91 $ 8,363.91 0.000% #REF! 0.00% 0.00 $ 0.00 0.00% 0.00 #REF!
$ 0.00 0.00 0.00% 0.00 $ 0.00 0.00% 0.00 $ 0.00
$720,000.0
VALOR DE ESTA ESTIMACION #REF!0.00%
( - ) RETENCION DEL 10 % #REF!
SUB-TOTAL #REF!0.00%
MAS I.V.A. #REF!0.00%
TOTAL EN USD #REF!
ELABORO AUTORIZO
SUBESTACION REDUCTORA DE 115/13.8 Kv., 5.00/6.25 MVA
P.U. ACTUAL
VOLTRAK, S.A. DE C.V. MANUFACTURAS VITROMEX, S.A. DE C.V.
ESTIM. POR EJERCER
% CANT. IMPORTE
0.00% 0.000 $ 0.00
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00%
#REF! #REF!#REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
#REF! #REF! #REF!
0.00% 0.000 $ 0.00
0.000 $ 0.00
0.00% 0.000
AUTORIZO
MANUFACTURAS VITROMEX, S.A. DE C.V.
