Acta Agosto 31 Jose Miguel

ALCADIA DE PITALITO
Pag.
ACTA DE RECIBO PARCIAL 01

CONTRATO No:
No. 640 DEL 06 DE SEPTIEMBRE DE 2010
CONTRATISTA:
CONSORCIO SAN FELIPE/R.L.HEINEMANN MARTNEZ CAMACHO
INTERVENTOR:
CASIA LTDA/R.L. FREDY HUMBERTO GARZON RICO
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
ZONA 2 MODULO ADMINISTRATIVO

PRELIMINARES
1.10 Localizacin y replanteo, manual
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
1.20 Descapote manual esp. .20mts
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
3.40 Concreto de 3000 psi para viga de cimentacin
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
3.60 Concreto pobre de 1700 psi para limpieza
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
4.40 Muro en Bloque de arcilla No. 5 e=0.12m
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
4.60 Alfajia en ladrillo a la vista
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
4.70 Mesn en concreto 0.60m, revestido granito pulido
ML
2.6
129,428.0
336,512.8
0.0 $
2.6 $
129,428.0
336,512.8
0.0 $
5.10 Acero de refuerzo de 60000 PSI (Fy=4200 Kg/cm2)
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
5.20 Concreto para escaleras de 3000 PSI
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
Placa Steel-deck o corpaloza cal. 20 (a= 0.90 mt), incluye

5.70
concreto de 3000 psi y malla elect.
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
5.80 Placa maciza e=0.15, en concreto de 3000 psi
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 $
5.11 Viga en concreto de 3000 P.S.I
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
5.12 Viga canal en concreto de 3000 P.S.I.
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
5.13 Columna 0,40x0,40 en concreto de 3000 psi
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
5.14 Columneta 0,20x0,15 en concreto de 3000 psi, incl. acero
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
Viga culata 0.12x0.10m en concreto de 3000 psi, incluye

5.16
acero
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
Concreto ciclpeo (60% concreto de 2500 psi y 40% piedra

media zonga)
3.20 Concreto de 3000 psi para Zapatas

3.30
Concreto de 3000 psi para viga de amarre 0.15x0.25 incluye

acero
5,154,069.02
MAMPOSTERIA
4.20
Muro ladrillo prensado liviano e=0.12m rejilla santaf, visto

por dos caras (24,5*12*6)
ESTRUCTURA
1,152,300.00
1,876,046.10
227,910.00
-
5.17
Viga cinta intermedia 0.20x0.15m en concreto de 3000 psi,

incluye acero
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
6.10 Paete muros 1:4
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
7.20 Impermeabilizacion con manto asfaltico 3mm
M2
32.0
14,619.0
467,808.0
0.0 $
32.0 $
14,619.0
467,808.0
32.0 $
467,808.0
8.10 Cubierta en teja supertermoacustic
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
8.20 Caballete termoacustico
ML
12.8
40,812.0
522,393.6
0.0 $
12.8 $
40,812.0
522,393.6
12.8 $
522,393.6
8.30 Baranda Metalica
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
11.10 Enchape de pared 0.20x0.25 euroceramica
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
11.20 Enchape de piso 0.20x0.25 euroceramica
M2
15.6
32,159.0
501,680.4
0.0 $
15.6 $
32,159.0
501,680.4
15.4 $
493,962.2
12.20 Relleno en recebo compactado manual
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
12.30 Alistado de pisos en mortero 1:4
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
Placa de piso en concreto de 2500 psi e=0.08 con

12.40
dilatalaciones en ladrillo
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
12.50 Piso escalera en granito pulido
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
12.80 Piso en baldosa granito Alfa 33x33 G-HUILA
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
12.90 Piso ALFA gres 33x33
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
12.11 G/escoba en gravilla lavada
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
CUBIERTA Y ESTRUCTURA DE CUBIERTA
Cercha Metalica Perfileria Acesco PHR C 100X50X15

8.40
(1.2mm) Cajon Segun Diseno
Correa Metalica Perfileria Acesco PHR C 160X60X20
8.50
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 $
APARATOS Y MUEBLES ESPECIALES

14.10 Lavamanos empotral institucional
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
14.20 sanitario blanco
UND
6.0
166,392.0
998,352.0
0.0 $
6.0 $
166,392.0
998,352.0
6.0 $
998,352.0
14.30 Juego de incrustaciones blanco
UND
6.0
32,520.0
195,120.0
0.0 $
6.0 $
32,520.0
195,120.0
6.0 $
195,120.0
14.90 Espejos baos
M2
6.0
53,530.0
321,180.0
0.0 $
6.0 $
53,530.0
321,180.0
0.0 $
14.11 Vidrios para ventanas 4m.m plano
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 $
15.10 Jardin ornamental
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
PINTURA GENERAL - ACABADOS

16.10 Estuco y pintura vinilo tipo 1 tres manos para muros
(1,319,790.00)
9,243,536.1
16.30 Pintura coraza para fachada
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
Limpieza de muro en ladrillo a la vista y pintura en sika

16.40
transparente
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
16.50 Pintura estructura metlica en esmalte
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
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 $
18.20 Aseo final obra
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
16.40 Marcos metlicos cal. 18 0.90x2.00m
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
17.10 Puerta entamborada y tripeada de 0.70x2.00
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 $
1.10 Salida para toma monofsica 15 Amps con polo a tierra
UN
17.0
67,200.0
1,142,400.0
11.0 $
739,200.00
28.0 $
67,200.0
Tablero Alumbrado administracion TAAD en 1" con 3N10

1.17
AWG y 1N10 AWG
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
1.36 Salida para Television en 3/4" sin alamabrar
UN
1.0
54,780.0
54,780.0
-1.0 $
(54,780.00)
0.0 $
54,780.0
0.0 $
1.39 Salida para master CCTV sin alambrar
UN
1.0
56,760.0
56,760.0
-1.0 $
(56,760.00)
0.0 $
56,760.0
0.0 $
1.62 Lampara tipo aplique con bombillo roseta de 100 W
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 $
1.64 Lmpara circular tipo bala D=6" fluorescente de 1 Tubo 27W UN
9.0
65,340.0
588,060.0
14.0 $
1.65 Lmpara fluorescente 2x40w con chasis delgado
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
Salida para lmpara fluorescente especiales redonda D=8"

con 2 Tubos de 27 Watios cada uno para alturas grandes
Tablero Alumbrado Administracion TAAD 12 Circuitos

con:4Parciales de 1x15 Amps-3Parciales de 1x20 Amps
Lmpara fluorescente especiales 60x60 CON 2 TuboS T5

biax 36 W
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 $
Lmpara fluorescente especiales redonda D=8" con 2 Tubos

1.66
UN
de 27 Watios cada uno para alturas grandes
12.0
76,560.0
918,720.0
-12.0 $
(918,720.00)
0.0 $
76,560.0
0.0 $
Suministro e instalacin de canaleta metlica de 10x5 Cms

con divisin (lgico, elctrico) liviana pintura electrosttica
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
Salida para punto lgico (voz datos) en caja 2400 completa

UN
con accesorios
Salida para punto elctrico (normal y regulado) en caja 2400
2.12
UN
completa con accesorios
Instalar Tomas Normales marca Leviton color blanco con
2.15
UN
fase, neutro y tierra
2.11
Toma Estabilizada marca Leviton color Naranja con fase,

neutro y tierra
Suministro e Instalacin de Breaker Legran de 1x15 amp
2.17
para riel omega
2.16
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 $
2.19 RED LGICA Cable UTP cat 6
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 $
2.21 Instalacin de cable en tomas sencillas
UN
10.0
1,979.0
19,790.0
44.0 $
87,076.00
54.0 $
1,979.0
106,866.0
0.0 $
2.22 Certificacin punto sencillo
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 $
Marquillado autoadhesivo fluorescente naranja para regulado

2.23
y verde para normal
Pararrayos tipo Franklin para protecciones atmosfricas
2.25
segn anexo.
Salida para toma monofsica 20 Amps Con polo a tierra
1.11
GFCI
5.02
para riel omega
TUBO GALV. ,1/2" X 3 MTS para protecciones atmosfricas
5.03
segn anexo.
varilla galvanizada de 5/8 x 2.24 mts para protecciones
5.04
atmosfricas segn anexo.
Alambron en aluminio de 8mm para apantallamiento y
5.05
protecciones atmosfricas segn anexo.
661,332.0
5.07
cable cobre 4X6+8 thw
ML
40.0
40.0 $
23,394.0
935,760.0
40.0 $
23,394.0
935,760.0
0.0 $
5.08
Tablero monofasico de 4 circuitos
UN
1.0
1.0 $
73,758.0
73,758.0
1.0 $
73,758.0
73,758.0
1.0 $
5.09
Patach panel , swithches o hub, rack
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
UPS 3000 VA -2700W- 120 ENTRADA -120 SALIDA
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
Soporte DEHN SNAP plastico para fijacion de conductor de

8mm para protecciones atmosfricas segn anexo.
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
Conector de compresion calibre No.2 para protecciones

Conector transversal de puesta a tierra TGC 5/8 AWG para
5.27
cable telefonico de 1 par
ML
385.0
5.28
STRIP TELEFNICO TIPO INTERIOR 20 PARES
UN
1.0
SUMINISTRO E INSTALACION DE TUBERIA PVC RDE 13.5

DE 3/4"
ML
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
PUNTO AGUA FRIA PVC
INSTALACION SANITARIA
1,1
SUMINISTRO E INSTALACION DE TUBERIA PVC

CORRUGADA DE 6"
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
CAJA DE INSPECCION DE 40X40
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
CAJA DE INSPECCION DE 1.0X1.0
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
PUNTO DESAGUE PVC 2"
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
SUMINISTRO E INSTALACION TUBERIA PVC TIPO

PESADO DE 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
ADICIONALES OBRA CIVIL

Perfil PHR 220X80X40 2mm
ML
442.0 $
21,750.0
21,750.0
Marco metalico de 1,38 x 2.00 mts

Puertas y Ventana en aluminio perfil 744, corrediza
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
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
Placa de piso para exteriores en concreto 2500 psi,

17.30
troquelado y dilatado e=0.10 mt
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
UNID
PISOS
12.10 Relleno en recebo compactado mecanica
ORNAMENTALES
15.20 Empradizacin
EXTERIORES
LIMPIEZA GENERAL
13,269,179.0
13,269,179.0
ZONA 4 EXTERIORES
PRELIMINARES
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 $
PISOS
ORNAMENTALES
15.20 Empradizacin
EXTERIORES
17.30

LIMPIEZA GENERAL
$
ZONA 6 SISTEMAS
10,482,928.0
18,555,288.0
29,038,216.0
PRELIMINARES
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
1.30 Cerramiento provisional fibra polipropilen
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 $
CIMIENTOS
3.10

media zonga) para muros
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

3.30
acero
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
4.30 Muro ladrillo prensado e=0.12m, visto por dos caras
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
4.50 Alfajia en concreto e=0.15-0.25m, incluye acero de refuerzo
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 $
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
5.15 Columna en concreto de 3000 P.S.I
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

5.17
incluye acero
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
106,460.0

8.10 Cubierta en teja termoacustic
Cercha Metalica Perfileria PHR C 100X50X15 (1.2mm)

8.30
ML
Segun Diseno
Correa Metalica Perfileria PHR C 160X60X20 (1.2mm) Segun
8.40
ML
Diseno
PISOS
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
12.90 Piso tabln de gres
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
12.11 G/escoba en tablon de gres
ML
70.0
6,322.0
442,540.0
0.0 $
70.0 $
6,322.0
442,540.0
46.6 $
294,858.1
CARPINTERA DE ALUMINIO PERFIL 744

13.10 Ventana en aluminio, corrediza
M2
35.0
147,301.0
5,155,535.0
-35.0 $
(5,155,535.0)
0.0 $
147,301.0
0.0 $
13.40 Puerta en aluminio
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

16.40
transparente
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

17.30
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 $

14.11 Vidrios para ventanas 4mm transparente
ORNAMENTALES
15.20 Empradizacin
EXTERIORES
LIMPIEZA GENERAL
ELECTRICO
15.03
27 W
15.04
Luces Salones
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

con accesorios
neutro y tierra
para riel omega

15.10
y verde para normal
15.10
segn anexo.
5.01
para riel omega
5.03
segn anexo.
5.04
5.05
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 $

5.11
para riel omega
5.11
para riel omega
Tablero bifasico con puerta y espacio para totalizador de 12
5.26
Circuitos
2.25
segn anexo.
5.23
5.24
5.25
5.29

RED ACUEDUCTO

1.10 DE 3/4"
ML
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 $
2.10 PUNTO AGUA FRIA PVC
1.10

CORRUGADA DE 6"
ML
28.7
29,203.0
839,294.2
0.0 $
28.7 $
29,203.0
839,294.2
0.0 $
1.20 CAJA DE INSPECCION DE 60X60
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 $
1.40 PUNTO DESAGUE PVC 2"
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

Ventana en aluminio perfil 744, corrediza
M2
Puerta en aluminio perfil 744
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
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 $

5.70
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

5.16
acero
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
6.30 Alistado pendientado en mortero para placa
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
CIMIENTOS
MAMPOSTERIA
(446,568.0)
ESTRUCTURA
PAETES
IMPERMEABILIZACION

8.40
Segun Diseno
Correa Metalica Perfileria PHR C 160X60X20 (1.2mm)
8.50
Segun Diseno
1,490,000.0
13,747,778.6
-
ACABADOS
PISOS
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

12.40
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
Piso exterior en losa de concreto de 2500 psi, e=0.08

prefrabricadas
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 $
12.10 Piso en gravilla de rio #1 o #2 lavada
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 $

16.40
transparente
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
1.20 Tablero Parcial TP-10 en 1"1/4" con 4N4 AWG+10T
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
LIMPIEZA GENERAL
ELECTRICO ZONA 7 AULAS

1.03
27 W
1.04
Luces Salones
1.33
2.70
Tablero Parcial TP-10 de 24 Circuitos con:18Parciales de

1x15 Amps-2 Parciales de 1x20 Amps


UN
con accesorios
2.12
UN
2.15
UN
2.11
(72,600.0)
-
873,336.0
980,617.0
-
332,604.0
0.0 $
1.0 $
0.0 $
980,617.0
-

neutro y tierra
2.17
para riel omega
2.16
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

2.23
y verde para normal
2.25
segn anexo.
5.01
para riel omega
5.03
segn anexo.
5.04
5.05
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

Perfil 220x 80 x 20 ( 2.0 mm ) en luces cortas de circulacion.
Perfil 3,05x 80 x 20 (2.0 mm) en luces largas, aulas y
auditorio.
cubierta en policarbonato para la rampa de comunicacin
entre bloques
M2
550,183,103.5
581,626.0
81,012,697.5
631,214,648.8
433,611,375.3
ZONA 9 RESTAURANTE
PRELIMINARES
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 $

3.30
acero
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)
CIMIENTOS
3.10

MAMPOSTERIA
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 $
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 $

5.17
incluye acero
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 $
11.10 Enchape de pared 0.20x0.30 institucional
M2
100.0
32,924.0
3,292,400.0
0.0 $
100.0 $
32,924.0
3,292,400.0
0.0 $
11.20 Enchape de piso 0.20x0.20 comercial
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 $
12.12 Piso en ceramica trafico No.5 33x33 tipo granilla comercial
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 $
14.10 Lavamanos empotrar institucional
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 $
Sanitario de fluxmetro linea institucional, incluye fluxometro

14.40
y accesorios
UND
5.0
614,243.0
3,071,215.0
0.0 $
5.0 $
614,243.0
3,071,215.0
0.0 $
14.50 Orinal institucional
UND
2.0
252,528.0
505,056.0
0.0 $
2.0 $
252,528.0
505,056.0
0.0 $
14.10 Suministro e instalacin de lavaplatos
UND
1.0
99,214.0
99,214.0
0.0 $
1.0 $
99,214.0
99,214.0
0.0 $
14.11 Vidrios para ventanas 4mm transparentes
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 $

16.40
transparente
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
Segun Diseno
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 $
1.04 Salida para lmpara fluorescente especiales de 2*40W
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 $
1.08 Salida para Reflectores Metal Halide 400W
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 $

1.11
GFCI
UN
3.0
110,222.0
330,666.0
-1.0 $
(110,222.0)
2.0 $
110,222.0
220,444.0
0.0 $
1.13 Salida para tomacorriente trifsica 1x30 Amps Hidroflow
UN
1.0
40,034.0
40,034.0
-1.0 $
(40,034.0)
0.0 $
40,034.0
0.0 $
LIMPIEZA GENERAL
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


2.15
2.17
para riel omega
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 $
Salida para tomacorriente bifasica 2x20 Amps - 250 V
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 $

1.27
5.14

2.25
segn anexo.
5.01
para riel omega
5.03
segn anexo.
5.04
5.05

1.03
27 W
5.15
para riel omega
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

para riel omega
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

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.)
1.21 Tablero Parcial TP- Cafeteria en 1" con 4N8 AWG+10T
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 $
Lmpara fluorescente especiales redonda D=8" con 2 Tubos

1.66
UN
de 27 Watios cada uno para alturas grandes
5.0
76,560.0
382,800.0
0.0 $
0.0 $
76,560.0
0.0 $
1.71 luminaria Vertical Metal Halide 400W 220V.
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

DE 3/4"
1,091,670.0
HIDRAULICO ZONA 9
RED ACUEDUCTO
1,1

DE 3/4"
ML
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 $
2,1
PUNTO AGUA FRIA PVC

SANITARIO ZONA 9
1.10

CORRUGADA DE 6"
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
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
1.40 Localizacion y replanteo de polideportivos
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
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

0.10
acero
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 $
5.20 Muro ladrillo tolete comn e=0.25m
M2
170.0
50,558.0
8,594,860.0
0.0 $
170.0 $
50,558.0
8,594,860.0
0.0 $
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 $
Acero Estrucural fy=2400 soldadura 7018 anticorrosivo y to

8.30 aquello necesario para su correcta fabricacion y
funcionamiento
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 $

12.40
M2
100.0
25,586.0
2,558,600.0
0.0 $
100.0 $
25,586.0
2,558,600.0
0.0 $
12.70 Mortero 1:4 afinado terraza 5 cm
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

media zonga)
417,997.4
MAMPOSTERIA
ESTRUCTURA
PAETES
ACABADOS
118,628.0
ENCHAPES
PISOS
285,779.0
170,810.0
726,636.0
M2
30.0
147,301.0
4,419,030.0
-30.0 $
14.90 Espejos baos
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 $

1,284,720.0
-
ORNAMENTALES
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 $
16.30 Pintura exterior para fachada
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
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 $
16.12 Canal metlico 0.50 mts
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 $
16.13 Bajante en lamina galvanizada
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
en otro captulo )
Desde armario de Protecciones a Polideportivo. con 3N8
1.23
AWG y 1N10T AWG
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

27 W

1.11
GFCI
2.15
para riel omega
2.25
segn anexo.
5.03
segn anexo.
5.04
5.05
5.15
para riel omega
2.17
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
cable cobre thw 2x8+12T
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

para riel omega
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

LAMPARAS Y EQUIPOS
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
EXCAVACION EN MATERIAL COMUN A MAQUINA,

INCLUYE BOMBEO, ENTIBADOS Y RETIRO MAXIMA
DISTANCIA 3. KM.
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

CORRUGADA DE 6"
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
FILTRO EN GRAVA SECCION B=0.5 H= VARIABLE DE 0.75

M A 1.20 M. INCLUYE TUBERIA PERFORADA PVC DE 3".
ML
RECUBIERTO CON GEOTEXTIL NO TEJIDO 1600.
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 $

Suministro e instalacion Correa Metalica Perfileria Acesco
PHR C 160X60X20 (1.2mm) Sencillo Segun Diseno para
escenario y polideportivo
Suministro e instalacion Riostras Verticales en varilla
corrugada 5/8"
ML
587.0 $
20,000.0
ML
83.0 $
6,500.0
83.0 $
6,500.0
539,500.0
0.0 $
Suministro e instalacion Tensor en acero de 1/2"
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
13.10 Puertas y Ventana en aluminio perfil 744, corrediza
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
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 $
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 $

5.17
incluye acero
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 $
14.10 Lavamanos empotar institucional
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 $
CIMIENTOS
3.30
acero
3.10
MAMPOSTERIA
(2,554,174.8)
ESTRUCTURA
6,145,600.0
2,029,808.0
-
PAETES
2,497,977.4

8.30
Segun Diseno
8.40
ENCHAPES
PISOS
3,080,131.6
14.40
Sanitario de fluxmetro linea institucional, incluye fluxometro

y accesorios
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 $

1.04
Luces Salones
UN
2.0
71,280.0
142,560.0
1.0 $
71,280.0
3.0 $
71,280.0
213,840.0
0.0 $

1.05
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 $

1.11
GFCI
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 $

1.03
27 W
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 $

2.15
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
ELECTRICO ZONA 11 TIENDA ESCOLAR Y BATERIAS
en otro captulo )
5.20

2.17
para riel omega
2.25
segn anexo.
5.03
segn anexo.
5.04
5.05
5.02
para riel omega
5.26
Circuitos
5.23
5.24
5.25

HIDRAULICO
RED ACUEDUCTO
1,1

DE 3/4"
ML
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 $
2,1
PUNTO AGUA FRIA PVC
20,630.0
309,450.0
1,1

CORRUGADA DE 6"
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

Ladrillo a la vista
M2
135.0 $
61,461.0
8,297,235.0
135.0 $
61,461.0
8,297,235.0
153.1 $
carpinteria en aluminio perfil 744
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 $
Canal metlico 0.50 mts
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
ZONA 12 LABORATORIO DE IDIOMAS

PRELIMINARES
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 $
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 $
5.80 Placa maciza e prom=0.25, en concreto de 3000 psi
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
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 $
6.20 Pete bajo placa 1:4
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 $
Anden exterior en concreto 2.500 psi e= 0,8 con acabado en

17.70
tabln cucuta y gravilla lavada
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

8.30
Segun Diseno
8.40
Segun Diseno
310,000.0
ENCHAPES
PISOS

14.11 Vidrios para ventanas 4mm transparentes
16.40

transparente

EXTERIORES
LIMPIEZA GENERAL
ELECTRICO ZONA 12
ALUMBRADO Y TOMAS

en otro captulo )
1.04 Salida para lmpara fluorescente especiales de 2*40W
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 $
Tablero Circuitos 9 Circuitos con:3 Parciales de 1x15 AmpsUN

4 Parciales de 1x20 Amps- 2 parcial de 1x30Amps.
1.0
667,313.8
667,313.8
0.0 $
1.0 $
667,313.8
667,313.8
0.0 $

1.18
DesdeTablero Parcial biblioteca a laboratorio idiomas en

3/4" con 4N10AWG+10T
1.28
Instalacin de cable en tomas sencillas

2.17
para riel omega
2.70


2.23
y verde para normal
5.21
para riel omega
2.25
segn anexo.
5.03
segn anexo.
5.04
5.05
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 $

5.20
ML
32.0 $
12,194.0
390,208.0
32.0 $
12,194.0
390,208.0
0.0 $
5.26

Circuitos
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

LAMPARAS Y EQUIPOS

CABLEADO ESTRUCTURADO. RED ELCTRICA
UN
12.0
72,778.0
873,336.0
8.0 $
2.10
2.12
2.13
2.14
2.15
2.16

con accesorios
Cableado para tomas reguladas con 3 cables No 12 (fase,
neutro, tierra) aislados para tomas reguladas color verde
para tierra, blanco o gris para neutro y rojo o negra para
fases reguladas
Cableado para tomas normales con 3 cables No 12 (fase,
neutro, tierra) aislados para tomas normales color verde para
tierra, blanco o gris para neutro y amarillo o azul para fases
normales
neutro y tierra
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 $

Placa de contrapiso 138 m2 + circulaciones exteriores.
M2
138.0 $
25,586.0
3,530,868.0
138.0 $
25,586.0
3,530,868.0
0.0 $

dilatalacion mecanica con disco maximo cada 12 m2
M2
100.0 $
25,586.0
2,558,600.0
100.0 $
25,586.0
2,558,600.0
0.0 $
Placa de contrapiso 138 m2 + circulaciones exteriores.
M2
138.0 $
25,586.0
3,530,868.0
138.0 $
25,586.0
3,530,868.0
0.0 $

dilatalacion mecanica con disco maximo cada 12 m2
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
CAJEO Y ALISTADO DE SUBRASANTE
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
RELLENO DE MATERIAL SELECCIONADO

PLACA
3.1
PLACA EN CONCRETO 3500 PSI E=,18 CON TRABAZON

DE AGREGADOS, JUNTA MXIMA CADA 6,00 M,
PASADORES TRANSVERSALES DE 5/8" DE 60.000 PSI,
EN JUNTA DE CONSTRUCCIN, MATERIAL SELLANTE
ASFALTO DE 190 GRADOS, CURADO EN ASERRN
SARDINEL
4.1
SARDINEL EN CONCRETO SIMPLE DE 3000 PSI,

SECCION DE 0,15 * 0,36 M
57,220,387.0
57,220,387.0
ILUMINACION EXTERIORES
1,08A

en otro captulo )
Salida para luminaria Ornamental iluminacion Perimetral70
Watios
LAMPARAS Y EQUIPOS
ML
469.0
17,906.0
8,397,914.0
0.0 $
0.0 $
17,906.0
469.0 $
8,397,914.0
1.68 Luminaria Ornamental tipo farol o de dos brazos
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
Reubicacion de poste de concreto de 12 mts
UN
4.0 $
209,832.0
839,328.0
4.0 $
209,832.0
839,328.0
0.0 $
5.17
Reubicacion de estructura de apoyo y dos reflectores de

400w metalhalide
UN
4.0 $
119,986.0
479,944.0
4.0 $
119,986.0
479,944.0
0.0 $
5.18
cable de cobre thw 2x10+12T
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 $

2.17
para riel omega
5.15
para riel omega
Poste metalico Ornamental de 4 pulgadas x 2,5 mts con
brazos rectos 110V/130V -60HZ - 100W maximo- marca
5.30
nippon, incluye dos bombillos ahorradores de energia de 27
W para iluminacion Perimetral
UN
13,317,374.0
794,497.0
9,042,647.0
9,042,647.0
14,137,284.0
CERRAMIENTO
PRELIMINARES
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
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
CIMIENTOS
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
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
Cerramiento en malla eslabonada cal 10, h=2m en ngulo de

ML
1 1/4 x 1/8
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
OBRA CIVIL ASOCIADA A LA PARTE ELECTRICA

ADICIONALES
1,2
5.31
5.32

Suministro, transporte e instalacion de tubo conduti PVC 3
pulgadas x 3 mts
pulgadas x 3 mts
CANTIDADES ADICIONALES
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 $
Suministro e instalacin de almabre de puas (3hilos)
ML
Porton en carpinteria metalica de h= 2.5 * 5.0 en malla

eslabonada cal 10 con marco en ngulo de 1 1/4"x1/8"
UND
Esmalte sinttico
M2
Limpieza de muros en ladrillo a la vista y aplicacin de sika

transparente
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.
ACTA DE RECIBO PARCIAL 01

CONTRATO No:
No. 640 DEL 06 DE SEPTIEMBRE DE 2010
CONTRATISTA:
CONSORCIO SAN FELIPE/R.L.HEINEMANN MARTNEZ CAMACHO
INTERVENTOR:
CASIA LTDA/R.L. FREDY HUMBERTO GARZON RICO
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
ZONA 2 MODULO ADMINISTRATIVO

PRELIMINARES
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

M3
media zonga)
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
CIMIENTOS
3.10

3.30
Concreto de 3000 psi para viga de amarre 0.15x0.25

incluye acero
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
4.60 Alfajia en ladrillo a la vista
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

5.70
M2
175.7
80,517.0
14,146,836.9
23.3
M2
45.0
75,961.0
3,418,245.0
0.0
ML
35.0
22,791.0
797,685.0
10.0
M3
24.1
483,280.0
11,661,546.4
0.0
5.12 Viga canal en concreto de 3000 P.S.I.
M3
4.5
520,489.0
2,342,200.5
2.0
5.13 Columna 0,40x0,40 en concreto de 3000 psi
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
Muro ladrillo prensado liviano e=0.12m rejilla santaf, visto

por dos caras (24,5*12*6)
ESTRUCTURA

5.16
ML
acero
5.17
ML
incluye acero
PAETES
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
Cercha Metalica Perfileria Acesco PHR C 100X50X15

8.40
ML
21.0
109,436.0
2,298,156.0
-4.0
8.50
Correa Metalica Perfileria Acesco PHR C 160X60X20

ML
240.0
20,000.0
4,800,000.0
0.0
M2
377.0
29,657.0
11,180,689.0
0.0
11.10 Enchape de pared 0.20x0.25 euroceramica
M2
62.0
32,924.0
2,041,288.0
-12.0
11.20 Enchape de piso 0.20x0.25 euroceramica
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
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
12.80 Piso en baldosa granito Alfa 33x33 G-HUILA
M2
377.0
61,777.0
23,289,929.0
23.0
12.90 Piso ALFA gres 33x33
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
14.10 Lavamanos empotral institucional
UND
6.0
236,392.0
1,418,352.0
0.0
14.20 sanitario blanco
UND
6.0
166,392.0
998,352.0
0.0
UND
6.0
32,520.0
195,120.0
0.0
14.90 Espejos baos
M2
6.0
53,530.0
321,180.0
0.0
M2
100.0
41,972.0
4,197,200.0
7.0
ORNAMENTALES
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
16.30 Pintura coraza para fachada
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

transparente

EXTERIORES
LIMPIEZA GENERAL
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

UN
12.0
68,640.0
823,680.0
-12.0
17.0
67,200.0
1,142,400.0
11.0
ELECTRICO
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
1.04
Luces Salones
1.05
UN
1.17
Tablero Alumbrado administracion TAAD en 1" con 3N10

AWG y 1N10 AWG
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
1.39 Salida para master CCTV sin alambrar
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
Lmpara fluorescente especiales 60x60 CON 2 TuboS T5

1.63
biax 36 W
Lmpara circular tipo bala D=6" fluorescente de 1 Tubo
1.64
27W
1.66
2.70
2.11
2.12
2.15
2.16
2.17
Lmpara fluorescente especiales redonda D=8" con 2

Tubos de 27 Watios cada uno para alturas grandes
Suministro e instalacin de canaleta metlica de 10x5
Cms con divisin (lgico, elctrico) liviana pintura
electrosttica
Salida para punto lgico (voz datos) en caja 2400
Salida para punto elctrico (normal y regulado) en caja
2400 completa con accesorios
neutro y tierra
para riel omega
Marquillado autoadhesivo fluorescente naranja para

2.23
regulado y verde para normal
2.25
segn anexo.
1.11
GFCI
5.02
para riel omega
TUBO GALV. ,1/2" X 3 MTS para protecciones
5.03
5.04
5.05
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
Soporte DEHN SNAP plastico para fijacion de conductor

de 8mm para protecciones atmosfricas segn anexo.
UN
64.0
64.0
UN
4.0
4.0
UN
4.0
4.0
5.24
5.25

Conector transversal de puesta a tierra TGC 5/8 AWG
para protecciones atmosfricas segn anexo.
5.27
cable telefonico de 1 par
ML
385.0
5.28
STRIP TELEFNICO TIPO INTERIOR 20 PARES
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
SUMINISTRO E INSTALACION DE TUBERIA PVC RDE

13.5 DE 3/4"
2,1
PUNTO AGUA FRIA PVC

1,1

CORRUGADA DE 6"
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
SUMINISTRO E INSTALACION TUBERIA PVC TIPO

PESADO DE 6"
ML
20.9
36,611.0
765,536.0
0.0

Perfil PHR 220X80X40 2mm
Marco metalico de 1,38 x 2.00 mts
ML
Und
M2
1.0
107.0
442.0
290,683,486.1
ZONA 6 SISTEMAS
PRELIMINARES
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

M3
CIMIENTOS
3.10
2.0
229,224.0
458,448.0
2.0
M3
0.5
376,636.0
188,318.0
2.1

3.30
incluye acero
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
Alfajia en concreto e=0.15-0.25m, incluye acero de

refuerzo
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
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

ML
incluye acero
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
Segun Diseno
8.40
Segun Diseno
8.30
PISOS
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

ORNAMENTALES
15.20 Empradizacin

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

17.30
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

transparente

EXTERIORES
LIMPIEZA GENERAL
ELECTRICO
15.03
Tubo 27 W
15.04
Luces Salones
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

27W

15.86
15.90
15.91
15.94
15.95
15.96

Cms con divisin (lgico, elctrico) liviana pintura
electrosttica
neutro y tierra
para riel omega

15.10
segn anexo.
5.01
para riel omega
5.03
5.04
5.05
15.10
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

5.11
para riel omega
5.11
para riel omega
Tablero bifasico con puerta y espacio para totalizador de
5.26
12 Circuitos
2.25
segn anexo.
5.23
5.24
5.25
5.29

UN
4.0
ML
150.0
RED ACUEDUCTO
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
2.10 PUNTO AGUA FRIA PVC
1.10

CORRUGADA DE 6"

M2
M2
42.0
$
12.0
88,201,987.9
ZONA 7 AULAS
PRELIMINARES
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

4.50
refuerzo
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

5.70
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
6.30 Alistado pendientado en mortero para placa
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
CIMIENTOS
MAMPOSTERIA
ESTRUCTURA
5.16

acero
PAETES
IMPERMEABILIZACION

8.40
Segun Diseno
8.50
Segun Diseno
ACABADOS
PISOS
M2
1162.0
10,159.0
11,804,758.0
0.0

12.40
M2
488.0
25,586.0
12,485,968.0
0.0
M2
23.5
81,050.0
1,904,675.0
0.0
Piso exterior en losa de concreto de 2500 psi, e=0.08

12.60
prefrabricadas
M2
620.0
21,599.0
13,391,380.0
0.0
M2
1162.0
40,254.0
46,775,148.0
0.0
12.10 Piso en gravilla de rio #1 o #2 lavada
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

16.40
transparente
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

ORNAMENTALES
EXTERIORES
LIMPIEZA GENERAL
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
ELECTRICO ZONA 7 AULAS

Tubo 27 W
1.04
Luces Salones
1.03
UN
44.0
67,199.9
2,956,794.7
-8.0
1.20 Tablero Parcial TP-10 en 1"1/4" con 4N4 AWG+10T
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

1.64
27W
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
Tablero Parcial TP-10 de 24 Circuitos con:18Parciales de

1x15 Amps-2 Parciales de 1x20 Amps

2.70 Cms con divisin (lgico, elctrico) liviana pintura
electrosttica
2.11
2.12
2.15
2.16
neutro y tierra
2.17
para riel omega
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

2.25
segn anexo.
5.01
para riel omega
5.03
2.23
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

Perfil 220x 80 x 20 ( 2.0 mm ) en luces cortas de
circulacion.
Perfil 3,05x 80 x 20 (2.0 mm) en luces largas, aulas y
auditorio.
cubierta en policarbonato para la rampa de comunicacin
entre bloques
ML
340.0
ML
474.0
M2
10.0
M2
264.0
550,183,103.5
ZONA 10 POLIDEPORTIVO
PRELIMINARES
M2
88.0
3,939.0
346,632.0
62.0
1.40 Localizacion y replanteo de polideportivos
M2
600.0
182.0
109,200.0
150.0
M3
21.0
19,594.0
411,474.0
-11.0

M3
media zonga)
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
CIMIENTOS
3.10

0.10

incluye acero
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
108.0
58,561.0
6,324,588.0
0.0
MAMPOSTERIA
5.20 Muro ladrillo tolete comn e=0.25m
ESTRUCTURA
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
Acero Estrucural fy=2400 soldadura 7018 anticorrosivo y to

8.30 aquello necesario para su correcta fabricacion y
KG
funcionamiento
ACABADOS
ENCHAPES
PISOS
12.40

M2
100.0
25,586.0
2,558,600.0
0.0
12.70 Mortero 1:4 afinado terraza 5 cm
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
14.90 Espejos baos
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
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
16.12 Canal metlico 0.50 mts
ML
72.0
37,617.0
2,708,424.0
13.0
16.13 Bajante en lamina galvanizada
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
1.29 Control Alumbrado Polideportivo
UN
1.0
182,730.0
182,730.0
-1.0

1.27
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 )
1.23
Desde armario de Protecciones a Polideportivo. con 3N8

AWG y 1N10T AWG
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:

27W
1.03
Tubo 27 W
1.64

1.11
GFCI
2.15
para riel omega
2.25
segn anexo.
2.17
5.03
5.04
5.05
5.15

para riel omega
UN
17.0
UN
4.0
ML
132.0
UN
2.0
5.19
cable cobre thw 2x8+12T
ML
200.0
5.29
ML
105.0
5.15

para riel omega
UN
4.0
5.23

UN
114.0
UN
4.0
UN
4.0
5.24
5.25

LAMPARAS Y EQUIPOS
UN
6.0
577,500.0
3,465,000.0
0.0
0.0
DESAGUES EN EL TERRENO
1,1
EXCAVACION EN MATERIAL COMUN A MAQUINA,

INCLUYE BOMBEO, ENTIBADOS Y RETIRO MAXIMA
DISTANCIA 3. KM.
M3
57.0
9,900.0
564,300.0
1,2
UN
4.0
101,884.0
407,536.0
0.0
1,3

CORRUGADA DE 6"
ML
3.7
29,203.0
108,343.1
146.3
1,4
FILTRO EN GRAVA SECCION B=0.5 H= VARIABLE DE

0.75 M A 1.20 M. INCLUYE TUBERIA PERFORADA PVC
DE 3". RECUBIERTO CON GEOTEXTIL NO TEJIDO 1600.
ML
109.8
49,535.0
5,438,943.0
30.2

Suministro e instalacion Correa Metalica Perfileria Acesco
PHR C 160X60X20 (1.2mm) Sencillo Segun Diseno para
escenario y polideportivo
Suministro e instalacion Riostras Verticales en varilla
corrugada 5/8"
ML
587.0
ML
83.0
Suministro e instalacion Tensor en acero de 1/2"
ML
380.0
pedestal
M3
13.10 Puertas y Ventana en aluminio perfil 744, corrediza
5.0
M2
30.0
251,672,604.5
ZONA 11 TIENDA ESCOLAR Y BATERIA

PRELIMINARES
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
CIMIENTOS
M3
3.30
ML
incluye acero
3.10
MAMPOSTERIA
M2
192.0

4.50
refuerzo
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
ML
10.0
22,791.0
227,910.0
0.0
ML
96.0
46,132.0
4,428,672.0
0.0

ML
incluye acero
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
M2

Segun Diseno
8.40
8.30
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
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
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
14.10 Lavamanos empotar institucional
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
Sanitario de fluxmetro linea institucional, incluye

fluxometro y accesorios

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

1.04
Luces Salones
UN
2.0
71,280.0
142,560.0
1.0

UN
3.0
68,640.0
205,920.0
0.0
LIMPIEZA GENERAL
ELECTRICO ZONA 11 TIENDA ESCOLAR Y BATERIAS
1.05
UN
3.0
67,200.0
201,600.0
0.0

1.11
GFCI
UN
2.0
110,222.0
220,444.0
0.0
UN
4.0
UN
2.0
UN
2.0

1.64
27W
1.03
Tubo 27 W
5.20
2.15
UN
3.0
ML
28.0

UN
5.0
UN
5.0
UN
4.0
UN
4.0
UN
4.0

2.17
para riel omega
2.25
segn anexo.
5.03
5.04
5.05
5.02
para riel omega
Tablero bifasico con puerta y espacio para totalizador de
5.26
12 Circuitos
5.23

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

13.5 DE 3/4"
ML
35.2
3,820.0
134,540.4
0.0
UN
20.0
20,630.0
412,600.0
1.0
2,1
PUNTO AGUA FRIA PVC

1,1

CORRUGADA DE 6"
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

Ladrillo a la vista
M2
135.0
carpinteria en aluminio perfil 744
M2
15.0
Placa de contrapiso
M2
210.0
Canal metlico 0.50 mts
ML
1.0
69,612,282.7
ILUMINACION EXTERIORES
1,08A

Salida para luminaria Ornamental iluminacion Perimetral70
Watios
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
Reubicacion de poste de concreto de 12 mts
UN
4.0
5.17
Reubicacion de estructura de apoyo y dos reflectores de

400w metalhalide
UN
4.0
5.18
cable de cobre thw 2x10+12T
ML
290.0
2.17
5.15
5.30

UN
para riel omega
UN
para riel omega
Poste metalico Ornamental de 4 pulgadas x 2,5 mts con
brazos rectos 110V/130V -60HZ - 100W maximo- marca
UN
nippon, incluye dos bombillos ahorradores de energia de 27
W para iluminacion Perimetral
3.0
4.0
14.0
13,317,374.0
CERRAMIENTO
PRELIMINARES
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
CIMIENTOS
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
385.0
58,561.0
22,545,985.0
-85.0

5.60
refuerzo
550.0
19,990.0
10,994,500.0
-90.0
MAMPOSTERIA
ESTRUCTURA
ML
5.18 COLUMNETA DE ANCLAJE PARA TUBO 2" (0,20*0,125)
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
Cerramiento en malla eslabonada cal 10, h=2m en ngulo

de 1 1/4 x 1/8
185,509,797.0
OBRA CIVIL ASOCIADA A LA PARTE ELECTRICA

ADICIONALES
1,2
5.31
5.32
UN
35.0
UN
134.0
UN
87.0
Porton en tubo galvanizado de 2" tipo cerramiento de

5mx2.50m con marco en ngulo de 1 1/4"x1/8" en malla
UND
eslabonada cal 10 Incluye anclaje en tubo para cerramiento
2.0
Suministro e instalacin de almabre de puas (3hilos)
ML
1380.0
Porton en carpinteria metalica de h= 2.5 * 5.0 en malla

eslabonada cal 10 con marco en ngulo de 1 1/4"x1/8"
UND
2.0
M2
891.0
Limpieza de muros en ladrillo a la vista y aplicacin de sika

M2
transparente
230.0

pulgadas x 3 mts
pulgadas x 3 mts
CANTIDADES ADICIONALES
CARPINTERA METLICA
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
Parqueaderos
Cerramiento
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
Parqueaderos
Cerramiento
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
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
Cerramiento
$
$
$
71,525,483.75
11,303,308.77
195,053,250.00
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

Acta Agosto 31 Jose Miguel

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Acta Agosto 31 Jose Miguel

Uploaded by

Copyright:

Available Formats

ALCADIA DE PITALITO

ACTA DE RECIBO PARCIAL 01

No. 640 DEL 06 DE SEPTIEMBRE DE 2010

CONSORCIO SAN FELIPE/R.L.HEINEMANN MARTNEZ CAMACHO

CASIA LTDA/R.L. FREDY HUMBERTO GARZON RICO

ZONA 2 MODULO ADMINISTRATIVO

1.20 Descapote manual esp. .20mts

3.40 Concreto de 3000 psi para viga de cimentacin

3.60 Concreto pobre de 1700 psi para limpieza

4.40 Muro en Bloque de arcilla No. 5 e=0.12m

4.60 Alfajia en ladrillo a la vista

4.70 Mesn en concreto 0.60m, revestido granito pulido

5.10 Acero de refuerzo de 60000 PSI (Fy=4200 Kg/cm2)

5.20 Concreto para escaleras de 3000 PSI

Placa Steel-deck o corpaloza cal. 20 (a= 0.90 mt), incluye

5.80 Placa maciza e=0.15, en concreto de 3000 psi

5.11 Viga en concreto de 3000 P.S.I

5.12 Viga canal en concreto de 3000 P.S.I.

5.13 Columna 0,40x0,40 en concreto de 3000 psi

5.14 Columneta 0,20x0,15 en concreto de 3000 psi, incl. acero

Viga culata 0.12x0.10m en concreto de 3000 psi, incluye

Concreto ciclpeo (60% concreto de 2500 psi y 40% piedra

3.20 Concreto de 3000 psi para Zapatas

Concreto de 3000 psi para viga de amarre 0.15x0.25 incluye

Muro ladrillo prensado liviano e=0.12m rejilla santaf, visto

Viga cinta intermedia 0.20x0.15m en concreto de 3000 psi,

6.10 Paete muros 1:4

7.20 Impermeabilizacion con manto asfaltico 3mm

8.10 Cubierta en teja supertermoacustic

8.20 Caballete termoacustico

8.30 Baranda Metalica

11.10 Enchape de pared 0.20x0.25 euroceramica

11.20 Enchape de piso 0.20x0.25 euroceramica

12.20 Relleno en recebo compactado manual

12.30 Alistado de pisos en mortero 1:4

Placa de piso en concreto de 2500 psi e=0.08 con

12.50 Piso escalera en granito pulido

12.80 Piso en baldosa granito Alfa 33x33 G-HUILA

12.90 Piso ALFA gres 33x33

12.11 G/escoba en gravilla lavada

CUBIERTA Y ESTRUCTURA DE CUBIERTA

Cercha Metalica Perfileria Acesco PHR C 100X50X15

APARATOS Y MUEBLES ESPECIALES

14.20 sanitario blanco

14.30 Juego de incrustaciones blanco

14.90 Espejos baos

14.11 Vidrios para ventanas 4m.m plano

15.10 Jardin ornamental

PINTURA GENERAL - ACABADOS

16.30 Pintura coraza para fachada

Limpieza de muro en ladrillo a la vista y pintura en sika

16.50 Pintura estructura metlica en esmalte

18.10 Limpieza y retiro de escombros

18.20 Aseo final obra

16.40 Marcos metlicos cal. 18 0.90x2.00m

16.50 Marcos metlicos cal. 18 0.70x2.00m

17.10 Puerta entamborada y tripeada de 0.70x2.00

17.30 Puerta entamborada y tripeada de 0.90x2.00

1.10 Salida para toma monofsica 15 Amps con polo a tierra

Tablero Alumbrado administracion TAAD en 1" con 3N10

1.36 Salida para Television en 3/4" sin alamabrar

1.39 Salida para master CCTV sin alambrar

1.62 Lampara tipo aplique con bombillo roseta de 100 W

1.64 Lmpara circular tipo bala D=6" fluorescente de 1 Tubo 27W UN