Acta Recibo Parcial de Obra No.2 Proyecto617 Mario Final

  • Published on
    22-Oct-2014

  • View
    63

  • Download
    3

Transcript

INSTITUTO DE DESARROLLO DEL METAACTA DE RECIBO PARCIAL DE OBRA ACTA No.CONTRATO No. OBJETO CONTRATO: VALOR INICIAL: VALOR ADICIONAL: VALOR ACTUALIZADO: PLAZO INICIAL: FECHA DE INICIACION: FECHA DE TERMINACION INICIAL: PRORROGA: PLAZO ACTUALIZADO: FECHA DE SUSPENSION: FECHA DE REINICIO: FECHA DE TERMINACION ACTUAL: CONTRATISTA:CONSORCIO PUERTO URIBE

VERSIN 1.0

CDIGO 600.01.XX Pgina__de ___

1PROYECTO No. OBJETO PROYECTO: VALOR INICIAL: VALOR ADICIONAL: VALOR ACTUALIZADO: PLAZO INICIAL: FECHA DE INICIACION: FECHA DE TERMINACION INICIAL: PRORROGA: PLAZO ACTUALIZADO: FECHA DE SUSPENSION: FECHA DE REINICIO: FECHA DE TERMINACION ACTUAL: 617 DE 2010 "ESTUDIOS Y MEJORAMIENTO DE LA INFRAESTRUCTURA DE LA INSTITUCION $ 3,348,124,321 $0 $ 3,348,124,321 OCHO (08) MESES 01 DE ABRIL DE 2011 30 DE NOVIEMBRE DE 2011

220 DE 2010 ESTUDIO, DISEO Y CONSTRUCCIN DE LA INSTITUCION EDUCATIVA SANTA TERESA DE $ 9,843,669,344 $0 $ 9,843,669,344 DOCE (12) MESES 01 DE ABRIL DE 2011

31 DE MARZO DE 2012 DOCE (12) MESES

31 DE MARZO DE 2012 INTERVENTOR: CONDICIONES ORIGINALES DESCRIPCION UND CANT. VALOR UNITARIO VALOR TOTAL

OCHO (08) MESES 10 DE OCTUBRE DE 2011 10 DE NOVIEMBRE DE 2011 30 DE DICIEMBRE DE 2011 SUPERVISOR:ING. ANGELICA MARIA ROJAS DIAZ

UNIVERSIDAD DE CUNDINAMARCA

CONDICIONES ACTUALIZADAS Acta de Modificacin No. _No.1_ de CANT. VALOR

OBRA EJECUTADA CANT. PRESENTE ACTA VALOR CANT. ACUMULADO VALOR

A 1 1.1 1.2 2 2.1 3 3.1 3.2 3.3 3.4 3.5 4 4.1 4.2 4.3 4.4 4.5 4.6 5 5.1 5.2 5.3 6 6.1 7 7.1 8 8.1 8.2 8.3 8.4 8.5 8.6 9 9.1

AULA PREESCOLAR PRELIMINARESLocalizacin y replanteo arquitectura DESCAPOTE MANUAL INC RETIRO M2 M2 178.35 178.35 4,637.00 4,873.00 $ 827,008.95 $ 869,099.55 $ 1,696,108.50 M3 18.56 59,095.00 $ 1,096,803.20 $ 1,096,803.20 M3 M3 M3 ML KG 2.00 90.00 3.60 74.50 126.00 486,684.00 64,866.00 639,583.00 117,510.00 6,158.00 $ 973,368.00 $ 5,837,940.00 $ 2,302,498.80 $ 8,754,495.00 $ 775,908.00 $ 18,644,209.80 ML ML ML ML ML M2 88.70 13.50 43.10 9.00 6.80 1.56 153,368.00 65,570.00 128,799.00 152,658.00 172,243.00 200,232.00 $ 13,603,741.60 $ 885,195.00 $ 5,551,236.90 $ 1,373,922.00 $ 1,171,252.40 $ 312,361.92 $ 22,897,709.82 ML GL GL 488.50 4.00 5.00 72,681.00 2,957,297.00 2,643,787.00 $ 35,504,668.50 $ 11,829,188.00 $ 13,218,935.00 $ 60,552,791.50 M2 198.24 63,896.00 $ 12,666,743.04 $ 12,666,743.04 M2 82.50 56,812.00 $ 4,686,990.00 $ 4,686,990.00 UN ML UN PTO PTO PTO 1.00 33.50 1.00 8.00 6.00 7.00 614,373.00 34,661.00 439,059.00 232,999.00 75,562.00 85,464.00 $ 614,373.00 $ 1,161,143.50 $ 439,059.00 $ 1,863,992.00 $ 453,372.00 $ 598,248.00 $ 5,130,187.50 UN 5.00 24,108.00 $ 120,540.00 5.00 1.00 33.50 1.00 8.00 6.00 7.00 78.78 218.88 0.00 0.00 0.00 $ 0.00 $ 13,985,556.48 $ 13,985,556.48 $ 4,475,649.36 $ 4,475,649.36 $ 614,373.00 $ 1,161,143.50 $ 439,059.00 $ 1,863,992.00 $ 453,372.00 $ 598,248.00 $ 5,130,187.50 $ 120,540.00 33.60 13.50 58.24 12.39 5.31 1.56 2.09 75.13 5.18 74.56 207.54 47.21 178.72 178.72 $ 828,724.64 $ 870,902.56 $ 1,699,627.20 $ 2,789,874.95 $ 2,789,874.95 $ 1,017,169.56 $ 4,873,382.58 $ 3,313,039.94 $ 8,761,545.60 $ 1,278,031.32 $ 19,243,169.00 $ 5,153,164.80 $ 885,195.00 $ 7,501,253.76 $ 1,891,432.62 $ 914,610.33 $ 312,361.92 $ 16,658,018.43 0.00 0.00 33.60 13.50 58.24 0.00 0.00 0.00 $ 13,539,613.56 2.09 75.13 5.18 74.56 207.54 47.21 178.72 178.72 $ 828,724.64 $ 870,902.56 $ 1,699,627.20 $ 2,789,874.95 $ 2,789,874.95 $ 1,017,169.56 $ 4,873,382.58 $ 3,313,039.94 $ 8,761,545.60 $ 1,278,031.32 $ 19,243,169.00 $ 5,153,164.80 $ 885,195.00 $ 7,501,253.76 33.60 13.50 58.24 0.00 0.00 0.00 2.09 75.13 5.18 74.56 207.54 47.21 178.72 178.72 $ 828,724.64 $ 870,902.56 $ 1,699,627.20 $ 2,789,874.95 $ 2,789,874.95 $ 1,017,169.56 $ 4,873,382.58 $ 3,313,039.94 $ 8,761,545.60 $ 1,278,031.32 $ 19,243,169.00 $ 5,153,164.80 $ 885,195.00 $ 7,501,253.76 $ 0.00 $ 0.00 $ 0.00 $ 13,539,613.56

SUBTOTAL EXCAVACIONESEXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO

SUBTOTAL CIMENTACINconcreto 2500 psi para solados RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE Concreto para zapata 3000 psi no inc Hierro Viga de cimentacin 25*25 4D1/2" +flejes 3/8" C/10 en concreto de 3000 psi Acero refuerzo figurado PDR 60

SUBTOTAL ESTRUCTURAS EN CONCRETO REFORZADOColumna seccin 30x30 6D 5/8" f/3/8" c/15, concreto 3000 psi Columna seccin secc12*25 4D1/2+flejes3/8c15 conc3000 Viga area seccin 25*25 4d 5/8" f/3/8" c/15, concreto 3000 psi Mesn concreto3000 gran. Pulid E=0.07 A=0.65 D1/2 C/15 Mesn C 3000 Porc. E=0.07 A=0.65 D1/2 C/20 2Senti Placa maciza e= 0,15 d= 1/2 c/20 cm en ambos sentidos para tanque elevado 2 sentidos

Correa metlica en tubera estructural de acero rectangular de 120x60x3 mm de espesor, inc pintura. Cercha en tubo estruc 3*4 MM FY=46000 Segn dis T1, inc anti y pintura Cercha en tubo estruc 3*4 MM FY=46000 Segn dis T2, inc anti y pintura

SUBTOTAL ESTRUCTURAS METLICAS

SUBTOTAL CUBIERTATEJA TERMOACUSTICA

SUBTOTAL MAMPOSTERAMuro bloque flexa No4

SUBTOTAL INSTALACIONES ELCTRICASAcometida general monofsica acometida parcial 2 No8+1No12 Ducto PVC 1" Tablero parcial de 4 circuitos Salidas de lmparas TIPO T8 DE 2*32 Salida de lmpara 110v Salida para tomacorriente doble con polo a tierra.

SUBTOTAL INSTALACIONES SANITARIAS Y SUBTERRNEASSifn de piso y ducha D=3" pvc

9.2 9.3 9.4 9.5 9.6 9.7 9.8 10 10.1 10.2 10.3 10.4 10.5 11 11.1 11.2 11.3 11.4 11.5 11.6 12 12.1 12.2 12.3 12.4 12.5 13 13.1 13.2 13.3 13.4 13.5 14 14.1 14.2 15 15.1 15.2 15.3 15.4 15.5 16 16.1 16.2 17 17.1 17.2 A B 1 1.1 1.2 2 2.1 3 3.1 3.2 3.3 3.4 3.5

codo de Salida en pvc D=2" desague codo de Salida en pvc D=4" desague TUBERIA SANITARIA D=2" RED INT-EXT PVC TUBERIA SANITARIA D=4" RED INT-EXT PVC TUBERIA SANITARIA D=6" RED EXTERNA PVC TUBERIA SANITARIA D=3" RED INT-EXT PVC Caja de inspeccin .50x.50x.50 concreto 3000 E=0.07M

UN UN ML ML ML ML UN

10.00 2.00 4.33 14.34 30.00 28.70 2.00

50,465.00 79,875.00 27,589.00 49,036.00 95,724.00 36,909.00 200,763.00

$ 504,650.00 $ 159,750.00 $ 119,460.37 $ 703,176.24 $ 2,871,720.00 $ 1,059,288.30 $ 401,526.00 $ 5,940,110.91

9.00 2.00 8.33 14.34 30.00 18.33 2.00

$ 454,185.00 $ 159,750.00 $ 229,816.37 $ 703,176.24 $ 2,871,720.00 $ 676,541.97 $ 401,526.00 $ 5,617,255.58

SUBTOTAL INSTALACIONES HIDRAULICAS, TUBERA PVCRed de distribucin e impulsin D=3/4" Registro de paso de 1/2" Red de distribucin e impulsin D=1/2" Registro de paso de 3/4" Tanque elevado tipo ajover 1000 lts pvc inc. conexiones ML UN ML UN UN 24.50 1.00 21.68 2.00 1.00 16,995.00 36,603.00 15,125.00 48,231.00 845,271.00

$ 416,377.50 $ 36,603.00 $ 327,910.00 $ 96,462.00 $ 845,271.00 $ 1,722,623.50

24.50 1.00 26.00 2.00 1.00

$ 416,377.50 $ 36,603.00 $ 393,250.00 $ 96,462.00 $ 845,271.00 $ 1,787,963.50

SUBTOTAL APARATOS SANITARIOS Y ACCESORIOSLavamanos sobreponer corona o similar Sanitario Infantil completo corona Lavaplatos acero Inox. 1.20*0.60 inc Grifera Conjunto ducha y registro Grival Juego de Incrustaciones blanco Rejilla con sosco 2" metlica UN UN UN UN JGO UN 4.00 2.00 1.00 2.00 2.00 3.00 217,021.00 581,926.00 611,312.00 85,165.00 88,993.00 14,845.00

$ 868,084.00 $ 1,163,852.00 $ 611,312.00 $ 170,330.00 $ 177,986.00 $ 44,535.00 $ 3,036,099.00

4.00 2.00 1.00 2.00 2.00 5.00

$ 868,084.00 $ 1,163,852.00 $ 611,312.00 $ 170,330.00 $ 177,986.00 $ 74,225.00 $ 3,065,789.00

SUBTOTAL PISOSPlaca de contrapiso e=7 cms en 3000 psi. Bordillo en concreto de b:0,12 h:0,20 en concreto de 3000 psi Sardinel 3000PSI B=0.2,b=0.15,H=0.40INC. exc/Ret Cunetas H= 0.30 A= 20 CMS E=0.10 3000 PSI, inc exc REJILLA EN ANGULO de 1 3/16" y 1/2,cada 4cms A=30mts M2 ML ML ML ML 178.35 53.66 53.80 20.00 20.00 50,387.00 21,863.00 52,013.00 73,845.00 120,595.00

$ 8,986,521.45 $ 1,173,168.58 $ 2,798,299.40 $ 1,476,900.00 $ 2,411,900.00 $ 16,846,789.43

169.65 53.66 53.80 29.06 29.06

$ 8,548,154.55 $ 1,173,168.58 $ 2,798,299.40 $ 2,145,935.70 $ 3,504,490.70 $ 18,170,048.93

169.65 53.66

$ 8,548,154.55 $ 1,173,168.58

169.65 53.66 0.00 0.00 0.00

$ 8,548,154.55 $ 1,173,168.58 $ 0.00 $ 0.00 $ 0.00 $ 9,721,323.13

SUBTOTAL CARPINTERA METLICAPuerta tablero corrido marco, pasador lamina Cal 20 2,0 * 0,8 puerta tabl. Corr marco,Cerradura. L.C.R. 20 2 *0,9 m Reja marco platina 2" *3/16", tubo 1", Metlica (pya) Ventana aluminio, tubo de 2"X1", sistema de celosa, inc. vidrio de 4 mm Ventana aluminio corrediza con vidrio 4 mm UN UN M2 M2 M2 2.00 2.00 7.52 13.96 3.84 435,344.00 493,439.00 115,263.00 314,356.00 287,546.00

$ 9,721,323.13

$ 870,688.00 $ 986,878.00 $ 866,777.76 $ 4,388,409.76 $ 1,104,176.64 $ 8,216,930.16

2.00 3.00 5.46 16.16 2.97

$ 870,688.00 $ 1,480,317.00 $ 629,335.98 $ 5,079,992.96 $ 854,011.62 $ 8,914,345.56

SUBTOTAL PAETESPaete muros interiores, mortero 1:4 inc filos y dilataciones paete muros exterior y culatas mortero 1:4 Imper M2 M2 100.00 65.00 24,089.00 29,306.00

$ 2,408,900.00 $ 1,904,890.00 $ 4,313,790.00

100.00 74.61

$ 2,408,900.00 $ 2,186,520.66 $ 4,595,420.66

SUBTOTAL ACABADO DE PISOS Y MUROSTabln liso biselado de gress 30x30 . Inc afinado mortero 1:4 e=3 cms Piso en cermica lisa 20*20 lnea mediterrnea Porcelana estampillada blanca tipo mediterrneo Cenefa con gravilla lavada No 2 a:0,015 mts guardaescoba en tableta de gress (alta calidad) M2 M2 M2 ML ML 161.25 23.62 20.21 57.06 79.90 56,549.00 60,941.00 58,446.00 18,484.00 25,971.00

$ 9,118,526.25 $ 1,439,426.42 $ 1,181,193.66 $ 1,054,697.04 $ 2,075,082.90 $ 14,868,926.27

157.75 12.59 35.62 60.38 82.99

$ 8,920,604.75 $ 767,247.19 $ 2,081,846.52 $ 1,116,063.92 $ 2,155,333.29 $ 15,041,095.67

SUBTOTAL PINTURA Y ESTUCOEstuco preparado Pintura vinilo tipo 1 s/muros (3 capas) (alta calidad) M2 M2 100.00 100.00 8,320.00 10,098.00

$ 832,000.00 $ 1,009,800.00 $ 1,841,800.00

100.00 163.88

$ 832,000.00 $ 1,654,860.24 $ 2,486,860.24

SUBTOTAL VIDRIOS Y ESPEJOSEspejo 4mm Suministro e instalacion juego castor inc localizacion y excavacion M2 UN 3.24 1.00 112,089.00 15,977,772.00

$ 363,168.36 $ 15,977,772.00 $ 16,340,940.36 $ 200,499,552.99 $ 200,499,552.99

2.38 1.00

$ 266,771.82 $ 15,977,772.00 $ 16,244,543.82 $ 139,905,405.88 $ 139,905,405.88 $ 46,993,607.84 $ 46,993,607.84

SUBTOTALTOTAL AULA PREESCOLAR DOS AULAS ZONA SISMICA ALTA

PRELIMINARESLocalizacin y replanteo arquitectura DESCAPOTE MANUAL INCLUYE RETIRO M2 M2 242.00 242.00 4,637.00 4,873.00 $ 1,122,154.00 $ 1,179,266.00 $ 2,301,420.00 M3 26.00 59,095.00 $ 1,536,470.00 $ 1,536,470.00 M3 M3 M3 KG ML 5.00 2.00 6.00 227.50 54.00 350,453.00 486,684.00 639,583.00 6,158.00 117,510.00 $ 1,752,265.00 $ 973,368.00 $ 3,837,498.00 $ 1,400,945.00 $ 6,345,540.00 $ 14,309,616.00 6.46 1.79 5.62 224.84 57.16 40.07 236.93 236.93 $ 1,098,644.41 $ 1,154,559.89 $ 2,253,204.30 $ 2,367,936.65 $ 2,367,936.65 $ 2,263,926.38 $ 871,164.36 $ 3,594,456.46 $ 1,384,564.72 $ 6,716,871.60 $ 14,830,983.52 6.46 1.79 5.62 224.84 57.16 40.07 236.93 236.93 $ 1,098,644.41 $ 1,154,559.89 $ 2,253,204.30 $ 2,367,936.65 $ 2,367,936.65 $ 2,263,926.38 $ 871,164.36 $ 3,594,456.46 $ 1,384,564.72 $ 6,716,871.60 $ 14,830,983.52 6.46 1.79 5.62 224.84 57.16 40.07 236.93 236.93 $ 1,098,644.41 $ 1,154,559.89 $ 2,253,204.30 $ 2,367,936.65 $ 2,367,936.65 $ 2,263,926.38 $ 871,164.36 $ 3,594,456.46 $ 1,384,564.72 $ 6,716,871.60 $ 14,830,983.52

SUBTOTAL EXCAVACIONESEXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO

SUBTOTAL CIMENTACINConcreto ciclpeo 3000 psi. Concreto 2500 psi para solados Concreto para zapata 3000 psi no incluye hierro Acero de refuerzo figurado PDR 60 Viga de cimentacion 25*25 4D 1/2" +flejes 3/8" C/10 en concreto de 3000 psi

SUBTOTAL

4 4.1 4.2 4.3 4.4 5 5.1 5.2 6 6.1 7 7.1 7.2 8 8.1 8.2 8.3 8.4 8.5 9 9.1 9.2 9.3 10 10.1 10.2 10.3 10.4 11 11.1 12 12.1 12.2 12.3 12.4 13 13.1 B C 1 1.1 1.2 2 2.1 3 3.1 3.2 C D 1 1.1 1.2 2 2.1 2.2 2.3 2.4

ESTRUCTURAS EN CONCRETO REFORZADOColumna seccin 30x30 4D 3/4" f/3/8" c/10, concreto 3000 psi Viga area seccin 25x25 4d 5/8" f/3/8" c/10, concreto 3000 psi Viga de coronamiento culata seccin O,12x0,20 m 3 D 3/8" + f 1/4" concreto 3000 psi Meson e=0,07 mts, ancho 0,65 mts D=1/2" c/20cms en ambos sentidos. Concreto 3000 psi Correa metlica en tubera estructural de acero rectangular de 120x60x3 mm de espesor, inc pintura.soporte de ventana en perfil estructural PHR 160x60 calibre 12 inc Correa especial de pintura. ML ML ML ML 58.80 120.00 24.00 26.00 161,604.00 144,371.00 39,484.00 95,528.00 $ 9,502,315.20 $ 17,324,520.00 $ 947,616.00 $ 2,483,728.00 $ 30,258,179.20 ML ML 214.00 14.80 72,681.00 80,819.00 $ 15,553,734.00 $ 1,196,121.20 $ 16,749,855.20 M2 286.00 63,896.00 $ 18,274,256.00 $ 18,274,256.00 M2 M2 98.00 30.00 124,604.00 56,812.00 $ 12,211,192.00 $ 1,704,360.00 $ 13,915,552.00 UN UN PTO PTO PTO 1.00 1.00 4.00 12.00 8.00 614,373.00 439,059.00 75,562.00 232,999.00 85,464.00 $ 614,373.00 $ 439,059.00 $ 302,248.00 $ 2,795,988.00 $ 683,712.00 $ 4,835,380.00 M3 M2 ML 121.50 241.00 62.00 64,866.00 55,041.00 21,863.00 $ 7,881,219.00 $ 13,264,881.00 $ 1,355,506.00 $ 22,501,606.00 UN M2 M2 M2 4.00 64.00 71.00 7.60 493,439.00 287,546.00 115,263.00 314,356.00 $ 1,973,756.00 $ 18,402,944.00 $ 8,183,673.00 $ 2,389,105.60 $ 30,949,478.60 M2 148.00 24,089.00 $ 3,565,172.00 $ 3,565,172.00 M2 M2 ML ML 95.00 128.00 64.00 8.00 56,549.00 56,549.00 25,971.00 18,484.00 $ 5,372,155.00 $ 7,238,272.00 $ 1,662,144.00 $ 147,872.00 $ 14,420,443.00 M2 148.00 10,098.00 $ 1,494,504.00 $ 1,494,504.00 $ 175,111,932.00 116.89 87.69 136.57 37.46 62.16 117.50 4.00 58.50 63.70 11.20 62.79 230.39 62.16 1.00 1.00 4.00 12.00 8.00 86.81 29.38 250.24 0.00 0.00 54.60 57.16 23.10 26.10 $ 8,823,578.40 $ 8,252,246.36 $ 912,080.40 $ 2,493,280.80 $ 20,481,185.96 $ 0.00 $ 0.00 $ 0.00 $ 15,989,335.04 $ 15,989,335.04 $ 10,816,873.24 $ 1,669,136.56 $ 12,486,009.80 $ 614,373.00 $ 439,059.00 $ 302,248.00 $ 2,795,988.00 $ 683,712.00 $ 4,835,380.00 $ 4,072,936.14 $ 12,680,895.99 $ 1,359,004.08 $ 18,112,836.21 $ 1,973,756.00 $ 16,821,441.00 $ 7,342,253.10 $ 3,520,787.20 $ 29,658,237.30 $ 2,830,457.50 $ 2,830,457.50 $ 4,958,781.81 $ 7,722,896.93 $ 972,873.66 $ 1,148,965.44 $ 14,803,517.84 $ 1,180,355.22 $ 1,180,355.22 $ 139,829,439.34 $ 54,640,785.44 $ 54,640,785.44 62.79 230.39 62.16 $ 4,072,936.14 $ 12,680,895.99 $ 1,359,004.08 $ 18,112,836.21 62.79 230.39 62.16 $ 4,072,936.14 $ 12,680,895.99 $ 1,359,004.08 $ 18,112,836.21 $ 17,075,824.76 54.60 57.16 $ 8,823,578.40 $ 8,252,246.36 54.60 57.16 0.00 0.00 $ 8,823,578.40 $ 8,252,246.36 $ 0.00 $ 0.00 $ 17,075,824.76

SUBTOTAL ESTRUCTURAS METLICAS

SUBTOTAL CUBIERTA

TEJA TERMOACUSTICA

SUBTOTAL MAMPOSTERAMuro ladrillo prensado a la vista tipo S/fe=.12 Muro en bloque Flexa No. 4

SUBTOTAL INSTALACIONES ELCTRICASAcometida general monofsica Tablero parcial de 4 circuitos Salidas de lmparas 110v Salidas de lmparas tipo T8 de 2 x 32 Salida para toma corriente doble con polo a tierra.

SUBTOTAL PISOSRELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE Placa de contrapiso e=8 cms en 3000 psi. Bordillo en concreto de b:0,12 h:0,20 en concreto de 3000 psi

SUBTOTAL CARPINTERA METLICApuerta tabl. Corr marco,Cerradura. L.C.R. 20 2 *0,9 m Ventana aluminio corrediza, con vidrio 4mm Reja marco platina 2" *3/16", tubo 1", Metlica (pya) Ventana aluminio, tubo de 2"X1", sistema de celosa, inc. vidrio de 4 mm

SUBTOTAL PAETESPaete muros interiores, mortero 1:4 inc filos y dilataciones

SUBTOTAL ACABADO DE PISOSTabln grafilado de gress 30x30 (alfa), Inc. Afinado mortero 1:4 e=3 cms. Tabln liso biselado de gress 30x30 . Inc afinado mortero 1:4 e=3 cms guardaescoba en tableta de gress (alta calidad) Cenefa con gravilla lavada No 2 a:0,015 mts

SUBTOTAL PINTURAPintura vinilo tipo 1 s/muros (3 capas) (alta calidad)

SUBTOTALTOTAL DOS AULAS ZONA SISMICA ALTA CIRCULACIONES EXTERIORES PRELIMINARESDESCAPOTE MANUAL INCLUYE RETIRO LOCALIZACION Y REPLANTEO ARQUITECTURA M2 M2 60.00 60.00 4,873.00 4,637.00

$ 292,380.00 $ 278,220.00 $ 570,600.00

411.06 411.06

$ 2,003,095.38 $ 1,906,085.22 $ 3,909,180.60

SUBTOTALEXCAVACIONESEXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO M3 14.00 59,095.00

$ 827,330.00 $ 827,330.00

119.32

$ 7,051,097.21 $ 7,051,097.21

SUBTOTALPISOS RELLENO MATERIAL TAMAO MAX 2" COMPACTADO PLACA DE CONTRAPISO CONCRETO 3000 PSI E=0.08 M3 M2 30.00 60.00 64,866.00 55,041.00

$ 1,945,980.00 $ 3,302,460.00 $ 5,248,440.00 $ 6,646,370.00

100.21 411.06

$ 6,500,351.59 $ 22,625,153.46 $ 29,125,505.05 $ 40,085,782.86 $ 0.00

SUBTOTALTOTAL CIRCULACIONES EXTERIORES UNIDAD SANITARIA PRELIMINARESLOCALIZACION Y REPLANTEO ARQUITECTURA DESCAPOTE MANUAL INC RETIRO M2 M2 207.80 207.80 4,637.00 4,873.00

$ 963,568.60 $ 1,012,609.40 $ 1,976,178.00

205.55 205.55

$ 953,135.35 $ 1,001,645.15 $ 1,954,780.50

205.55 205.55

$ 953,135.35 $ 1,001,645.15 $ 1,954,780.50

205.55 205.55

$ 953,135.35 $ 1,001,645.15 $ 1,954,780.50

SUBTOTALCIMENTACINEXCAVACIONES SECAS EN CONGLOMERADO MANL INC. RETIRO RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 11 cms Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 11,5 cms M3 M3 ML ML 28.00 117.00 50.50 34.20 59,095.00 64,866.00 109,255.00 107,905.00

$ 1,654,660.00 $ 7,589,322.00 $ 5,517,377.50 $ 3,690,351.00

50.10 80.49 96.70 0.00

$ 2,960,659.50 $ 5,221,064.34 $ 10,564,958.50 $ 0.00

50.10 80.49 96.70

$ 2,960,659.50 $ 5,221,064.34 $ 10,564,958.50 $ 0.00

50.10 80.49 96.70 0.00

$ 2,960,659.50 $ 5,221,064.34 $ 10,564,958.50 $ 0.00

2.5 2.6 2.7 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 4 4.1 4.2 5 5.1 5.2 6 6.1 6.2 6.3 6.4 7 7.1 7.2 8 8.1 8.2 8.3 9 9.1 9.2 9.3 9.4 9.5 10 10.1 10.2 10.3 11 11.1 11.2 11.3 11.4 11.5 11.6 11.7 11.8 12 12.1 12.2 12.3 12.4 12.5 12.6 12.7 12.8 12.9 12.10 12.11

Concreto para zapata 3000 psi no inc Hierro Concreto 2500 psi para solados Acero de refuerzo figurado PDR 60

M3 M3 kg

5.20 1.00 395.00

639,583.00 486,684.00 6,158.00

$ 3,325,831.60 $ 486,684.00 $ 2,432,410.00 $ 24,696,636.10

6.54 2.52 309.12

$ 4,182,872.82 $ 1,226,443.68 $ 1,903,560.96 $ 26,059,559.80

6.54 2.52 309.12

$ 4,182,872.82 $ 1,226,443.68 $ 1,903,560.96 $ 26,059,559.80

6.54 2.52 309.12

$ 4,182,872.82 $ 1,226,443.68 $ 1,903,560.96 $ 26,059,559.80

SUBTOTALESTRUCTURAColumnas seccion 30*30 2d5/8"+ 2d1/2 + f 3/8" cada 11,5 cms Viga aerea seccion30*25 4d1/2"+f 3/8" cada 11 cms conc 3000 Viga aerea seccion30*25 4d1/2"+f 3/8" cada 11,5 cms conc 3000 Viga aerea seccion30*25 4d1/2"+f 3/8" cada 10 cms conc 3000 Placa Maciza 0.15M.D=1/2" C/20 Tanque elev 2 sentido Placa de contrapiso e=10cms conc 3000 psi inc malla elect 6mm 15*15 MESON CONC 3000 gran.pulid E=0.07 A=0.65 D1/2 C/15 ml ml ml ml M2 M2 ML 65.20 33.70 20.80 25.00 15.00 207.80 15.10 135,155.00 125,531.00 124,631.00 129,807.00 200,232.00 91,644.00 152,658.00

$ 8,812,106.00 $ 4,230,394.70 $ 2,592,324.80 $ 3,245,175.00 $ 3,003,480.00 $ 19,043,623.20 $ 2,305,135.80 $ 43,232,239.50

58.65 0.00 0.00 79.62 19.40 189.29 15.10

$ 7,926,840.75 $ 0.00 $ 0.00 $ 10,335,233.34 $ 3,884,500.80 $ 17,347,292.76 $ 2,305,135.80 $ 41,799,003.45

58.65

$ 7,926,840.75 $ 0.00 $ 0.00

58.65 0.00 0.00 79.62 19.40 189.29 0.00

$ 7,926,840.75 $ 0.00 $ 0.00 $ 10,335,233.34 $ 3,884,500.80 $ 17,347,292.76 $ 0.00 $ 39,493,867.65

79.62 19.40 189.29

$ 10,335,233.34 $ 3,884,500.80 $ 17,347,292.76 $ 39,493,867.65

SUBTOTALMAMPOSTERAMuro en bloque flexa No 4 Muro ladrillo prensado a la vista tipo S/fe=.12 M2 M2 338.00 16.50 56,812.00 124,604.00

$ 19,202,456.00 $ 2,055,966.00 $ 21,258,422.00

247.60 17.50

$ 14,066,651.20 $ 2,180,570.00 $ 16,247,221.20

SUBTOTALPAETESPaetes Muros interiores mort 1:4 inc filos y dilataciones Paetes Muros exteriores y culatas mortero 1:4 impermeabilizado M2 M2 440.00 160.00 24,089.00 29,306.00

$ 10,599,160.00 $ 4,688,960.00 $ 15,288,120.00

392.20 140.40

$ 9,447,705.80 $ 4,114,562.40 $ 13,562,268.20

SUBTOTALACABADO PISOSTablon grafilado gress 30*30, Inc.afi. mt 1:4,e= 3cm PISO EN CERAMICA LISA 20*20 LINEA MEDITERRANEA Porcelana estampillada blanca tipo mediterraneo Guardaescoba en tableta de gress (ALTA CALIDAD) M2 M2 M2 ML 78.30 129.50 291.00 45.00 56,549.00 60,941.00 58,446.00 25,971.00

$ 4,427,786.70 $ 7,891,859.50 $ 17,007,786.00 $ 1,168,695.00 $ 30,496,127.20

72.05 131.35 250.67 45.14

$ 4,074,355.45 $ 8,004,600.35 $ 14,650,658.82 $ 1,172,330.94 $ 27,901,945.56

SUBTOTALPINTURAPintura vinilo T1 Sobre Muro(3 Capas) (Alta calidad) Pintura vinilo tipo coraza Exterior 3 manos M2 M2 150.50 160.00 10,098.00 17,046.00

$ 1,519,749.00 $ 2,727,360.00 $ 4,247,109.00

140.44 140.44

$ 1,418,163.12 $ 2,393,940.24 $ 3,812,103.36

SUBTOTALCARPINTERA METLICAPUERTA TABLER CORR MARCO,CERR L..C C20 VENTANA PERSIANA LAMINA C.R CAL.20 DIVISIONES EN LAM COLL ROLED CAL.18 ENTAMBORADA M2 M2 M2 7.50 18.00 63.00 226,351.00 346,478.00 190,170.00

$ 1,697,632.50 $ 6,236,604.00 $ 11,980,710.00 $ 19,914,946.50

8.60 17.30 93.03

$ 1,946,618.60 $ 5,994,069.40 $ 17,691,515.10 $ 25,632,203.10

SUBTOTALESTRUCTURA METLICASECC CT-S (1) PHR-C 9"*3"*1.5 mm seccion correa SECC CT-D (2) PHR-C 9"*3"*3mm seccion correa TEMPLETE < 1 1/4"*1/8" PORTATEMPLETE < 1 1/2"*1/8"+ 2 PER 7/16" BAOS ANCL 1 LAM 3/8" .28*.25 4 ANCL EXP 3/8"*3 BAOS ML ML ML UN UN 152.30 74.50 60.00 64.00 24.00 50,611.00 142,721.00 33,592.00 28,674.00 61,675.00

$ 7,708,055.30 $ 10,632,714.50 $ 2,015,520.00 $ 1,835,136.00 $ 1,480,200.00 $ 23,671,625.80

0.00 0.00 0.00 0.00 0.00

$ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00

SUBTOTALCUBIERTATEJA TERMOACUSTICA CANAL LAMINA COLD ROLLED. C.20 CON ANTICOR Y PINT BAJANTE AGUAS LLUVIAS 3" PVC M2 ML ML 206.00 60.00 45.00 63,896.00 85,424.00 38,394.00

$ 13,162,576.00 $ 5,125,440.00 $ 1,727,730.00 $ 20,015,746.00

206.00 63.90 40.00

$ 13,162,576.00 $ 5,458,593.60 $ 1,535,760.00 $ 20,156,929.60

SUBTOTALINSTALACIONES SANITARIASCAJA INSPECCION 80x80x80 LADRILLO TOLETE COMUN CAJA INSPECCION 100x100x100 LADRILLO TOLETE COMUN TUBERIA SANITARIA D=2" RED INT-EXT PVC TUBERIA SANITARIA D=4" RED INT-EXT PVC SIFON DE PISO Y DUCHA D=2" PVC REJILLA CON SOSCO 2" METALICA CODO DE SALIDA EN PVC D=2" CODO DE SALIDA EN PVC D=4" DESAGUE DESAGUE UN UN ML ML UN UN UN UN 4.00 2.00 72.00 62.50 18.00 18.00 45.00 44.00 324,743.00 438,710.00 27,589.00 49,036.00 18,866.00 14,845.00 50,465.00 79,875.00

$ 1,298,972.00 $ 877,420.00 $ 1,986,408.00 $ 3,064,750.00 $ 339,588.00 $ 267,210.00 $ 2,270,925.00 $ 3,514,500.00 $ 13,619,773.00

4.00 2.00 72.00 62.50 8.00 8.00 45.00 44.00

$ 1,298,972.00 $ 877,420.00 $ 1,986,408.00 $ 3,064,750.00 $ 150,928.00 $ 118,760.00 $ 2,270,925.00 $ 3,514,500.00 $ 13,282,663.00

SUBTOTALINSTALACIN HIDRAULICA, TUBERIA PVC PRESIONRED DE DISTRIBUCION E IMPULSION D=1/2" PVC RED DE DISTRIBUCION E IMPULSION D=3/4" PVC RED DE DISTRIBUCION E IMPULSION D=1" PVC RED DE DISTRIBUCION E IMPULSION D=1 1/2" PVC RED DE DISTRIBUCION E IMPULSION D=2" PVC RED DE DISTRIBUCION E IMPULSION D=3" PVC REGISTRO DE PASO 1/2" REGISTRO DE PASO 3/4" REGISTRO DE PASO 1" TANQUE ELEV TIPO AJO 1000 LTPVC D=1" INCL.CONEX LLAVE TERMINAL 1/2" TIPO GRIVAL ML ML ML ML ML ML UN UN UN UN UN 84.50 12.00 22.00 3.50 7.10 12.00 4.00 2.00 2.00 4.00 8.00 15,125.00 16,995.00 19,669.00 20,160.00 30,640.00 39,828.00 36,603.00 48,231.00 62,643.00 845,271.00 36,594.00

$ 1,278,062.50 $ 203,940.00 $ 432,718.00 $ 70,560.00 $ 217,544.00 $ 477,936.00 $ 146,412.00 $ 96,462.00 $ 125,286.00 $ 3,381,084.00 $ 292,752.00

84.50 12.00 22.00 3.50 7.10 12.00 4.00 2.00 2.00 4.00 8.00

$ 1,278,062.50 $ 203,940.00 $ 432,718.00 $ 70,560.00 $ 217,544.00 $ 477,936.00 $ 146,412.00 $ 96,462.00 $ 125,286.00 $ 3,381,084.00 $ 292,752.00

SUBTOTAL 13 13.1 13.2 13.3 13.4 13.5 13.6 14 14.1 14.2 14.3 14.4 14.5 14.6 14.7 14.8 D E 1 1.1 1.2 2 2.1 2.2 2.3 2.4 2.5 2.6 2.7 2.8 2.9 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 4 4.1 4.2 4.3 5 5.1 5.2 6 6.1 6.2 6.3 6.4 6.5 7 7.1 7.2 8 8.1APARATOS SANITARIOS Y ACCESORIOSCONJUNTO DUCHA Y REGISTRO GRIVAL JUEGO DE INCRUSTACIONES BLANCO LAVAMANOS SOBREPONER CORONA O SIMILAR SANITARIO PARA DISCAPACITADOS INC GRIFERIA ANTIBAN JUEGO SANITARIO CON FLUXOMETRO COMPLETO ORINAL DE PORCELANA PARA PARED MEDIANO UN JGO UN UN UN UN 12.00 12.00 19.00 2.00 16.00 6.00 85,165.00 88,993.00 217,021.00 1,526,020.00 1,028,409.00 406,730.00

$ 6,722,756.50 $ 1,021,980.00 $ 1,067,916.00 $ 4,123,399.00 $ 3,052,040.00 $ 16,454,544.00 $ 2,440,380.00 $ 28,160,259.00 ML UN UN PTO PTO PTO PTO UN 35.00 1.00 1.00 4.00 14.00 4.00 40.00 1.00 21,798.00 863,293.00 525,419.00 85,464.00 145,385.00 141,127.00 232,999.00 253,383.00 $ 762,930.00 $ 863,293.00 $ 525,419.00 $ 341,856.00 $ 2,035,390.00 $ 564,508.00 $ 9,319,960.00 $ 253,383.00 $ 14,666,739.00 $ 267,966,677.60 35.00 1.00 1.00 4.00 14.00 4.00 40.00 1.00 10.00 10.00 19.00 2.00 16.00 6.00

$ 6,722,756.50 $ 851,650.00 $ 889,930.00 $ 4,123,399.00 $ 3,052,040.00 $ 16,454,544.00 $ 2,440,380.00 $ 27,811,943.00 $ 762,930.00 $ 863,293.00 $ 525,419.00 $ 341,856.00 $ 2,035,390.00 $ 564,508.00 $ 9,319,960.00 $ 253,383.00 $ 14,666,739.00 $ 239,610,116.27 $ 67,508,207.95 $ 67,508,207.95

SUBTOTALINSTALACIONES ELCTRICASACOMETIDA PARCIAL 2No10+1No12 Ducto PVC 3/4" ACOMETIDA GENERAL BIFASICA TABLERO PARCIAL 8 CIRCUITOS SALIDA PARA TOMA CORRIENTE DOBLE CON POLO A TIERRA SALIDA TOMADOBLE MONOFASICA GFCI SALIDA PARA TOMAS BIFASICO SALIDA DE LAMPARA TIPO T8 DE 2*32 PUESTA A TIERRA TERMINAL DE BAJA TENSION

SUBTOTALTOTAL UNIDAD SANITARIA COMEDOR PRELIMINARESLOCALIZACION Y REPLANTEO ARQUITECTURA DESCAPOTE MANUAL INC RETIRO M2 M2 258.10 258.10 4,637.00 4,873.00

$ 1,196,809.70 $ 1,257,721.30 $ 2,454,531.00

258.10 258.10

$ 1,196,809.70 $ 1,257,721.30 $ 2,454,531.00

258.10 258.10

$ 1,196,809.70 $ 1,257,721.30 $ 2,454,531.00

258.10 258.10

$ 1,196,809.70 $ 1,257,721.30 $ 2,454,531.00

SUBTOTALCIMENTACINEXCAVACIONES SECAS EN CONGLOMERADO MANL INC. RETIRO RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE Viga de cimentacion 25*30 4d 1/2"+ f 3/8" cada 10 cms Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 10,5 cms Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 11 cms Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 11,5 cms Concreto para zapata 3000 psi no inc Hierro Concreto 2500 psi para solados Acero de refuerzo figurado PDR 60 M3 M3 ML ML ML ML M3 M3 kg 35.00 135.00 49.10 12.50 22.60 12.50 4.75 1.00 581.00 59,095.00 64,866.00 111,145.00 110,020.00 109,255.00 107,905.00 639,583.00 486,684.00 6,158.00

$ 2,068,325.00 $ 8,756,910.00 $ 5,457,219.50 $ 1,375,250.00 $ 2,469,163.00 $ 1,348,812.50 $ 3,038,019.25 $ 486,684.00 $ 3,577,798.00 $ 28,578,181.25

105.46 60.60 82.78 12.50 22.60 12.50 7.20 3.68 312.00

$ 6,232,158.70 $ 3,930,879.60 $ 9,200,583.10 $ 1,375,250.00 $ 2,469,163.00 $ 1,348,812.50 $ 4,604,997.60 $ 1,790,997.12 $ 1,921,296.00 $ 32,874,137.62

105.46 60.60 82.78

$ 6,232,158.70 $ 3,930,879.60 $ 9,200,583.10 $ 0.00 $ 0.00 $ 0.00

105.46 60.60 82.78 0.00 0.00 0.00 7.20 3.68 312.00

$ 6,232,158.70 $ 3,930,879.60 $ 9,200,583.10 $ 0.00 $ 0.00 $ 0.00 $ 4,604,997.60 $ 1,790,997.12 $ 1,921,296.00 $ 27,680,912.12

7.20 3.68 312.00

$ 4,604,997.60 $ 1,790,997.12 $ 1,921,296.00 $ 27,680,912.12 $ 0.00

SUBTOTALESTRUCTURAcolumneta seccion 15*15 4d5/8" + f 3/8" 10,5 cms conc 3000 psi Columnas secc 30*30 4d5/8"+f 3/8" cada 10,5 cms Viga aerea secc 30*25 4d1/2"+f 3/8" cada 10,5 cms Viga aerea seccion30*25 4d1/2"+f 3/8" cada 11,5 cms conc 3000 psi Viga aerea secc 30*25 4d1/2"+ f 3/8" cada 15 cms conc 3000 psi Viga aerea secc 50*30 6d1/2"+f 3/8" cada 10,5 cms conc 3000 psi Placa Maciza 0.15M.D=1/2" C/20 Tanque elev 2 sentido Placa de contrapiso e=10cms conc 3000 psi inc malla elect 6mm 15*15 ALFAJIA CONC.3000psi 0,20yE= 0.07 2D1/2+fleje D3/8 DINTEL CONC.2500psi 15*20 CON REFUERZO DE 1/2 ml ml ml ml ml ml M2 M2 ML ML 17.50 44.00 65.00 12.50 6.30 6.40 12.20 258.10 5.50 12.60 84,296.00 145,582.00 126,657.00 124,631.00 121,076.00 186,433.00 200,232.00 91,644.00 41,148.00 34,558.00

$ 1,475,180.00 $ 6,405,608.00 $ 8,232,705.00 $ 1,557,887.50 $ 762,778.80 $ 1,193,171.20 $ 2,442,830.40 $ 23,653,316.40 $ 226,314.00 $ 435,430.80 $ 46,385,222.10

8.30 31.05 41.80 0.00 0.00 0.00 10.61 237.71 6.34 12.14

$ 699,656.80 $ 4,520,321.10 $ 5,294,262.60 $ 0.00 $ 0.00 $ 0.00 $ 2,124,461.52 $ 21,784,695.24 $ 260,878.32 $ 419,534.12 $ 35,103,809.70 10.61 237.71 31.05 41.80

0.00 31.05 41.80 0.00 0.00 0.00 10.61 237.71 0.00 0.00

$ 0.00 $ 4,520,321.10 $ 5,294,262.60 $ 0.00 $ 0.00 $ 0.00 $ 2,124,461.52 $ 21,784,695.24 $ 0.00 $ 0.00 $ 33,723,740.46

$ 4,520,321.10 $ 5,294,262.60 $ 0.00 $ 0.00 $ 0.00 $ 2,124,461.52 $ 21,784,695.24 $ 0.00 $ 0.00 $ 33,723,740.46

SUBTOTALMAMPOSTERAMuro en bloque flexa No 4 Muro ladrillo prensado a la vista tipo S/fe=.12 MESON CONC 3000 gran.pulid E=0.07 A=0.65 D1/2 C/15 M2 M2 ML 220.00 15.00 20.00 56,812.00 124,604.00 152,658.00

$ 12,498,640.00 $ 1,869,060.00 $ 3,053,160.00 $ 17,420,860.00

201.85 26.52 21.08

$ 11,467,502.20 $ 3,304,498.08 $ 3,218,030.64 $ 17,990,030.92

SUBTOTALPAETESPaetes Muros interiores mort 1:4 inc filos y dilataciones Paetes Muros exteriores y culatas mortero 1:4 impermeabilizado M2 M2 350.00 90.00 24,089.00 29,306.00

$ 8,431,150.00 $ 2,637,540.00 $ 11,068,690.00

104.78 97.07

$ 2,524,045.42 $ 2,844,733.42 $ 5,368,778.84

SUBTOTALACABADO PISOSTablon grafilado gress 30*30, Inc.afi. mt 1:4,e= 3cm PISO EN CERAMICA LISA 20*20 LINEA MEDITERRANEA Porcelana estampillada blanca tipo mediterraneo Guardaescoba en baldosa linea matiz Guardaescoba en tableta de gress (ALTA CALIDAD) M2 M2 M2 ML ML 190.00 69.00 82.90 42.00 29.00 56,549.00 60,941.00 58,446.00 22,786.00 25,971.00

$ 10,744,310.00 $ 4,204,929.00 $ 4,845,173.40 $ 957,012.00 $ 753,159.00 $ 21,504,583.40

230.49 7.22 117.99 16.00 76.29

$ 13,033,979.01 $ 439,994.02 $ 6,896,043.54 $ 364,576.00 $ 1,981,327.59 $ 22,715,920.16

SUBTOTALPINTURAPintura vinilo T1 Sobre Muro(3 Capas) (Alta calidad) Pintura vinilo tipo coraza Exterior 3 manos M2 M2 350.00 90.00 10,098.00 17,046.00

$ 3,534,300.00 $ 1,534,140.00 $ 5,068,440.00

104.78 97.07

$ 1,058,068.44 $ 1,654,655.22 $ 2,712,723.66

SUBTOTALESTRUCTURA METLICAPHR-C 9"*3"*2 mm seccion correa (COMEDOR) ML 359.00 60,987.00

$ 21,894,333.00

0.00

$ 0.00

8.2 8.3 8.4 8.5 8.6 8.7 9 9.1 9.2 9.3 10 10.1 10.2 10.3 11 11.1 11.2 11.3 11.4 11.5 11.6 11.7 11.8 11.9 11.10 11.11 12 12.1 12.2 12.3 12.4 12.5 12.6 12.7 12.8 12.9 12.10 12.11 12.12 13 13.1 13.2 13.3 13.4 13.5 13.6 13.7 13.8 13.9 E F 1 1.1 1.2 2 2.1 2.2 2.3 2.4 2.5 3 3.1

PHR-C 12"*3"*2 mm seccion correa (COMEDOR) TEMPLETE < 1 1/4"*1/8" PARA RIOSTRA < 2"*1/8" ANT Y PINT PORTATEMPLETE < 1 1/2"*1/8"+ 2 PER 7/16" BAOS ANCL 1 LAM 3/8" .28*.25 4 ANCL EXP 3/8"*3 BAOS ANCL 2 LAM 3/8" .3*.32 4 ANCL EXP 3/8"*3

ML ML ML UN UN UN

32.00 85.00 12.00 136.00 24.00 11.00

68,556.00 33,592.00 35,178.00 28,674.00 61,675.00 67,179.00

$ 2,193,792.00 $ 2,855,320.00 $ 422,136.00 $ 3,899,664.00 $ 1,480,200.00 $ 738,969.00 $ 33,484,414.00

0.00 0.00 0.00 0.00 0.00 0.00

$ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00

SUBTOTALCUBIERTATEJA TERMOACUSTICA CANAL LAMINA COLD ROLLED. C.20 CON ANTICOR Y PINT BAJANTE AGUAS LLUVIAS 3" PVC M2 ML ML 270.00 87.00 60.00 63,896.00 85,424.00 38,394.00

$ 17,251,920.00 $ 7,431,888.00 $ 2,303,640.00 $ 26,987,448.00

222.55 81.52 45.00

$ 14,220,054.80 $ 6,963,764.48 $ 1,727,730.00 $ 22,911,549.28

SUBTOTALCARPINTERA METLICAPUERTA TABLER CORR MARCO,CERR L..C C20 VENTANA PERSIANA LAMINA C.R CAL.20 TUBO AGUAS NEGRAS 2 1/2" 2,5 mm M2 M2 ML 26.00 2.80 35.00 226,351.00 346,478.00 60,100.00

$ 5,885,126.00 $ 970,138.40 $ 2,103,500.00 $ 8,958,764.40

27.00 3.52 0.00

$ 6,111,477.00 $ 1,219,602.56 $ 0.00 $ 7,331,079.56

SUBTOTALINSTALACIONES SANITARIASCAJA INSPECCION 80x80x80 LADRILLO TOLETE COMUN CAJA INSPECCION 100x100x100 LADRILLO TOLETE COMUN TUBERIA SANITARIA D=2" RED INT-EXT PVC TUBERIA SANITARIA D=4" RED INT-EXT PVC SIFON DE PISO Y DUCHA D=2" PVC REJILLA CON SOSCO 2" METALICA CODO DE SALIDA EN PVC D=2" CODO DE SALIDA EN PVC D=4" DESAGUE DESAGUE UN UN ML ML UN UN UN UN ML ML ML 4.00 2.00 14.00 19.00 5.00 5.00 6.00 3.00 31.00 7.00 22.00 324,743.00 438,710.00 27,589.00 49,036.00 18,866.00 14,845.00 50,465.00 79,875.00 15,125.00 16,995.00 19,669.00

$ 1,298,972.00 $ 877,420.00 $ 386,246.00 $ 931,684.00 $ 94,330.00 $ 74,225.00 $ 302,790.00 $ 239,625.00 $ 468,875.00 $ 118,965.00 $ 432,718.00 $ 5,225,850.00

0.00 2.00 14.57 22.92 5.00 5.00 6.00 3.00 31.00 7.00 9.00

$ 0.00 $ 877,420.00 $ 401,971.73 $ 1,123,905.12 $ 94,330.00 $ 74,225.00 $ 302,790.00 $ 239,625.00 $ 468,875.00 $ 118,965.00 $ 177,021.00 $ 3,879,127.85

RED DE DISTRIBUCION E IMPULSION D=1/2" PVC RED DE DISTRIBUCION E IMPULSION D=3/4" PVC RED DE DISTRIBUCION E IMPULSION D=1" PVC

SUBTOTALINSTALACIONES HIDRAULICAS, TUBERA PVCCONJUNTO DUCHA Y REGISTRO GRIVAL JUEGO DE INCRUSTACIONES BLANCO REGISTRO DE PASO 1/2" REGISTRO DE PASO 3/4" REGISTRO DE PASO 1" TANQUE ELEV TIPO AJO 1000 LTPVC D=1" INCL.CONEX LLAVE TERMINAL 1/2" TIPO GRIVAL LAVAMANOS SOBREPONER CORONA O SIMILAR SANITARIO PARA DISCAPACITADOS INC GRIFERIA ANTIBAN JUEGO SANITARIO CON FLUXOMETRO COMPLETO LAVAPLATOS ACERO Inox. 1.20*0.60 INC GRIFERIA LAVADERO PREFABRICADO 0.65X0 8M UN JGO UN UN UN UN UN UN UN UN UN UN 2.00 3.00 6.00 2.00 1.00 2.00 10.00 3.00 1.00 2.00 3.00 1.00 85,165.00 88,993.00 36,603.00 48,231.00 62,643.00 845,271.00 36,594.00 217,021.00 1,526,020.00 1,028,409.00 611,312.00 196,915.00

$ 170,330.00 $ 266,979.00 $ 219,618.00 $ 96,462.00 $ 62,643.00 $ 1,690,542.00 $ 365,940.00 $ 651,063.00 $ 1,526,020.00 $ 2,056,818.00 $ 1,833,936.00 $ 196,915.00 $ 9,137,266.00

2.00 3.00 5.00 1.00 1.00 2.00 8.00 3.00 1.00 2.00 2.00 1.00

$ 170,330.00 $ 266,979.00 $ 183,015.00 $ 48,231.00 $ 62,643.00 $ 1,690,542.00 $ 292,752.00 $ 651,063.00 $ 1,526,020.00 $ 2,056,818.00 $ 1,222,624.00 $ 196,915.00 $ 8,367,932.00

SUBTOTALINSTALACIONES ELCTRICASACOMETIDA PARCIAL 2No10+1No12 Ducto PVC 3/4" ACOMETIDA GENERAL BIFASICA TABLERO PARCIAL 8 CIRCUITOS SALIDA PARA TOMA CORRIENTE DOBLE CON POLO A TIERRA SALIDA TOMADOBLE MONOFASICA GFCI SALIDA PARA TOMAS BIFASICO SALIDA DE LAMPARA TIPO T8 DE 2*32 PUESTA A TIERRA TERMINAL DE BAJA TENSION CAJA DE INSPECCION SENCILLA DE 40 X 40 ML UN UN PTO PTO PTO PTO UN UN 35.00 1.00 1.00 12.00 9.00 4.00 40.00 1.00 2.00 21,798.00 863,293.00 525,419.00 85,464.00 145,385.00 141,127.00 232,999.00 253,383.00 174,739.00

$ 762,930.00 $ 863,293.00 $ 525,419.00 $ 1,025,568.00 $ 1,308,465.00 $ 564,508.00 $ 9,319,960.00 $ 253,383.00 $ 349,478.00 $ 14,973,004.00 $ 231,247,254.15

35.00 1.00 1.00 12.00 9.00 4.00 40.00 1.00 2.00

$ 762,930.00 $ 863,293.00 $ 525,419.00 $ 1,025,568.00 $ 1,308,465.00 $ 564,508.00 $ 9,319,960.00 $ 253,383.00 $ 349,478.00 $ 14,973,004.00 $ 176,682,624.59 $ 63,859,183.58 $ 63,859,183.58

SUBTOTALTOTAL COMEDOR ALOJAMIENTOS PRELIMINARESlocalizacion y replanteo Arquitectura DESCAPOTE MANUAL INC RETIRO m2 m2 1,460.40 1,460.40 4,637.00 4,873.00

$ 6,771,874.80 $ 7,116,529.20 $ 13,888,404.00

1,476.76 1,476.76

$ 6,847,736.12 $ 7,196,251.48 $ 14,043,987.60

1,476.76 1,476.76

$ 6,847,736.12 $ 7,196,251.48 $ 14,043,987.60

1,476.76 1,476.76

$ 6,847,736.12 $ 7,196,251.48 $ 14,043,987.60

SUBTOTALEXCAVACIONES Y CIMENTACINEXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE concreto para solados 2500 psi Concreto para zapata 3000 psi no inc Hierro Acero de refuerzo figurado PDR 60 m3 m3 m3 m3 kg 230.00 745.00 8.00 46.00 4,920.00 59,095.00 64,866.00 486,684.00 639,583.00 6,158.00

$ 13,591,850.00 $ 48,325,170.00 $ 3,893,472.00 $ 29,420,818.00 $ 30,297,360.00 $ 125,528,670.00

1,078.90 759.71 21.05 54.72 2,371.22

$ 63,757,595.50 $ 49,279,348.86 $ 10,244,698.20 $ 34,997,981.76 $ 14,601,972.76 $ 172,881,597.08

1,078.90 759.71 21.05 54.72 2,371.20

$ 63,757,595.50 $ 49,279,348.86 $ 10,244,698.20 $ 34,997,981.76 $ 14,601,849.60 $ 172,881,473.92 $ 0.00

1,078.90 759.71 21.05 54.72 2,371.20

$ 63,757,595.50 $ 49,279,348.86 $ 10,244,698.20 $ 34,997,981.76 $ 14,601,849.60 $ 172,881,473.92

SUBTOTALVIGAS DE CIMENTACINViga de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 9 cms conc 3000 psi ml 132.00 112,991.00

$ 14,914,812.00

0.00

$ 0.00

0.00

$ 0.00

3.2 3.3 3.4 3.5 4 4.1 4.2 4.3 4.4 4.5 4.6 4.7 5 5.1 5.2 5.3 5.4 6 6.1 6.2 6.3 6.4 6.5 7 7.1 7.2 7.3 7.4 8 8.1 8.2 8.3 8.4 8.5 8.6 8.7 8.8 9 9.1 9.2 10 10.1 10.2 10.3 10.4 10.5 10.6 10.7 10.8 10.9 11 11.1 11.2 11.3 12 12.1 12.2 12.3 12.4 12.5 12.6

Viga de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 9,5 cms conc 3000 psi Viga de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 10 cms conc 3000 psi Viga de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 10,5 cms conc 3000 psi Placa de contrapiso e=10cms conc 3000 psi inc malla elect 6mm 15*15

ml ml ml M2

34.20 143.40 207.40 1,460.40

111,641.00 111,145.00 110,020.00 91,644.00

$ 3,818,122.20 $ 15,938,193.00 $ 22,818,148.00 $ 133,836,897.60 $ 191,326,172.80

0.00 505.68 0.00 1,350.06

$ 0.00 $ 56,203,803.60 $ 0.00 $ 123,724,898.64 $ 179,928,702.24 1,350.06 505.68

$ 0.00 $ 56,203,803.60 $ 0.00 $ 123,724,898.64 $ 179,928,702.24 322.50 202.50 548.10 $ 46,950,195.00 $ 17,069,940.00 $ 71,147,216.70 $ 0.00 $ 0.00 14.12 $ 2,827,275.84 $ 0.00 $ 137,994,627.54 1,280.50 $ 72,747,766.00 $ 0.00 $ 0.00 $ 0.00 $ 72,747,766.00

0.00 505.68 0.00 1,350.06

$ 0.00 $ 56,203,803.60 $ 0.00 $ 123,724,898.64 $ 179,928,702.24

SUBTOTALESTRUCTURAcolumna secc 30*30 4d5/8" + f 3/8" 10,5 cms conc 3000 psi columneta seccion 15*15 4d5/8" + f 3/8" 10,5 cms conc 3000 psi Viga aerea seccion30*25 4d1/2"+f 3/8" cada 10 cms conc 3000 Viga aerea seccion 30*25 4d1/2"+f 3/8" cada 10,5 cms conc 3000 psi Viga aerea secc 30*25 4d1/2"+f 3/8" cada 9 cms conc 3000 psi Placa Maciza 0.15M.D=1/2" C/20 Tanque elev 2 sentido ALFAJIA CONC.3000psi 0,20yE= 0.07 2D1/2+fleje D3/8 ml ml ml ml ml m2 ml 370.00 232.20 251.60 93.00 188.40 24.00 176.00 145,582.00 84,296.00 129,807.00 126,657.00 132,823.00 200,232.00 41,148.00

$ 53,865,340.00 $ 19,573,531.20 $ 32,659,441.20 $ 11,779,101.00 $ 25,023,853.20 $ 4,805,568.00 $ 7,242,048.00 $ 154,948,882.60

322.50 202.50 548.10 0.00 0.00 14.12 126.40

$ 46,950,195.00 $ 17,069,940.00 $ 71,147,216.70 $ 0.00 $ 0.00 $ 2,827,275.84 $ 5,201,107.20 $ 143,195,734.74

322.50 202.50 548.10 0.00 0.00 14.12 0.00

$ 46,950,195.00 $ 17,069,940.00 $ 71,147,216.70 $ 0.00 $ 0.00 $ 2,827,275.84 $ 0.00 $ 137,994,627.54

SUBTOTALMAMPOSTERAMuro en bloque flexa No 4 Paetes muros interiore mortero 1:4 inc, filos y dilataciones. Paetes muros exteriores y culatas mortero 1:4 impermeabilizado Porcelana estampillada blanca tipo mediterraneo m2 m2 m2 M2 1,816.00 2,400.00 940.00 246.00 56,812.00 24,089.00 29,306.00 58,446.00

$ 103,170,592.00 $ 57,813,600.00 $ 27,547,640.00 $ 14,377,716.00 $ 202,909,548.00

1,280.50 1,891.43 669.57 368.15

$ 72,747,766.00 $ 45,562,657.27 $ 19,622,418.42 $ 21,516,894.90 $ 159,449,736.59

1,280.50 0.00 0.00 0.00

$ 72,747,766.00 $ 0.00 $ 0.00 $ 0.00 $ 72,747,766.00

SUBTOTALACABADO PISOSTablon grafilado gress 30*30, Inc.afi. mt 1:4,e= 3cm Tabln liso biselado de gress 30x30 . Inc afinado mortero 1:4 e=3 cms Guardaescoba en tableta de gress (alta calidad) PISO EN CERAMICA LISA 20*20 LINEA MEDITERRANEA CUNETAS H= 0.30 A= 20 CMS E=0.10 3000 PSI, INC EX m2 m2 ml M2 ml 550.00 764.00 784.00 138.00 300.00 56,549.00 56,549.00 25,971.00 60,941.00 73,845.00

$ 31,101,950.00 $ 43,203,436.00 $ 20,361,264.00 $ 8,409,858.00 $ 22,153,500.00 $ 125,230,008.00

1,242.55 0.00 1,012.94 150.80 300.52

$ 70,264,959.95 $ 0.00 $ 26,307,064.74 $ 9,189,902.80 $ 22,191,899.40 $ 127,953,826.89

SUBTOTALCARPINTERA METLICAVENTANA LAMINA COLL. R. C.18 , INC. PINTURA Y ANTI SIN VIDRIO PUERTA TABLER CORR MARCO,CERR L..C C20 VENTANA PERSIANA LAMINA COLD ROLLED DIVISIONES EN LAM COLL ROLED CAL.18 ENTAMBORADA M2 m2 m2 M2 113.20 66.40 66.60 166.00 221,152.00 226,351.00 346,478.00 190,170.00

$ 25,034,406.40 $ 15,029,706.40 $ 23,075,434.80 $ 31,568,220.00 $ 94,707,767.60

126.82 37.64 34.62 175.00

$ 28,046,496.64 $ 8,519,851.64 $ 11,995,068.36 $ 33,279,750.00 $ 81,841,166.64

SUBTOTALINSTALACIONES ELCTRICASSalida para tomacorriente doble con polo a tierra Salida de lampara Tipo T8 de 2x32 W Salida de lampara Tipo T8 de 4x32 W Acometida Parcial 2No 4 + 1 No6 Ducto 1" PVC Acometida Parcial 2 No1/0 + 1 No 2 Ducto 2" PVC Acometida Parcial 2No2/0+1No 1/0 Ducto 2" PVC Tablero Parcial 8 circuitos CAJA DE INSPECCION SENCILLA DE 40 X 40 PTO PTO PTO Ml Ml Ml UN UN 100.00 84.00 12.00 184.00 158.00 224.00 4.00 4.00 85,464.00 232,999.00 391,897.00 59,825.00 125,496.00 156,331.00 525,419.00 174,739.00

$ 8,546,400.00 $ 19,571,916.00 $ 4,702,764.00 $ 11,007,800.00 $ 19,828,368.00 $ 35,018,144.00 $ 2,101,676.00 $ 698,956.00 $ 101,476,024.00

100.00 84.00 12.00 184.00 0.00 0.00 4.00 4.00

$ 8,546,400.00 $ 19,571,916.00 $ 4,702,764.00 $ 11,007,800.00 $ 0.00 $ 0.00 $ 2,101,676.00 $ 698,956.00 $ 46,629,512.00

SUBTOTALPINTURAPINTURA VINILO T. 1 S/MURO (3 CAPAS) (ALTA CALID) PINTU.VINIL T. CORAZA EXTERIOR 3 MANOS m2 m2 2,400.00 940.00 10,098.00 17,046.00

$ 24,235,200.00 $ 16,023,240.00 $ 40,258,440.00

1,523.28 669.57

$ 15,382,081.44 $ 11,413,490.22 $ 26,795,571.66

SUBTOTALESTRUCTURA METLICASECC CT-X (2) PHR-C 12"*3"*3mm Seccion correa SECC CT-E (2) PHR-C 12"*3"*2mm seccion correa 2PHR-C 12"*3"*2mm + PL 3/16" 30 long LIMAHOYA SECC CT-D (2) PHR-C 9"*3"*3mm seccion correa SECC CT-S (1) PHR-C 9"*3"*1.5 mm seccion correa PARAL RIOSTRA < 2"*1/8" ANT Y PINT PORTATEMPLETE < 1 1/2"*1/8"+ 2 PER 7/16" TEMPLETE < 1 1/4"*1/8" ANCL 1 .305

Recommended

View more >