Professional Documents
Culture Documents
Pag.
CONTRATISTA:
INTERVENTOR:
En Pitalito, a los dieciseis (16) das del mes de Mayo de 2011, se reunieron en las instalaciones de la Alcalda del Municipio de Pitalito, el Doctor CARLOS ARTURO ARAGON GIRALDO, Alcalde Municipal, el Ing. JAIME ANDRS CELIS FLORIANO, Supervisor, el Ing. FREDY
HUMBERTO GARZON RICO, Representante Legal de CASIA LTDA, Interventor por parte del Municipio y el Ing. HEINEMANN MARTNEZ CAMACHO, Representante Legal del Consorcio San Felipe en calidad de contratista, con el fin de suscribir la presente acta de recibo parcial.
CONDICIONES ORIGINALES
ITEM
DESCRIPCION
UND
CANT.
V/r. UNITARIO
V/r TOTAL
CANT
MODIFI.
VALOR UNITARIO
NUEVO
CONDICIONES MODIFICADAS
VALOR ADICIONADO
CANT
VALOR TOTAL
MODIFICADO
V/r
CANT
EJECUD
VALOR EJECUTADO
M2
585.0
2,035.0
1,190,475.0
0.0 $
585.0 $
2,035.0
1,190,475.0
585.0 $
1,190,475.0
M2
585.0
3,939.0
2,304,315.0
0.0 $
585.0 $
3,939.0
2,304,315.0
585.0 $
2,304,315.0
M3
72.1
19,594.0
1,412,727.4
50.9 $
997,334.60
123.0 $
19,594.0
2,410,062.0
98.3 $
1,925,502.4
M3
6.4
229,224.0
1,467,033.6
15.6 $
3,575,894.40
22.0 $
229,224.0
5,042,928.0
22.2 $
5,077,311.6
M3
14.8
376,636.0
5,574,212.8
4.5 $
1,687,329.28
19.3 $
376,636.0
7,261,542.1
18.2 $
6,851,008.8
ML
55.0
40,874.0
2,248,070.0
0.0 $
55.0 $
40,874.0
2,248,070.0
53.9 $
2,204,743.6
M3
8.5
409,378.0
3,479,713.0
12.6 $
21.1 $
409,378.0
8,633,782.0
20.9 $
8,572,375.3
M2
106.4
17,772.0
1,890,940.8
-34.4 $
(611,356.80)
72.0 $
17,772.0
1,279,584.0
72.0 $
1,279,939.4
M2
444.0
58,561.0
26,001,084.0
-124.0 $
(7,261,564.00)
320.0 $
58,561.0
18,739,520.0
236.9 $
13,873,100.9
M2
380.5
19,416.0
7,387,788.0
129.5 $
2,514,372.00
510.0 $
19,416.0
9,902,160.0
492.4 $
9,560,050.1
ML
48.8
17,027.0
830,917.6
87.2 $
1,484,754.40
136.0 $
17,027.0
2,315,672.0
125.5 $
2,136,888.5
ML
2.6
129,428.0
336,512.8
0.0 $
2.6 $
129,428.0
336,512.8
0.0 $
Kg
8900.0
3,841.0
34,184,900.0
300.0 $
9200.0 $
3,841.0
35,337,200.0
10469.4 $
40,213,003.8
M3
2.3
512,428.0
1,178,584.4
0.0 $
2.3 $
512,428.0
1,178,584.4
2.6 $
1,311,815.7
M2
175.7
80,517.0
14,146,836.9
23.3 $
199.0 $
80,517.0
16,022,883.0
183.0 $
14,734,611.0
M2
45.0
75,961.0
3,418,245.0
0.0 $
45.0 $
75,961.0
3,418,245.0
27.9 $
2,121,590.7
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
35.0
22,791.0
797,685.0
10.0 $
45.0 $
22,791.0
1,025,595.0
0.0 $
M3
24.1
483,280.0
11,661,546.4
0.0 $
24.1 $
483,280.0
11,661,546.4
24.4 $
11,806,530.4
M3
4.5
520,489.0
2,342,200.5
2.0 $
1,040,978.00
6.5 $
520,489.0
3,383,178.5
2.3 $
1,207,534.5
ML
19.5
49,136.0
958,152.0
108.1 $
5,311,601.60
127.6 $
49,136.0
6,269,753.6
25.8 $
1,269,182.9
ML
86.0
46,132.0
3,967,352.0
-67.0 $
(3,090,844.00)
19.0 $
46,132.0
876,508.0
12.3 $
567,423.6
ML
50.0
22,533.0
1,126,650.0
0.0 $
50.0 $
22,533.0
1,126,650.0
0.0 $
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
5,154,069.02
MAMPOSTERIA
4.20
ESTRUCTURA
1,152,300.00
1,876,046.10
227,910.00
-
5.17
ML
88.0
44,241.0
3,893,208.0
0.0 $
88.0 $
44,241.0
3,893,208.0
108.9 $
4,816,517.7
M2
1205.0
10,646.0
12,828,430.0
0.0 $
1205.0 $
10,646.0
12,828,430.0
1253.3 $
13,342,206.0
M2
32.0
14,619.0
467,808.0
0.0 $
32.0 $
14,619.0
467,808.0
32.0 $
467,808.0
M2
300.0
42,776.0
12,832,800.0
20.0 $
320.0 $
42,776.0
13,688,320.0
297.3 $
12,717,732.6
ML
12.8
40,812.0
522,393.6
0.0 $
12.8 $
40,812.0
522,393.6
12.8 $
522,393.6
ML
36.5
175,000.0
6,387,500.0
0.0 $
36.5 $
175,000.0
6,387,500.0
0.0 $
ML
21.0
109,436.0
2,298,156.0
-4.0 $
17.0 $
109,436.0
1,860,412.0
26.2 $
2,868,317.6
ML
240.0
20,000.0
4,800,000.0
0.0 $
240.0 $
20,000.0
4,800,000.0
138.3 $
2,766,000.0
M2
377.0
29,657.0
11,180,689.0
0.0 $
377.0 $
29,657.0
11,180,689.0
162.0 $
4,803,840.9
M2
62.0
32,924.0
2,041,288.0
-12.0 $
50.0 $
32,924.0
1,646,200.0
62.0 $
2,041,288.0
M2
15.6
32,159.0
501,680.4
0.0 $
15.6 $
32,159.0
501,680.4
15.4 $
493,962.2
M3
108.0
19,122.0
2,065,176.0
9.0 $
172,098.00
117.0 $
19,122.0
2,237,274.0
77.5 $
1,482,146.2
M2
450.0
10,159.0
4,571,550.0
-52.0 $
(528,268.00)
398.0 $
10,159.0
4,043,282.0
511.2 $
5,193,382.4
M2
83.0
25,586.0
2,123,638.0
398.0 $
481.0 $
25,586.0
12,306,866.0
323.6 $
8,279,629.6
M2
15.0
81,050.0
1,215,750.0
0.0 $
15.0 $
81,050.0
1,215,750.0
3.9 $
315,284.5
M2
377.0
61,777.0
23,289,929.0
23.0 $
1,420,871.00
400.0 $
61,777.0
24,710,800.0
495.9 $
30,632,125.5
M2
60.0
40,254.0
2,415,240.0
38.0 $
1,529,652.00
98.0 $
40,254.0
3,944,892.0
14.5 $
584,085.5
ML
20.0
17,081.0
341,620.0
-2.0 $
(34,162.00)
18.0 $
17,081.0
307,458.0
292.7 $
5,000,121.1
M2
100.0
147,301.0
14,730,100.0
-100.0 $
(14,730,100.00)
0.0 $
147,301.0
PAETES
855,520.00
(437,744.00)
ACABADOS
9.10 Cieloraso en Dray wall perf. alumin. blanc
ENCHAPES
(395,088.00)
-
PISOS
10,183,228.00
-
CARPINTERA DE ALUMINIO
13.10 Puertas y Ventana en aluminio, corrediza
0.0 $
UND
6.0
236,392.0
1,418,352.0
0.0 $
6.0 $
236,392.0
1,418,352.0
6.0 $
1,418,352.0
UND
6.0
166,392.0
998,352.0
0.0 $
6.0 $
166,392.0
998,352.0
6.0 $
998,352.0
UND
6.0
32,520.0
195,120.0
0.0 $
6.0 $
32,520.0
195,120.0
6.0 $
195,120.0
M2
6.0
53,530.0
321,180.0
0.0 $
6.0 $
53,530.0
321,180.0
0.0 $
M2
100.0
41,972.0
4,197,200.0
7.0 $
293,804.00
107.0 $
41,972.0
4,491,004.0
105.7 $
M2
20.0
72,963.0
1,459,260.0
20.0 $
1,459,260.00
40.0 $
72,963.0
2,918,520.0
0.0 $
15.20 Empradizacin
M2
356.0
6,973.0
2,482,388.0
16.0 $
111,568.00
372.0 $
6,973.0
2,593,956.0
0.0 $
M2
1205.0
9,102.0
10,967,910.0
-145.0 $
1060.0 $
9,102.0
9,648,120.0
1015.6 $
4,436,440.4
ORNAMENTALES
(1,319,790.00)
9,243,536.1
M2
172.0
11,482.0
1,974,904.0
79.0 $
907,078.00
251.0 $
11,482.0
2,881,982.0
237.7 $
2,729,271.4
M2
444.0
5,625.0
2,497,500.0
-129.0 $
(725,625.00)
315.0 $
5,625.0
1,771,875.0
236.9 $
1,332,562.5
ML
261.0
9,102.0
2,375,622.0
0.0 $
261.0 $
9,102.0
2,375,622.0
164.5 $
1,497,370.0
41.0
27,835.0
1,141,235.0
4.0 $
45.0 $
27,835.0
1,252,575.0
59.9 $
1,665,924.8
EXTERIORES
17.10 Sardinel en concreto 3000 psi, 45x16
LIMPIEZA GENERAL
UND
MI
111,340.00
UND
M3
18.0
13,197.0
237,546.0
0.0 $
18.0 $
13,197.0
237,546.0
0.0 $
M2
836.0
1,260.0
1,053,360.0
0.0 $
836.0 $
1,260.0
1,053,360.0
0.0 $
CARPINTERA METLICA
UND
UND
4.0
95,332.0
381,328.0
2.0 $
190,664.00
6.0 $
95,332.0
571,992.0
6.0 $
571,992.0
UND
6.0
88,566.0
531,396.0
1.0 $
88,566.00
7.0 $
88,566.0
619,962.0
7.0 $
619,962.0
CARPINTERA DE MADERA
UND
UND
6.0
235,636.0
1,413,816.0
1.0 $
235,636.00
7.0 $
235,636.0
1,649,452.0
7.0 $
1,649,452.0
UND
4.0
251,730.0
1,006,920.0
2.0 $
503,460.00
6.0 $
251,730.0
1,510,380.0
6.0 $
1,510,380.0
UN
1.0
72,600.0
72,600.0
3.0 $
217,800.00
4.0 $
72,600.0
290,400.0
4.0 $
290,400.0
UN
25.0
77,880.0
1,947,000.0
0.0 $
25.0 $
77,880.0
1,947,000.0
25.0 $
1,947,000.0
UN
9.0
77,880.0
700,920.0
14.0 $
23.0 $
77,880.0
1,791,240.0
14.0 $
1,090,320.0
UN
4.0
71,280.0
285,120.0
-4.0 $
(285,120.00)
0.0 $
71,280.0
0.0 $
UN
12.0
68,640.0
823,680.0
-12.0 $
(823,680.00)
0.0 $
68,640.0
0.0 $
UN
17.0
67,200.0
1,142,400.0
11.0 $
739,200.00
28.0 $
67,200.0
ML
14.0
40,313.0
564,382.0
-14.0 $
(564,382.00)
0.0 $
40,313.0
UN
1.0
649,717.0
649,717.0
0.0 $
1.0 $
649,717.0
UN
1.0
54,780.0
54,780.0
-1.0 $
(54,780.00)
0.0 $
54,780.0
0.0 $
UN
1.0
56,760.0
56,760.0
-1.0 $
(56,760.00)
0.0 $
56,760.0
0.0 $
UN
1.0
17,398.0
17,398.0
3.0 $
52,194.00
UN
25.0
199,571.0
4,989,275.0
0.0 $
9.0
65,340.0
588,060.0
14.0 $
ELECTRICO
1.01 Salida para Roseta de techo o aplique con bombillo 100 W
Salida para lmpara fluorescente especiales 60x60 con 2
1.02
Tubo T5 biax 35 W
Salida para lmpara tipo bala D=6" fluorescente de 1 Tubo
1.03
27 W
Salida para lmpara fluorescente especiales de 2*40W
1.04
Luces Salones
1.05
1.27
1.63
1,090,320.00
1,881,600.0
649,717.0
28.0 $
0.0 $
1.0 $
1,881,600.0
649,717.0
4.0 $
17,398.0
69,592.0
4.0 $
69,592.0
25.0 $
199,571.0
4,989,275.0
25.0 $
4,989,275.0
914,760.00
23.0 $
65,340.0
1,502,820.0
23.0 $
1,502,820.0
UN
4.0
72,778.0
291,112.0
-4.0 $
(291,112.00)
0.0 $
72,778.0
0.0 $
12.0
76,560.0
918,720.0
-12.0 $
(918,720.00)
0.0 $
76,560.0
0.0 $
29.0
34,319.0
995,251.0
56.0 $
1,921,864.00
85.0 $
34,319.0
2,917,115.0
0.0 $
10.0
39,422.0
394,220.0
11.0 $
433,642.00
21.0 $
39,422.0
827,862.0
0.0 $
20.0
39,422.0
788,440.0
1.0 $
39,422.00
21.0 $
39,422.0
827,862.0
0.0 $
10.0
9,239.0
92,390.0
18.0 $
166,302.00
28.0 $
9,239.0
258,692.0
0.0 $
2.70
ML
UN
10.0
22,571.0
225,710.0
11.0 $
248,281.00
21.0 $
22,571.0
473,991.0
0.0 $
UN
2.0
25,739.0
51,478.0
10.0 $
257,390.00
12.0 $
25,739.0
308,868.0
0.0 $
ML
35.0
4,356.0
152,460.0
350.0 $
1,524,600.00
385.0 $
4,356.0
1,677,060.0
0.0 $
UN
10.0
1,979.0
19,790.0
44.0 $
87,076.00
54.0 $
1,979.0
106,866.0
0.0 $
UN
10.0
31,944.0
319,440.0
11.0 $
351,384.00
21.0 $
31,944.0
670,824.0
0.0 $
UN
10.0
7,327.0
73,270.0
11.0 $
80,597.00
21.0 $
7,327.0
153,867.0
0.0 $
UN
2.0
104,280.0
208,560.0
4.0 $
417,120.00
6.0 $
104,280.0
625,680.0
0.0 $
UN
6.0
6.0 $
110,222.0
661,332.0
6.0 $
110,222.0
661,332.0
6.0 $
UN
1.0
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
UN
4.0
4.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
UN
4.0
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
85.0
85.0 $
3,195.0
271,575.0
85.0 $
3,195.0
271,575.0
0.0 $
661,332.0
5.07
ML
40.0
40.0 $
23,394.0
935,760.0
40.0 $
23,394.0
935,760.0
0.0 $
5.08
UN
1.0
1.0 $
73,758.0
73,758.0
1.0 $
73,758.0
73,758.0
1.0 $
5.09
GL
1.0
1.0 $
1,533,133.0
1,533,133.0
1.0 $
1,533,133.0
1,533,133.0
0.0 $
5.10
UN
1.0
1.0 $
2,459,758.0
2,459,758.0
1.0 $
2,459,758.0
2,459,758.0
0.0 $
5.23
UN
64.0
64.0 $
6,994.0
447,616.0
64.0 $
6,994.0
447,616.0
0.0 $
UN
4.0
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
UN
4.0
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
385.0 $
1,384.0
532,840.0
385.0 $
1,384.0
532,840.0
0.0 $
1.0 $
965,833.0
965,833.0
1.0 $
965,833.0
965,833.0
0.0 $
5.24
5.25
5.27
ML
385.0
5.28
UN
1.0
94.8
3,820.0
362,136.0
0.0 $
94.8 $
3,820.0
362,136.0
25.0 $
UN
16.0
20,630.0
330,080.0
0.0 $
16.0 $
20,630.0
330,080.0
0.0 $
73,758.0
RED ACUEDUCTO
1,1
95,500.0
INSTALACION HIDRAULICA
2,1
INSTALACION SANITARIA
1,1
ML
18.6
29,203.0
543,759.9
0.0 $
18.6 $
29,203.0
543,759.9
17.8 $
519,813.4
1,2
UN
4.0
85,606.0
342,424.0
0.0 $
4.0 $
85,606.0
342,424.0
3.0 $
256,818.0
1,3
UN
1.0
229,034.0
229,034.0
1.0 $
2.0 $
229,034.0
458,068.0
1.0 $
229,034.0
1,4
UN
8.0
24,565.0
196,520.0
0.0 $
8.0 $
24,565.0
196,520.0
6.0 $
147,390.0
1,5
UN
8.0
53,097.0
424,776.0
0.0 $
8.0 $
53,097.0
424,776.0
6.0 $
318,582.0
1,6
ML
20.9
36,611.0
765,536.0
0.0 $
20.9 $
36,611.0
765,536.0
63.2 $
2,313,815.2
442.0 $
21,750.0
9,613,500.0
442.0 $
9,613,500.0
229,034.00
ML
442.0 $
21,750.0
21,750.0
Und
M2
1.0 $
107.0 $
290,683,486.1
120,000.0
170,000.0
5,678,414.0
120,000.0
1.0 $
120,000.0
170,000.0
107.0 $
170,000.0
28,583,434.6
120,000.0
1.0 $
18,190,000.0
105.7 $
346,878,670.7
120,000.0
17,969,000.0
297,142,226.3
ZONA 3 EXTERIORES
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
115.0
2,035.0
234,025.0
0.0 $
115.0 $
2,035.0
234,025.0
M2
115.0
3,939.0
452,985.0
0.0 $
115.0 $
3,939.0
452,985.0
M3
12.0
19,594.0
235,128.0
0.0 $
12.0 $
19,594.0
235,128.0
M3
26.0
24,156.0
628,056.0
0.0 $
26.0 $
24,156.0
628,056.0
M2
795.0
6,973.0
5,543,535.0
0.0 $
795.0 $
6,973.0
5,543,535.0
ML
82.0
27,835.0
2,282,470.0
0.0 $
82.0 $
27,835.0
2,282,470.0
M2
115.0
32,592.0
3,748,080.0
0.0 $
115.0 $
32,592.0
3,748,080.0
M2
115.0
1,260.0
144,900.0
0.0 $
115.0 $
1,260.0
144,900.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
UNID
PISOS
12.10 Relleno en recebo compactado mecanica
ORNAMENTALES
15.20 Empradizacin
EXTERIORES
LIMPIEZA GENERAL
18.20 Aseo final obra
13,269,179.0
13,269,179.0
ZONA 4 EXTERIORES
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
105.0
2,035.0
213,675.0
295.0 $
600,325.0
400.0 $
2,035.0
814,000.0
0.0 $
M2
105.0
3,939.0
413,595.0
295.0 $
1,162,005.0
400.0 $
3,939.0
1,575,600.0
0.0 $
M3
10.5
19,594.0
205,737.0
33.5 $
656,399.0
44.0 $
19,594.0
862,136.0
0.0 $
M3
21.0
24,156.0
507,276.0
59.0 $
1,425,204.0
80.0 $
24,156.0
1,932,480.0
0.0 $
M2
510.0
6,973.0
3,556,230.0
490.0 $
3,416,770.0
1000.0 $
6,973.0
6,973,000.0
0.0 $
ML
73.0
27,835.0
2,031,955.0
47.0 $
1,308,245.0
120.0 $
27,835.0
3,340,200.0
0.0 $
M2
105.0
32,592.0
3,422,160.0
295.0 $
9,614,640.0
400.0 $
32,592.0
13,036,800.0
0.0 $
M2
105.0
1,260.0
132,300.0
295.0 $
371,700.0
400.0 $
1,260.0
504,000.0
0.0 $
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
PISOS
12.10 Relleno en recebo compactado mecanica
ORNAMENTALES
15.20 Empradizacin
EXTERIORES
17.10 Sardinel en concreto 3000 psi, 45x16
17.30
$
ZONA 6 SISTEMAS
10,482,928.0
18,555,288.0
29,038,216.0
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
170.0
2,035.0
345,950.0
10.0 $
20,350.0
180.0 $
2,035.0
366,300.0
170.0 $
345,950.0
M2
170.0
3,939.0
669,630.0
10.0 $
39,390.0
180.0 $
3,939.0
709,020.0
170.0 $
669,630.0
ML
200.0
20,360.0
4,072,000.0
0.0 $
0.0 $
20,360.0
M3
10.0
19,594.0
195,940.0
10.0 $
195,940.0
20.0 $
19,594.0
391,880.0
11.0 $
216,161.0
0.0 $
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
M3
2.0
229,224.0
458,448.0
2.0 $
458,448.0
4.0 $
229,224.0
916,896.0
4.7 $
1,081,708.1
M3
0.5
376,636.0
188,318.0
2.1 $
790,935.6
2.6 $
376,636.0
979,253.6
1.8 $
670,412.1
ML
17.0
40,874.0
694,858.0
1.0 $
40,874.0
18.0 $
40,874.0
735,732.0
13.0 $
531,362.0
M3
2.0
409,378.0
810,568.4
2.4 $
990,694.8
4.4 $
409,378.0
1,801,263.2
5.4 $
2,222,922.5
M2
8.0
17,772.0
142,176.0
14.0 $
248,808.0
22.0 $
17,772.0
390,984.0
26.2 $
465,626.4
M2
57.0
61,461.0
3,503,277.0
0.0 $
57.0 $
61,461.0
3,503,277.0
66.5 $
4,085,927.3
M2
73.0
19,416.0
1,417,368.0
12.0 $
85.0 $
19,416.0
1,650,360.0
40.8 $
792,367.0
ML
50.0
19,990.0
999,500.0
0.0 $
50.0 $
19,990.0
999,500.0
26.3 $
526,136.8
ML
10.0
129,428.0
1,294,280.0
1.0 $
129,428.0
11.0 $
129,428.0
1,423,708.0
11.0 $
1,423,708.0
Kg
1200.0
3,841.0
4,609,200.0
1100.0 $
4,225,100.0
2300.0 $
3,841.0
8,834,300.0
2509.7 $
9,639,796.1
M2
42.0
75,961.0
3,190,362.0
0.0 $
42.0 $
75,961.0
3,190,362.0
0.0 $
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
5.0
22,791.0
113,955.0
1.0 $
22,791.0
6.0 $
22,791.0
136,746.0
0.0 $
M3
5.0
483,280.0
2,416,400.0
1.0 $
483,280.0
6.0 $
483,280.0
2,899,680.0
5.8 $
2,788,525.6
ML
21.0
46,132.0
968,772.0
0.0 $
21.0 $
46,132.0
968,772.0
11.8 $
544,357.6
M3
3.0
471,198.0
1,413,594.0
0.0 $
3.0 $
471,198.0
1,413,594.0
1.8 $
843,444.4
ML
17.0
44,241.0
752,097.0
0.0 $
17.0 $
44,241.0
752,097.0
13.5 $
597,253.5
M2
190.0
10,646.0
2,022,740.0
10.0 $
200.0 $
10,646.0
2,129,200.0
197.6 $
2,103,223.8
M2
90.0
42,776.0
3,849,840.0
0.0 $
90.0 $
42,776.0
3,849,840.0
90.0 $
3,849,840.0
8.0
109,436.0
875,488.0
8.0 $
875,488.0
16.0 $
109,436.0
1,750,976.0
7.4 $
809,826.4
124.0
20,000.0
2,480,000.0
11.0 $
220,000.0
135.0 $
20,000.0
2,700,000.0
124.0 $
2,480,000.0
MAMPOSTERIA
232,992.0
-
ESTRUCTURA
PAETES
6.10 Paete muros 1:4
106,460.0
PISOS
12.10 Relleno en recebo compactado mecanica
M3
55.2
24,156.0
1,333,411.2
4.8 $
115,948.8
60.0 $
24,156.0
1,449,360.0
24.5 $
591,822.0
M2
170.0
10,159.0
1,727,030.0
10.0 $
101,590.0
180.0 $
10,159.0
1,828,620.0
108.2 $
1,098,695.9
M2
150.0
40,254.0
6,038,100.0
0.0 $
150.0 $
40,254.0
6,038,100.0
37.5 $
1,510,732.6
ML
70.0
6,322.0
442,540.0
0.0 $
70.0 $
6,322.0
442,540.0
46.6 $
294,858.1
M2
35.0
147,301.0
5,155,535.0
-35.0 $
(5,155,535.0)
0.0 $
147,301.0
0.0 $
M2
5.0
147,301.0
736,505.0
-5.0 $
(736,505.0)
0.0 $
147,301.0
0.0 $
M2
35.0
41,972.0
1,469,020.0
7.0 $
293,804.0
42.0 $
41,972.0
1,762,824.0
0.0 $
M2
980.0
6,973.0
6,833,540.0
0.0 $
980.0 $
6,973.0
6,833,540.0
0.0 $
M2
440.0
9,102.0
4,004,880.0
0.0 $
440.0 $
9,102.0
4,004,880.0
197.6 $
1,798,191.1
M2
114.0
5,625.0
641,250.0
86.0 $
483,750.0
200.0 $
5,625.0
1,125,000.0
66.5 $
373,950.0
ML
130.0
9,102.0
1,183,260.0
10.0 $
91,020.0
140.0 $
9,102.0
1,274,280.0
131.4 $
1,196,002.8
MI
10.0
27,835.0
278,350.0
6.0 $
167,010.0
16.0 $
27,835.0
445,360.0
12.4 $
343,762.3
M2
14.0
32,592.0
456,288.0
40.0 $
1,303,680.0
54.0 $
32,592.0
1,759,968.0
43.8 $
1,426,877.8
M2
170.0
1,260.0
214,200.0
10.0 $
12,600.0
180.0 $
1,260.0
226,800.0
0.0 $
UN
2.0
72,600.0
145,200.0
-2.0 $
(145,200.0)
0.0 $
72,600.0
0.0 $
UN
9.0
59,000.0
531,000.0
-5.0 $
(295,000.0)
4.0 $
59,000.0
236,000.0
4.0 $
236,000.0
UN
36.0
71,280.0
2,566,080.0
-22.0 $
(1,568,160.0)
14.0 $
71,280.0
997,920.0
14.0 $
997,920.0
UN
45.0
50,909.0
2,290,905.0
-38.0 $
(1,934,542.0)
7.0 $
50,909.0
356,363.0
11.0 $
559,999.0
ML
129.0
35,726.0
4,608,654.0
-129.0 $
(4,608,654.0)
0.0 $
35,726.0
0.0 $
UN
1.0
485,000.0
485,000.0
-1.0 $
(485,000.0)
0.0 $
485,000.0
0.0 $
UN
2.0
41,500.0
83,000.0
-2.0 $
(83,000.0)
0.0 $
41,500.0
0.0 $
0.0 $
EXTERIORES
LIMPIEZA GENERAL
18.20 Aseo final obra
ELECTRICO
15.01 Salida para Roseta de techo o aplique con bombillo 100 W
Salida para lmpara tipo bala D=6" fluorescente de 1 Tubo
15.03
27 W
Salida para lmpara fluorescente especiales de 2*40W
15.04
Luces Salones
15.10 Salida para toma monofsica 15 Amps con polo a tierra
Tablero Parcial Laboratorios TP-Lab. 1 1/4" con 3N6 AWG y
15.28
1N8 AWG
Tablero Parcial laboratorios TP 18 Circuitos con:10
15.30
Parciales de 1x15 Amps-2Parciales 1x20amps.
UN
2.0
13,180.0
26,360.0
-2.0 $
(26,360.0)
0.0 $
13,180.0
9.0
49,500.0
445,500.0
-5.0 $
(247,500.0)
4.0 $
49,500.0
198,000.0
4.0 $
198,000.0
UN
36.0
55,135.0
1,984,860.0
-22.0 $
(1,212,970.0)
14.0 $
55,135.0
771,890.0
14.0 $
771,890.0
ML
6.0
25,999.0
155,994.0
10.0 $
259,990.0
16.0 $
25,999.0
415,984.0
0.0 $
UN
48.0
29,865.0
1,433,520.0
-18.0 $
(537,570.0)
30.0 $
29,865.0
895,950.0
0.0 $
UN
46.0
29,865.0
1,373,790.0
-16.0 $
(477,840.0)
30.0 $
29,865.0
895,950.0
0.0 $
UN
23.0
6,999.0
160,977.0
-16.0 $
(111,984.0)
7.0 $
6,999.0
48,993.0
0.0 $
UN
23.0
17,099.0
393,277.0
7.0 $
119,693.0
30.0 $
17,099.0
512,970.0
0.0 $
UN
2.0
19,499.0
38,998.0
4.0 $
77,996.0
6.0 $
19,499.0
116,994.0
0.0 $
ML
39.0
3,300.0
128,700.0
351.0 $
1,158,300.0
390.0 $
3,300.0
1,287,000.0
0.0 $
UN
23.0
1,500.0
34,500.0
13.0 $
19,500.0
36.0 $
1,500.0
54,000.0
0.0 $
15.86
15.90
15.91
15.94
15.95
15.96
UN
46.0
24,200.0
1,113,200.0
-16.0 $
(387,200.0)
30.0 $
24,200.0
726,000.0
0.0 $
UN
46.0
5,550.0
255,300.0
-16.0 $
(88,800.0)
30.0 $
5,550.0
166,500.0
0.0 $
UN
2.0
79,000.0
158,000.0
-2.0 $
(158,000.0)
0.0 $
79,000.0
0.0 $
0.0 $
31,039.0
0.0 $
UN
0.0 $
31,039.0
UN
4.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
UN
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
136.0 $
3,195.0
434,520.0
136.0 $
3,195.0
434,520.0
0.0 $
5.08
UN
1.0 $
73,758.0
73,758.0
1.0 $
73,758.0
73,758.0
0.0 $
5.09
Gl
1.0 $
1,533,132.0
1,533,132.0
1.0 $
1,533,132.0
1,533,132.0
0.0 $
5.10
UN
1.0 $
2,459,758.0
2,459,758.0
1.0 $
2,459,758.0
2,459,758.0
0.0 $
UN
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
UN
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
UN
1.0 $
438,717.0
438,717.0
1.0 $
438,717.0
438,717.0
0.0 $
UN
6.0 $
104,280.0
625,680.0
6.0 $
104,280.0
625,680.0
0.0 $
UN
102.0 $
6,994.0
713,388.0
102.0 $
6,994.0
713,388.0
0.0 $
UN
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
UN
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
ML
150.0 $
34,094.0
5,114,100.0
150.0 $
34,094.0
5,114,100.0
0.0 $
42.0
3,820.0
160,440.0
0.0 $
42.0 $
3,820.0
160,440.0
0.0 $
UN
10.0
20,630.0
206,300.0
0.0 $
10.0 $
20,630.0
206,300.0
0.0 $
INSTALACION HIDRAULICA
2.10 PUNTO AGUA FRIA PVC
INSTALACION SANITARIA
1.10
ML
28.7
29,203.0
839,294.2
0.0 $
28.7 $
29,203.0
839,294.2
0.0 $
UN
1.0
152,886.0
152,886.0
3.0 $
458,658.0
4.0 $
152,886.0
611,544.0
1.0 $
UN
1.0
185,932.0
185,932.0
3.0 $
557,796.0
4.0 $
185,932.0
743,728.0
0.0 $
UN
10.0
24,565.0
245,650.0
0.0 $
10.0 $
24,565.0
245,650.0
0.0 $
7,140,000.0
42.0 $
170,000.0
7,140,000.0
0.0 $
2,040,000.0
12.0 $
170,000.0
2,040,000.0
0.0 $
152,886.0
M2
M2
42.0 $
$
88,201,987.9
12.0 $
170,000.0
170,000.0
5,244,999.0
17,309,442.2
101,439,430.0
48,239,766.0
ZONA 7 AULAS
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
1524.0
2,035.0
3,101,340.0
0.0 $
1524.0 $
2,035.0
3,101,340.0
665.0 $
1,353,275.0
M2
665.0
3,939.0
2,619,435.0
0.0 $
665.0 $
3,939.0
2,619,435.0
665.0 $
2,619,435.0
M3
215.7
19,594.0
4,226,425.8
96.3 $
1,886,902.2
312.0 $
19,594.0
6,113,328.0
263.2 $
5,157,728.6
M3
61.6
376,636.0
23,200,777.6
2.8 $
M3
39.7
409,378.0
16,252,306.6
-2.9 $
1,054,580.8
64.4 $
376,636.0
24,255,358.4
64.4 $
24,255,358.4
(1,174,914.9)
36.8 $
409,378.0
15,077,391.7
36.8 $
15,077,391.7
M2
275.1
17,772.0
4,889,432.6
15.3 $
271,733.9
290.4 $
17,772.0
5,161,166.5
290.5 $
5,162,410.6
4.20 Muro ladrillo prensado liviano e=0.12m, visto por dos caras
M2
98.4
58,561.0
5,764,159.2
351.6 $
20,588,290.8
450.0 $
58,561.0
26,352,450.0
369.6 $
21,641,276.1
M2
358.0
19,416.0
6,950,928.0
-23.0 $
335.0 $
19,416.0
6,504,360.0
302.3 $
5,870,078.1
ML
41.0
19,990.0
819,590.0
0.0 $
41.0 $
19,990.0
819,590.0
62.8 $
1,254,972.2
Kg
21424.0
3,841.4
82,297,082.4
0.0 $
21424.0 $
3,841.4
82,297,082.4
21424.0 $
82,297,082.4
M3
2.0
512,428.0
1,024,856.0
1.5 $
768,642.0
3.5 $
512,428.0
1,793,498.0
4.2 $
2,152,197.6
M2
660.0
80,517.0
53,141,220.0
82.0 $
6,602,394.0
742.0 $
80,517.0
59,743,614.0
575.5 $
46,337,533.5
M2
275.0
75,961.0
20,889,275.0
0.0 $
M3
49.0
483,280.0
23,680,720.0
7.0 $
3,382,960.0
275.0 $
75,961.0
20,889,275.0
54.5 $
4,137,595.7
56.0 $
483,280.0
27,063,680.0
41.9 $
20,268,763.2
M3
44.2
471,198.0
20,808,103.7
7.8 $
3,675,344.4
52.0 $
471,198.0
24,502,296.0
48.6 $
22,886,086.9
ML
108.0
22,533.0
2,433,564.0
0.0 $
108.0 $
22,533.0
2,433,564.0
106.2 $
2,393,455.3
M2
716.0
10,646.0
7,622,536.0
0.0 $
716.0 $
10,646.0
7,622,536.0
604.7 $
6,437,252.9
M2
79.0
26,002.0
2,054,158.0
0.0 $
79.0 $
26,002.0
2,054,158.0
54.5 $
1,417,109.0
M2
79.0
14,619.0
1,154,901.0
0.0 $
79.0 $
14,619.0
1,154,901.0
0.0 $
M2
301.3
42,776.0
ML
80.0
175,000.0
12,888,408.8
28.7 $
1,227,671.2
330.0 $
42,776.0
14,116,080.0
321.4 $
14,000,000.0
7.0 $
1,225,000.0
87.0 $
175,000.0
15,225,000.0
0.0 $
ML
30.0
109,436.0
3,283,080.0
0.0 $
30.0 $
109,436.0
3,283,080.0
30.0 $
3,283,080.0
ML
202.8
20,000.0
4,056,000.0
74.5 $
277.3 $
20,000.0
5,546,000.0
196.5 $
3,930,000.0
M2
1162.0
29,657.0
34,461,434.0
0.0 $
1162.0 $
29,657.0
34,461,434.0
847.8 $
25,144,390.9
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
MAMPOSTERIA
(446,568.0)
ESTRUCTURA
PAETES
IMPERMEABILIZACION
7.20 Impermeabilizacion con manto asfaltico 3mm
1,490,000.0
13,747,778.6
-
ACABADOS
9.10 Cieloraso en Dray wall perf. alumin. blanc
PISOS
12.20 Relleno en recebo compactado manual
M3
540.0
19,122.0
10,325,880.0
100.0 $
640.0 $
19,122.0
12,238,080.0
213.8 $
4,087,709.9
M2
1162.0
10,159.0
11,804,758.0
0.0 $
1,912,200.0
-
1162.0 $
10,159.0
11,804,758.0
847.8 $
8,612,800.2
M2
488.0
25,586.0
12,485,968.0
0.0 $
488.0 $
25,586.0
12,485,968.0
488.0 $
12,485,968.0
M2
23.5
81,050.0
1,904,675.0
0.0 $
23.5 $
81,050.0
1,904,675.0
0.0 $
12.60
M2
620.0
21,599.0
13,391,380.0
0.0 $
620.0 $
21,599.0
13,391,380.0
0.0 $
M2
1162.0
40,254.0
46,775,148.0
0.0 $
1162.0 $
40,254.0
46,775,148.0
418.7 $
M2
24,824.0
0.0 $
0.0 $
24,824.0
ML
450.0
17,081.0
7,686,450.0
0.0 $
450.0 $
17,081.0
M2
180.1
147,301.0
26,528,910.1
-180.1 $
(26,528,910.1)
0.0 $
147,301.0
M2
140.4
41,972.0
5,892,868.8
31.6 $
1,326,315.2
172.0 $
41,972.0
7,219,184.0
223.9 $
M2
40.0
72,963.0
2,918,520.0
0.0 $
40.0 $
72,963.0
2,918,520.0
0.0 $
15.20 Empradizacin
M2
500.0
6,973.0
3,486,500.0
0.0 $
500.0 $
6,973.0
3,486,500.0
0.0 $
M2
716.0
9,102.0
6,517,032.0
0.0 $
716.0 $
9,102.0
6,517,032.0
0.0 $
M2
196.9
5,625.0
1,107,337.5
0.0 $
196.9 $
5,625.0
1,107,337.5
369.6 $
2,078,718.8
ML
232.8
9,102.0
2,118,945.6
0.0 $
232.8 $
9,102.0
2,118,945.6
226.5 $
2,061,603.0
MI
260.0
27,835.0
7,237,100.0
0.0 $
260.0 $
27,835.0
7,237,100.0
0.0 $
M3
30.0
13,197.0
395,910.0
0.0 $
30.0 $
13,197.0
395,910.0
0.0 $
M2
2527.0
1,260.0
3,184,020.0
0.0 $
2527.0 $
1,260.0
3,184,020.0
0.0 $
UN
2.0
72,600.0
145,200.0
-1.0 $
1.0 $
72,600.0
72,600.0
1.0 $
72,600.0
UN
54.0
77,880.0
4,205,520.0
0.0 $
54.0 $
77,880.0
4,205,520.0
48.0 $
3,738,240.0
UN
72.0
71,280.0
5,132,160.0
12.0 $
855,360.0
84.0 $
71,280.0
5,987,520.0
84.0 $
5,987,520.0
UN
44.0
67,199.9
2,956,794.7
-8.0 $
(537,599.0)
36.0 $
67,199.9
2,419,195.7
32.0 $
2,150,396.2
ML
110.0
62,938.0
6,923,180.0
-110.0 $
(6,923,180.0)
0.0 $
62,938.0
UN
1.0
980,617.0
980,617.0
0.0 $
1.0 $
980,617.0
UN
12.0
41,500.0
498,000.0
-12.0 $
(498,000.0)
0.0 $
41,500.0
UN
2.0
17,398.0
34,796.0
-1.0 $
(17,398.0)
1.0 $
17,398.0
17,398.0
1.0 $
17,398.0
54.0
65,340.0
3,528,360.0
0.0 $
54.0 $
65,340.0
3,528,360.0
48.0 $
3,136,320.0
UN
72.0
72,778.0
5,240,016.0
12.0 $
84.0 $
72,778.0
6,113,352.0
84.0 $
6,113,352.0
ML
48.0
34,319.0
1,647,312.0
-48.0 $
(1,647,312.0)
0.0 $
34,319.0
0.0 $
13.0
39,422.0
512,486.0
-13.0 $
(512,486.0)
0.0 $
39,422.0
0.0 $
24.0
39,422.0
946,128.0
-24.0 $
(946,128.0)
0.0 $
39,422.0
0.0 $
12.0
9,239.0
110,868.0
24.0 $
221,736.0
36.0 $
9,239.0
0.0 $
7,686,450.0
16,854,349.8
0.0 $
0.0 $
0.0 $
9,397,530.8
ORNAMENTALES
EXTERIORES
17.10 Sardinel en concreto 3000 psi, 45x16
LIMPIEZA GENERAL
1.33
2.70
(72,600.0)
-
873,336.0
980,617.0
-
332,604.0
0.0 $
1.0 $
0.0 $
980,617.0
-
UN
12.0
22,571.0
270,852.0
-12.0 $
(270,852.0)
0.0 $
22,571.0
UN
3.0
25,739.0
77,217.0
5.0 $
128,695.0
8.0 $
25,739.0
ML
48.0
4,356.0
209,088.0
-48.0 $
(209,088.0)
0.0 $
4,356.0
UN
12.0
1,979.0
23,748.0
24.0 $
47,496.0
36.0 $
1,979.0
UN
24.0
31,944.0
766,656.0
-24.0 $
(766,656.0)
0.0 $
31,944.0
UN
24.0
7,327.0
175,848.0
-24.0 $
(175,848.0)
0.0 $
7,327.0
UN
4.0
104,280.0
417,120.0
4.0 $
417,120.0
8.0 $
104,280.0
0.0 $
0.0 $
0.0 $
0.0 $
0.0 $
0.0 $
834,240.0
0.0 $
205,912.0
71,244.0
UN
4.0 $
31,039.0
124,156.0
4.0 $
31,039.0
124,156.0
0.0 $
UN
4.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
UN
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
152.0 $
3,195.0
485,640.0
152.0 $
3,195.0
485,640.0
0.0 $
5.12
ML
80.0 $
62,194.0
4,975,520.0
80.0 $
62,194.0
4,975,520.0
0.0 $
5.23
UN
112.0 $
6,994.0
783,328.0
112.0 $
6,994.0
783,328.0
0.0 $
UN
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
ML
340.0 $
21,750.0
7,395,000.0
340.0 $
21,750.0
7,395,000.0
0.0 $
ML
474.0 $
28,500.0
13,509,000.0
474.0 $
28,500.0
13,509,000.0
0.0 $
M2
10.0 $
100,000.0
1,000,000.0
10.0 $
100,000.0
1,000,000.0
10.0 $
1,000,000.0
264.0 $
170,000.0
44,880,000.0
264.0 $
170,000.0
44,880,000.0
223.6 $
38,012,000.0
5.24
5.25
UN
M2
550,183,103.5
581,626.0
81,012,697.5
631,214,648.8
433,611,375.3
ZONA 9 RESTAURANTE
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
504.0
2,035.0
1,025,640.0
0.0 $
504.0 $
2,035.0
1,025,640.0
0.0 $
M2
504.0
3,939.0
1,985,256.0
0.0 $
504.0 $
3,939.0
1,985,256.0
0.0 $
ML
120.0
20,360.0
2,443,200.0
-120.0 $
0.0 $
20,360.0
0.0 $
M3
45.0
19,594.0
881,730.0
35.0 $
685,790.0
80.0 $
19,594.0
1,567,520.0
0.0 $
M3
8.0
229,224.0
1,833,792.0
7.0 $
1,604,568.0
15.0 $
229,224.0
3,438,360.0
0.0 $
M3
7.2
376,636.0
2,711,779.2
0.0 $
7.2 $
376,636.0
2,711,779.2
0.0 $
ML
90.0
40,874.0
3,678,660.0
0.0 $
90.0 $
40,874.0
3,678,660.0
0.0 $
M3
4.0
409,378.0
1,637,512.0
2.6 $
1,064,382.8
6.6 $
409,378.0
2,701,894.8
0.0 $
M2
27.0
17,772.0
479,844.0
49.0 $
870,828.0
76.0 $
17,772.0
1,350,672.0
0.0 $
(2,443,200.0)
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
MAMPOSTERIA
4.30 Muro ladrillo prensado e=0.12m, visto por dos caras
M2
120.0
61,461.0
7,375,320.0
4.0 $
124.0 $
61,461.0
7,621,164.0
0.0 $
M2
80.0
19,416.0
1,553,280.0
0.0 $
245,844.0
-
80.0 $
19,416.0
1,553,280.0
0.0 $
ML
26.0
129,428.0
3,365,128.0
0.0 $
26.0 $
129,428.0
3,365,128.0
0.0 $
Kg
1376.0
3,841.0
5,285,216.0
0.0 $
1376.0 $
3,841.0
5,285,216.0
0.0 $
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
20.0
22,791.0
455,820.0
21.0 $
41.0 $
22,791.0
934,431.0
0.0 $
ML
65.0
46,132.0
2,998,580.0
0.0 $
65.0 $
46,132.0
2,998,580.0
0.0 $
M3
2.7
471,198.0
1,272,234.6
0.0 $
2.7 $
471,198.0
1,272,234.6
0.0 $
ML
90.0
44,241.0
3,981,690.0
0.0 $
90.0 $
44,241.0
3,981,690.0
0.0 $
M2
160.0
10,646.0
1,703,360.0
0.0 $
160.0 $
10,646.0
1,703,360.0
0.0 $
M2
540.0
42,776.0
23,099,040.0
-20.0 $
520.0 $
42,776.0
22,243,520.0
0.0 $
ML
196.0
109,436.0
21,449,456.0
0.0 $
196.0 $
109,436.0
21,449,456.0
0.0 $
ML
330.0
20,000.0
6,600,000.0
0.0 $
330.0 $
20,000.0
6,600,000.0
0.0 $
M2
100.0
32,924.0
3,292,400.0
0.0 $
100.0 $
32,924.0
3,292,400.0
0.0 $
M2
27.0
32,159.0
868,293.0
0.0 $
27.0 $
32,159.0
868,293.0
0.0 $
M3
100.0
24,156.0
2,415,600.0
152.0 $
3,671,712.0
252.0 $
24,156.0
6,087,312.0
0.0 $
M2
504.0
10,159.0
5,120,136.0
26.0 $
264,134.0
530.0 $
10,159.0
5,384,270.0
0.0 $
M2
400.0
40,000.0
16,000,000.0
40.0 $
1,600,000.0
440.0 $
40,000.0
17,600,000.0
0.0 $
M2
20.0
147,301.0
2,946,020.0
-20.0 $
(2,946,020.0)
0.0 $
147,301.0
0.0 $
M2
12.0
147,301.0
1,767,612.0
-12.0 $
(1,767,612.0)
0.0 $
147,301.0
0.0 $
UND
5.0
236,392.0
1,181,960.0
0.0 $
5.0 $
236,392.0
1,181,960.0
0.0 $
UND
5.0
32,520.0
162,600.0
0.0 $
5.0 $
32,520.0
162,600.0
0.0 $
UND
5.0
614,243.0
3,071,215.0
0.0 $
5.0 $
614,243.0
3,071,215.0
0.0 $
UND
2.0
252,528.0
505,056.0
0.0 $
2.0 $
252,528.0
505,056.0
0.0 $
UND
1.0
99,214.0
99,214.0
0.0 $
1.0 $
99,214.0
99,214.0
0.0 $
M2
20.0
41,972.0
839,440.0
3.0 $
125,916.0
23.0 $
41,972.0
965,356.0
0.0 $
M2
160.0
9,102.0
1,456,320.0
-10.0 $
(91,020.0)
150.0 $
9,102.0
1,365,300.0
0.0 $
M2
240.0
5,625.0
1,350,000.0
10.0 $
56,250.0
250.0 $
5,625.0
1,406,250.0
0.0 $
ESTRUCTURA
478,611.0
PAETES
6.10 Paete muros 1:4
CUBIERTA Y ESTRUCTURA DE CUBIERTA
8.10 Cubierta en teja termoacustic
Cercha Metalica Perfileria PHR C 120X60X15 (2.0mm)
Segun Diseno
Correa Metalica Perfileria PHR C 160X60X20 (1.2mm)
8.40
Sencillo Segun Diseno
8.30
(855,520.0)
ENCHAPES
PISOS
ML
526.0
9,102.0
4,787,652.0
-16.0 $
(145,632.0)
510.0 $
9,102.0
4,642,020.0
0.0 $
M2
550.0
1,260.0
693,000.0
-46.0 $
(57,960.0)
504.0 $
1,260.0
635,040.0
0.0 $
UN
2.0
72,600.0
145,200.0
0.0 $
2.0 $
72,600.0
145,200.0
0.0 $
UN
1.0
71,280.0
71,280.0
15.0 $
16.0 $
71,280.0
1,140,480.0
0.0 $
UN
5.0
68,640.0
343,200.0
-5.0 $
(343,200.0)
0.0 $
68,640.0
0.0 $
UN
2.0
68,049.0
136,098.0
-2.0 $
(136,098.0)
0.0 $
68,049.0
0.0 $
UN
3.0
67,199.9
201,599.6
2.0 $
134,399.8
5.0 $
67,199.9
335,999.4
0.0 $
UN
3.0
110,222.0
330,666.0
-1.0 $
(110,222.0)
2.0 $
110,222.0
220,444.0
0.0 $
UN
1.0
40,034.0
40,034.0
-1.0 $
(40,034.0)
0.0 $
40,034.0
0.0 $
LIMPIEZA GENERAL
18.20 Aseo final obra
ELECTRICO ( ZONA 9)
ALUMBRADO Y TOMAS
Suministro e instalacion de materiales y mano de obra para
la construccin a todo costo de salidas para alumbrado y
tomas en tubo PVC y cajas segn RETIE (no se suministran
las lmpras ni accesorios especiales, los cuales se anotan
en otro captulo )
1.05
1,069,200.0
UN
5.0 $
9,239.0
46,195.0
5.0 $
9,239.0
46,195.0
0.0 $
UN
5.0 $
25,739.0
128,695.0
5.0 $
25,739.0
128,695.0
0.0 $
UN
8.0 $
1,979.0
15,832.0
8.0 $
1,979.0
15,832.0
0.0 $
UN
1.0 $
649,717.0
649,717.0
1.0 $
649,717.0
649,717.0
0.0 $
UN
2.0 $
40,134.0
80,268.0
2.0 $
40,134.0
80,268.0
0.0 $
UN
4.0 $
104,280.0
417,120.0
4.0 $
104,280.0
417,120.0
0.0 $
UN
2.0 $
31,039.0
62,078.0
2.0 $
31,039.0
62,078.0
0.0 $
UN
4.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
UN
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
114.0 $
3,195.0
364,230.0
114.0 $
3,195.0
364,230.0
0.0 $
5.0 $
65,340.0
326,700.0
5.0 $
65,340.0
326,700.0
0.0 $
5.0 $
77,880.0
389,400.0
5.0 $
77,880.0
389,400.0
0.0 $
UN
UN
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
5.22
ML
64.0 $
15,294.0
978,816.0
64.0 $
15,294.0
978,816.0
0.0 $
5.15
UN
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
5.23
UN
102.0 $
6,994.0
713,388.0
102.0 $
6,994.0
713,388.0
0.0 $
UN
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
UN
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
5.24
5.25
ML
176.0
38,840.0
6,835,840.0
-176.0 $
(6,835,840.0)
0.0 $
38,840.0
0.0 $
UN
1.0
450,210.0
450,210.0
-1.0 $
(450,210.0)
0.0 $
450,210.0
0.0 $
UN
2.0
17,398.0
34,796.0
0.0 $
2.0 $
17,398.0
34,796.0
0.0 $
16.0 $
72,778.0
1,164,448.0
0.0 $
TABLEROS AUTOMATICOS
Suministro e instalacin de tableros de automaticos tipo TC,
con espacio para Totalizador, barraje 225 AMP. Trifsico, con
puerta y llave con los interruptores automticos
termomagnticos tipo enchufable para alumbrado asi:
Tablero Circuitos TP-CAFETERIA 12 Circuitos con:4
1.30 Parciales de 1x15 Amps- 1parcial de 2X15Amps-1Parcial de
2x20Amps..
LAMPARAS Y EQUIPOS
-
UN
1.0
72,778.0
72,778.0
15.0 $
5.0
76,560.0
382,800.0
0.0 $
0.0 $
76,560.0
0.0 $
2.0
635,060.0
1,270,120.0
0.0 $
0.0 $
635,060.0
0.0 $
0.0 $
0.0 $
0.0 $
UN
1,091,670.0
HIDRAULICO ZONA 9
RED ACUEDUCTO
1,1
25.8
3,820.0
98,708.8
0.0 $
25.8 $
3,820.0
98,708.8
0.0 $
UN
13.0
20,630.0
268,190.0
0.0 $
13.0 $
20,630.0
268,190.0
0.0 $
INSTALACION HIDRAULICA
2,1
1.10
ML
10.4
29,203.0
303,127.1
0.0 $
10.4 $
29,203.0
303,127.1
0.0 $
UN
3.0
152,886.0
458,658.0
0.0 $
3.0 $
152,886.0
458,658.0
0.0 $
UN
1.0
229,034.0
229,034.0
0.0 $
1.0 $
229,034.0
229,034.0
0.0 $
UN
8.0
24,565.0
196,520.0
0.0 $
8.0 $
24,565.0
196,520.0
0.0 $
UN
2.0
53,097.0
106,194.0
0.0 $
2.0 $
53,097.0
106,194.0
0.0 $
UN
5.0
42,282.0
211,410.0
0.0 $
5.0 $
42,282.0
211,410.0
0.0 $
30.0 $
170,000.0
5,100,000.0
0.0 $
154,559,519.4
30.0 $
170,000.0
1,420,862.0
5,100,000.0
6,707,070.6
159,613,670.0
ZONA 10 POLIDEPORTIVO
PRELIMINARES
1.20 Descapote manual esp. .20mts
M2
88.0
3,939.0
346,632.0
62.0 $
244,218.0
150.0 $
3,939.0
590,850.0
76.8 $
302,515.2
M2
600.0
182.0
109,200.0
150.0 $
27,300.0
750.0 $
182.0
136,500.0
600.0 $
109,200.0
MOVIMIENTO DE TIERRA
M3
21.0
19,594.0
411,474.0
-11.0 $
(215,534.0)
10.0 $
19,594.0
195,940.0
22.2 $
434,986.8
M3
100.0
229,224.0
22,922,400.0
-40.0 $
(9,168,960.0)
60.0 $
229,224.0
13,753,440.0
31.9 $
7,319,122.3
M3
8.1
376,636.0
3,054,518.0
0.0 $
8.1 $
376,636.0
3,054,518.0
8.2 $
3,099,714.3
ML
50.0
40,874.0
2,043,700.0
2.0 $
81,748.0
52.0 $
40,874.0
2,125,448.0
0.0 $
M3
3.3
409,378.0
1,350,947.4
-1.8 $
(736,880.4)
1.5 $
409,378.0
614,067.0
0.0 $
M2
43.0
17,772.0
764,196.0
0.0 $
43.0 $
17,772.0
764,196.0
23.5 $
M2
170.0
50,558.0
8,594,860.0
0.0 $
170.0 $
50,558.0
8,594,860.0
0.0 $
5.30 Muro ladrillo prensado liviano e=0.12m, visto por dos caras
M2
108.0
58,561.0
6,324,588.0
0.0 $
108.0 $
58,561.0
6,324,588.0
0.0 $
Kg
2200.0
3,841.4
8,450,970.0
0.0 $
2200.0 $
3,841.4
8,450,970.0
2200.0 $
8,450,970.0
M3
2.0
512,428.0
1,024,856.0
0.4 $
204,971.2
2.4 $
512,428.0
1,229,827.2
2.0 $
1,024,856.0
ML
76.0
46,132.0
3,506,032.0
10.0 $
461,320.0
86.0 $
46,132.0
3,967,352.0
76.0 $
3,506,032.0
5.10 Viga 0,30 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
47.0
48,312.0
2,270,664.0
0.0 $
47.0 $
48,312.0
2,270,664.0
47.0 $
2,270,664.0
M3
2.7
483,280.0
1,304,856.0
0.0 $
2.7 $
483,280.0
1,304,856.0
2.7 $
1,304,856.0
M3
1.7
471,198.0
801,036.6
0.0 $
1.7 $
471,198.0
801,036.6
2.6 $
1,201,554.9
M2
556.0
10,646.0
5,919,176.0
-216.0 $
(2,299,536.0)
340.0 $
10,646.0
3,619,640.0
0.0 $
M2
810.0
42,776.0
34,648,560.0
103.0 $
4,405,928.0
913.0 $
42,776.0
39,054,488.0
0.0 $
ML
30.0
40,812.0
1,224,360.0
0.0 $
30.0 $
40,812.0
1,224,360.0
0.0 $
KG
9500.0
7,550.0
71,725,000.0
0.0 $
9500.0 $
7,550.0
71,725,000.0
0.0 $
M2
72.0
29,657.0
2,135,304.0
4.0 $
76.0 $
29,657.0
2,253,932.0
0.0 $
M2
64.8
32,924.0
2,133,475.2
0.0 $
64.8 $
32,924.0
2,133,475.2
0.0 $
M3
111.6
19,122.0
2,134,015.2
0.0 $
111.6 $
19,122.0
2,134,015.2
38.0 $
M2
90.0
10,159.0
914,310.0
0.0 $
90.0 $
10,159.0
914,310.0
0.0 $
M2
100.0
25,586.0
2,558,600.0
0.0 $
100.0 $
25,586.0
2,558,600.0
0.0 $
M2
72.0
21,983.0
1,582,776.0
13.0 $
85.0 $
21,983.0
1,868,555.0
0.0 $
M2
90.0
40,254.0
3,622,860.0
0.0 $
90.0 $
40,254.0
3,622,860.0
0.0 $
ML
36.0
17,081.0
614,916.0
10.0 $
46.0 $
17,081.0
785,726.0
0.0 $
CIMIENTOS
3.10
417,997.4
MAMPOSTERIA
ESTRUCTURA
PAETES
6.10 Paete muros 1:4
CUBIERTA Y ESTRUCTURA DE CUBIERTA
ACABADOS
9.10 Cieloraso en Dray wall perf. alumin. blanc
118,628.0
ENCHAPES
11.10 Enchape de pared 0.20x0.30 institucional
PISOS
285,779.0
170,810.0
726,636.0
M2
30.0
147,301.0
4,419,030.0
-30.0 $
M2
24.0
53,530.0
1,284,720.0
0.0 $
UND
99,214.0
0.0 $
M2
20.0
41,972.0
839,440.0
0.0 $
(4,419,030.0)
0.0 $
147,301.0
24.0 $
53,530.0
0.0 $
99,214.0
20.0 $
41,972.0
0.0 $
0.0 $
0.0 $
839,440.0
0.0 $
ORNAMENTALES
15.10 Jardin ornamental
M2
30.0
72,963.0
2,188,890.0
0.0 $
30.0 $
72,963.0
2,188,890.0
0.0 $
15.20 Empradizacin
M2
2264.0
6,973.0
15,786,872.0
0.0 $
2264.0 $
6,973.0
15,786,872.0
0.0 $
M2
232.0
9,102.0
2,111,664.0
0.0 $
232.0 $
9,102.0
2,111,664.0
0.0 $
M2
108.0
11,482.0
1,240,056.0
0.0 $
108.0 $
11,482.0
1,240,056.0
0.0 $
ML
240.0
52,897.0
12,695,280.0
0.0 $
240.0 $
52,897.0
12,695,280.0
0.0 $
EXTERIORES
17.50 Graderias en concreto armado con espaldar
LIMPIEZA GENERAL
18.10 Limpieza y retiro de escombros
M3
18.0
13,197.0
237,546.0
0.0 $
18.0 $
13,197.0
237,546.0
0.0 $
M2
600.0
1,260.0
756,000.0
0.0 $
600.0 $
1,260.0
756,000.0
0.0 $
CARPINTERA METLICA
16.90 Marco y puerta metlica cal. 18 1.50x2.00m
UND
1.0
476,072.0
476,072.0
3.0 $
1,428,216.0
4.0 $
476,072.0
1,904,288.0
0.0 $
ML
72.0
37,617.0
2,708,424.0
13.0 $
489,021.0
85.0 $
37,617.0
3,197,445.0
0.0 $
ML
54.0
30,953.0
1,671,462.0
0.0 $
54.0 $
30,953.0
1,671,462.0
6.0
72,669.0
436,014.0
0.0 $
6.0 $
72,669.0
436,014.0
0.0 $
ML
60.0
36,000.0
2,160,000.0
-60.0 $
(2,160,000.0)
0.0 $
36,000.0
0.0 $
UN
1.0
182,730.0
182,730.0
-1.0 $
(182,730.0)
0.0 $
182,730.0
0.0 $
ELECTRICO POLIDEPORTIVO
ALUMBRADO Y TOMAS
Suministro e instalacion de materiales y mano de obra para
la construccin a todo costo de salidas para alumbrado y
tomas en tubo PVC y cajas segn RETIE (no se suministran
las lmpras ni accesorios especiales, los cuales se anotan
en otro captulo )
ACOMETIDA BAJA TENSIN
Suministro e instalacin de materiales para acometidas en
tubo PVC con conductores de cobre aislado tipo THW,
cantidad, nmero y calibre AWG MCM, as: ( Todos los
materiales deben cumplir norma RETIE.)
Desde armario de Protecciones a Polideportivo. con 3N8
1.23
AWG y 1N10T AWG
TABLEROS AUTOMATICOS
Suministro e instalacin de tableros de automaticos tipo TC,
con espacio para Totalizador, barraje 225 AMP. Trifsico, con
puerta y llave con los interruptores automticos
termomagnticos tipo enchufable para alumbrado asi:
1.29 Control Alumbrado Polideportivo
1.27
UN
1.0 $
649,717.0
649,717.0
1.0 $
649,717.0
649,717.0
0.0 $
8.0 $
65,340.0
522,720.0
8.0 $
65,340.0
522,720.0
0.0 $
1.03
UN
8.0 $
77,880.0
623,040.0
8.0 $
77,880.0
623,040.0
0.0 $
UN
5.0 $
67,200.0
336,000.0
5.0 $
67,200.0
336,000.0
0.0 $
UN
3.0 $
110,222.0
330,666.0
3.0 $
110,222.0
330,666.0
0.0 $
UN
8.0 $
9,239.0
73,912.0
8.0 $
9,239.0
73,912.0
0.0 $
UN
8.0 $
1,979.0
15,832.0
8.0 $
1,979.0
15,832.0
0.0 $
UN
3.0 $
25,739.0
77,217.0
3.0 $
25,739.0
77,217.0
0.0 $
UN
4.0 $
104,280.0
417,120.0
4.0 $
104,280.0
417,120.0
0.0 $
UN
17.0 $
71,283.0
1,211,811.0
17.0 $
71,283.0
1,211,811.0
0.0 $
UN
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
132.0 $
3,195.0
421,740.0
132.0 $
3,195.0
421,740.0
0.0 $
UN
2.0 $
31,039.0
62,078.0
2.0 $
31,039.0
62,078.0
0.0 $
5.19
ML
200.0 $
9,163.0
1,832,600.0
200.0 $
9,163.0
1,832,600.0
0.0 $
5.29
ML
105.0 $
34,094.0
3,579,870.0
105.0 $
34,094.0
3,579,870.0
0.0 $
5.15
UN
4.0 $
31,039.0
124,156.0
4.0 $
31,039.0
124,156.0
0.0 $
5.23
UN
114.0 $
6,994.0
797,316.0
114.0 $
6,994.0
797,316.0
0.0 $
UN
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
UN
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
5.24
5.25
UN
6.0
577,500.0
3,465,000.0
0.0 $
6.0 $
577,500.0
3,465,000.0
0.0 $
DESAGUES EN EL TERRENO
1,1
M3
57.0
9,900.0
564,300.0
0.0 $
57.0 $
9,900.0
564,300.0
0.0 $
1,2
UN
4.0
101,884.0
407,536.0
0.0 $
4.0 $
101,884.0
407,536.0
0.0 $
1,3
ML
3.7
29,203.0
108,343.1
146.3 $
4,272,106.9
150.0 $
29,203.0
4,380,450.0
0.0 $
1,4
109.8
49,535.0
5,438,943.0
30.2 $
1,495,957.0
140.0 $
49,535.0
6,934,900.0
0.0 $
587.0 $
20,000.0
11,740,000.0
0.0 $
ML
587.0 $
20,000.0
ML
83.0 $
6,500.0
83.0 $
6,500.0
539,500.0
0.0 $
ML
380.0 $
3,500.0
380.0 $
3,500.0
1,330,000.0
0.0 $
pedestal
M3
5.0 $
376,636.0
5.0 $
376,636.0
1,864,348.2
0.0 $
170,000.0
30.0 $
170,000.0
5,100,000.0
M2
$
ZONA 11 TIENDA ESCOLAR Y BATERIA
251,672,604.5
30.0 $
1,961,710.0
5,925,811.8
278,172,264.4
30,169,104.9
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
180.0
2,035.0
366,300.0
130.0 $
264,550.0
310.0 $
2,035.0
630,850.0
180.0 $
366,300.0
M2
180.0
3,939.0
709,020.0
130.0 $
512,070.0
310.0 $
3,939.0
1,221,090.0
180.0 $
709,020.0
ML
80.0
20,360.0
1,628,800.0
0.0 $
80.0 $
20,360.0
1,628,800.0
0.0 $
M3
10.8
19,594.0
211,615.2
0.0 $
10.8 $
19,594.0
211,615.2
9.4 $
184,183.6
M3
10.8
229,224.0
2,475,619.2
0.0 $
10.8 $
229,224.0
2,475,619.2
15.8 $
3,621,739.2
ML
90.0
40,874.0
3,678,660.0
0.0 $
90.0 $
40,874.0
3,678,660.0
46.1 $
1,882,656.4
M2
192.0
19,416.0
3,727,872.0
-131.6 $
60.5 $
19,416.0
1,173,697.2
86.8 $
1,685,114.6
ML
73.0
19,990.0
1,459,270.0
0.0 $
73.0 $
19,990.0
1,459,270.0
60.8 $
1,215,392.0
ML
15.0
129,428.0
1,941,420.0
0.0 $
15.0 $
129,428.0
1,941,420.0
0.0 $
Kg
1600.0
3,841.0
6,145,600.0
0.0 $
1600.0 $
3,841.0
6,145,600.0
1600.0 $
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
10.0
22,791.0
227,910.0
0.0 $
10.0 $
22,791.0
227,910.0
0.0 $
ML
96.0
46,132.0
4,428,672.0
0.0 $
96.0 $
46,132.0
4,428,672.0
44.0 $
ML
80.0
44,241.0
3,539,280.0
0.0 $
80.0 $
44,241.0
3,539,280.0
0.0 $
M2
384.0
10,646.0
4,088,064.0
-238.6 $
(2,539,603.3)
145.5 $
10,646.0
1,548,460.7
234.6 $
M2
147.0
42,776.0
6,288,072.0
-60.6 $
(2,592,225.6)
86.4 $
42,776.0
3,695,846.4
0.0 $
ML
14.0
109,436.0
1,532,104.0
0.8 $
91,926.2
14.8 $
109,436.0
1,624,030.2
0.0 $
ML
120.0
20,000.0
2,400,000.0
-44.8 $
(896,000.0)
75.2 $
20,000.0
1,504,000.0
0.0 $
M2
40.0
32,924.0
1,316,960.0
45.3 $
1,491,457.2
85.3 $
32,924.0
2,808,417.2
0.0 $
M2
120.0
32,159.0
3,859,080.0
-62.2 $
(2,000,289.8)
57.8 $
32,159.0
1,858,790.2
0.0 $
M3
40.0
24,156.0
966,240.0
208.0 $
5,024,448.0
248.0 $
24,156.0
5,990,688.0
127.5 $
M2
180.0
10,159.0
1,828,620.0
-38.0 $
(386,042.0)
142.0 $
10,159.0
1,442,578.0
0.0 $
M2
85.0
40,254.0
3,421,590.0
11.0 $
442,794.0
96.0 $
40,254.0
3,864,384.0
0.0 $
ML
30.0
6,322.0
189,660.0
5.5 $
34,771.0
35.5 $
6,322.0
224,431.0
0.0 $
UND
10.0
236,392.0
2,363,920.0
0.0 $
10.0 $
236,392.0
2,363,920.0
0.0 $
UND
10.0
32,520.0
325,200.0
0.0 $
10.0 $
32,520.0
325,200.0
0.0 $
UND
8.0
614,243.0
4,913,944.0
0.0 $
8.0 $
614,243.0
4,913,944.0
0.0 $
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
Concreto ciclpeo (60% concreto de 2500 psi y 40% piedra
media zonga) para muros
Concreto de 3000 psi para viga de amarre 0.15x0.25 incluye
3.30
acero
3.10
MAMPOSTERIA
(2,554,174.8)
ESTRUCTURA
6,145,600.0
2,029,808.0
-
PAETES
6.10 Paete muros 1:4
2,497,977.4
PISOS
3,080,131.6
14.40
UND
2.0
252,528.0
505,056.0
0.0 $
2.0 $
252,528.0
505,056.0
0.0 $
UND
1.0
99,214.0
99,214.0
0.0 $
1.0 $
99,214.0
99,214.0
0.0 $
M2
120.0
9,102.0
1,092,240.0
0.0 $
120.0 $
9,102.0
1,092,240.0
0.0 $
M2
62.0
11,482.0
711,884.0
0.0 $
62.0 $
11,482.0
711,884.0
0.0 $
M2
180.0
1,260.0
226,800.0
0.0 $
180.0 $
1,260.0
226,800.0
0.0 $
UN
2.0
72,600.0
145,200.0
2.0 $
145,200.0
4.0 $
72,600.0
290,400.0
0.0 $
UN
2.0
71,280.0
142,560.0
1.0 $
71,280.0
3.0 $
71,280.0
213,840.0
0.0 $
UN
3.0
68,640.0
205,920.0
0.0 $
0.0 $
68,640.0
0.0 $
UN
3.0
67,200.0
201,600.0
0.0 $
3.0 $
67,200.0
201,600.0
0.0 $
UN
2.0
110,222.0
220,444.0
0.0 $
2.0 $
110,222.0
220,444.0
0.0 $
UN
4.0 $
17,398.0
69,592.0
4.0 $
17,398.0
69,592.0
0.0 $
2.0 $
65,340.0
130,680.0
2.0 $
65,340.0
130,680.0
0.0 $
UN
2.0 $
77,880.0
155,760.0
2.0 $
77,880.0
155,760.0
0.0 $
UN
3.0 $
72,778.0
218,334.0
3.0 $
72,778.0
218,334.0
0.0 $
ML
28.0 $
12,194.0
341,432.0
28.0 $
12,194.0
341,432.0
0.0 $
UN
5.0 $
9,239.0
46,195.0
5.0 $
9,239.0
46,195.0
0.0 $
UN
5.0 $
1,979.0
9,895.0
5.0 $
1,979.0
9,895.0
0.0 $
UN
4.0 $
25,739.0
102,956.0
4.0 $
25,739.0
102,956.0
0.0 $
UN
4.0 $
104,280.0
417,120.0
4.0 $
104,280.0
417,120.0
0.0 $
UN
4.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
UN
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
80.0 $
3,195.0
255,600.0
80.0 $
3,195.0
255,600.0
0.0 $
UN
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
UN
1.0 $
438,717.0
438,717.0
1.0 $
438,717.0
438,717.0
0.0 $
UN
60.0 $
6,994.0
419,640.0
60.0 $
6,994.0
419,640.0
0.0 $
UN
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
UN
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
LIMPIEZA GENERAL
18.20 Aseo final obra
ELECTRICO ZONA 11 TIENDA ESCOLAR Y BATERIAS
Suministro e instalacion de materiales y mano de obra para
la construccin a todo costo de salidas para alumbrado y
tomas en tubo PVC y cajas segn RETIE (no se suministran
las lmpras ni accesorios especiales, los cuales se anotan
en otro captulo )
5.20
RED ACUEDUCTO
1,1
35.2
3,820.0
134,540.4
0.0 $
UN
20.0
20,630.0
412,600.0
1.0 $
35.2 $
3,820.0
134,540.4
0.0 $
21.0 $
20,630.0
433,230.0
15.0 $
INSTALACION HIDRAULICA
2,1
20,630.0
309,450.0
INSTALACION SANITARIA
1,1
ML
6.6
29,203.0
193,323.9
0.0 $
6.6 $
29,203.0
193,323.9
0.0 $
1,2
UN
1.0
152,886.0
152,886.0
0.0 $
1.0 $
152,886.0
152,886.0
1.0 $
152,886.0
1,3
UN
1.0
185,932.0
185,932.0
0.0 $
1.0 $
185,932.0
185,932.0
1.0 $
185,932.0
1,4
UN
1.0
229,034.0
229,034.0
0.0 $
1.0 $
229,034.0
229,034.0
1.0 $
229,034.0
1,5
UN
12.0
24,565.0
294,780.0
0.0 $
12.0 $
24,565.0
294,780.0
12.0 $
294,780.0
1,6
UN
8.0
53,097.0
424,776.0
0.0 $
8.0 $
53,097.0
424,776.0
8.0 $
424,776.0
9,409,679.1
M2
135.0 $
61,461.0
8,297,235.0
135.0 $
61,461.0
8,297,235.0
153.1 $
M2
15.0 $
170,000.0
2,550,000.0
15.0 $
170,000.0
2,550,000.0
Placa de contrapiso
M2
210.0 $
25,586.0
5,373,060.0
210.0 $
25,586.0
5,373,060.0
210.0 $
ML
1.0 $
37,617.0
37,617.0
1.0 $
37,617.0
37,617.0
69,612,282.7
1,319,390.0
16,657,479.0
86,063,841.6
5,373,060.0
-
39,797,520.0
M2
138.0
2,035.0
280,830.0
110.0 $
223,850.0
248.0 $
2,035.0
504,680.0
0.0 $
M2
138.0
3,939.0
543,582.0
110.0 $
433,290.0
248.0 $
3,939.0
976,872.0
0.0 $
ML
50.0
20,360.0
1,018,000.0
13.0 $
264,680.0
63.0 $
20,360.0
1,282,680.0
0.0 $
M3
21.0
19,594.0
411,474.0
0.0 $
21.0 $
19,594.0
411,474.0
0.0 $
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
M3
6.0
229,224.0
1,375,344.0
0.0 $
6.0 $
229,224.0
1,375,344.0
0.0 $
M3
4.1
376,636.0
1,544,207.6
0.0 $
4.1 $
376,636.0
1,544,207.6
0.0 $
M3
2.3
409,378.0
941,569.4
0.9 $
3.2 $
409,378.0
1,310,009.6
0.0 $
M2
21.0
17,772.0
373,212.0
0.0 $
21.0 $
17,772.0
373,212.0
0.0 $
M2
146.0
61,461.0
8,973,306.0
0.0 $
146.0 $
61,461.0
8,973,306.0
0.0 $
M2
13.0
19,416.0
252,408.0
0.0 $
13.0 $
19,416.0
252,408.0
0.0 $
ML
27.0
19,990.0
539,730.0
0.0 $
27.0 $
19,990.0
539,730.0
0.0 $
Kg
3000.0
3,841.0
11,523,000.0
0.0 $
3000.0 $
3,841.0
11,523,000.0
0.0 $
M2
26.0
75,961.0
1,974,986.0
0.0 $
26.0 $
75,961.0
1,974,986.0
0.0 $
368,440.2
MAMPOSTERIA
ESTRUCTURA
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
11.0
22,791.0
250,701.0
0.0 $
11.0 $
22,791.0
250,701.0
0.0 $
M3
7.3
483,280.0
3,527,944.0
0.0 $
7.3 $
483,280.0
3,527,944.0
0.0 $
M3
5.5
471,198.0
2,591,589.0
0.0 $
5.5 $
471,198.0
2,591,589.0
0.0 $
M2
26.0
10,646.0
276,796.0
0.0 $
26.0 $
10,646.0
276,796.0
0.0 $
M2
26.0
11,805.0
306,930.0
0.0 $
26.0 $
11,805.0
306,930.0
0.0 $
M2
80.0
42,776.0
3,422,080.0
0.0 $
80.0 $
42,776.0
3,422,080.0
0.0 $
ML
8.0
109,436.0
875,488.0
0.0 $
8.0 $
109,436.0
875,488.0
0.0 $
ML
70.0
20,000.0
1,400,000.0
15.5 $
85.5 $
20,000.0
1,710,000.0
0.0 $
M2
76.0
32,924.0
2,502,224.0
-76.0 $
(2,502,224.0)
0.0 $
32,924.0
0.0 $
M2
25.0
32,159.0
803,975.0
-25.0 $
(803,975.0)
0.0 $
32,159.0
0.0 $
M3
30.0
24,156.0
724,680.0
0.0 $
30.0 $
24,156.0
724,680.0
0.0 $
M2
138.0
10,159.0
1,401,942.0
0.0 $
138.0 $
10,159.0
1,401,942.0
0.0 $
M2
74.0
40,254.0
2,978,796.0
0.0 $
74.0 $
40,254.0
2,978,796.0
0.0 $
ML
38.0
6,322.0
240,236.0
0.0 $
38.0 $
6,322.0
240,236.0
0.0 $
M2
21.0
147,301.0
3,093,321.0
-21.0 $
(3,093,321.0)
0.0 $
147,301.0
0.0 $
M2
6.0
147,301.0
883,806.0
-6.0 $
(883,806.0)
0.0 $
147,301.0
0.0 $
M2
25.0
41,972.0
1,049,300.0
0.0 $
25.0 $
41,972.0
1,049,300.0
0.0 $
M2
26.0
9,102.0
236,652.0
0.0 $
26.0 $
9,102.0
236,652.0
0.0 $
M2
292.0
5,625.0
1,642,500.0
0.0 $
292.0 $
5,625.0
1,642,500.0
0.0 $
ML
78.0
9,102.0
709,956.0
0.0 $
78.0 $
9,102.0
709,956.0
0.0 $
MI
47.0
27,835.0
1,308,245.0
0.0 $
47.0 $
27,835.0
1,308,245.0
0.0 $
M2
60.0
49,237.0
2,954,220.0
0.0 $
60.0 $
49,237.0
2,954,220.0
0.0 $
M2
138.0
1,260.0
173,880.0
0.0 $
138.0 $
1,260.0
173,880.0
0.0 $
PAETES
310,000.0
ENCHAPES
PISOS
LIMPIEZA GENERAL
18.20 Aseo final obra
ELECTRICO ZONA 12
ALUMBRADO Y TOMAS
UN
12.0
71,280.0
855,360.0
-3.0 $
(213,840.0)
9.0 $
71,280.0
641,520.0
0.0 $
UN
3.0
67,199.9
201,599.6
1.0 $
67,199.9
4.0 $
67,199.9
268,799.5
0.0 $
ML
25.0
30,540.0
763,500.0
-25.0 $
(763,500.0)
0.0 $
30,540.0
0.0 $
1.0
667,313.8
667,313.8
0.0 $
1.0 $
667,313.8
667,313.8
0.0 $
TABLEROS AUTOMATICOS
Suministro e instalacin de tableros de automaticos tipo TC,
con espacio para Totalizador, barraje 225 AMP. Trifsico, con
puerta y llave con los interruptores automticos
termomagnticos tipo enchufable para alumbrado asi:
1.28
UN
27.0 $
1,979.0
53,433.0
27.0 $
1,979.0
53,433.0
0.0 $
UN
6.0 $
25,739.0
154,434.0
6.0 $
25,739.0
154,434.0
0.0 $
ML
10.0 $
34,319.0
343,190.0
10.0 $
34,319.0
343,190.0
0.0 $
UN
22.0 $
31,944.0
702,768.0
22.0 $
31,944.0
702,768.0
0.0 $
UN
22.0 $
7,327.0
161,194.0
22.0 $
7,327.0
161,194.0
0.0 $
UN
1.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
UN
4.0 $
104,280.0
417,120.0
4.0 $
104,280.0
417,120.0
0.0 $
UN
4.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
UN
4.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
ML
40.0 $
3,195.0
127,800.0
40.0 $
3,195.0
127,800.0
0.0 $
5.08
UN
1.0 $
73,758.0
73,758.0
1.0 $
73,758.0
73,758.0
0.0 $
5.09
gl
1.0 $
1,533,132.0
1,533,132.0
1.0 $
1,533,132.0
1,533,132.0
0.0 $
5.10
UN
1.0 $
2,459,758.0
2,459,758.0
1.0 $
2,459,758.0
2,459,758.0
0.0 $
ML
190.0 $
4,356.0
827,640.6
190.0 $
4,356.0
827,640.6
0.0 $
ML
32.0 $
12,194.0
390,208.0
32.0 $
12,194.0
390,208.0
0.0 $
5.26
UN
1.0 $
438,717.0
438,717.0
1.0 $
438,717.0
438,717.0
0.0 $
5.23
UN
52.0 $
6,994.0
363,688.0
52.0 $
6,994.0
363,688.0
0.0 $
UN
4.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
UN
4.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
582,224.0
9.0 $
72,778.0
655,002.0
0.0 $
5.24
5.25
UN
12.0
72,778.0
873,336.0
8.0 $
2.10
2.12
2.13
2.14
2.15
2.16
UN
1.0
39,422.0
39,422.0
21.0 $
827,862.0
22.0 $
39,422.0
867,284.0
0.0 $
UN
1.0
39,422.0
39,422.0
21.0 $
827,862.0
22.0 $
39,422.0
867,284.0
0.0 $
ML
1.0
8,319.0
8,319.0
-1.0 $
(8,319.0)
0.0 $
8,319.0
0.0 $
ML
3.0
8,319.0
24,957.0
-3.0 $
(24,957.0)
0.0 $
8,319.0
0.0 $
UN
3.0
9,239.0
27,717.0
1.0 $
9,239.0
4.0 $
9,239.0
36,956.0
0.0 $
UN
1.0
22,571.0
22,571.0
21.0 $
473,991.0
22.0 $
22,571.0
496,562.0
0.0 $
M2
138.0 $
25,586.0
3,530,868.0
138.0 $
25,586.0
3,530,868.0
0.0 $
M2
100.0 $
25,586.0
2,558,600.0
100.0 $
25,586.0
2,558,600.0
0.0 $
M2
138.0 $
25,586.0
3,530,868.0
138.0 $
25,586.0
3,530,868.0
0.0 $
M2
100.0 $
25,586.0
2,558,600.0
100.0 $
25,586.0
2,558,600.0
0.0 $
M2
21.0 $
170,000.0
3,570,000.0
21.0 $
170,000.0
3,570,000.0
0.0 $
M2
6.0 $
170,000.0
1,020,000.0
6.0 $
170,000.0
1,020,000.0
0.0 $
66,630,427.5
5,369,029.0
21,573,327.7
87,403,197.1
PARQUEADEROS
1.1
LOCALIZACION Y REPLANTEO
M2
890.0
602.0
535,780.0
0.0 $
890.0 $
602.0
535,780.0
0.0 $
1.2
M3
623.0
4,029.0
2,510,067.0
0.0 $
623.0 $
4,029.0
2,510,067.0
0.0 $
1.3
RETIRO DE SOBRANTES
M3
623.0
4,760.0
2,965,480.0
0.0 $
623.0 $
4,760.0
2,965,480.0
0.0 $
M3
356.0
17,445.0
6,210,420.0
0.0 $
356.0 $
17,445.0
6,210,420.0
0.0 $
M2
890.0
47,361.0
42,151,290.0
0.0 $
890.0 $
47,361.0
42,151,290.0
0.0 $
ML
155.0
18,370.0
2,847,350.0
0.0 $
155.0 $
18,370.0
2,847,350.0
0.0 $
CONFORMACION SUB-BASE
2.1
3.1
4.1
57,220,387.0
57,220,387.0
ILUMINACION EXTERIORES
1,08A
ML
469.0
17,906.0
8,397,914.0
0.0 $
0.0 $
17,906.0
469.0 $
8,397,914.0
UN
12.0
409,955.0
4,919,460.0
0.0 $
0.0 $
409,955.0
14.0 $
5,739,370.0
5.16
UN
4.0 $
209,832.0
839,328.0
4.0 $
209,832.0
839,328.0
0.0 $
5.17
UN
4.0 $
119,986.0
479,944.0
4.0 $
119,986.0
479,944.0
0.0 $
5.18
ML
290.0 $
6,563.0
1,903,270.0
290.0 $
6,563.0
1,903,270.0
0.0 $
UN
3.0 $
25,739.0
77,217.0
3.0 $
25,739.0
77,217.0
0.0 $
UN
4.0 $
31,039.0
124,156.0
4.0 $
31,039.0
124,156.0
0.0 $
14.0 $
401,338.0
5,618,732.0
14.0 $
401,338.0
5,618,732.0
0.0 $
UN
13,317,374.0
794,497.0
9,042,647.0
9,042,647.0
14,137,284.0
CERRAMIENTO
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
550.0
2,035.0
1,119,250.0
0.0 $
550.0 $
2,035.0
1,119,250.0
444.0 $
903,540.0
M2
204.0
3,939.0
803,556.0
346.0 $
1,362,894.0
550.0 $
3,939.0
2,166,450.0
227.0 $
894,153.0
M3
66.0
19,594.0
1,293,204.0
14.0 $
274,316.0
80.0 $
19,594.0
1,567,520.0
59.9 $
1,174,464.4
M3
66.0
229,224.0
15,128,784.0
-9.0 $
(2,063,016.0)
57.0 $
229,224.0
13,065,768.0
73.3 $
16,792,950.2
ML
550.0
41,591.0
22,875,050.0
-90.0 $
(3,743,190.0)
460.0 $
41,591.0
19,131,860.0
444.0 $
18,466,404.0
5.30 Muro ladrillo prensado liviano e=0.12m, visto por dos caras
M2
385.0
58,561.0
22,545,985.0
-85.0 $
(4,977,685.0)
300.0 $
58,561.0
17,568,300.0
204.3 $
11,964,012.3
ML
550.0
19,990.0
10,994,500.0
-90.0 $
(1,799,100.0)
460.0 $
19,990.0
9,195,400.0
408.6 $
8,167,914.0
ML
154.0
27,584.0
4,247,936.0
-44.0 $
(1,213,696.0)
110.0 $
27,584.0
3,034,240.0
88.5 $
2,441,184.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
Concreto ciclpeo (60% concreto de 2500 psi y 40% piedra
media zonga)
Viga de cimentacion en concreto de 3000 P.S.I. de 0,20 x
3.80
0,15, incluye acero
3.10
MAMPOSTERIA
ESTRUCTURA
5.18 COLUMNETA DE ANCLAJE PARA TUBO 2" (0,20*0,125)
LIMPIEZA GENERAL
18.10 Limpieza y retiro de escombros
M3
36.0
13,197.0
475,092.0
0.0 $
36.0 $
13,197.0
475,092.0
36.0 $
475,092.0
M2
204.0
1,260.0
257,040.0
0.0 $
204.0 $
1,260.0
257,040.0
204.0 $
257,040.0
550.0
192,308.0
105,769,400.0
-90.0 $
460.0 $
192,308.0
88,461,680.0
460.0 $
88,461,680.0
CARPINTERA METLICA
16.15
185,509,797.0
(17,307,720.0)
(29,467,197.0)
156,042,600.0
149,998,433.9
UN
35.0 $
85,606.0
2,996,210.0
35.0 $
85,606.0
2,996,210.0
35.0 $
2,996,210.0
UN
134.0 $
16,676.0
2,234,584.0
134.0 $
16,676.0
2,234,584.0
0.0 $
UN
87.0 $
7,276.0
633,012.0
87.0 $
7,276.0
633,012.0
0.0 $
CARPINTERA METLICA
Porton en tubo galvanizado de 2" tipo cerramiento de
5mx2.50m con marco en ngulo de 1 1/4"x1/8" en malla
eslabonada cal 10 Incluye anclaje en tubo para cerramiento
UND
2.0 $
ML
UND
Esmalte sinttico
M2
M2
1,900,000.0
3,800,000.0
2.0 $
1,900,000.0
3,800,000.0
0.0 $
1380.0 $
2,900.0
4,002,000.0
2.0 $
2,500,000.0
5,000,000.0
1380.0 $
2,900.0
4,002,000.0
0.0 $
2.0 $
2,500,000.0
5,000,000.0
0.0 $
891.0 $
9,900.0
8,820,900.0
891.0 $
9,900.0
8,820,900.0
0.0 $
230.0 $
5,625.0
1,293,750.0
230.0 $
5,625.0
1,293,750.0
0.0 $
PINTURA GENERAL
SUBTOTAL
1,751,343,076.4
AIU 25%
437,835,769.1
TOTAL
2,189,178,845.5
4,527,983.0
28,780,456.0
28,780,456.0
2,996,210.0
26,898,510.1
204,680,457.3
1,984,179,207.8
1,016,091,920.4
496,044,801.9
254,022,980.1
2,480,224,009.7
1,270,114,900.5
AVANCE
51.2
ALCADIA DE PITALITO
Pag.
CONTRATISTA:
INTERVENTOR:
En Pitalito, a los dieciseis (16) das del mes de Mayo de 2011, se reunieron en las instalaciones de la Alcalda del Municipio de Pitalito, el Doctor CARLOS ARTURO ARAGON
Ing. FREDY HUMBERTO GARZON RICO, Representante Legal de CASIA LTDA, Interventor por parte del Municipio y el Ing. HEINEMANN MARTNEZ CAMACHO, Representa
presente acta de recibo parcial.
CONDICIONES ORIGINALES
ITEM
DESCRIPCION
UND
CANT MODIFI.
CANT.
V/r. UNITARIO
V/r TOTAL
M2
585.0
2,035.0
1,190,475.0
0.0
M2
585.0
3,939.0
2,304,315.0
0.0
M3
72.1
19,594.0
1,412,727.4
50.9
6.4
229,224.0
1,467,033.6
15.6
M3
14.8
376,636.0
5,574,212.8
4.5
ML
55.0
40,874.0
2,248,070.0
0.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
M3
8.5
409,378.0
3,479,713.0
12.6
M2
106.4
17,772.0
1,890,940.8
-34.4
M2
444.0
58,561.0
26,001,084.0
-124.0
M2
380.5
19,416.0
7,387,788.0
129.5
ML
48.8
17,027.0
830,917.6
87.2
ML
2.6
129,428.0
336,512.8
0.0
Kg
8900.0
3,841.0
34,184,900.0
300.0
M3
2.3
512,428.0
1,178,584.4
0.0
M2
175.7
80,517.0
14,146,836.9
23.3
M2
45.0
75,961.0
3,418,245.0
0.0
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
35.0
22,791.0
797,685.0
10.0
M3
24.1
483,280.0
11,661,546.4
0.0
M3
4.5
520,489.0
2,342,200.5
2.0
ML
19.5
49,136.0
958,152.0
108.1
ML
86.0
46,132.0
3,967,352.0
-67.0
50.0
22,533.0
1,126,650.0
0.0
88.0
44,241.0
3,893,208.0
0.0
MAMPOSTERIA
4.20
ESTRUCTURA
M2
1205.0
10,646.0
12,828,430.0
0.0
M2
32.0
14,619.0
467,808.0
0.0
M2
300.0
42,776.0
12,832,800.0
20.0
ML
12.8
40,812.0
522,393.6
0.0
ML
36.5
175,000.0
6,387,500.0
0.0
ML
21.0
109,436.0
2,298,156.0
-4.0
8.50
ML
240.0
20,000.0
4,800,000.0
0.0
M2
377.0
29,657.0
11,180,689.0
0.0
M2
62.0
32,924.0
2,041,288.0
-12.0
M2
15.6
32,159.0
501,680.4
0.0
M3
108.0
19,122.0
2,065,176.0
9.0
M2
450.0
10,159.0
4,571,550.0
-52.0
ACABADOS
9.10 Cieloraso en Dray wall perf. alumin. blanc
ENCHAPES
PISOS
12.40
M2
83.0
25,586.0
2,123,638.0
398.0
M2
15.0
81,050.0
1,215,750.0
0.0
M2
377.0
61,777.0
23,289,929.0
23.0
M2
60.0
40,254.0
2,415,240.0
38.0
ML
20.0
17,081.0
341,620.0
-2.0
M2
100.0
147,301.0
14,730,100.0
-100.0
CARPINTERA DE ALUMINIO
13.10 Puertas y Ventana en aluminio, corrediza
APARATOS Y MUEBLES ESPECIALES
14.10 Lavamanos empotral institucional
UND
6.0
236,392.0
1,418,352.0
0.0
UND
6.0
166,392.0
998,352.0
0.0
UND
6.0
32,520.0
195,120.0
0.0
M2
6.0
53,530.0
321,180.0
0.0
M2
100.0
41,972.0
4,197,200.0
7.0
ORNAMENTALES
15.10 Jardin ornamental
M2
20.0
72,963.0
1,459,260.0
20.0
15.20 Empradizacin
M2
356.0
6,973.0
2,482,388.0
16.0
M2
1205.0
9,102.0
10,967,910.0
-145.0
M2
172.0
11,482.0
1,974,904.0
79.0
M2
444.0
5,625.0
2,497,500.0
-129.0
ML
261.0
9,102.0
2,375,622.0
0.0
41.0
27,835.0
1,141,235.0
4.0
16.40
UND
MI
UND
M3
18.0
13,197.0
237,546.0
0.0
M2
836.0
1,260.0
1,053,360.0
0.0
CARPINTERA METLICA
UND
UND
4.0
95,332.0
381,328.0
2.0
UND
6.0
88,566.0
531,396.0
1.0
CARPINTERA DE MADERA
UND
UND
6.0
235,636.0
1,413,816.0
1.0
UND
4.0
251,730.0
1,006,920.0
2.0
UN
1.0
72,600.0
72,600.0
3.0
UN
25.0
77,880.0
1,947,000.0
0.0
UN
9.0
77,880.0
700,920.0
14.0
UN
4.0
71,280.0
285,120.0
-4.0
12.0
68,640.0
823,680.0
-12.0
17.0
67,200.0
1,142,400.0
11.0
ELECTRICO
1.01 Salida para Roseta de techo o aplique con bombillo 100 W
Salida para lmpara fluorescente especiales 60x60 con 2
1.02
Tubo T5 biax 35 W
Salida para lmpara tipo bala D=6" fluorescente de 1
1.03
Tubo 27 W
Salida para lmpara fluorescente especiales de 2*40W
1.04
Luces Salones
1.05
UN
1.17
ML
14.0
40,313.0
564,382.0
-14.0
1.27
UN
1.0
649,717.0
649,717.0
0.0
UN
1.0
54,780.0
54,780.0
-1.0
UN
1.0
56,760.0
56,760.0
-1.0
UN
1.0
17,398.0
17,398.0
3.0
UN
25.0
199,571.0
4,989,275.0
0.0
UN
9.0
65,340.0
588,060.0
14.0
UN
4.0
72,778.0
291,112.0
-4.0
UN
12.0
76,560.0
918,720.0
-12.0
ML
29.0
34,319.0
995,251.0
56.0
UN
10.0
39,422.0
394,220.0
11.0
UN
20.0
39,422.0
788,440.0
1.0
UN
10.0
9,239.0
92,390.0
18.0
UN
10.0
22,571.0
225,710.0
11.0
UN
2.0
25,739.0
51,478.0
10.0
ML
35.0
4,356.0
152,460.0
350.0
UN
10.0
1,979.0
19,790.0
44.0
UN
10.0
31,944.0
319,440.0
11.0
UN
10.0
7,327.0
73,270.0
11.0
UN
2.0
104,280.0
208,560.0
4.0
UN
6.0
6.0
UN
1.0
1.0
UN
4.0
4.0
UN
4.0
4.0
ML
85.0
85.0
5.07
ML
40.0
40.0
5.08
UN
1.0
1.0
5.09
GL
1.0
1.0
5.10
UN
1.0
1.0
5.23
UN
64.0
64.0
UN
4.0
4.0
UN
4.0
4.0
5.24
5.25
5.27
ML
385.0
5.28
UN
1.0
385.0
ML
94.8
3,820.0
362,136.0
0.0
UN
16.0
20,630.0
330,080.0
0.0
29,203.0
543,759.9
0.0
1.0
RED ACUEDUCTO
1,1
2,1
1,1
ML
18.6
1,2
UN
4.0
85,606.0
342,424.0
0.0
1,3
UN
1.0
229,034.0
229,034.0
1.0
1,4
UN
8.0
24,565.0
196,520.0
0.0
1,5
UN
8.0
53,097.0
424,776.0
0.0
1,6
ML
20.9
36,611.0
765,536.0
0.0
ML
Und
M2
1.0
107.0
442.0
290,683,486.1
ZONA 6 SISTEMAS
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
170.0
2,035.0
345,950.0
10.0
M2
170.0
3,939.0
669,630.0
10.0
ML
200.0
20,360.0
4,072,000.0
0.0
M3
10.0
19,594.0
195,940.0
10.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
2.0
229,224.0
458,448.0
2.0
M3
0.5
376,636.0
188,318.0
2.1
ML
17.0
40,874.0
694,858.0
1.0
M3
2.0
409,378.0
810,568.4
2.4
M2
8.0
17,772.0
142,176.0
14.0
M2
57.0
61,461.0
3,503,277.0
0.0
MAMPOSTERIA
M2
73.0
19,416.0
1,417,368.0
12.0
ML
50.0
19,990.0
999,500.0
0.0
ML
10.0
129,428.0
1,294,280.0
1.0
Kg
1200.0
3,841.0
4,609,200.0
1100.0
M2
42.0
75,961.0
3,190,362.0
0.0
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
5.0
22,791.0
113,955.0
1.0
M3
5.0
483,280.0
2,416,400.0
1.0
ML
21.0
46,132.0
968,772.0
0.0
M3
3.0
471,198.0
1,413,594.0
0.0
17.0
44,241.0
752,097.0
0.0
M2
190.0
10,646.0
2,022,740.0
10.0
M2
90.0
42,776.0
3,849,840.0
0.0
ML
8.0
109,436.0
875,488.0
8.0
ML
124.0
20,000.0
2,480,000.0
11.0
4.50
ESTRUCTURA
5.17
PAETES
6.10 Paete muros 1:4
CUBIERTA Y ESTRUCTURA DE CUBIERTA
8.10 Cubierta en teja termoacustic
Cercha Metalica Perfileria PHR C 100X50X15 (1.2mm)
Segun Diseno
Correa Metalica Perfileria PHR C 160X60X20 (1.2mm)
8.40
Segun Diseno
8.30
PISOS
12.10 Relleno en recebo compactado mecanica
M3
55.2
24,156.0
1,333,411.2
4.8
M2
170.0
10,159.0
1,727,030.0
10.0
M2
150.0
40,254.0
6,038,100.0
0.0
ML
70.0
6,322.0
442,540.0
0.0
M2
35.0
147,301.0
5,155,535.0
-35.0
M2
5.0
147,301.0
736,505.0
-5.0
M2
35.0
41,972.0
1,469,020.0
7.0
M2
980.0
6,973.0
6,833,540.0
0.0
M2
440.0
9,102.0
4,004,880.0
0.0
M2
114.0
5,625.0
641,250.0
86.0
ML
130.0
9,102.0
1,183,260.0
10.0
MI
10.0
27,835.0
278,350.0
6.0
M2
14.0
32,592.0
456,288.0
40.0
M2
170.0
1,260.0
214,200.0
10.0
UN
2.0
72,600.0
145,200.0
-2.0
UN
9.0
59,000.0
531,000.0
-5.0
UN
36.0
71,280.0
2,566,080.0
-22.0
UN
45.0
50,909.0
2,290,905.0
-38.0
ML
129.0
35,726.0
4,608,654.0
-129.0
16.40
LIMPIEZA GENERAL
18.20 Aseo final obra
ELECTRICO
15.01 Salida para Roseta de techo o aplique con bombillo 100 W
Salida para lmpara tipo bala D=6" fluorescente de 1
15.03
Tubo 27 W
Salida para lmpara fluorescente especiales de 2*40W
15.04
Luces Salones
15.10 Salida para toma monofsica 15 Amps con polo a tierra
Tablero Parcial Laboratorios TP-Lab. 1 1/4" con 3N6 AWG
15.28
y 1N8 AWG
Tablero Parcial laboratorios TP 18 Circuitos con:10
15.30
Parciales de 1x15 Amps-2Parciales 1x20amps.
UN
1.0
485,000.0
485,000.0
-1.0
UN
2.0
41,500.0
83,000.0
-2.0
UN
2.0
13,180.0
26,360.0
-2.0
UN
9.0
49,500.0
445,500.0
-5.0
UN
36.0
55,135.0
1,984,860.0
-22.0
ML
6.0
25,999.0
155,994.0
10.0
UN
48.0
29,865.0
1,433,520.0
-18.0
UN
46.0
29,865.0
1,373,790.0
-16.0
UN
23.0
6,999.0
160,977.0
-16.0
UN
23.0
17,099.0
393,277.0
7.0
UN
2.0
19,499.0
38,998.0
4.0
ML
39.0
3,300.0
128,700.0
351.0
UN
23.0
1,500.0
34,500.0
13.0
UN
46.0
24,200.0
1,113,200.0
-16.0
UN
46.0
5,550.0
255,300.0
-16.0
UN
2.0
79,000.0
158,000.0
-2.0
15.72
UN
0.0
UN
4.0
UN
4.0
ML
136.0
5.08
UN
1.0
5.09
Gl
1.0
5.10
UN
1.0
UN
1.0
UN
1.0
UN
1.0
UN
6.0
UN
102.0
UN
4.0
UN
4.0
ML
150.0
RED ACUEDUCTO
SUMINISTRO E INSTALACION DE TUBERIA PVC RDE
1.10 13.5 DE 3/4"
ML
42.0
3,820.0
160,440.0
0.0
UN
10.0
20,630.0
206,300.0
0.0
ML
28.7
29,203.0
839,294.2
0.0
UN
1.0
152,886.0
152,886.0
3.0
UN
1.0
185,932.0
185,932.0
3.0
UN
10.0
24,565.0
245,650.0
0.0
INSTALACION HIDRAULICA
2.10 PUNTO AGUA FRIA PVC
INSTALACION SANITARIA
1.10
M2
M2
42.0
$
12.0
88,201,987.9
ZONA 7 AULAS
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
1524.0
2,035.0
3,101,340.0
0.0
M2
665.0
3,939.0
2,619,435.0
0.0
M3
215.7
19,594.0
4,226,425.8
96.3
M3
61.6
376,636.0
23,200,777.6
2.8
M3
39.7
409,378.0
16,252,306.6
-2.9
M2
275.1
17,772.0
4,889,432.6
15.3
4.20 Muro ladrillo prensado liviano e=0.12m, visto por dos caras M2
98.4
58,561.0
5,764,159.2
351.6
M2
358.0
19,416.0
6,950,928.0
-23.0
ML
41.0
19,990.0
819,590.0
0.0
Kg
21424.0
3,841.4
82,297,082.4
0.0
M3
2.0
512,428.0
1,024,856.0
1.5
M2
660.0
80,517.0
53,141,220.0
82.0
M2
275.0
75,961.0
20,889,275.0
0.0
M3
49.0
483,280.0
23,680,720.0
7.0
M3
44.2
471,198.0
20,808,103.7
7.8
ML
108.0
22,533.0
2,433,564.0
0.0
M2
716.0
10,646.0
7,622,536.0
0.0
M2
79.0
26,002.0
2,054,158.0
0.0
M2
79.0
14,619.0
1,154,901.0
0.0
M2
301.3
42,776.0
12,888,408.8
28.7
ML
80.0
175,000.0
14,000,000.0
7.0
ML
30.0
109,436.0
3,283,080.0
0.0
ML
202.8
20,000.0
4,056,000.0
74.5
M2
1162.0
29,657.0
34,461,434.0
0.0
M3
540.0
19,122.0
10,325,880.0
100.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
MAMPOSTERIA
ESTRUCTURA
5.16
IMPERMEABILIZACION
7.20 Impermeabilizacion con manto asfaltico 3mm
CUBIERTA Y ESTRUCTURA DE CUBIERTA
M2
1162.0
10,159.0
11,804,758.0
0.0
M2
488.0
25,586.0
12,485,968.0
0.0
M2
23.5
81,050.0
1,904,675.0
0.0
M2
620.0
21,599.0
13,391,380.0
0.0
M2
1162.0
40,254.0
46,775,148.0
0.0
M2
24,824.0
ML
450.0
17,081.0
7,686,450.0
0.0
M2
180.1
147,301.0
26,528,910.1
-180.1
M2
140.4
41,972.0
5,892,868.8
31.6
M2
40.0
72,963.0
2,918,520.0
0.0
15.20 Empradizacin
M2
500.0
6,973.0
3,486,500.0
0.0
M2
716.0
9,102.0
6,517,032.0
0.0
M2
196.9
5,625.0
1,107,337.5
0.0
ML
232.8
9,102.0
2,118,945.6
0.0
MI
260.0
27,835.0
7,237,100.0
0.0
0.0
EXTERIORES
17.10 Sardinel en concreto 3000 psi, 45x16
LIMPIEZA GENERAL
18.10 Limpieza y retiro de escombros
M3
30.0
13,197.0
395,910.0
0.0
M2
2527.0
1,260.0
3,184,020.0
0.0
UN
2.0
72,600.0
145,200.0
-1.0
UN
54.0
77,880.0
4,205,520.0
0.0
UN
72.0
71,280.0
5,132,160.0
12.0
UN
44.0
67,199.9
2,956,794.7
-8.0
ML
110.0
62,938.0
6,923,180.0
-110.0
UN
1.0
980,617.0
980,617.0
0.0
UN
12.0
41,500.0
498,000.0
-12.0
UN
2.0
17,398.0
34,796.0
-1.0
UN
54.0
65,340.0
3,528,360.0
0.0
UN
72.0
72,778.0
5,240,016.0
12.0
ML
48.0
34,319.0
1,647,312.0
-48.0
UN
13.0
39,422.0
512,486.0
-13.0
UN
24.0
39,422.0
946,128.0
-24.0
UN
12.0
9,239.0
110,868.0
24.0
UN
12.0
22,571.0
270,852.0
-12.0
1.33
UN
3.0
25,739.0
77,217.0
5.0
ML
48.0
4,356.0
209,088.0
-48.0
UN
12.0
1,979.0
23,748.0
24.0
UN
24.0
31,944.0
766,656.0
-24.0
UN
24.0
7,327.0
175,848.0
-24.0
UN
4.0
104,280.0
417,120.0
4.0
UN
4.0
UN
4.0
5.04
5.05
UN
4.0
ML
152.0
5.12
ML
80.0
5.23
UN
112.0
5.24
5.25
UN
4.0
UN
4.0
ML
340.0
ML
474.0
M2
10.0
M2
264.0
550,183,103.5
ZONA 10 POLIDEPORTIVO
PRELIMINARES
1.20 Descapote manual esp. .20mts
M2
88.0
3,939.0
346,632.0
62.0
M2
600.0
182.0
109,200.0
150.0
M3
21.0
19,594.0
411,474.0
-11.0
100.0
229,224.0
22,922,400.0
-40.0
M3
8.1
376,636.0
3,054,518.0
0.0
ML
50.0
40,874.0
2,043,700.0
2.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
3.10
M3
3.3
409,378.0
1,350,947.4
-1.8
M2
43.0
17,772.0
764,196.0
0.0
M2
170.0
50,558.0
8,594,860.0
0.0
5.30 Muro ladrillo prensado liviano e=0.12m, visto por dos caras M2
108.0
58,561.0
6,324,588.0
0.0
MAMPOSTERIA
5.20 Muro ladrillo tolete comn e=0.25m
ESTRUCTURA
5.10 Acero de refuerzo de 60000 PSI (Fy=4200 Kg/cm2)
Kg
2200.0
3,841.4
8,450,970.0
0.0
M3
2.0
512,428.0
1,024,856.0
0.4
ML
76.0
46,132.0
3,506,032.0
10.0
5.10 Viga 0,30 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
47.0
48,312.0
2,270,664.0
0.0
M3
2.7
483,280.0
1,304,856.0
0.0
M3
1.7
471,198.0
801,036.6
0.0
M2
556.0
10,646.0
5,919,176.0
-216.0
M2
810.0
42,776.0
34,648,560.0
103.0
ML
30.0
40,812.0
1,224,360.0
0.0
9500.0
7,550.0
71,725,000.0
0.0
M2
72.0
29,657.0
2,135,304.0
4.0
M2
64.8
32,924.0
2,133,475.2
0.0
M3
111.6
19,122.0
2,134,015.2
0.0
M2
90.0
10,159.0
914,310.0
0.0
PAETES
6.10 Paete muros 1:4
CUBIERTA Y ESTRUCTURA DE CUBIERTA
12.40
M2
100.0
25,586.0
2,558,600.0
0.0
M2
72.0
21,983.0
1,582,776.0
13.0
M2
90.0
40,254.0
3,622,860.0
0.0
ML
36.0
17,081.0
614,916.0
10.0
M2
30.0
147,301.0
4,419,030.0
-30.0
M2
24.0
53,530.0
1,284,720.0
0.0
UND
M2
839,440.0
0.0
99,214.0
20.0
41,972.0
0.0
ORNAMENTALES
15.10 Jardin ornamental
M2
30.0
72,963.0
2,188,890.0
0.0
15.20 Empradizacin
M2
2264.0
6,973.0
15,786,872.0
0.0
M2
232.0
9,102.0
2,111,664.0
0.0
M2
108.0
11,482.0
1,240,056.0
0.0
ML
240.0
52,897.0
12,695,280.0
0.0
M3
18.0
13,197.0
237,546.0
0.0
M2
600.0
1,260.0
756,000.0
0.0
EXTERIORES
17.50 Graderias en concreto armado con espaldar
LIMPIEZA GENERAL
CARPINTERA METLICA
16.90 Marco y puerta metlica cal. 18 1.50x2.00m
UND
1.0
476,072.0
476,072.0
3.0
ML
72.0
37,617.0
2,708,424.0
13.0
ML
54.0
30,953.0
1,671,462.0
0.0
6.0
72,669.0
436,014.0
0.0
ML
60.0
36,000.0
2,160,000.0
-60.0
UN
1.0
182,730.0
182,730.0
-1.0
UN
1.0
UN
8.0
UN
8.0
UN
5.0
UN
3.0
UN
8.0
UN
8.0
UN
3.0
UN
4.0
ELECTRICO POLIDEPORTIVO
ALUMBRADO Y TOMAS
Suministro e instalacion de materiales y mano de obra
para la construccin a todo costo de salidas para
alumbrado y tomas en tubo PVC y cajas segn RETIE (no
se suministran las lmpras ni accesorios especiales, los
cuales se anotan en otro captulo )
ACOMETIDA BAJA TENSIN
Suministro e instalacin de materiales para acometidas en
tubo PVC con conductores de cobre aislado tipo THW,
cantidad, nmero y calibre AWG MCM, as: ( Todos los
materiales deben cumplir norma RETIE.)
1.23
5.03
5.04
5.05
5.15
UN
17.0
UN
4.0
ML
132.0
UN
2.0
5.19
ML
200.0
5.29
ML
105.0
5.15
UN
4.0
5.23
UN
114.0
UN
4.0
UN
4.0
5.24
5.25
UN
6.0
577,500.0
3,465,000.0
0.0
0.0
DESAGUES EN EL TERRENO
1,1
M3
57.0
9,900.0
564,300.0
1,2
UN
4.0
101,884.0
407,536.0
0.0
1,3
ML
3.7
29,203.0
108,343.1
146.3
1,4
ML
109.8
49,535.0
5,438,943.0
30.2
ML
587.0
ML
83.0
ML
380.0
pedestal
M3
5.0
M2
30.0
251,672,604.5
M2
180.0
2,035.0
366,300.0
130.0
M2
180.0
ML
80.0
3,939.0
20,360.0
709,020.0
130.0
1,628,800.0
0.0
M3
10.8
19,594.0
211,615.2
0.0
10.8
90.0
229,224.0
2,475,619.2
0.0
40,874.0
3,678,660.0
0.0
19,416.0
3,727,872.0
-131.6
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
Concreto ciclpeo (60% concreto de 2500 psi y 40% piedra
M3
media zonga) para muros
Concreto de 3000 psi para viga de amarre 0.15x0.25
3.30
ML
incluye acero
3.10
MAMPOSTERIA
4.40 Muro en Bloque de arcilla No. 5 e=0.12m
M2
192.0
ML
73.0
19,990.0
1,459,270.0
0.0
ML
15.0
129,428.0
1,941,420.0
0.0
Kg
1600.0
3,841.0
6,145,600.0
0.0
5.90 Dintel 0,15 x 0,15 mt, en concreto de 3000 psi, incl. acero
ML
10.0
22,791.0
227,910.0
0.0
ML
96.0
46,132.0
4,428,672.0
0.0
80.0
44,241.0
3,539,280.0
0.0
384.0
10,646.0
4,088,064.0
-238.6
ESTRUCTURA
5.17
PAETES
6.10 Paete muros 1:4
M2
M2
147.0
42,776.0
6,288,072.0
-60.6
ML
14.0
109,436.0
1,532,104.0
0.8
ML
120.0
20,000.0
2,400,000.0
-44.8
ENCHAPES
11.10 Enchape de pared 0.20x0.30 institucional
M2
40.0
32,924.0
1,316,960.0
45.3
M2
120.0
32,159.0
3,859,080.0
-62.2
PISOS
12.10 Relleno en recebo compactado mecanica
M3
40.0
24,156.0
966,240.0
208.0
M2
180.0
10,159.0
1,828,620.0
-38.0
M2
85.0
40,254.0
3,421,590.0
11.0
ML
30.0
6,322.0
189,660.0
5.5
UND
10.0
236,392.0
2,363,920.0
0.0
UND
10.0
32,520.0
325,200.0
0.0
UND
8.0
614,243.0
4,913,944.0
0.0
UND
2.0
252,528.0
505,056.0
0.0
UND
1.0
99,214.0
99,214.0
0.0
14.40
M2
120.0
9,102.0
1,092,240.0
0.0
M2
62.0
11,482.0
711,884.0
0.0
M2
180.0
1,260.0
226,800.0
0.0
UN
2.0
72,600.0
145,200.0
2.0
UN
2.0
71,280.0
142,560.0
1.0
3.0
68,640.0
205,920.0
0.0
LIMPIEZA GENERAL
18.20 Aseo final obra
ELECTRICO ZONA 11 TIENDA ESCOLAR Y BATERIAS
Suministro e instalacion de materiales y mano de obra
para la construccin a todo costo de salidas para
alumbrado y tomas en tubo PVC y cajas segn RETIE (no
se suministran las lmpras ni accesorios especiales, los
cuales se anotan en otro captulo )
1.05
UN
3.0
67,200.0
201,600.0
0.0
UN
2.0
110,222.0
220,444.0
0.0
UN
4.0
UN
2.0
UN
2.0
UN
3.0
ML
28.0
UN
5.0
UN
5.0
UN
4.0
UN
4.0
UN
4.0
UN
4.0
ML
80.0
UN
1.0
UN
1.0
UN
60.0
5.24
5.25
UN
4.0
UN
4.0
HIDRAULICO
RED ACUEDUCTO
1,1
ML
35.2
3,820.0
134,540.4
0.0
UN
20.0
20,630.0
412,600.0
1.0
INSTALACION HIDRAULICA
2,1
1,1
ML
6.6
29,203.0
193,323.9
0.0
1,2
UN
1.0
152,886.0
152,886.0
0.0
1,3
UN
1.0
185,932.0
185,932.0
0.0
1,4
UN
1.0
229,034.0
229,034.0
0.0
1,5
UN
12.0
24,565.0
294,780.0
0.0
1,6
UN
8.0
53,097.0
424,776.0
0.0
M2
135.0
M2
15.0
Placa de contrapiso
M2
210.0
ML
1.0
69,612,282.7
ILUMINACION EXTERIORES
1,08A
ML
469.0
17,906.0
8,397,914.0
0.0
UN
12.0
409,955.0
4,919,460.0
0.0
LAMPARAS Y EQUIPOS
1.68 Luminaria Ornamental tipo farol o de dos brazos
5.16
UN
4.0
5.17
UN
4.0
5.18
ML
290.0
2.17
5.15
5.30
3.0
4.0
14.0
13,317,374.0
CERRAMIENTO
PRELIMINARES
1.10 Localizacin y replanteo, manual
M2
550.0
2,035.0
1,119,250.0
0.0
M2
204.0
3,939.0
803,556.0
346.0
M3
66.0
19,594.0
1,293,204.0
14.0
MOVIMIENTO DE TIERRA
2.10 Excavacin manual con retiro hasta h= 2,90 mt
CIMIENTOS
Concreto ciclpeo (60% concreto de 2500 psi y 40% piedra
M3
media zonga)
Viga de cimentacion en concreto de 3000 P.S.I. de 0,20 x
3.80
ML
0,15, incluye acero
3.10
66.0
229,224.0
15,128,784.0
-9.0
550.0
41,591.0
22,875,050.0
-90.0
5.30 Muro ladrillo prensado liviano e=0.12m, visto por dos caras M2
385.0
58,561.0
22,545,985.0
-85.0
550.0
19,990.0
10,994,500.0
-90.0
MAMPOSTERIA
ESTRUCTURA
ML
ML
154.0
27,584.0
4,247,936.0
-44.0
M3
36.0
13,197.0
475,092.0
0.0
M2
204.0
1,260.0
257,040.0
0.0
ML
550.0
192,308.0
105,769,400.0
-90.0
LIMPIEZA GENERAL
CARPINTERA METLICA
16.15
185,509,797.0
UN
35.0
UN
134.0
UN
87.0
2.0
ML
1380.0
UND
2.0
M2
891.0
230.0
PINTURA GENERAL
Esmalte sinttico
SUBTOTAL
AIU 25%
TOTAL
CADIA DE PITALITO
E RECIBO PARCIAL 01
RTNEZ CAMACHO
RICO
Alcalda del Municipio de Pitalito, el Doctor CARLOS ARTURO ARAGON GIRALDO, Alcalde Municipal, el Ing. JAIME ANDRS CELIS FLORIANO, Supervisor, el
del Municipio y el Ing. HEINEMANN MARTNEZ CAMACHO, Representante Legal del Consorcio San Felipe en calidad de contratista, con el fin de suscribir la
VALOR
UNITARIO
NUEVO
CONDICIONES MODIFICADAS
VALOR
ADICIONADO
CANT
VALOR TOTAL
MODIFICADO
V/r
CANT EJECUD
VALOR
EJECUTADO
585.0 $
2,035.0
1,190,475.0
585.0 $
1,190,475.0
585.0 $
3,939.0
2,304,315.0
585.0 $
2,304,315.0
997,334.60
123.0 $
19,594.0
2,410,062.0
98.3 $
1,925,502.4
3,575,894.40
22.0 $
229,224.0
5,042,928.0
22.2 $
5,077,311.6
1,687,329.28
19.3 $
376,636.0
7,261,542.1
18.2 $
6,851,008.8
55.0 $
40,874.0
2,248,070.0
53.9 $
2,204,743.6
21.1 $
409,378.0
8,633,782.0
20.9 $
8,572,375.3
(611,356.80)
72.0 $
17,772.0
1,279,584.0
72.0 $
1,279,939.4
(7,261,564.00)
320.0 $
58,561.0
18,739,520.0
236.9 $
13,873,100.9
2,514,372.00
510.0 $
19,416.0
9,902,160.0
492.4 $
9,560,050.1
1,484,754.40
136.0 $
17,027.0
2,315,672.0
125.5 $
2,136,888.5
2.6 $
129,428.0
336,512.8
0.0 $
9200.0 $
3,841.0
35,337,200.0
10469.4 $
40,213,003.8
2.3 $
512,428.0
1,178,584.4
2.6 $
1,311,815.7
199.0 $
80,517.0
16,022,883.0
183.0 $
14,734,611.0
45.0 $
75,961.0
3,418,245.0
27.9 $
2,121,590.7
45.0 $
22,791.0
1,025,595.0
0.0 $
24.1 $
483,280.0
11,661,546.4
24.4 $
11,806,530.4
1,040,978.00
6.5 $
520,489.0
3,383,178.5
2.3 $
1,207,534.5
5,311,601.60
127.6 $
49,136.0
6,269,753.6
25.8 $
1,269,182.9
(3,090,844.00)
19.0 $
46,132.0
876,508.0
12.3 $
567,423.6
50.0 $
22,533.0
1,126,650.0
0.0 $
88.0 $
44,241.0
3,893,208.0
108.9 $
4,816,517.7
1205.0 $
10,646.0
12,828,430.0
1253.3 $
13,342,206.0
32.0 $
14,619.0
467,808.0
32.0 $
467,808.0
320.0 $
42,776.0
13,688,320.0
297.3 $
12,717,732.6
12.8 $
40,812.0
522,393.6
12.8 $
522,393.6
36.5 $
175,000.0
6,387,500.0
0.0 $
17.0 $
109,436.0
1,860,412.0
26.2 $
5,154,069.02
1,152,300.00
1,876,046.10
227,910.00
-
855,520.00
(437,744.00)
2,868,317.6
240.0 $
20,000.0
4,800,000.0
138.3 $
2,766,000.0
377.0 $
29,657.0
11,180,689.0
162.0 $
4,803,840.9
50.0 $
32,924.0
1,646,200.0
62.0 $
2,041,288.0
15.6 $
32,159.0
501,680.4
15.4 $
493,962.2
172,098.00
117.0 $
19,122.0
2,237,274.0
77.5 $
1,482,146.2
(528,268.00)
398.0 $
10,159.0
4,043,282.0
323.6 $
3,287,452.4
481.0 $
25,586.0
12,306,866.0
323.6 $
8,279,629.6
15.0 $
81,050.0
1,215,750.0
3.9 $
315,284.5
1,420,871.00
400.0 $
61,777.0
24,710,800.0
495.9 $
30,632,125.5
1,529,652.00
98.0 $
40,254.0
3,944,892.0
14.5 $
584,085.5
(34,162.00)
18.0 $
17,081.0
307,458.0
292.7 $
5,000,121.1
(14,730,100.00)
0.0 $
147,301.0
6.0 $
236,392.0
1,418,352.0
6.0 $
1,418,352.0
6.0 $
166,392.0
998,352.0
6.0 $
998,352.0
6.0 $
32,520.0
195,120.0
6.0 $
195,120.0
293,804.00
907,078.00
(725,625.00)
(395,088.00)
-
10,183,228.00
-
0.0 $
6.0 $
53,530.0
321,180.0
0.0 $
107.0 $
41,972.0
4,491,004.0
105.7 $
1,459,260.00
40.0 $
72,963.0
2,918,520.0
0.0 $
111,568.00
372.0 $
6,973.0
2,593,956.0
0.0 $
1060.0 $
9,102.0
9,648,120.0
1015.6 $
9,243,536.1
251.0 $
11,482.0
2,881,982.0
237.7 $
2,729,271.4
315.0 $
5,625.0
1,771,875.0
236.9 $
1,332,562.5
261.0 $
9,102.0
2,375,622.0
164.5 $
1,497,370.0
45.0 $
27,835.0
1,252,575.0
59.9 $
1,665,924.8
18.0 $
13,197.0
237,546.0
0.0 $
836.0 $
1,260.0
1,053,360.0
0.0 $
190,664.00
6.0 $
95,332.0
571,992.0
6.0 $
571,992.0
88,566.00
7.0 $
88,566.0
619,962.0
7.0 $
619,962.0
235,636.00
7.0 $
235,636.0
1,649,452.0
7.0 $
1,649,452.0
503,460.00
6.0 $
251,730.0
1,510,380.0
6.0 $
1,510,380.0
217,800.00
4.0 $
72,600.0
290,400.0
4.0 $
290,400.0
25.0 $
77,880.0
1,947,000.0
25.0 $
1,947,000.0
23.0 $
77,880.0
1,791,240.0
14.0 $
1,090,320.0
(285,120.00)
0.0 $
71,280.0
0.0 $
(823,680.00)
0.0 $
68,640.0
0.0 $
739,200.00
28.0 $
67,200.0
(1,319,790.00)
111,340.00
1,090,320.00
1,881,600.0
28.0 $
4,436,440.4
1,881,600.0
(564,382.00)
0.0 $
40,313.0
1.0 $
649,717.0
(54,780.00)
0.0 $
54,780.0
(56,760.00)
0.0 $
56,760.0
52,194.00
4.0 $
17,398.0
69,592.0
4.0 $
69,592.0
914,760.00
25.0 $
199,571.0
4,989,275.0
25.0 $
4,989,275.0
23.0 $
65,340.0
1,502,820.0
23.0 $
1,502,820.0
(291,112.00)
0.0 $
72,778.0
0.0 $
(918,720.00)
0.0 $
76,560.0
0.0 $
1,921,864.00
85.0 $
34,319.0
2,917,115.0
0.0 $
433,642.00
21.0 $
39,422.0
827,862.0
0.0 $
39,422.00
21.0 $
39,422.0
827,862.0
0.0 $
166,302.00
28.0 $
9,239.0
258,692.0
0.0 $
248,281.00
21.0 $
22,571.0
473,991.0
0.0 $
257,390.00
12.0 $
25,739.0
308,868.0
0.0 $
1,524,600.00
385.0 $
4,356.0
1,677,060.0
0.0 $
87,076.00
54.0 $
1,979.0
106,866.0
0.0 $
351,384.00
21.0 $
31,944.0
670,824.0
0.0 $
80,597.00
21.0 $
7,327.0
153,867.0
0.0 $
417,120.00
6.0 $
104,280.0
625,680.0
0.0 $
661,332.0
6.0 $
110,222.0
661,332.0
6.0 $
649,717.0
0.0 $
1.0 $
0.0 $
0.0 $
649,717.0
-
110,222.0
661,332.0
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
3,195.0
271,575.0
85.0 $
3,195.0
271,575.0
0.0 $
23,394.0
935,760.0
40.0 $
23,394.0
935,760.0
0.0 $
73,758.0
73,758.0
1.0 $
73,758.0
73,758.0
1.0 $
1,533,133.0
1,533,133.0
1.0 $
1,533,133.0
1,533,133.0
0.0 $
2,459,758.0
2,459,758.0
1.0 $
2,459,758.0
2,459,758.0
0.0 $
6,994.0
447,616.0
64.0 $
6,994.0
447,616.0
0.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
1,384.0
532,840.0
385.0 $
1,384.0
532,840.0
0.0 $
965,833.0
965,833.0
1.0 $
965,833.0
965,833.0
0.0 $
73,758.0
94.8 $
3,820.0
362,136.0
25.0 $
16.0 $
20,630.0
330,080.0
0.0 $
18.6 $
29,203.0
543,759.9
17.8 $
519,813.4
4.0 $
85,606.0
342,424.0
3.0 $
256,818.0
2.0 $
229,034.0
458,068.0
1.0 $
229,034.0
8.0 $
24,565.0
196,520.0
6.0 $
147,390.0
8.0 $
53,097.0
424,776.0
44.4 $
2,357,506.8
20.9 $
36,611.0
765,536.0
63.2 $
2,313,815.2
229,034.00
95,500.0
21,750.0
21,750.0
442.0 $
21,750.0
9,613,500.0
442.0 $
120,000.0
120,000.0
1.0 $
120,000.0
120,000.0
1.0 $
120,000.0
170,000.0
170,000.0
107.0 $
170,000.0
18,190,000.0
105.7 $
17,969,000.0
28,583,434.6
$ 5,678,414.0
20,350.0
180.0 $
2,035.0
366,300.0
170.0 $
345,950.0
39,390.0
180.0 $
3,939.0
709,020.0
170.0 $
669,630.0
0.0 $
20,360.0
195,940.0
20.0 $
19,594.0
391,880.0
11.0 $
216,161.0
458,448.0
4.0 $
229,224.0
916,896.0
4.7 $
1,081,708.1
790,935.6
2.6 $
376,636.0
979,253.6
1.8 $
670,412.1
40,874.0
18.0 $
40,874.0
735,732.0
13.0 $
531,362.0
990,694.8
4.4 $
409,378.0
1,801,263.2
5.4 $
2,222,922.5
248,808.0
22.0 $
17,772.0
390,984.0
26.2 $
465,626.4
57.0 $
61,461.0
3,503,277.0
66.5 $
4,085,927.3
85.0 $
19,416.0
1,650,360.0
40.8 $
792,367.0
50.0 $
19,990.0
999,500.0
26.3 $
526,136.8
129,428.0
11.0 $
129,428.0
1,423,708.0
11.0 $
1,423,708.0
4,225,100.0
2300.0 $
3,841.0
8,834,300.0
2509.7 $
9,639,796.1
42.0 $
75,961.0
3,190,362.0
0.0 $
22,791.0
6.0 $
22,791.0
136,746.0
0.0 $
483,280.0
875,488.0
220,000.0
232,992.0
-
$ 346,878,670.7
9,613,500.0
$ 297,275,221.1
0.0 $
6.0 $
483,280.0
2,899,680.0
5.8 $
2,788,525.6
21.0 $
46,132.0
968,772.0
11.8 $
544,357.6
3.0 $
471,198.0
1,413,594.0
1.8 $
843,444.4
17.0 $
44,241.0
752,097.0
13.5 $
597,253.5
200.0 $
10,646.0
2,129,200.0
197.6 $
2,103,223.8
90.0 $
42,776.0
3,849,840.0
90.0 $
3,849,840.0
16.0 $
109,436.0
1,750,976.0
7.4 $
809,826.4
135.0 $
20,000.0
2,700,000.0
124.0 $
2,480,000.0
115,948.8
60.0 $
24,156.0
1,449,360.0
24.5 $
591,822.0
101,590.0
180.0 $
10,159.0
1,828,620.0
108.2 $
1,098,695.9
150.0 $
40,254.0
6,038,100.0
37.5 $
1,510,732.6
70.0 $
6,322.0
442,540.0
46.6 $
294,858.1
(5,155,535.0)
0.0 $
147,301.0
0.0 $
(736,505.0)
0.0 $
147,301.0
0.0 $
293,804.0
42.0 $
41,972.0
1,762,824.0
0.0 $
980.0 $
6,973.0
6,833,540.0
0.0 $
106,460.0
440.0 $
9,102.0
4,004,880.0
197.6 $
1,798,191.1
483,750.0
200.0 $
5,625.0
1,125,000.0
66.5 $
373,950.0
91,020.0
140.0 $
9,102.0
1,274,280.0
131.4 $
1,196,002.8
167,010.0
16.0 $
27,835.0
445,360.0
12.4 $
343,762.3
1,303,680.0
54.0 $
32,592.0
1,759,968.0
43.8 $
1,426,877.8
12,600.0
180.0 $
1,260.0
226,800.0
0.0 $
(145,200.0)
0.0 $
72,600.0
0.0 $
(295,000.0)
4.0 $
59,000.0
236,000.0
4.0 $
236,000.0
(1,568,160.0)
14.0 $
71,280.0
997,920.0
14.0 $
997,920.0
(1,934,542.0)
7.0 $
50,909.0
356,363.0
11.0 $
559,999.0
(4,608,654.0)
0.0 $
35,726.0
0.0 $
(485,000.0)
0.0 $
485,000.0
0.0 $
(83,000.0)
0.0 $
41,500.0
0.0 $
(26,360.0)
0.0 $
13,180.0
0.0 $
(247,500.0)
4.0 $
49,500.0
198,000.0
4.0 $
198,000.0
(1,212,970.0)
14.0 $
55,135.0
771,890.0
14.0 $
771,890.0
259,990.0
16.0 $
25,999.0
415,984.0
0.0 $
(537,570.0)
30.0 $
29,865.0
895,950.0
0.0 $
(477,840.0)
30.0 $
29,865.0
895,950.0
0.0 $
(111,984.0)
7.0 $
6,999.0
48,993.0
0.0 $
119,693.0
30.0 $
17,099.0
512,970.0
0.0 $
77,996.0
6.0 $
19,499.0
116,994.0
0.0 $
1,158,300.0
390.0 $
3,300.0
1,287,000.0
0.0 $
19,500.0
36.0 $
1,500.0
54,000.0
0.0 $
(387,200.0)
30.0 $
24,200.0
726,000.0
0.0 $
(88,800.0)
30.0 $
5,550.0
166,500.0
0.0 $
(158,000.0)
0.0 $
79,000.0
0.0 $
0.0 $
31,039.0
0.0 $
31,039.0
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
3,195.0
434,520.0
136.0 $
3,195.0
434,520.0
0.0 $
73,758.0
73,758.0
1.0 $
73,758.0
73,758.0
0.0 $
1,533,132.0
1,533,132.0
1.0 $
1,533,132.0
1,533,132.0
0.0 $
2,459,758.0
2,459,758.0
1.0 $
2,459,758.0
2,459,758.0
0.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
438,717.0
438,717.0
1.0 $
438,717.0
438,717.0
0.0 $
104,280.0
625,680.0
6.0 $
104,280.0
625,680.0
0.0 $
6,994.0
713,388.0
102.0 $
6,994.0
713,388.0
0.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
34,094.0
5,114,100.0
150.0 $
34,094.0
5,114,100.0
0.0 $
42.0 $
3,820.0
160,440.0
0.0 $
10.0 $
20,630.0
206,300.0
0.0 $
28.7 $
29,203.0
839,294.2
0.0 $
458,658.0
4.0 $
152,886.0
611,544.0
1.0 $
557,796.0
4.0 $
185,932.0
743,728.0
0.0 $
10.0 $
24,565.0
245,650.0
0.0 $
152,886.0
170,000.0
7,140,000.0
42.0 $
170,000.0
7,140,000.0
0.0 $
170,000.0
2,040,000.0
12.0 $
170,000.0
2,040,000.0
0.0 $
$ 5,244,999.0
17,309,442.2
1524.0 $
2,035.0
3,101,340.0
665.0 $
1,353,275.0
665.0 $
3,939.0
2,619,435.0
665.0 $
2,619,435.0
1,886,902.2
312.0 $
19,594.0
6,113,328.0
263.2 $
5,157,728.6
1,054,580.8
64.4 $
376,636.0
24,255,358.4
64.4 $
24,255,358.4
(1,174,914.9)
36.8 $
409,378.0
15,077,391.7
36.8 $
15,077,391.7
271,733.9
290.4 $
17,772.0
5,161,166.5
290.5 $
5,162,410.6
20,588,290.8
450.0 $
58,561.0
26,352,450.0
369.6 $
21,641,276.1
335.0 $
19,416.0
6,504,360.0
302.3 $
5,870,078.1
41.0 $
19,990.0
819,590.0
62.8 $
1,254,972.2
21424.0 $
3,841.4
82,297,082.4
21424.0 $
82,297,082.4
768,642.0
3.5 $
512,428.0
1,793,498.0
4.2 $
2,152,197.6
6,602,394.0
742.0 $
80,517.0
59,743,614.0
575.5 $
46,337,533.5
275.0 $
75,961.0
20,889,275.0
54.5 $
4,137,595.7
3,382,960.0
56.0 $
483,280.0
27,063,680.0
41.9 $
20,268,763.2
3,675,344.4
52.0 $
471,198.0
24,502,296.0
48.6 $
22,886,086.9
108.0 $
22,533.0
2,433,564.0
106.2 $
2,393,455.3
716.0 $
10,646.0
7,622,536.0
604.7 $
6,437,252.9
79.0 $
26,002.0
2,054,158.0
54.5 $
1,417,109.0
79.0 $
14,619.0
1,154,901.0
0.0 $
1,227,671.2
330.0 $
42,776.0
14,116,080.0
321.4 $
1,225,000.0
87.0 $
175,000.0
15,225,000.0
0.0 $
30.0 $
109,436.0
3,283,080.0
30.0 $
3,283,080.0
277.3 $
20,000.0
5,546,000.0
196.5 $
3,930,000.0
1162.0 $
29,657.0
34,461,434.0
847.8 $
25,144,390.9
640.0 $
19,122.0
12,238,080.0
213.8 $
4,087,709.9
(446,568.0)
1,490,000.0
1,912,200.0
$ 101,439,430.0
48,239,766.0
13,747,778.6
-
1162.0 $
10,159.0
11,804,758.0
847.8 $
8,612,800.2
488.0 $
25,586.0
12,485,968.0
488.0 $
12,485,968.0
23.5 $
81,050.0
1,904,675.0
0.0 $
620.0 $
21,599.0
13,391,380.0
0.0 $
1162.0 $
40,254.0
46,775,148.0
418.7 $
0.0 $
24,824.0
450.0 $
17,081.0
(26,528,910.1)
0.0 $
147,301.0
1,326,315.2
172.0 $
41,972.0
7,219,184.0
223.9 $
40.0 $
72,963.0
2,918,520.0
0.0 $
500.0 $
6,973.0
3,486,500.0
0.0 $
716.0 $
9,102.0
6,517,032.0
0.0 $
196.9 $
5,625.0
1,107,337.5
369.6 $
2,078,718.8
232.8 $
9,102.0
2,118,945.6
226.5 $
2,061,603.0
260.0 $
27,835.0
7,237,100.0
0.0 $
30.0 $
13,197.0
395,910.0
0.0 $
2527.0 $
1,260.0
3,184,020.0
0.0 $
(72,600.0)
7,686,450.0
16,854,349.8
0.0 $
0.0 $
0.0 $
9,397,530.8
1.0 $
72,600.0
72,600.0
1.0 $
72,600.0
54.0 $
77,880.0
4,205,520.0
48.0 $
3,738,240.0
855,360.0
84.0 $
71,280.0
5,987,520.0
84.0 $
5,987,520.0
(537,599.0)
36.0 $
67,199.9
2,419,195.7
32.0 $
2,150,396.2
(6,923,180.0)
0.0 $
62,938.0
1.0 $
980,617.0
(498,000.0)
0.0 $
41,500.0
(17,398.0)
1.0 $
17,398.0
17,398.0
1.0 $
17,398.0
54.0 $
65,340.0
3,528,360.0
48.0 $
3,136,320.0
84.0 $
72,778.0
6,113,352.0
84.0 $
6,113,352.0
(1,647,312.0)
0.0 $
34,319.0
0.0 $
(512,486.0)
0.0 $
39,422.0
0.0 $
(946,128.0)
0.0 $
39,422.0
0.0 $
221,736.0
36.0 $
9,239.0
0.0 $
(270,852.0)
0.0 $
22,571.0
0.0 $
128,695.0
8.0 $
25,739.0
0.0 $
(209,088.0)
0.0 $
4,356.0
0.0 $
47,496.0
36.0 $
1,979.0
(766,656.0)
0.0 $
31,944.0
(175,848.0)
0.0 $
7,327.0
417,120.0
8.0 $
104,280.0
834,240.0
873,336.0
980,617.0
-
332,604.0
205,912.0
71,244.0
0.0 $
1.0 $
0.0 $
980,617.0
-
0.0 $
0.0 $
0.0 $
0.0 $
31,039.0
124,156.0
4.0 $
31,039.0
124,156.0
0.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
3,195.0
485,640.0
152.0 $
3,195.0
485,640.0
0.0 $
62,194.0
4,975,520.0
80.0 $
62,194.0
4,975,520.0
0.0 $
6,994.0
783,328.0
112.0 $
6,994.0
783,328.0
0.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
21,750.0
7,395,000.0
340.0 $
21,750.0
7,395,000.0
0.0 $
28,500.0
13,509,000.0
474.0 $
28,500.0
13,509,000.0
0.0 $
100,000.0
1,000,000.0
10.0 $
100,000.0
1,000,000.0
10.0 $
1,000,000.0
170,000.0
44,880,000.0
264.0 $
170,000.0
44,880,000.0
223.6 $
38,012,000.0
581,626.0
81,012,697.5
$ 631,214,648.8
$ 433,611,375.3
244,218.0
150.0 $
3,939.0
590,850.0
76.8 $
302,515.2
27,300.0
750.0 $
182.0
136,500.0
600.0 $
109,200.0
(215,534.0)
10.0 $
19,594.0
195,940.0
22.2 $
434,986.8
(9,168,960.0)
60.0 $
229,224.0
13,753,440.0
31.9 $
7,319,122.3
3,099,714.3
81,748.0
(736,880.4)
204,971.2
461,320.0
8.1 $
376,636.0
3,054,518.0
8.2 $
52.0 $
40,874.0
2,125,448.0
0.0 $
1.5 $
409,378.0
614,067.0
0.0 $
43.0 $
17,772.0
764,196.0
23.5 $
170.0 $
50,558.0
8,594,860.0
0.0 $
108.0 $
58,561.0
6,324,588.0
0.0 $
2200.0 $
3,841.4
8,450,970.0
2200.0 $
8,450,970.0
2.4 $
512,428.0
1,229,827.2
2.0 $
1,024,856.0
86.0 $
46,132.0
3,967,352.0
76.0 $
3,506,032.0
47.0 $
48,312.0
2,270,664.0
47.0 $
2,270,664.0
2.7 $
483,280.0
1,304,856.0
2.7 $
1,304,856.0
1.7 $
471,198.0
801,036.6
2.6 $
1,201,554.9
(2,299,536.0)
340.0 $
10,646.0
3,619,640.0
0.0 $
4,405,928.0
913.0 $
42,776.0
39,054,488.0
0.0 $
30.0 $
40,812.0
1,224,360.0
0.0 $
9500.0 $
7,550.0
71,725,000.0
0.0 $
76.0 $
29,657.0
2,253,932.0
0.0 $
64.8 $
32,924.0
2,133,475.2
0.0 $
111.6 $
19,122.0
2,134,015.2
38.0 $
90.0 $
10,159.0
914,310.0
0.0 $
118,628.0
417,997.4
726,636.0
-
100.0 $
25,586.0
2,558,600.0
0.0 $
85.0 $
21,983.0
1,868,555.0
0.0 $
90.0 $
40,254.0
3,622,860.0
0.0 $
46.0 $
17,081.0
785,726.0
0.0 $
0.0 $
147,301.0
0.0 $
24.0 $
53,530.0
0.0 $
0.0 $
99,214.0
20.0 $
41,972.0
30.0 $
72,963.0
2264.0 $
6,973.0
232.0 $
108.0 $
240.0 $
285,779.0
170,810.0
(4,419,030.0)
1,284,720.0
0.0 $
839,440.0
0.0 $
2,188,890.0
0.0 $
15,786,872.0
0.0 $
9,102.0
2,111,664.0
0.0 $
11,482.0
1,240,056.0
0.0 $
52,897.0
12,695,280.0
0.0 $
18.0 $
13,197.0
237,546.0
0.0 $
600.0 $
1,260.0
756,000.0
0.0 $
1,428,216.0
4.0 $
476,072.0
1,904,288.0
0.0 $
489,021.0
85.0 $
37,617.0
3,197,445.0
0.0 $
54.0 $
30,953.0
1,671,462.0
6.0 $
72,669.0
436,014.0
0.0 $
(2,160,000.0)
0.0 $
36,000.0
0.0 $
(182,730.0)
0.0 $
182,730.0
0.0 $
649,717.0
649,717.0
1.0 $
649,717.0
649,717.0
0.0 $
65,340.0
522,720.0
8.0 $
65,340.0
522,720.0
0.0 $
77,880.0
623,040.0
8.0 $
77,880.0
623,040.0
0.0 $
67,200.0
336,000.0
5.0 $
67,200.0
336,000.0
0.0 $
110,222.0
330,666.0
3.0 $
110,222.0
330,666.0
0.0 $
9,239.0
73,912.0
8.0 $
9,239.0
73,912.0
0.0 $
1,979.0
15,832.0
8.0 $
1,979.0
15,832.0
0.0 $
25,739.0
77,217.0
3.0 $
25,739.0
77,217.0
0.0 $
104,280.0
417,120.0
4.0 $
104,280.0
417,120.0
0.0 $
71,283.0
1,211,811.0
17.0 $
71,283.0
1,211,811.0
0.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
3,195.0
421,740.0
132.0 $
3,195.0
421,740.0
0.0 $
31,039.0
62,078.0
2.0 $
31,039.0
62,078.0
0.0 $
9,163.0
1,832,600.0
200.0 $
9,163.0
1,832,600.0
0.0 $
34,094.0
3,579,870.0
105.0 $
34,094.0
3,579,870.0
0.0 $
31,039.0
124,156.0
4.0 $
31,039.0
124,156.0
0.0 $
6,994.0
797,316.0
114.0 $
6,994.0
797,316.0
0.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
6.0 $
577,500.0
3,465,000.0
0.0 $
57.0 $
9,900.0
564,300.0
0.0 $
4.0 $
101,884.0
407,536.0
0.0 $
4,272,106.9
150.0 $
29,203.0
4,380,450.0
0.0 $
1,495,957.0
140.0 $
49,535.0
6,934,900.0
0.0 $
587.0 $
20,000.0
11,740,000.0
0.0 $
20,000.0
6,500.0
83.0 $
6,500.0
539,500.0
0.0 $
3,500.0
380.0 $
3,500.0
1,330,000.0
0.0 $
376,636.0
5.0 $
376,636.0
1,864,348.2
0.0 $
170,000.0
30.0 $
170,000.0
5,100,000.0
$ 1,961,710.0
5,925,811.8
$ 278,172,264.4
264,550.0
310.0 $
512,070.0
30,169,104.9
2,035.0
630,850.0
180.0 $
366,300.0
310.0 $
3,939.0
1,221,090.0
180.0 $
709,020.0
80.0 $
20,360.0
1,628,800.0
0.0 $
10.8 $
19,594.0
211,615.2
9.4 $
184,183.6
10.8 $
229,224.0
2,475,619.2
15.8 $
3,621,739.2
90.0 $
40,874.0
3,678,660.0
46.1 $
1,882,656.4
60.5 $
19,416.0
1,173,697.2
86.8 $
1,685,114.6
73.0 $
19,990.0
1,459,270.0
60.8 $
1,215,392.0
15.0 $
129,428.0
1,941,420.0
0.0 $
1600.0 $
3,841.0
6,145,600.0
1600.0 $
10.0 $
22,791.0
227,910.0
0.0 $
96.0 $
46,132.0
4,428,672.0
44.0 $
80.0 $
44,241.0
3,539,280.0
0.0 $
145.5 $
10,646.0
1,548,460.7
234.6 $
(2,554,174.8)
(2,539,603.3)
6,145,600.0
2,029,808.0
-
2,497,977.4
86.4 $
42,776.0
3,695,846.4
0.0 $
91,926.2
14.8 $
109,436.0
1,624,030.2
0.0 $
(896,000.0)
75.2 $
20,000.0
1,504,000.0
0.0 $
1,491,457.2
85.3 $
32,924.0
2,808,417.2
0.0 $
(2,000,289.8)
57.8 $
32,159.0
1,858,790.2
0.0 $
5,024,448.0
248.0 $
24,156.0
5,990,688.0
127.5 $
(386,042.0)
142.0 $
10,159.0
1,442,578.0
0.0 $
442,794.0
96.0 $
40,254.0
3,864,384.0
0.0 $
34,771.0
35.5 $
6,322.0
224,431.0
0.0 $
10.0 $
236,392.0
2,363,920.0
0.0 $
10.0 $
32,520.0
325,200.0
0.0 $
8.0 $
614,243.0
4,913,944.0
0.0 $
2.0 $
252,528.0
505,056.0
0.0 $
1.0 $
99,214.0
99,214.0
0.0 $
120.0 $
9,102.0
1,092,240.0
0.0 $
62.0 $
11,482.0
711,884.0
0.0 $
180.0 $
1,260.0
226,800.0
0.0 $
145,200.0
4.0 $
72,600.0
290,400.0
0.0 $
71,280.0
3.0 $
71,280.0
213,840.0
0.0 $
0.0 $
68,640.0
0.0 $
3.0 $
67,200.0
201,600.0
0.0 $
(2,592,225.6)
3,080,131.6
2.0 $
110,222.0
220,444.0
0.0 $
17,398.0
69,592.0
4.0 $
17,398.0
69,592.0
0.0 $
65,340.0
130,680.0
2.0 $
65,340.0
130,680.0
0.0 $
77,880.0
155,760.0
2.0 $
77,880.0
155,760.0
0.0 $
72,778.0
218,334.0
3.0 $
72,778.0
218,334.0
0.0 $
12,194.0
341,432.0
28.0 $
12,194.0
341,432.0
0.0 $
9,239.0
46,195.0
5.0 $
9,239.0
46,195.0
0.0 $
1,979.0
9,895.0
5.0 $
1,979.0
9,895.0
0.0 $
25,739.0
102,956.0
4.0 $
25,739.0
102,956.0
0.0 $
104,280.0
417,120.0
4.0 $
104,280.0
417,120.0
0.0 $
71,283.0
285,132.0
4.0 $
71,283.0
285,132.0
0.0 $
60,083.0
240,332.0
4.0 $
60,083.0
240,332.0
0.0 $
3,195.0
255,600.0
80.0 $
3,195.0
255,600.0
0.0 $
31,039.0
31,039.0
1.0 $
31,039.0
31,039.0
0.0 $
438,717.0
438,717.0
1.0 $
438,717.0
438,717.0
0.0 $
6,994.0
419,640.0
60.0 $
6,994.0
419,640.0
0.0 $
9,594.0
38,376.0
4.0 $
9,594.0
38,376.0
0.0 $
16,994.0
67,976.0
4.0 $
16,994.0
67,976.0
0.0 $
35.2 $
3,820.0
134,540.4
0.0 $
21.0 $
20,630.0
433,230.0
15.0 $
6.6 $
29,203.0
193,323.9
0.0 $
1.0 $
152,886.0
152,886.0
1.0 $
152,886.0
1.0 $
185,932.0
185,932.0
1.0 $
185,932.0
1.0 $
229,034.0
229,034.0
1.0 $
229,034.0
12.0 $
24,565.0
294,780.0
12.0 $
294,780.0
8.0 $
53,097.0
424,776.0
8.0 $
424,776.0
135.0 $
61,461.0
8,297,235.0
153.1 $
9,409,679.1
20,630.0
61,461.0
8,297,235.0
170,000.0
2,550,000.0
15.0 $
170,000.0
2,550,000.0
25,586.0
5,373,060.0
210.0 $
25,586.0
5,373,060.0
210.0 $
37,617.0
37,617.0
1.0 $
37,617.0
37,617.0
$ 1,319,390.0
16,657,479.0
0.0 $
17,906.0
86,063,841.6
309,450.0
5,373,060.0
-
39,797,520.0
469.0 $
8,397,914.0
14.0 $
5,739,370.0
0.0 $
409,955.0
209,832.0
839,328.0
4.0 $
209,832.0
839,328.0
0.0 $
119,986.0
479,944.0
4.0 $
119,986.0
479,944.0
0.0 $
6,563.0
1,903,270.0
290.0 $
6,563.0
1,903,270.0
0.0 $
25,739.0
77,217.0
3.0 $
25,739.0
77,217.0
0.0 $
31,039.0
124,156.0
4.0 $
31,039.0
124,156.0
0.0 $
401,338.0
5,618,732.0
14.0 $
401,338.0
5,618,732.0
0.0 $
794,497.0
9,042,647.0
9,042,647.0
14,137,284.0
550.0 $
2,035.0
1,119,250.0
444.0 $
903,540.0
1,362,894.0
550.0 $
3,939.0
2,166,450.0
227.0 $
894,153.0
274,316.0
80.0 $
19,594.0
1,567,520.0
59.9 $
1,174,464.4
(2,063,016.0)
57.0 $
229,224.0
13,065,768.0
73.3 $
16,792,950.2
(3,743,190.0)
460.0 $
41,591.0
19,131,860.0
444.0 $
18,466,404.0
(4,977,685.0)
300.0 $
58,561.0
17,568,300.0
204.3 $
11,964,012.3
(1,799,100.0)
460.0 $
19,990.0
9,195,400.0
408.6 $
8,167,914.0
(1,213,696.0)
110.0 $
27,584.0
3,034,240.0
88.5 $
2,441,184.0
36.0 $
13,197.0
475,092.0
36.0 $
475,092.0
204.0 $
1,260.0
257,040.0
204.0 $
257,040.0
460.0 $
192,308.0
88,461,680.0
460.0 $
88,461,680.0
(17,307,720.0)
$ 156,042,600.0
$ 149,998,433.9
85,606.0
2,996,210.0
35.0 $
85,606.0
2,996,210.0
35.0 $
16,676.0
2,234,584.0
134.0 $
16,676.0
2,234,584.0
0.0 $
7,276.0
633,012.0
87.0 $
7,276.0
633,012.0
0.0 $
1,900,000.0
3,800,000.0
2.0 $
1,900,000.0
3,800,000.0
0.0 $
2,900.0
4,002,000.0
1380.0 $
2,900.0
4,002,000.0
0.0 $
2,500,000.0
5,000,000.0
2.0 $
2,500,000.0
5,000,000.0
0.0 $
9,900.0
8,820,900.0
891.0 $
9,900.0
8,820,900.0
0.0 $
5,625.0
1,293,750.0
230.0 $
5,625.0
1,293,750.0
0.0 $
$ 4,527,983.0
28,780,456.0
28,780,456.0
$
$
2,996,210.0
2,996,210.0
1,016,224,915.2
254,056,228.8
1,270,281,144.0
AVANCE
#DIV/0!
ZONA
2
3
4
6
7
9
10
11
12
DESCRIPCION
Administracin
Exteriores modulo
Exteriores modulo
Aula de sistemas
Aulas de clases
Restaurante escolar
Polideportivo
Tienda escolar, Bateras sanitarias
Laboratorio de idiomas
Parqueaderos
Iluminacin exteriores
Cerramiento
Cantidades Adicionales
TOTAL
DIFERENCIA
ZONA
2
3
4
6
7
9
10
11
12
DESCRIPCION
Administracin
Exteriores modulo
Exteriores modulo
Aula de sistemas
Aulas de clases
Restaurante escolar
Polideportivo
Tienda escolar, Bateras sanitarias
Laboratorio de idiomas
Parqueaderos
Iluminacin exteriores
Cerramiento
Cantidades Adicionales
TOTAL
VALOR PROGRAMADO
$
433,598,338.34
$
16,586,473.75
$
36,297,770.00
$
126,799,287.53
$
789,018,311.06
$
199,517,087.50
$
347,715,330.55
$
107,579,802.06
$
109,253,996.42
$
71,525,483.75
$
11,303,308.77
$
195,053,250.00
$
35,975,570.00
$
2,480,224,009.7
$
291,045,164.2
VALOR PROGRAMADO
$
433,598,338.34
$
16,586,473.75
$
36,297,770.00
$
126,799,287.53
$
789,018,311.06
$
199,517,087.50
$
347,715,330.55
$
107,579,802.06
$
109,253,996.42
$
71,525,483.75
$
11,303,308.77
$
195,053,250.00
$
35,975,570.00
$
2,480,224,009.7
%
17.5
0.7
1.5
5.1
31.8
8.0
14.0
4.3
4.4
2.9
0.5
7.9
1.5
100
$
$
$
$
$
$
$
$
$
$
$
$
$
$
VALOR EJECUTADO
371,594,026.33
60,299,707.49
542,014,219.18
37,711,381.18
49,746,899.98
17,671,605.00
187,498,042.38
3,745,262.50
1,270,281,144.03
%
15.0
0.0
0.0
2.4
21.9
0.0
1.5
2.0
0.0
0.0
0.7
7.6
0.2
51.2
ZONA
2
3
4
6
7
9
10
11
12
DESCRIPCION
Administracin
Exteriores modulo
Exteriores modulo
Aula de sistemas
Aulas de clases
Restaurante escolar
Polideportivo
Tienda escolar, Bateras sanitarias
Laboratorio de idiomas
Parqueaderos
Iluminacin exteriores
Cerramiento
Cantidades Adicionales
TOTAL
VALOR PROGRAMADO
$
433,598,338.34
$
16,586,473.75
$
36,297,770.00
$
126,799,287.53
$
789,018,311.06
$
199,517,087.50
$
347,715,330.55
$
107,579,802.06
$
109,253,996.42
$
71,525,483.75
$
11,303,308.77
$
195,053,250.00
$
35,975,570.00
$
2,480,224,009.7
%
17.5
0.7
1.5
5.1
31.8
8.0
14.0
4.3
4.4
2.9
0.5
7.9
1.5
100
ZONA
2
3
4
6
7
9
10
11
12
DESCRIPCION
Administracin
Exteriores modulo
Exteriores modulo
Aula de sistemas
Aulas de clases
Restaurante escolar
Polideportivo
Tienda escolar, Bateras sanitarias
Laboratorio de idiomas
VALOR PROGRAMADO
$
433,598,338.34
$
16,586,473.75
$
36,297,770.00
$
126,799,287.53
$
789,018,311.06
$
199,517,087.50
$
347,715,330.55
$
107,579,802.06
$
109,253,996.42
Parqueaderos
Iluminacin exteriores
Cerramiento
$
$
$
71,525,483.75
11,303,308.77
195,053,250.00
Cantidades Adicionales
35,975,570.00
VALOR EJECUTADO
$
371,594,026.33
$
$
$
60,299,707.49
$
542,014,219.18
$
$
37,711,381.18
$
49,746,899.98
$
-
%
85.7
0.0
0.0
47.6
68.7
0.0
10.8
46.2
0.0
$
$
$
0.0
0.0
96.1
187,498,042.38
MES
FEBRERO
MARZO
ABRIL
MAYO
3,745,262.50
10.4
JUNIO
JULIO
AGOSTO
% DE EJECUCION
45.74
40.53
% DE EJECUCION
5.88
14.76
17.3
22.01
14.76
5.88
17.3
22.01
40.53
45.74
51.2
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
51.2
45.74
JULIO
AGOSTO