Professional Documents
Culture Documents
Descripcion
unidad
cantidad
valor unitario
Preliminares
Localizacin topogrfica
Replanteo
Cerramiento en lona verde H=2.10
valor total
8,827,478.31
m2
m2
ml
315.67
316.00
200.00
$ 3,493
$ 1,103
$ 13,451
$ 1,102,635
$ 348,548
$ 2,690,200
1.4
1.5
1.6
1.7
m2
316.00
$ 4,298
$ 1,358,168
glb
un
un
1.00
1.00
1.00
$ 577,927
$ 650,000
$ 250,000
$ 577,927
$ 650,000
$ 250,000
1.8
un
1.00
$ 1,250,000
$ 1,250,000
1.9
1.10
II
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
III
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.10
3.11
3.12
3.13
IV
4.100
4.200
V
5.1
un
1.00
$ 350,000
$ 350,000
glb
1.00
$ 250,000
$ 250,000
m3
m3
m3
M3
M3
M3
KG
KG
KG
146.82
75.80
1.15
6.90
13.64
32.15
586.50
2,374.42
1,439.33
$ 28,042
$ 42,985
$ 249,008
$ 456,262
$ 454,175
$ 418,251
$ 3,705
$ 3,705
$ 3,511
$ 4,117,126
$ 3,258,263
$ 286,359
$ 3,148,211
$ 6,194,947
$ 13,446,770
$ 2,172,983
$ 8,797,226
$ 5,053,488
M3
M3
m2
un
M3
M3
M3
Kg
Kg
Kg
Kg
Kg
Kg
9.36
23.53
2.32
1.00
13.34
3.30
1.58
2,187.38
3,018.51
2,823.00
144.89
189.55
2,754.88
$ 537,711
$ 539,131
$ 52,133
$ 450,000
$ 606,215
$ 554,313
$ 539,131
$ 8,194
$ 3,705
$ 3,705
$ 3,511
$ 3,705
$ 3,705
$ 5,032,975
$ 12,683,057
$ 120,949
$ 450,000
$ 8,086,908
$ 1,829,233
$ 851,827
$ 17,923,392
$ 11,183,580
$ 10,459,215
$ 508,709
$ 702,283
$ 10,206,830
m2
ml
364.90
4.13
$ 43,756
$ 15,503
$ 15,966,564
$ 64,027
m2
730.00
$ 15,016
$ 10,961,680
5.5
m2
730.00
$ 12,220
$ 8,920,600
5.6
5.7
5.8
m2
40.00
$ 12,220
$ 488,800
m2
281.00
$ 16,441
$ 4,619,921
5.9
5.10
5.11
m2
203.65
$ 35,205
$ 7,169,498
ml
ml
132.41
14.30
$ 12,453
$ 40,980
$ 1,648,902
$ 586,014
5.12
ml
5.00
$ 29,757
$ 148,785
m2
24.14
$ 41,548
$ 1,002,969
5.15
5.16
m2
73.77
$ 37,674
$ 2,779,211
un
7.00
$ 20,000
$ 140,000
5.17
m2
5.91
$ 70,000
$ 413,700
ml
6.00
$ 82,085
$ 492,510
5.2
5.3
5.4
5.13
5.14
5.18
5.19
6.1
6.2
6.3
un
3.00
$ 346,649
$ 1,039,947
un
3.00
$ 329,030
$ 987,090
6.4
un
1.00
$ 301,460
$ 301,460
6.5
m2
21.00
$ 145,000
$ 3,045,000
6.6
m2
28.80
$ 145,000
$ 4,176,000
6.7
m2
2.40
$ 145,000
$ 348,000
6.8
m2
36.24
$ 135,224
$ 4,900,518
m2
52.20
$ 105,000
$ 5,481,000
5.20
VI
6.9
6.10
ml
1.50
$ 68,804
$ 103,206
un
3.00
$ 421,888
$ 1,265,664
m2
50.65
$ 125,385
$ 6,350,750
6.11
VII
m2
20.64
$ 250,000
$ 5,160,000
M2
283.95
$ 48,115
$ 13,662,254
ml
m2
25.94
281.00
$ 31,146
$ 42,256
$ 807,927
$ 11,874,015
VIII
8.1
un
5.00
$ 223,568
$ 1,117,840
un
6.00
$ 160,924
$ 965,544
8.2
8.3
un
1.00
$ 258,837
$ 258,837
un
2.00
$ 232,538
$ 465,076
un
1.00
$ 196,252
$ 196,252
un
1.00
$ 144,214
$ 144,214
un
1.00
$ 74,930
$ 74,930
un
un
5.00
6.00
$ 49,193
$ 71,028
$ 245,965
$ 426,168
m2
337.87
$ 1,907
$ 644,318
7.1
7.2
7.3
8.4
8.5
8.6
10.101
10.102
10.103
10.104
Un
10.00
$ 46,864
$ 468,640
Un
68.00
$ 46,864
$ 3,186,752
Un
12.00
$ 46,864
$ 562,368
Un
21.00
$ 52,051
$ 1,093,071
Un
4.00
$ 64,590
$ 258,360
Un
28.00
$ 64,590
$ 1,808,520
Un
1.00
$ 98,473
$ 98,473
Un
10.00
$ 69,995
$ 699,950
Un
13.00
$ 8,409
$ 109,317
Un
1.00
$ 33,533
$ 33,533
Un
1.00
$ 69,234
$ 69,234
Un
1.00
$ 219,413
$ 219,413
Un
1.00
$ 260,126
$ 260,126
Un
1.00
$ 243,194
$ 243,194
Ml
20.00
$ 158,405
$ 3,168,100
Un
4.00
$ 158,194
$ 632,776
Un
Un
Un
10.00
68.00
12.00
$ 61,818
$ 101,818
$ 54,368
$ 618,180
$ 6,923,624
$ 652,416
Un
2.00
$ 78,337
$ 156,674
Ml
20.00
$ 32,469
$ 649,380
Ml
20.00
$ 58,415
$ 1,168,300
Un
1.00
$ 195,532
$ 195,532
Un
1.00
$ 259,309
$ 259,309
Un
9.00
$ 165,202
$ 1,486,818
Un
Un
21.00
9.00
$ 212,049
$ 254,256
$ 4,453,029
$ 2,288,304
10.7
Un
4.00
$ 264,253
$ 1,057,012
Un
8.00
$ 149,079
$ 1,192,632
Un
6.00
$ 105,565
$ 633,390
ml
250.00
$ 14,944
$ 3,736,000
Un
4.00
$ 298,642
$ 1,194,568
Ml
30.00
$ 11,784
$ 353,520
Un
8.00
$ 16,805
$ 134,440
Un
1.00
$ 2,200,000
$ 2,200,000
UN
UN
UN
ML
UN
UN
1.00
1.00
1.00
2.00
6.00
1.00
$ 119,371
$ 57,458
$ 57,458
$ 28,920
$ 21,229
$ 29,729
$ 119,371
$ 57,458
$ 57,458
$ 57,840
$ 127,374
$ 29,729
11.008
11.009
11.010
11.011
11.012
11.013
11.014
11.015
11.016
11.017
11.018
11.019
11.020
11.021
11.022
11.023
11.024
11.025
11.026
11.027
11.028
11.029
11.030
11.031
11.032
11.033
11.034
ML
UN
ML
UN
ML
UN
ML
UN
ML
UN
ML
UN
UN
UN
UN
UN
12.00
8.00
1.50
3.00
3.50
10.00
8.00
10.00
35.10
52.00
4.00
12.00
1.00
1.00
2.00
1.00
$
$
$
$
$
$
$
$
$
$
28,674
20,825
24,594
19,313
15,304
14,265
14,387
13,780
13,367
12,480
$ 9,335
$ 8,935
$ 79,612
$ 101,741
$ 57,458
$ 102,070
$ 344,088
$ 166,600
$ 36,891
$ 57,939
$ 53,564
$ 142,650
$ 115,096
$ 137,800
$ 469,182
$ 648,960
$ 37,340
$ 107,220
$ 79,612
$ 101,741
$ 114,916
$ 102,070
ML
UN
UN
UN
UN
UN
5.00
4.00
1.00
1.00
2.00
2.00
$ 28,674
$ 20,825
$ 199,890
$ 972,489
$ 25,000
$ 222,970
$ 143,370
$ 83,300
$ 199,890
$ 972,489
$ 50,000
$ 445,940
UN
UN
UN
UN
UN
UN
6.00
5.00
1.00
1.00
1.00
1.00
$
$
$
$
$
$
48,500
48,500
48,500
48,500
48,500
48,500
$ 291,000
$ 242,500
$ 48,500
$ 48,500
$ 48,500
$ 48,500
UN
UN
UN
UN
UN
UN
UN
UN
6.00
5.00
1.00
1.00
1.00
5.00
5.00
1.00
$
$
$
$
$
$
$
$
65,200
65,200
65,200
65,200
65,200
65,200
65,200
65,200
$ 391,200
$ 326,000
$ 65,200
$ 65,200
$ 65,200
$ 326,000
$ 326,000
$ 65,200
11.055
11.056
11.057
11.058
11.059
Tubera PVCS6"
Accesorios PVCS6"
Tubera PVCS4"
Accesorios PVCS4"
Tubera PVCS3"
Accesorios PVCS3"
Tubera PVCS2"
ML
UN
ML
UN
ML
UN
ML
2.00
2.00
18.00
35.00
10.00
20.00
12.00
$
$
$
$
$
$
$
78,364
28,923
48,520
15,734
41,342
12,576
35,438
$ 156,728
$ 57,846
$ 873,360
$ 550,690
$ 413,420
$ 251,520
$ 425,256
11.060
Accesorios PVCS2"
UN
25.00
$ 10,076
$ 251,900
11.035
11.036
11.037
11.038
11.039
11.040
11.041
11.042
11.043
11.044
11.045
11.046
11.047
11.048
11.049
11.050
11.051
11.052
11.053
11.054
Lavamanos3/4"
Sanitarios de tanque 3/4"
Lavaplatos3/4"
Orinal de Tanque 3/4"
Poceta 1/2"
Ducha 3/4"
Salidas sanitarias
Se utilizarn tuberas y accesorios de PVC sanitaria. Se
incluye en este captulo el equivalente a un mximo de 2
metros desde la descarga hasta la conexin con la bajante
ms cercana o el colector principal a nivel de primer piso.
En cada aparato se incluye el sosco provisional y las tapas
de prueba.
Lavamanos2"
Sanitarios de tanque4"
Lavaplatos2"
Orinal de Tanque 2"
Sifn de piso2"
Sifn de piso3"
Brida para montaje sanitario4"
Poceta 2"
Desages
Se toma en este capitulo la mano de obra, herramientas,
tuberas, accesorios etc. Para la instalacin de la redes
enterradas de aguas residuales y lluvias desde cada
aparato hasta el empate a cajas de inspeccin exterior.
Incluye empates a los aparato.
11.063
11.064
11.065
11.066
11.067
11.068
Bajantes y ventilaciones
Se toma en este capitulo la mano de obra, herramientas,
tuberas, accesorios etc. Para la instalacin de la red de
ventilacion desde cubierta hasta el empate con los
colectores.
Tubera PVCL2"
Accesorios PVCS2"
Abrazaderas y soportes2"
Valvula de Admision de aire 3"
Bajantes de aguas lluvias.
11.069
11.070
11.071
11.072
11.073
11.074
11.075
11.076
11.077
11.078
11.079
11.080
11.081
11.082
11.083
11.084
11.085
11.086
11.087
11.088
11.062
ML
UN
UN
UN
20.00
16.00
3.00
1.00
$ 12,880
$ 7,719
$ 25,000
$ 972,489
$ 257,600
$ 123,504
$ 75,000
$ 972,489
ML
UN
UN
Un
75.00
54.00
37.50
63.00
$ 31,019
$ 26,019
$ 7,683
$ 68,185
$ 2,326,425
$ 1,405,026
$ 288,113
$ 4,295,655
ML
UN
ML
UN
ML
UN
8.00
4.00
2.00
2.00
6.00
4.00
ML
UN
16.00
6.00
ML
UN
UN
UN
2.00
2.00
6.00
6.00
$
$
$
$
$
$
$
$
$
$
48,520
15,734
41,342
12,576
35,438
10,076
$ 388,160
$ 62,936
$ 82,684
$ 25,152
$ 212,628
$ 40,304
$ 20,254
$ 13,686
$ 324,064
$ 82,116
48,520
15,734
15,734
15,734
$
$
$
$
97,040
31,468
94,404
94,404
11.089
11.090
Montaje de aparatos
Lavamanos 2"
11.091
11.092
11.093
11.094
11.095
11.096
11.097
11.098
EXTERIORES
Instalaciones hidrosanitarias obras exteriores
Acometida red pblica.
Tubera PVCP RDE 21 3/4"
Accesorios PVCP 3/4"
Registro de paso directo 3/4"
Cheque 3/4"
UN
UN
UN
UN
UN
UN
6.00
5.00
1.00
1.00
1.00
1.00
$
$
$
$
$
$
68,500
145,000
120,000
125,000
85,000
50,000
$
$
$
$
411,000
725,000
120,000
125,000
$ 85,000
$ 50,000
ML
UN
7.50
7.00
$
$
28,674
20,825
$ 215,055
$ 145,775
Un
3.00
692,975
$ 2,078,925
ML
UN
UN
UN
UN
UN
UN
15.00
5.00
1.00
1.00
1.00
1.00
3.00
$
$
$
$
$
$
$ 13,367
12,480
57,458
73,330
33,611
23,629
43,629
$ 200,505
$ 62,400
$ 57,458
$ 73,330
$ 33,611
$ 23,629
$ 130,887
ML
ML
UN
20.00
6.00
1.00
$
$
$ 34,684
16,816
85,664
$ 693,680
$ 100,896
$ 85,664
ML
ML
20.00
15.00
$ 34,684
$ 46,840
$ 693,680
$ 702,600
UN
3.00
$ 298,642
$ 895,926
UN
12.00
$ 29,404
$ 352,848
Movimiento de Tierras
Excavacin en material comn y retiro
Relleno material seleccionado de la misma excavacion
Relleno en recebo B200 95% del procotor modificado
Cargue y Retiro de sobrantes
Arena de pea
Preliminares obras exteriores
Replanteo
Descapote H0.30 incluye cargue y retiro de escombros
AseoGeneral
General
Aseo
durante la obra incluye cargue y retiro de
sobrantes
Zonas duras y verdes
M3
M3
M3
M3
M3
228.20
91.28
54.77
82.15
22.82
m2
m2
450.00
450.00
$ 1,103
$ 4,298
$ 496,350
$ 1,934,100
m2
1,050.00
$ 1,907
$ 2,002,350
m2
113.43
$ 70,510
$ 7,997,949
UN
2.00
$ 75,000
$ 150,000
M2
38.55
$ 70,510
$ 2,718,161
m2
130.00
$ 36,381
$ 4,729,530
m2
4.07
$ 73,855
$ 300,590
ml
m2
m2
39.90
400.78
400.78
$ 3,198
$ 1,103
$ 4,298
$ 127,616
$ 442,060
$ 1,722,552
m2
165.10
$ 153,000
$ 25,260,300
12.015
12.016
12.017
12.018
12.019
XIII
13.001
13.002
XIV
14.001
XV
$
$
$
$
$ 28,042
21,595
42,985
18,000
40,000
$
$
$
$
6,399,128
1,971,174
2,354,182
1,478,723
$ 912,792
malla
electrosoldada
4.5 de
mmCanecas
15*15 en acero inoxidable
Suministro
e instalacion
16.005
m3
6.38
$ 278,152
$ 1,775,722
un
2.00
$ 654,000
$ 1,308,000
m3
522.00
$ 42,985
$ 22,438,170
m3
40.08
$ 418,251
$ 16,762,664
m3
ml
M3
M3
M3
M3
KG
KG
KG
KG
KG
KG
KG
M3
M3
M3
M2
4.32
52.89
2.41
2.87
54.23
1.37
400.17
303.67
5,531.52
141.40
1,111.11
132.45
115.23
142.76
114.21
28.55
158.10
$
$
$
$
$
$
554,313
170,563
454,175
554,313
499,442
499,442
$ 3,705
$ 3,705
$ 3,705
$ 3,705
$ 7,752
$ 7,161
$ 7,161
$ 28,042
$ 42,985
$ 249,008
$ 20,500
$ 2,394,632
$ 9,021,077
$ 1,094,857
$ 1,593,262
$ 27,085,014
$ 685,634
$ 1,482,622
$ 1,125,097
$ 20,494,267
$ 523,881
$ 8,613,325
$ 948,466
$ 825,165
$ 4,003,336
$ 4,909,304
$ 7,109,782
$ 3,240,976
Un
Un
4.00
4.00
$ 516,658
$ 299,985
$ 2,066,632
$ 1,199,940
Un
4.00
$ 150,000
$ 600,000
ML
46.00
$ 34,684
$ 1,595,464
16.009
16.010
16.011
16.012
16.013
16.014
16.015
16.016
16.017
16.018
16.019
16.020
16.021
16.022
16.023
16.024
16.025
XVII
17.001
17.002
de 210 kg/cm2
Cuneta
concreto
prefabricada
a costados
de la cancha
Barandaen
Tubular
de 2"
1/2 de 3 tubos
horizontales
de 95
cm de alto
Concreto vigas de cimentacin f'c = 3.000 psi
Concreto cuneta f'c = 3.000 psi
Concreto placa contrapiso cancha f'c = 3.000 psi
Concreto carcamo f'c = 3.000 psi
Acero de refuerzo vigas de cimentacion fy = 60000 psi
Acero de refuerzo cuneta fy = 60000 psi
Acero de refuerzo placa contrapiso fy = 60000 psi
Acero de refuerzo carcamo fy = 60000 psi
Tuberia estructural cuadrada fy = 50000 psi
Angulo en acero estructural 1"x1"x3/16" fy = 36000 psi
Aditamentos acero estructural fy = 36000 psi
Excavacion manual
Relleno en recebo compactado e = 0.20 95% p.m.
Concreto pobre f'c = 1.500 psi
Malla en alambre cal. 9 hueco 2"x2"
Instalaciones electricas
Suministro e instalacion de poste en concreto de 9mts
Lmpara en poste Roy Alpha Reflector RRA-C 250W
Salida para luminaria en poste reflector RRA-C 250W, en 1
ML
50.00
$ 46,840
$ 2,342,000
ml
85.00
$ 55,556
$ 4,722,260
ml
75.00
$ 52,938
$ 3,970,350
$ 541,721,525
10%
5%
5%
16%
654,399,601.63
654,399,601.63
186,971,314.84
262,189,476.46
205,238,810.33
654,399,601.63
196,319,880.49
SUMAS IGUALES
196,319,880.49
56,091,394.45
78,656,842.94
61,571,643.10
196,319,880.49
262,189,476.46
78,656,842.94
183,532,633.52
SON :
EL DESARROLLO
ARA CONTRATAR LA CONSTRUCCION DE UNA (1) CASA LUDICA EN EL MUNICIPIO DE CHAPARRAL DEPARTAMENTO
valor total
$ 8,827,478
valor total
8,827,478.31
315.67
316.00
200.00
1,102,635.31
348,548.00
2,690,200.00
316.00
1,358,168.00
577,927.00
650,000.00
250,000.00
1.00
1.00
1.00
1.00
1,250,000.00
1.00
1.00
250,000.00
$ 46,475,373
46,474,214.06
146.82
75.80
1.15
6.90
13.64
32.15
587
2,374
1,439
4,117,126.44
3,258,263.00
286,359.20
3,148,211.17
6,194,947.00
13,446,769.65
2,172,982.50
8,797,226.10
5,052,329.00
$ 80,038,956
45,247,098.22
9.36
23.53
2.32
1.00
1,509
2,823
190
2,755
5,032,974.96
12,683,056.78
120,948.56
450,000.00
5,591,789.78
10,459,215.00
702,282.75
34,791,858.27
-
13.34
3.30
1.58
2,187.38
1,509.26
144.89
10,206,830.40
$ 16,030,592
8,086,908.10
1,829,232.90
851,826.98
17,923,391.72
5,591,789.78
508,708.79
-
6,432,422.76
147
$ 39,475,796
350,000.00
217.89
4.13
6,432,422.76
-
9,598,169.03
9,534,141.64
64,027.39
20,232,321.00
730.00
10,961,680.00
281.00
4,619,921.00
100.00
-
3,520,500.00
-
30.00
1,130,220.00
$ 33,055,429
$ 26,344,196
$ 3,894,826
14,470,181.49
283.95
13,662,254.25
25.94
-
807,927.24
$ 644,318
322,159.05
169
$ 42,264,955
17,130.01
8.98
322,159.05
633,620.00
17,130.009
13,205,543.00
30.00
1,405,920.00
6.00
281,184.00
4.00
258,360.00
28.00
1,808,520.00
1.00
98,473.00
10.00
699,950.00
4
-
633,620.00
-
16.00
2,534,480.00
4.00
632,776.00
2.00
156,674.00
4.00
1,057,012.00
4.00
596,316.00
6.00
633,390.00
100.00
1,494,400.00
4.00
1,194,568.00
30.00
353,520.00
$ 25,633,034
5,713,584.00
8,007,970.00
1.00
1.00
1.00
2.00
6.00
1.00
-
119,371.00
57,458.00
57,458.00
57,840.00
127,374.00
29,729.00
-
12.00
8.00
1.50
3.00
3.50
10.00
8.00
10.00
35.00
52.00
4.00
12.00
1.00
1.00
2.00
1.00
344,088.00
166,600.00
36,891.00
5.00
4.00
1.00
1.00
2.00
2.00
143,370.00
83,300.00
199,890.00
972,489.00
50,000.00
445,940.00
57,939.00
53,564.00
142,650.00
115,096.00
137,800.00
467,845.00
648,960.00
37,340.00
107,220.00
79,612.00
101,741.00
114,916.00
102,070.00
6
-
291,000.00
-
5.00
1.00
1.00
1.00
1.00
6
5
1
1
1
5
5
1
391,200.00
326,000.00
65,200.00
65,200.00
65,200.00
326,000.00
326,000.00
65,200.00
2
2
18
35
10
20
12
156,728.00
57,846.00
873,360.00
550,690.00
413,420.00
251,520.00
425,256.00
25
251,900.00
242,500.00
48,500.00
48,500.00
48,500.00
48,500.00
8
4
2
2
6
4
388,160.00
62,936.00
82,684.00
25,152.00
212,628.00
40,304.00
20.00
16.00
3.00
1.00
257,600.00
123,504.00
75,000.00
972,489.00
16.00
6.00
324,064.00
82,116.00
2.00
2.00
6.00
6.00
97,040.00
31,468.00
94,404.00
94,404.00
7.50
7.00
-
17,223,113.53
215,055.00
145,775.00
-
14,358,105.34
20
6
1
2
-
693,680.00
100,896.00
85,664.00
597,284.00
-
2,865,008.18
15.00
5.00
1.00
1.00
1.00
1.00
3.00
-
200,505.00
62,400.00
57,458.00
73,330.00
33,611.00
23,629.00
130,887.00
-
20.00
15.00
693,680.00
702,600.00
1.00
298,642.00
12.00
352,848.00
228.20
91.28
49.29
82.15
22.82
5.48
-
6,399,128.32
1,971,174.32
2,118,763.66
1,478,723.04
912,792.00
$ 2,430,450
235,418.18
-
2,430,450.00
450
450
$ 2,002,350
525
496,350.00
1,934,100.00
-
1,001,175.00
1,001,175.00
525.00
1,001,175.00
$ 15,896,230
1,001,175.00
15,445,639.80
113.43
-
7,997,949.30
-
38.55
2,718,160.50
130.00
4,729,530.00
$ 164,987,782
40
401
401
127,616.16
442,060.34
1,722,552.44
23,337,271.78
83,145,882.81
165.10
-
25,260,300.00
6
261
142.76
94.15
-
1,775,722.37
2.00
11,219,085.00
4,003,335.51
4,046,899.96
-
$ 3,266,572
4.32
2.41
2.87
54.23
1.37
310.46
35.36
596.70
141.40
1,111.11
132.45
115.23
20.06
20.95
158.10
1,308,000.00
2,394,632.16
1,094,856.96
1,593,261.86
27,085,014.35
685,633.98
1,150,254.30
131,008.80
2,210,773.50
523,881.07
8,613,324.72
948,465.86
825,165.30
862,403.99
5,217,929.76
3,240,976.20
1,633,316.00
2.00
1,033,316.00
4.00
600,000.00
46.00
1,595,464.00
$ 12,630,074
12,630,074.00
50.00
2,342,000.00
85.00
4,722,260.00
75.00
3,970,350.00
$ 541,721,525
154,777,578.51
217,044,268.59
54,172,152.45
27,086,076.23
27,086,076.23
4,333,772.20
15,477,757.85
7,738,878.93
7,738,878.93
1,238,220.63
21,704,426.86
10,852,213.43
10,852,213.43
1,736,354.15
654,399,601.63
186,971,314.84
262,189,476.46
186,971,314.84
449,160,791.30
205,238,810.33
449160791.30
654399601.63
205238810.33
MILLONES QUINIENTOS TREINTA Y DOS MIL SEISCIENTOS TREINTA Y TRES PESOS 52/100
M/TE
valor total
315.67
316.00
200.00
1,102,635.31
348,548.00
2,690,200.00
316.00
1.00
1.00
1.00
1,358,168.00
577,927.00
650,000.00
250,000.00
1.00
1,250,000.00
1.00
350,000.00
1.00
250,000.00
146.82
75.80
1.15
6.90
13.64
32.15
586.50
2,374.42
4,117,126.44
3,258,263.00
286,359.20
3,148,211.17
6,194,947.00
13,446,769.65
2,172,982.50
8,797,226.10
1,439.00
5,052,329.00
9.36
23.53
2.32
1.00
13.34
3.30
1.58
2,187.38
3,018.51
2,823.00
144.89
189.55
5,032,974.96
12,683,056.78
120,948.56
450,000.00
8,086,908.10
1,829,232.90
851,826.98
17,923,391.72
11,183,579.55
10,459,215.00
508,708.79
702,282.75
2,754.88
10,206,830.40
364.90
15,966,564.40
4.13
64,027.39
730.00
0.00
0.00
10,961,680.00
0.00
0.00
0.00
0.00
0.00
0.00
281.00
0.00
0.00
4,619,921.00
100.00
0.00
0.00
3,520,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
0.00
1,130,220.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
283.95
25.94
13,662,254.25
807,927.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
177.917700052
339,289.05
0.00
0.00
17130.009
30.00
1,405,920.00
1907
6.00
281,184.00
8.9827000524
0.00
0.00
4.00
258,360.00
28.00
1,808,520.00
1.00
10.00
0.00
98,473.00
699,950.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
4.00
0.00
0.00
0.00
0.00
0.00
3,168,100.00
632,776.00
0.00
0.00
0.00
0.00
0.00
2.00
0.00
156,674.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
1,057,012.00
4.00
596,316.00
6.00
633,390.00
100.00
1,494,400.00
4.00
1,194,568.00
30.00
0.00
0.00
353,520.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
2.00
6.00
1.00
0.00
119,371.00
57,458.00
57,458.00
57,840.00
127,374.00
29,729.00
0.00
0.00
0.00
12.00
8.00
1.50
3.00
3.50
10.00
8.00
10.00
344,088.00
166,600.00
36,891.00
57,939.00
53,564.00
142,650.00
115,096.00
137,800.00
35.00
52.00
4.00
12.00
1.00
1.00
2.00
1.00
0.00
467,845.00
648,960.00
37,340.00
107,220.00
79,612.00
101,741.00
114,916.00
102,070.00
0.00
5.00
4.00
1.00
1.00
2.00
2.00
143,370.00
83,300.00
199,890.00
972,489.00
50,000.00
445,940.00
6.00
5.00
1.00
1.00
1.00
1.00
291,000.00
242,500.00
48,500.00
48,500.00
48,500.00
48,500.00
6.00
5.00
1.00
1.00
1.00
5.00
5.00
1.00
391,200.00
326,000.00
65,200.00
65,200.00
65,200.00
326,000.00
326,000.00
65,200.00
2.00
2.00
156,728.00
57,846.00
18.00
35.00
10.00
20.00
12.00
873,360.00
550,690.00
413,420.00
251,520.00
425,256.00
25.00
251,900.00
20.00
16.00
3.00
1.00
257,600.00
123,504.00
75,000.00
972,489.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
4.00
2.00
2.00
6.00
4.00
388,160.00
62,936.00
82,684.00
25,152.00
212,628.00
40,304.00
16.00
6.00
324,064.00
82,116.00
2.00
2.00
6.00
6.00
97,040.00
31,468.00
94,404.00
94,404.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
7.00
215,055.00
145,775.00
0.00
0.00
15.00
5.00
1.00
1.00
200,505.00
62,400.00
57,458.00
73,330.00
1.00
1.00
3.00
33,611.00
23,629.00
130,887.00
20.00
6.00
693,680.00
100,896.00
1.00
85,664.00
20.00
15.00
693,680.00
702,600.00
3.00
895,926.00
12.00
352,848.00
228.20
91.28
54.77
82.15
6,399,128.32
1,971,174.32
2,354,181.85
1,478,723.04
22.82
912,792.00
450.00
496,350.00
450.00
1,934,100.00
1,050.00
2,002,350.00
113.43
0.00
7,997,949.30
0.00
38.55
2,718,160.50
130.00
4,729,530.00
0.00
0.00
0.00
39.90
400.78
400.78
0.00
127,616.16
442,060.34
1,722,552.44
165.10
25,260,300.00
6.38
1,775,722.37
2.00
261.00
1,308,000.00
11,219,085.00
0.00
4.32
0.00
2.41
2.87
54.23
1.37
310.46
35.36
596.70
141.40
1,111.11
132.45
115.23
142.76
114.21
20.95
0.00
2,394,632.16
0.00
1,094,856.96
1,593,261.86
27,085,014.35
685,633.98
1,150,254.30
131,008.80
2,210,773.50
523,881.07
8,613,324.72
948,465.86
825,165.30
4,003,335.51
4,909,303.95
5,217,929.76
158.10
3,240,976.20
2.00
0.00
1,033,316.00
0.00
4.00
600,000.00
46.00
1,595,464.00
50.00
2,342,000.00
85.00
4,722,260.00
75.00
3,970,350.00
371,821,847.10
37,182,184.71
18,591,092.36
18,591,092.36
2,974,574.78
449,160,791.30
0.16
No CONTRATO
TDTG-SCTO-4-045-08-13
OBJETO: CONTRATO DE PRECIOS FIJOS UNITARIOS PARA CONTRATAR LA CONSTRUCCION DE UNA (1) CA
PERIODO CORTE DE OBRA COMPRENDIDO ENTRE: 26 DE SEPTIEMBRE Y EL 13 DE OCTUBRE DEL AO: 2013
FECHA:
15 de Octubre de 2013
CANTIDADES ORIGINALES
Item
DESCRIPCION
unidad
cantidad
1 Preliminares
2 Cimentacion
3 Estructura
4 Instalaciones Hidrosanitarias
5 Instalaciones electricas
6 MAMPOSTERIA
7 REFUERZO PARA MAMPOSTERIA
8 NO ESTRUCTURALES
9 PAETES
ACTA 1
cantidad
valor total
10 CUBIERTAS E IMPERMEABILIZACION
11 CIELORRASOS
Pgina 49
14
15
16
17
18
19
20
APARATOS SANITARIOS
CARPINTERIA DE ALUMINIO
CERRAJERIA
PINTURA
OBRAS EXTERIORES
VARIOS
ASEO GENERAL
ACTIVIDADES ADICIONALES
COSTO DIRECTO
ADMINISTRACION
UTILIDAD
6%
6%
Pgina 50
IMPREVISTOS
IVA SOBRE UTILIDAD
6%
16%
RESUMEN CONTRACTUAL
VALOR
CONTRATO
INCIAL
VALOR OBRAS
ADICION
No 1 MENOS SALDO CONTRATO
INICIAL VALOR CUADRO CONTRATO INICIAL SEGUN
NUEVO
OTROSI 1
VALOR OBRAS ADICIONALES SEGUN OTRO SI 1
VALOR FINAL CONTRATO SEGUN OTROSI 1
ANTICIPO
VALOR ANTICIPO
AMORTIZACION ACTA 1
AMORTIZACION ACTA 2
VALOR AMORTIZADO PRESENTE ACTA FINAL
DESEMBOLSOS REALIZADOS
VALOR ANTICIPO
VALOR PAGADO ACTA # 1
VALOR PAGADO ACTA # 2
VALOR A PAGAR ACTA FINAL
Pgina 51
450,574,756.52
34,085,792.00
422,030,304.52
62,630,244.00
484,660,548.52
83,912,042.14
28,490,501.86
(112,402,544.01)
195,794,765.00
66,477,837.68
-
NOMBRE - FIRMA
CONTRATISTA :
M.P No
TEL :
NOMBRE FIRMA
ARQUITECTO :
RESIDENTE DE INTERVENTORIA
FUPAD
Pgina 52
V B :
INTERVENTOR
FUPAD
NSTRUCCION DE UNA (1) CASA LUDICA EN EL MUNICIPIO DE CHAPARRAL DEPARTAMENTO DEL TOLIMA.
ACTA 2
cantidad
valor total
cantidad
valor total
PRESENTE ACTA
cantidad
valor total
cantidad
Pgina 53
valor total
Pgina 54
Pgina 55
NOMBRE - FIRMA
ARQUITECTA :
INTERVENTOR
FUPAD
Pgina 56
CONTRATANTE:
INTERVENTOR:
CONTRATO No.
TDTG-SCTO-4-045-08-13
OBJETO:
EC-5.38a
M10
I03
W06
W09
O15
M06
H03
ml
glb
hc
ml
und
lb
dd
m3
M10
I03
W06
W09
M06
H03
CANCHA MULTIFUNCIONAL
EQUIPO BASICO ( Construccin )
MANO
DE
OBRA
CC
(HORNAMENTACION)
TUBERIA A.N. 2" Y 1 1/2"
ACRILICO ESPESOR 10 MM. Incluye aro
VIBRADOR A GASOLINA
CONCRETO 3000 PSI (ANCLAJE)
UND
glb
hc
KG
und
dd
m3
Ins
Ins
Ins
Ins
Ins
Ins
1.000
1.000
1.000
1.000
0.200
0.005
0.020
$ 2,244.00
$ 13,902.90
$ 1,817.00
$ 12,200.00
$ 2,700.00
$ 37,540.00
$ 324,500.00
$ 37,382.00
$ 2,244.00
$ 13,903.00
$ 1,817.00
$ 12,200.00
$ 540.00
$ 188.00
$ 6,490.00
$ 2,692,078.00
10.000
$ 2,244.00
$ 22,440.00
32.000
$ 18,500.00 $ 592,000.00
230.000
$ 6,500.00 $ 1,495,000.00
1.000 $ 550,000.00 $ 550,000.00
0.005
$ 37,540.00
$ 188.00
0.100 $ 324,500.00
$ 32,450.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00