2
CRONOGRAMA DE EJECUCION Y DESEMBOLSO CONSTRUCCION GALPON INDUSTRIAL DE 1125 MTS2 ACTIVIDAD TOTAL 1 2 3 4 5 6 VALOR DEL TERRENO 5,500,000.00 5,500,000.00 PROYECTO 272,000.00 272,000.00 OBRAS PRELIMINARES 250,000.00 250,000.00 FUNDACIONES, PEDESTALES, VIGAS DE RIOSTRAS 3,800,000.00 1,266,666.67 1,266,666.67 1,266,666.67 LOSA DE PAVIMENTO 1,181,250.00 50,625.00 50,625.00 ESTRUCTURA 1,350,000.00 675,000.00 TEC!O 56,250.00 CERRAMIETOS 2,06",000.00 INTALACIONES SANITARIAS, ELECTRICAS Y SEGURIDAD 6"5,000.00 6"5,000.00 OBRAS COMPLEMENTARIAS 300,000.00 SUB#TOTAL PRESUPUESTO 16,318,500.00 5,772,000.00 1,516,666.67 1,266,666.67 1,857,291.67 1,235,625.00 675,000.00 TOTAL GENERAL PRESUPUESTO 16,318,500.00 5,772,000.00 1,516,666.67 1,266,666.67 1,857,291.67 1,235,625.00 675,000.00

CRONOGRAMA DE EJECUCION Y DESEMBOLSO DE GALPON DE LEVO.xls

Embed Size (px)

Citation preview

Hoja2CRONOGRAMA DE EJECUCION Y DESEMBOLSOCONSTRUCCION GALPON INDUSTRIAL DE 1125 MTS2ACTIVIDADTOTAL1234567891011TOTALVALOR DEL TERRENO5,500,000.005,500,000.005,500,000.000.00PROYECTO272,000.000.00272,000.00272,000.00OBRAS PRELIMINARES250,000.00250,000.00250,000.000.00FUNDACIONES, PEDESTALES, VIGAS DE RIOSTRAS3,800,000.001,266,666.671,266,666.671,266,666.673,800,000.000.00LOSA DE PAVIMENTO1,181,250.00590,625.00590,625.001,181,250.000.00ESTRUCTURA1,350,000.00675,000.00675,000.001,350,000.000.00TECHO956,250.00478,125.00478,125.00956,250.000.00CERRAMIETOS2,064,000.00516,000.00516,000.00516,000.00516,000.002,064,000.000.00INTALACIONES SANITARIAS, ELECTRICAS Y SEGURIDAD645,000.00645,000.00645,000.000.00OBRAS COMPLEMENTARIAS300,000.00300,000.00300,000.000.00SUB-TOTAL PRESUPUESTO16,318,500.005,772,000.001,516,666.671,266,666.671,857,291.671,235,625.00675,000.001,153,125.00994,125.00516,000.00816,000.00516,000.0016,318,500.00TOTAL GENERAL PRESUPUESTO16,318,500.005,772,000.001,516,666.671,266,666.671,857,291.671,235,625.00675,000.001,153,125.00994,125.00516,000.00816,000.00516,000.0016,318,500.00