Documente Academic
Documente Profesional
Documente Cultură
MUNICIPIO DE CIENAGA
CAP. ITEM
1
1.7
2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.1
2.12
2.13
3
3.1
4
4.1
5
5.1
4.2
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
6
6.1
6.2
6.3
6.5
6.6
6.7
6.8
7
7.1
7.2
10
10.1
10.2
11
11.1
12
12.1
12.2
12.4
DEPARTAMENTO DEL MAGDALENA
MUNICIPIO DE CIENAGA
DESCRIPCIÓN
PRELIMINARES
TRAZADO Y REPLANTEO
RELLENO EN MATERIAL SELECIONADO h=0,30
EXCAVACION
EXCAVACION MANUAL CIMIENTO CICLOPEO 0.30 X 0.40
EXCAVACION MANUAL ZAPATA 0.80X0.80X0.80
ESTRUCTURA
VIGA CIMIENTO EN CONCRETO DE 3000 PSI 0.30 X 0.30
COLUMNAS EN CONCRETO DE 3000 PSI 0.25 X0.25
COLUMNETA EN CONCRETO DE 3000 PSI 0.15 X 0.25
ZAPATA EN CONCRETO DE 3000 PSI 1.00 x 1.00 x 0.30
VIGA PERIMETRAL EN CONCRETO DE 3000 PSI DE 0.15 X 0.25 kiosco
PEDESTALE EN CONCRETO DE 3000 PSI 0.40 x0.40
MESON EN CONCRETO DE 3000 PSI h =0,07 1.50x0.20
VIGA APOIYO CUBIERTA
MAMPOSTERIA
LEVANTE EN BLOQUE DE CEMENTO
PAÑETES
MORTERO 1;4 PARA PAÑETES DE 0,03
PISOS
PLANTILLA EN CONCRETO 0,07
PISO ENCHAPE
INSTALACIONES SANITARIAS
RED SANITARIA DE 4"
RED SANITARIA DE 2"
PUNTO SANITARIO DE 4"
PUNTO SANITARIO DE 2"
SIFON DE 2"
REJILLA
REGISTRO SANITARIO DE 0.80X0.80
INSTALACIONES HIDRAULICAS
RED DE 1/2"
PUNTO DE 1/2"
LLAVE CONTROL DE CIERRE RAPIDO
BOMBA CENTRIFUGA H= 15 MCA, Q 2 LPS
CHEQUE HORIZONTAL DE 1-1/4", INCLUYE REGISTRO SANITARIO DE 80x80x80 cm
REGISTRO 3/4", INCLUYE TAPAREGISTRO DE PVC 20x20 cm
TANQUE SUBTERRANEO AGUA POTABLE 5 M3
INSTALACION ELECTRICA
LAMPARAS LED
TOMA DOBLE
INTERRUPTOR SENCILLO
APARATOS SANITARIOS
SANITARIO BLANCO
LAVAMANOS
CARPINTERIA METALICA
PUERTA METALICA DE 1.00X2.00
PUERTAS METALICAS BAÑOS DE 0,70X2.00
CUBIERTAS
CIELO RASO EN LAMINA DE ETERNIT
LAMINA TERMOACUSTICA TRAPEZOILDAL
ACABADOS
ENCHAPE DE 0,20 X 0,40 PARA PARED h= 2.00
ENCHAPE TIPO PISO
PINTURA EN VINILO TIPO 1 h=0.80
COSTOS DIRECTOS
ADIMINISTRACIÓN 22%
IMPREVISTOS 3%
UTILIDAD 5%
TOTAL COSTOS DIRECTOS E INDIRECTOS
NA
ml 94.29 0.00
un 12.00 0.00
6,511,050.00
ml 113.65 47,250.00 5,369,962.50 ML
un 12.00 0.00 33.6
un 6.00 0.00 16.8 19.84
un 16.00 0.00
ml 24.15 47,250.00 1,141,087.50
un 12.00
ML 1.50
ML 18.22
3,126,632.40 M2
m2 68.40 45,711.00 3,126,632.40 75.96 79.27
3,293,791.80 M2
m2 146.90 22,422.00 3,293,791.80 161.11 171.98
6,853,883.36
m2 115.51 49,948.00 5,769,493.48
m2 16.36 66,283.00 1,084,389.88
1,468,692.66
un 8.29 48,869.00 405,124.01
un 3.14 34,969.00 109,802.66
un 2.00 118,891.00 237,782.00
un 2.00 79,949.00 159,898.00
un 2.00 78,419.00 156,838.00
un 2.00 9,920.00 19,840.00
un 2.00 392,266.00 784,532.00
513,958.56
ml 6.08 14,232.00 86,530.56
un 6.00 41,346.00 248,076.00
un 4.00 44,838.00 179,352.00
un 1,588,152.00 0.00
un 0.00 0.00
un 42,798.00 0.00
un 5,255,467.00 0.00
UN 7.00
UN 3.00
UN 2.00
1,705,574.00
un 2.00 351,312.00 702,624.00
ml 2.00 501,475.00 1,002,950.00
799,823.00
un 1.00 299,941.00 299,941.00
un 2.00 249,941.00 499,882.00
7,059,782.32
m2 16.36 67,118.00 1,098,050.48
m2 120.08 49,648.00 5,961,731.84
3,586,247.46
m2 24.48 63,071.00 1,543,978.08
m2 16.36 47,863.00 783,038.68
m2 86.45 14,566.00 1,259,230.70
35,080,228.57
7,717,650.29
1,052,406.86
1,754,011.43
45,604,297.14
varilla 3/8 9
DEPARTAMENTO DEL MA
MUNICIPIO DE CIEN
OBJETO: ADECUACIÓN Y MEJORAMIENTO DE LA INFRAESTRUCTURA FISICA BATERIA DE BAÑO DE LA SEDE PRI
MAGDALENA
ANALISIS DE PRECIOS U
CAP. ITEM
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
1.9
1.10
1.11
1.12
1.13
1.14
1.15
1.16
1.17
1.18
2
2.1
2.2
2.3
2.4
2.5
3
3.1
3.2
4
4.1
5
5.1
5.2
6
6.1
6.2
6.3
6.4
6.5
6.6
7
7.1
7.2
7.3
7.4
7.5
7.6
7.7
8
8.1
8.2
9
9.1
9.2
9.3
9.4
9.5
9.6
10
10.1
10.2
10.3
10.4
10.5
11
11.1
11.2
11.3
10.1 BOMBA CENTRIFUGA H= 15 MCA, Q 2 LPS
10.2 CHEQUE HORIZONTAL DE 1-1/4", INCLUYE REGISTRO SANITARIO DE 80x80x80 cm
DESCRIPCIÓN
PRELIMINARES
DESMONTE DE CUBIERTA EN LAMINA DE ETERNIT
CUADRILLA OFICIAL + AYUDANTE SIN PRESTACIONES
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
TABLON DE MADERA DE 3.00 MTS
VOLQUETA M3
HERRAMIENTAS MENORES
PRESTACIONES
Redondeo
DESMONTE PUERTAS
CUADRILLA OFICIAL + AYUDANTE SIN PRESTACIONES
HERRAMIENTAS MENORES
Redondeo
DESMONTE LAVAMANOS
CUADRILLA OFICIAL + AYUDANTE SIN PRESTACIONES
HERRAMIENTAS MENORES
Redondeo
DESMONTE DE SANITARIOS
CUADRILLA OFICIAL + AYUDANTE SIN PRESTACIONES
HERRAMIENTAS MENORES
Redondeo
DEMOLICION DE PARED
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
MANO DE OBRA AA
VOLQUETA 6 M3
Redondeo
DEMOLICIÓN DE ENCHAPES
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
MANO DE OBRA AA
VOLQUETA 6 M3
Redondeo
DEMOLICIÓN DE PAÑETES
CINCEL 1X2X8
CUADRILLA AA (ALBAÑILERIA)
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
TABLON DE MADERA DE 3.00 MTS
VOLQUETA 6 M3
Redondeo
TRAZADO Y REPLANTEO
CINTA METÁLICA
CUADRILLA AA (ALBAÑILERIA) CON PREST.
ESTACAS DE MADERA
PUNTILLA CON CABEZA 1
Redondeo
ESTRUCTURA
ZAPATA EN CONCRETO DE 0,70X1,20X0,35
CUADRILLA AA (ALBAÑILERIA)
MEZCLADORA A GASOLINA
PLASTOCRETE DM DE SIKA X 4.5 K
PUNTILLA CON CABEZA 2
VARA DE CLAVO
VIBRADOR A GASOLINA
CONCRETO 3000 PSI, ASENTAMIENTO DE 5"
Redondeo
MAMPOSTERIA
LEVANTE EN BLOQUE DE CEMENTO DE 0.30X0,40X0,09
BLOQUE CONCRETO 10X20X40
CUADRILLA AA (ALBAÑILERIA)
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
DISCO DIAMANTADO 9
PULIDORA
TABLON DE MADERA DE 3.00 MTS
MORTERO 1:4 ELABORADO EN OBRA
MATERIALES VARIOS
HERRAMIENTA MENOR
DESPERDICIOS
Redondeo
PAÑETES
MORTERO 1;4 PARA PAÑETES DE 0,03 ( PARA ENDERESAR PAREDES)
CUADRILLA AA (ALBAÑILERIA) CON PREST.
REGLA DE ALUMINIO ALBAÑIL DE 6MX 3X1"
MORTERO 1:4 ELABORADO EN OBRA
Redondeo
PISOS
PLANTILLA EN CONCRETO 0,07
CUADRILLA AA (ALBAÑILERIA)
MALLA ELECTROSOLDADA 4MMX25X25 DE 6X 2.35
MEZCLADORA A GASOLINA
POLIETILENO NO. 6
REGLA DE ALUMINIO ALBAÑIL DE 6MX 3X1"
CONCRETO 3000 PSI, ASENTAMIENTO DE 5"
DESPERDICIOS
MATERIALES VARIOS
HERRAMIENTA MENOR
Redondeo
INSTALACIONES SANITARIAS
RED SANITARIA DE 4"
ARENA DE RÍO
CUADRILLA BB (ELECT.-SAN.)
LIMPIADOR REM.PVC 760 GR.
SOLD.LIQUIDA 1/4
TUBO SANITARIO 4"
UNION SANITARIA 4"
YEE SANITARIA 4"
Redondeo
SIFON DE 2"
CODO SANITARIO 2X90 CXC
CUADRILLA ELECT- SANIT.OFICIAL + AYUDANTE SIN PRESTACIONES
LIMPIADOR REM.PVC 760 GR.
REJILLA A/CUCARACHA 3X2
SIFON SANITARIO 180º 2`
SOLD.LIQUIDA 1/4
TAPON DE PRUEBA 2
TUBO SANITARIO 2"
UNION SANITARIA 2
YEE SANITARIA 2
HERRAMIENTAS MENORES
MATERIALES VARIOS
PRESTACIONES
Redondeo
REJILLA
CEMENTO GRIS
MANO DE OBRA AA
REJILLA SOSCO 3X2 ACERO
Redondeo
INSTALACIONES HIDRAULICAS
RED DE 1"
CODO 90° PRESION DE 1"
CUADRILLA BB (ELECT.-SAN.)
LIMPIADOR REM.PVC 760 GR.
SOLD.LIQUIDA 1/4
TEE PRESION PVC 1"
TUBO PRESION DE 1" RDE 21
HERRAMIENTA MENOR
MATERIALES VARIOS
Redondeo
RED DE 1/2"
CODO PRESIÓN 90º DE 1/2
CUADRILLA BB (ELECT.-SAN.)
SOLD.LIQUIDA 1/4
TEE PRESIÓN PVC 1/2
TUBO PRESIÓN /13.5 PVC 1/2
UNION PRESIÓN PVC 1/2
MATERIALES VARIOS
HERRAMIENTA MENOR
DESPERDICIOS
Redondeo
PUNTO DE 1/2"
ADAPTADOR MACHO PRESIÓN PVC 1/2
CODO PRESIÓN 90º DE 1/2
CUADRILLA BB (ELECT.-SAN.)
LIMPIADOR REM.PVC 760 GR.
SOLDADURA PVC 1/4
TAPON SOLDADO PRESIÓN 1/2
TEE PRESIÓN PVC 1/2
TUBO PRESIÓN /13.5 PVC 1/2
MATERIALES VARIOS
DESPERDICIOS
HERRAMIENTA MENOR
Redondeo
APARATOS SANITARIOS
SANITARIO BLANCO
ADAPTADOR HEMBRA COBRE 1/2
ADAPTADOR MACHO 1/2
CEMENTO BLANCO
CUADRILLA BB (ELECT.-SAN.)
MANGUERA CONEXIÓN FLEXIBLE
SANITARIO BLANCO
Redondeo
CUBIERTAS
CUBIERTA EN LAMINA DE ETERNIT No. 6
CABALLETE ETERNIT PF/7 FIJO
CUADRILLA AA (ALBAÑILERIA)
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
TABLON DE MADERA DE 3.00 MTS
TEJA ETERNIT NO.6
HERRAMIENTA MENOR
MATERIALES VARIOS
Redondeo
ACABADOS
ENCHAPE DE 0,20 X 0,40 PARA PARED
CEMENTO BLANCO
CRUCETA JUNTAS 3 MM (B-300) RUBI, PLASTICA
CUADRILLA CC (ACABADOS)
DUROPISO BLANCO TRAFICO PESADO
PEGACOR BLANCO
TRANSPORTE FUERA DE BARRANQUILLA
Redondeo
ANALISIS ANIDADOS
CONCRETO 3000 PSI, ASENTAMIENTO DE 5"
AGUA
ARENA 6MT3
AYUDANTE ALBAÑILERÍA (A)
CEMENTO GRIS
GRANZON TRITURADO CANTERA
MEZCLADORA A GASOLINA
OFICIAL ALBAÑILERÍA (A)
DESPERDICIOS
Redondeo
MORTERO 1:4 ELABORADO EN OBRA
AGUA
ARENA AMARILLA
CEMENTO GRIS X KILO
CUADRILLA AA (ALBAÑILERIA)
DESPERDICIOS
Redondeo
MORTERO 1:4 ELABORADO EN OBRA
AGUA
ARENA 6MT3
CEMENTO GRIS X KILO
Redondeo
CONCRETO DE 3000 PSI, ELABORADO EN OBRA
AGUA
ARENA 6MT3
CEMENTO GRIS X KILO
GRANZON X VIAJE 6 MT
TRASPORTE DE BARRANQUILLA - SABANAGRANDE
TRASPORTE DE SABANAGRANDE - SITIO NUEVO MAGDALENA
Redondeo
ACERO DE REFUERZO DE 60.000 PSI, FIGURADO EN OBRA
ALAMBRE NEGRO NO. 14
CUADRILLA AA (ALBAÑILERIA)
HOJA DE CEGUETA
MARCO DE SEGUETA
VARILLA CORRUGADA 1/2X12 MT
MATERIALES VARIOS
HERRAMIENTA MENOR
Redondeo
PAÑETE DE MURO 1:4 IMPERMEABILIZADO, ESP. 0.03 CM
CUADRILLA AA (ALBAÑILERIA) CON PREST.
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
REGLA DE ALUMINIO ALBAÑIL DE 6MX 3X1"
SIKA -1 (20 KG)
TABLON DE MADERA DE 3.00 MTS
MORTERO 1:4 ELABORADO EN OBRA
DESPERDICIOS
HERRAMIENTA MENOR
MATERIALES VARIOS
Redondeo
LEVANTE DE MURO EN BLOQUE DE CEMENTO DE 10 CMS,
BLOQUE CONCRETO 10X20X40
CUADRILLA AA (ALBAÑILERIA)
CUERPO DE ANDAMIO DE 1.50 X 1.50 MTS
DISCO DIAMANTADO 9
PULIDORA
TABLON DE MADERA DE 3.00 MTS
MORTERO 1:4 ELABORADO EN OBRA
DESPERDICIOS
HERRAMIENTA MENOR
MATERIALES VARIOS
Redondeo
11.5 GEOTEXTIL NO TEJIDO 2500 PARA CAMPO DE INFILTRACION EN PIEDRA DE TRITURADA DE 2"
11.8 RELLENO SELECCIONADO PARA TANQUE SEPTICO + FILTRO ANAEROPBICO DE FLUJO ASCEDENTE
11.9 RELLENO DE CAMPO DE INFILTRACION EN PIEDRA DE TRITURADA FINA DE 1"
CAMPAMENTO
TEJA ETERNIT No 6
GANCHO TEJA ETERNIT
m2
Ins hc 1.5000 6,489.00
Ins d 0.0200 1,200.00
Ins d 0.0200 1,050.00
Ins vj 0.1000 115,000.00
Esp % 2.0000 21,279.00
Esp % 35.4600 9,734.00
m2
Ins hc 1.5000 6,489.00
Ins d 0.0200 1,200.00
Ins d 0.0200 1,050.00
Ins vj 0.1000 115,000.00
Esp % 2.0000 21,279.00
Esp % 35.4600 9,734.00
m2
Ins hc 1.0000 6,489.00
Ins d 0.0200 1,200.00
Ins d 0.0200 1,050.00
Ins vj 0.0700 115,000.00
Esp % 2.0000 14,584.00
Esp % 35.4600 6,489.00
ml
Ins d 0.0600 155,984.00
Ins d 1.0000 1,200.00
Ins d 1.0000 1,050.00
un
Ins hc 1.8000 6,489.00
Esp % 2.0000 11,680.00
ml
Ins d 0.0600 155,984.00
Ins d 1.0000 1,200.00
Ins d 1.0000 1,050.00
ml
Ins d 0.2000 155,984.00
Ins d 2.0000 1,200.00
Ins d 2.0000 1,050.00
un
Ins hc 2.0000 6,489.00
Esp % 2.0000 12,978.00
un
Ins hc 4.0000 6,489.00
Esp % 2.0000 25,956.00
m2
Ins d 0.0200 1,200.00
Ins hc 0.5000 18,780.00
Ins vj 0.0600 115,000.00
m2
Ins d 0.0200 1,200.00
Ins hc 0.3000 18,780.00
Ins vj 0.0500 115,000.00
m2
Ins und 0.2000 7,525.00
Ins d 0.0700 155,984.00
Ins d 0.0200 1,200.00
Ins d 0.0200 1,050.00
Ins vj 0.0600 115,000.00
m2
Ins hc 1.1000 6,489.00
Ins vj 0.0500 115,000.00
Esp % 2.0000 12,888.00
m2
Ins hc 1.1000 6,489.00
Ins vj 0.0500 115,000.00
Esp % 2.0000 12,888.00
un
Ins lta 16.8840 650.00
Ins bult 4.2210 21,500.00
Ins lta 25.3260 1,900.00
Ins hc 13.0000 18,780.00
Ins lb 1.0000 2,920.00
Ins ml 8.0000 2,250.00
Ins ml 25.2000 1,400.00
Ins ml 24.5000 4,100.00
Ins d 1.0000 60,000.00
RE 4 Y 6 MTS ml
Ins d 0.0600 155,984.00
Ins d 1.0000 1,200.00
Ins d 1.0000 1,050.00
m2
Ins h 0.1500 630.00
Ins d 0.0045 155,984.00
Ins un 0.5000 750.00
Ins lb 0.0100 2,500.00
m3
Ins lt 20.0000 70.00
Ins d 0.0850 155,984.00
Ins un 0.0500 12,000.00
Ins un 0.0500 19,800.00
Ins m³ 1.0300 33,350.00
Ins d 0.0400 45,000.00
m³
Ins d 1.0000 155,984.00
Ins d 0.1000 70,000.00
Ins kg 2.0000 7,200.00
Ins lb 0.1000 2,920.00
Ins m 0.5000 2,500.00
Ins d 0.1000 60,000.00
Ana m³ 1.0500 356,103.00
un
Ins d 2.0700 47.00
Ins d 4.1400 70.00
Ins kg 0.2400 12,339.00
Ins d 103.4000 30.00
Ins hc 3.5000 6,489.00
Ins d 0.5200 1,200.00
Ins und 0.2500 11,000.00
Ins d 0.0200 70,000.00
Ins d 2.0000 190.00
Ins kg 0.0360 11,500.00
Ins und 0.0860 13,000.00
Ins d 6.3000 300.00
Ins d 0.4000 1,050.00
Ins d 0.0200 48,000.00
Ana m³ 0.0945 356,103.00
Ana KG 9.0000 4,218.00
Esp % 1.0000 78,857.00
Esp % 1.0000 110,732.00
Esp % 1.0000 78,857.00
ml
Ins d 0.1125 155,984.00
Ins d 0.1000 1,200.00
Ins d 0.0900 1,050.00
Ins ml 2.0000 2,250.00
Ins und 1.5300 9,000.00
Ana m³ 0.0315 356,103.00
ml
Ins d 0.1125 155,984.00
Ins d 0.1000 1,200.00
Ins d 0.0900 1,050.00
Ins ml 2.0000 2,250.00
Ins und 1.5300 9,000.00
Ana m³ 0.0315 356,103.00
un
Ins d 0.1125 155,984.00
Ins d 0.1000 1,200.00
Ins d 0.0900 1,050.00
Ins ml 2.0000 2,250.00
Ins und 1.5300 9,000.00
Ana m³ 0.0315 356,103.00
m2
Ins un 13.0000 1,900.00
Ins d 0.0800 155,984.00
Ins d 0.0500 1,200.00
Ins un 0.0040 101,000.00
Ins d 0.0200 20,000.00
Ins d 0.0500 1,050.00
Ana M³ 0.0280 227,005.00
Esp % 1.0000 31,460.00
Esp % 1.0000 31,460.00
Esp % 2.0000 31,460.00
ml
Ins un 5.0000 1,900.00
Ins un 0.0250 3,148.00
Ins und 0.0028 39,800.00
Ins d 0.0650 155,984.00
Ins d 0.0250 1,200.00
Ins un 0.0020 101,000.00
Ins und 0.0030 7,000.00
Ins d 0.0100 20,000.00
Ins d 0.0250 1,050.00
Ins d 0.0250 12,000.00
Ins und 0.1950 6,500.00
Ins und 0.2800 9,000.00
Ana m³ 0.0138 356,103.00
Ana M³ 0.0092 227,005.00
Esp % 1.0000 21,003.00
Esp % 1.0000 21,003.00
un
Ins d 0.5000 155,984.00
Ins kg 3.3280 5,683.00
Ins kg 0.8000 7,200.00
Ins un 1.0000 109,040.00
Ana M² 2.2400 45,456.00
Ana M² 2.6000 21,519.00
Ana m³ 0.0640 356,103.00
un
Ins d 0.5000 155,984.00
Ins kg 3.3280 5,683.00
Ins kg 0.8000 7,200.00
Ins un 1.0000 109,040.00
Ana M² 2.2400 45,456.00
Ana M² 2.6000 21,519.00
Ana m³ 0.0640 356,103.00
m2
Ins d 0.0700 155,984.00
Ins und 0.0300 70,000.00
Ana M³ 0.0315 298,500.00
m2
Ins d 0.0700 155,984.00
Ins und 0.0300 70,000.00
Ana M³ 0.0315 298,500.00
m2
Ins d 0.0800 155,984.00
Ins und 0.0710 55,000.00
Ins d 0.0600 70,000.00
Ins m² 1.0000 1,190.00
Ins und 0.0300 70,000.00
Ana m³ 0.0705 356,103.00
Esp % 1.0000 32,300.00
Esp % 1.0000 32,300.00
Esp % 1.0000 32,300.00
m2
Ins d 0.1000 155,984.00
Ins m² 1.0200 35,000.00
Ana M³ 0.0502 298,500.00
un
Ins m³ 0.0200 38,000.00
Ins d 0.0800 171,582.00
Ins un 0.0200 53,200.00
Ins und 0.0200 111,000.00
Ins ml 1.0200 27,700.00
Ins und 0.2000 8,400.00
Ins und 0.0400 29,100.00
un
Ins m³ 0.1800 38,000.00
Ins d 0.0500 171,582.00
Ins un 0.0160 53,200.00
Ins und 0.0160 111,000.00
Ins ml 1.0200 13,300.00
Ins un 0.3000 2,890.00
Ins un 0.3000 8,300.00
un
Ins und 1.0000 33,700.00
Ins d 0.2600 171,582.00
Ins un 0.0800 53,200.00
Ins und 0.0300 111,000.00
Ins und 1.0000 3,400.00
Ins ml 1.0000 27,700.00
Esp % 1.0000 116,997.00
Esp % 1.0000 72,386.00
un
Ins und 1.0000 1,396.00
Ins und 2.0000 3,600.00
Ins d 0.2200 171,582.00
Ins un 0.0800 53,200.00
Ins und 0.0300 111,000.00
Ins un 1.0000 1,400.00
Ins ml 1.5000 13,300.00
Ins un 1.0000 2,890.00
Ins un 0.0700 8,300.00
Esp % 1.0000 78,751.00
Esp % 1.0000 41,003.00
un
Ins und 1.0000 3,600.00
Ins hc 2.8000 7,852.00
Ins un 0.0800 53,200.00
Ins un 1.0000 5,900.00
Ins und 1.0000 6,000.00
Ins und 0.0500 111,000.00
Ins un 1.0000 1,400.00
Ins ml 1.3000 13,300.00
Ins un 1.0000 2,890.00
Ins un 0.0700 8,300.00
Esp % 1.0000 69,453.00
Esp % 1.0000 47,467.00
Esp % 35.4600 21,986.00
un
Ins kg 0.2000 430.00
Ins hc 0.3000 18,780.00
Ins un 1.0000 4,200.00
ml
Ins und 1.0000 2,176.00
Ins d 0.0850 171,582.00
Ins un 0.0200 53,200.00
Ins und 0.0200 111,000.00
Ins un 0.0500 3,030.00
Ins ml 1.0000 5,306.00
Esp % 1.0000 10,918.00
Esp % 1.0000 10,918.00
ml
Ins un 0.0500 700.00
Ins d 0.0600 171,582.00
Ins und 0.0050 111,000.00
Ins un 0.0500 920.00
Ins m 1.0200 3,100.00
Ins un 0.0500 500.00
Esp % 1.0000 3,823.00
Esp % 1.0000 3,823.00
Esp % 1.0000 3,823.00
un
Ins un 2.0000 500.00
Ins un 3.0000 700.00
Ins d 0.1200 171,582.00
Ins un 0.0500 53,200.00
Ins un 0.0500 111,000.00
Ins un 2.0000 400.00
Ins un 2.0000 920.00
Ins m 2.0000 3,100.00
Esp % 1.0000 20,150.00
Esp % 1.0000 20,150.00
Esp % 1.0000 20,150.00
un
Ins un 2.0000 900.00
Ins d 0.0500 171,582.00
Ins un 0.0100 53,200.00
Ins un 0.0100 111,000.00
Ins un 1.0000 7,000.00
Ins und 0.1500 700.00
Ins und 1.0000 25,000.00
Esp % 1.0000 35,547.00
Esp % 1.0000 35,547.00
un
Ins un 1.0000 267.00
Ins d 0.0900 155,984.00
Ins un 1.0000 15,000.00
Ins und 1.0000 700.00
un
Ins un 1.0000 900.00
Ins und 1.0000 23,000.00
Ins und 1.0000 21,000.00
Ins d 1.0000 171,582.00
Ins und 1.0000 30,000.00
Ins un 1.0000 277,552.00
Ins ml 6.0000 3,800.00
Ins m 3.0000 3,100.00
Ins ml 3.0000 5,306.00
Ins und 3.0000 6,853.00
Ins und 1.0000 18,000.00
Ins und 1.0000 37,000.00
Ins und 3.0000 23,000.00
Esp % 1.0000 545,029.00
Esp % 1.0000 716,611.00
un
Ins un 2.0000 983.00
Ins und 1.0000 1,300,000.00
Ins und 1.0000 700.00
Ins und 2.0000 18,000.00
un
Ins un 1.0000 2,150.00
Ins un 2.0000 900.00
Ins und 2.0000 1,023.00
Ins d 0.2000 171,582.00
Ins un 1.0000 11,000.00
Ins und 1.0000 300,000.00
un
Ins und 1.0000 1,023.00
Ins und 1.0000 250,000.00
Ins un 2.0000 11,000.00
Ins hh 1.5000 21,597.00
Ins und 1.0000 25,000.00
ml
Ins d 0.3000 171,582.00
Ins und 1.0000 450,000.00
un
Ins un 1.0000 45,200.00
Ins d 0.2000 155,984.00
Ins und 1.0000 200,000.00
Ana M³ 0.0600 392,400.00
un
Ins un 1.0000 45,200.00
Ins d 0.2000 155,984.00
Ins und 1.0000 150,000.00
Ana M³ 0.0600 392,400.00
m²
Ins d 0.3000 179,382.00
Ins m² 1.0000 700,000.00
m2
Ins d 0.3000 179,382.00
Ins m² 1.0000 700,000.00
m²
Ins m 1.9400 1,540.00
Ins gl 0.2300 21,159.00
Ins un 1.0500 1,400.00
Ins un 0.4400 106,412.00
Ins un 1.0000 2,000.00
Ins kg 0.1600 10,700.00
Esp % 50.0000 59,858.00
m²
Ins d 0.2000 179,382.00
Ins ml 8.1000 1,500.00
Ins ml 2.1600 8,000.00
Ins ml 2.1600 6,000.00
Ins ml 2.4000 8,000.00
Ins ml 1.2000 10,000.00
Ins ml 2.1600 8,000.00
Ins ml 1.2000 10,000.00
Ins und 1.0000 4,500.00
Ins und 8.0000 6,500.00
Ins un 0.0800 8,000.00
Ins und 12.0000 35.00
Ins m² 1.0000 30,000.00
Esp % 1.0000 190,430.00
Esp % 1.0000 190,430.00
Esp % 1.0000 190,430.00
m2
Ins un 0.1800 29,000.00
Ins d 0.0750 155,984.00
Ins d 0.1000 1,200.00
Ins d 0.1000 1,050.00
Ins un 0.7090 26,000.00
Esp % 1.0000 23,654.00
Esp % 1.0000 23,654.00
m2
Ins und 0.0900 54,000.00
Ins un 2.2200 2,500.00
Ins hc 0.6000 18,780.00
Ins und 0.2200 125,400.00
Ins un 2.2200 172.00
ml
Ins gl 0.0400 50,000.00
Ins d 0.1200 179,382.00
Ins d 0.2000 1,200.00
Ins gl 0.0400 80,000.00
Ins kg 0.2100 9,400.00
Ins d 0.2000 1,050.00
Ins ml 3.7000 2,250.00
Ins ml 1.0000 5,591.00
Ins ml 2.0000 4,100.00
Esp % 3.0000 29,290.00
Esp % 3.0000 29,290.00
m2
Ins und 0.5000 1,900.00
Ins ml 1.2500 67.00
Ins und 15.0000 11.00
Ins d 0.1200 171,582.00
Ins und 0.4000 1,900.00
Ins cñt 0.0160 180,000.00
Ins und 0.0300 1,550.00
Ins cñt 0.0380 37,900.00
Ins und 1.0400 2,899.00
Ins und 1.5000 3,500.00
Ins und 0.3900 20,720.00
Ins und 0.5200 2,899.00
Ins un 6.0000 25.00
Ins und 0.3000 120.00
Ins und 12.0000 23.00
Ins kg 5.5500 270.00
Esp % 3.0000 24,641.00
m2
Ins und 0.4100 1,900.00
Ins ml 1.2500 67.00
Ins und 15.0000 11.00
Ins und 0.4000 1,900.00
Ins cñt 0.0080 180,000.00
Ins und 3.0000 1,550.00
Ins hc 1.1500 22,536.00
Ins cñt 0.0340 92,230.00
Ins cñt 0.0380 37,900.00
Ins und 1.0400 2,899.00
Ins und 0.0100 430,000.00
Ins und 0.3900 50,000.00
Ins und 0.5200 2,899.00
Ins un 6.0000 25.00
Ins und 12.0000 23.00
m2
Ins kg 0.6000 2,150.00
Ins und 20.0000 70.00
Ins d 0.0700 171,582.00
Ins m² 1.0200 36,000.00
Ins kg 5.0000 1,250.00
Ins kg 20.0000 270.00
m2
Ins kg 0.1980 5,173.00
Ins m² 1.0000 21,900.00
Ins hc 2.5000 6,489.00
Ins kg 6.0000 1,250.00
Esp % 1.0000 30,424.00
Esp % 1.0000 30,424.00
Esp % 2.0000 30,424.00
m2
Ins un 0.0200 10,900.00
Ins hc 1.1000 6,489.00
Ins d 0.0300 1,200.00
Ins un 0.0200 900.00
Ins m² 0.0200 36,000.00
Ins d 0.0300 1,050.00
Ins gl 0.0950 59,000.00
Ins bt 0.0300 14,900.00
Esp % 1.0000 7,008.00
Esp % 1.0000 14,214.00
Esp % 2.0000 7,008.00
m³
Ins lt 250.0000 70.00
Ins m³ 0.5800 60,000.00
Ins hh 4.0000 7,103.00
Ins kg 375.0000 430.00
Ins m³ 0.8600 95,000.00
Ins d 0.0700 70,000.00
Ins hh 1.6000 11,677.00
Esp % 3.0000 295,250.00
M³
Ins lt 220.0000 70.00
Ins m³ 1.2000 32,000.00
Ins kg 364.0000 430.00
Ins d 0.0800 155,984.00
Esp % 2.0000 210,320.00
M³
Ins lt 252.0000 70.00
Ins m³ 1.4560 60,000.00
Ins kg 450.0000 430.00
M³
Ins lt 200.0000 70.00
Ins m³ 0.6400 60,000.00
Ins kg 400.0000 430.00
Ins m³ 0.9600 95,000.00
Ins kg 400.0000 160.00
Ins kg 400.0000 32.00
KG
Ins kg 0.0200 3,600.00
Ins d 0.0065 155,984.00
Ins und 0.0500 3,500.00
Ins und 0.0600 10,000.00
Ins ml 1.0200 2,250.00
Esp % 1.0000 3,142.00
Esp % 1.0000 3,142.00
M²
Ins d 0.0750 155,984.00
Ins d 0.0840 1,200.00
Ins und 0.0095 70,000.00
Ins kg 0.3000 6,459.00
Ins d 0.0840 1,050.00
Ana M³ 0.0305 222,799.00
Esp % 2.0000 9,398.37
Esp % 1.0000 9,398.37
Esp % 1.0000 9,398.37
M²
Ins un 13.0000 1,900.00
Ins d 0.0800 155,984.00
Ins d 0.0500 1,200.00
Ins un 0.0040 101,000.00
Ins d 0.0200 20,000.00
Ins d 0.0500 1,050.00
Ana M³ 0.0280 222,799.00
Esp % 2.0000 31,342.37
Esp % 1.0000 31,342.37
Esp % 1.0000 31,342.37
und
ADAPTADOR PVC HEMBRA D
Ins und 1.0000
ADAPTADOR PVC MACHO DE
Ins und 10.0000
BOMBA CENTRIFUGA H= 15 Ins
MC und 1.0000
CHEQUE CORTINA SELLO Ins und 1.0000
CODO 90° PVC DE 11/2" Ins und 1.0000
CUADRILLA AA (ALBAÑILERIIns d 0.5000
FLOTADORA HK BOLA PLÁST
Ins und 1.0000
MANOMETRO DE MR6 0-90 Ins und 1.0000
TAPON ROSCADO PVC DE 1Ins und 1.0000
TEE PVC DE 11/2" Ins und 3.0000
TUBERIA PRESION DE 11/2"Ins ml 6.0000
UNION UNIVERSAL PVC DE Ins und 2.0000
VALVULA COMPUERTA DE 11Ins und 2.0000
VÁLVULA DE PIE CANASTIL Ins und 1.0000
Redondeo
und
Ins und 2.0000 3,900.00
Ins und 1.0000 90,000.00
Ins d 0.0900 171,582.00
Ins und 0.1500 700.00
Ana UND 1.0000 392,266.00
und
Ins un 2.0000 900.00
Ins d 0.0500 171,582.00
Ins un 0.0100 53,200.00
Ins un 0.0100 111,000.00
Ins un 1.0000 7,000.00
Ins und 0.1500 700.00
Ins und 1.0000 23,000.00
Esp % 1.0000 33,547.00
Esp % 1.0000 33,547.00
und
CUADRILLA AA (ALBAÑILERIIns d 7.6924
PLASTOCRETE DM (20 KG) Ins kg 9.0000
CONCRETO 3000 PSI, ASE Ana m³ 5.0000
FORMALETA PARA LOSA DEAna M² 9.6000
EXCAVACIÓN MANUAL INCLAna m³ 9.2160
ACERO DE REFUERZO DE 6Ana KG 400.0000
Redondeo
9 m2
UND 414,495.93
UND 0.088 17,241.00 1,517.21
UND 16.00 341.00 5,456.00
V. PARCIAL
25,157.00
9,734.00
24.00
21.00
11,500.00
426.00
3,452.00
0.00
25,157.00
9,734.00
24.00
21.00
11,500.00
426.00
3,452.00
0.00
17,177.00
6,489.00
24.00
21.00
8,050.00
292.00
2,301.00
0.00
11,609.00
9,359.00
1,200.00
1,050.00
0.00
11,914.00
11,680.00
234.00
0.00
11,609.00
9,359.00
1,200.00
1,050.00
0.00
35,697.00
31,197.00
2,400.00
2,100.00
0.00
13,238.00
12,978.00
260.00
0.00
26,475.00
25,956.00
519.00
0.00
16,314.00
24.00
9,390.00
6,900.00
0.00
11,408.00
24.00
5,634.00
5,750.00
0.00
19,369.00
1,505.00
10,919.00
24.00
21.00
6,900.00
0.00
13,146.00
7,138.00
5,750.00
258.00
0.00
13,146.00
7,138.00
5,750.00
258.00
0.00
610,636.00
10,975.00
90,752.00
48,119.00
244,140.00
2,920.00
18,000.00
35,280.00
100,450.00
60,000.00
0.00
11,609.00
9,359.00
1,200.00
1,050.00
0.00
1,197.00
95.00
702.00
375.00
25.00
0.00
52,400.00
1,400.00
13,259.00
600.00
990.00
34,351.00
1,800.00
0.00
558,834.00
155,984.00
7,000.00
14,400.00
292.00
1,250.00
6,000.00
373,908.00
0.00
113,417.00
97.00
290.00
2,961.00
3,102.00
22,712.00
624.00
2,750.00
1,400.00
380.00
414.00
1,118.00
1,890.00
420.00
960.00
33,652.00
37,962.00
789.00
1,107.00
789.00
0.00
47,250.00
17,548.00
120.00
95.00
4,500.00
13,770.00
11,217.00
0.00
47,250.00
17,548.00
120.00
95.00
4,500.00
13,770.00
11,217.00
0.00
47,250.00
17,548.00
120.00
95.00
4,500.00
13,770.00
11,217.00
0.00
45,711.00
24,700.00
12,479.00
60.00
404.00
400.00
53.00
6,356.00
315.00
315.00
629.00
0.00
31,818.00
9,500.00
79.00
111.00
10,139.00
30.00
202.00
21.00
200.00
26.00
300.00
1,268.00
2,520.00
4,914.00
2,088.00
210.00
210.00
0.00
392,266.00
77,992.00
18,913.00
5,760.00
109,040.00
101,821.00
55,949.00
22,791.00
0.00
392,266.00
77,992.00
18,913.00
5,760.00
109,040.00
101,821.00
55,949.00
22,791.00
0.00
22,422.00
10,919.00
2,100.00
9,403.00
0.00
22,422.00
10,919.00
2,100.00
9,403.00
0.00
49,948.00
12,479.00
3,905.00
4,200.00
1,190.00
2,100.00
25,105.00
323.00
323.00
323.00
0.00
66,283.00
15,598.00
35,700.00
14,985.00
0.00
48,869.00
760.00
13,727.00
1,064.00
2,220.00
28,254.00
1,680.00
1,164.00
0.00
34,969.00
6,840.00
8,579.00
851.00
1,776.00
13,566.00
867.00
2,490.00
0.00
118,891.00
33,700.00
44,611.00
4,256.00
3,330.00
3,400.00
27,700.00
1,170.00
724.00
0.00
79,949.00
1,396.00
7,200.00
37,748.00
4,256.00
3,330.00
1,400.00
19,950.00
2,890.00
581.00
788.00
410.00
0.00
78,419.00
3,600.00
21,986.00
4,256.00
5,900.00
6,000.00
5,550.00
1,400.00
17,290.00
2,890.00
581.00
695.00
475.00
7,796.00
0.00
9,920.00
86.00
5,634.00
4,200.00
0.00
25,720.00
2,176.00
14,584.00
1,064.00
2,220.00
152.00
5,306.00
109.00
109.00
0.00
14,232.00
35.00
10,295.00
555.00
46.00
3,162.00
25.00
38.00
38.00
38.00
0.00
41,346.00
1,000.00
2,100.00
20,590.00
2,660.00
5,550.00
800.00
1,840.00
6,200.00
202.00
202.00
202.00
0.00
44,838.00
1,800.00
8,579.00
532.00
1,110.00
7,000.00
105.00
25,000.00
355.00
355.00
2.00
30,006.00
267.00
14,039.00
15,000.00
700.00
0.00
729,227.00
900.00
23,000.00
21,000.00
171,582.00
30,000.00
277,552.00
22,800.00
9,300.00
15,918.00
20,559.00
18,000.00
37,000.00
69,000.00
5,450.00
7,166.00
0.00
1,338,666.00
1,966.00
1,300,000.00
700.00
36,000.00
0.00
351,312.00
2,150.00
1,800.00
2,046.00
34,316.00
11,000.00
300,000.00
0.00
330,419.00
1,023.00
250,000.00
22,000.00
32,396.00
25,000.00
0.00
501,475.00
51,475.00
450,000.00
0.00
299,941.00
45,200.00
31,197.00
200,000.00
23,544.00
0.00
249,941.00
45,200.00
31,197.00
150,000.00
23,544.00
0.00
753,815.00
53,815.00
700,000.00
0.00
753,815.00
53,815.00
700,000.00
0.00
89,787.00
2,988.00
4,867.00
1,470.00
46,821.00
2,000.00
1,712.00
29,929.00
0.00
232,018.00
35,876.00
12,150.00
17,280.00
12,960.00
19,200.00
12,000.00
17,280.00
12,000.00
4,500.00
52,000.00
640.00
420.00
30,000.00
1,904.00
1,904.00
1,904.00
0.00
36,052.00
5,220.00
11,699.00
120.00
105.00
18,434.00
237.00
237.00
0.00
49,648.00
4,860.00
5,550.00
11,268.00
27,588.00
382.00
0.00
53,024.00
2,000.00
21,526.00
240.00
3,200.00
1,974.00
210.00
8,325.00
5,591.00
8,200.00
879.00
879.00
0.00
47,469.00
950.00
84.00
165.00
20,590.00
760.00
2,880.00
47.00
1,440.00
3,015.00
5,250.00
8,081.00
1,507.00
150.00
36.00
276.00
1,499.00
739.00
0.00
67,118.00
779.00
84.00
165.00
760.00
1,440.00
4,650.00
25,916.00
3,136.00
1,440.00
3,015.00
4,300.00
19,500.00
1,507.00
150.00
276.00
0.00
63,071.00
1,290.00
1,400.00
12,011.00
36,720.00
6,250.00
5,400.00
0.00
47,863.00
1,024.00
21,900.00
16,223.00
7,500.00
304.00
304.00
608.00
0.00
14,566.00
218.00
7,138.00
36.00
18.00
720.00
32.00
5,605.00
447.00
70.00
142.00
140.00
0.00
347,245.00
17,500.00
34,800.00
28,412.00
161,250.00
81,700.00
4,900.00
18,683.00
8,858.00
-8,858.00
222,799.00
15,400.00
38,400.00
156,520.00
12,479.00
4,206.00
-4,206.00
298,500.00
17,640.00
87,360.00
193,500.00
0.00
392,400.00
14,000.00
38,400.00
172,000.00
91,200.00
64,000.00
12,800.00
0.00
4,218.00
72.00
1,014.00
175.00
600.00
2,295.00
31.00
31.00
0.00
21,558.00
11,699.00
101.00
665.00
1,938.00
88.00
6,795.00
188.00
94.00
94.00
-104.00
44,583.00
24,700.00
12,479.00
60.00
404.00
400.00
53.00
6,238.00
627.00
313.00
313.00
-1,004.00
1,588,152.00
6,000.00 6,000.00
4,500.00 45,000.00
560,000.00 560,000.00
180,000.00 180,000.00
7,810.00 7,810.00
155,984.00 77,992.00
180,000.00 180,000.00
42,000.00 42,000.00
5,350.00 5,350.00
11,000.00 33,000.00
12,500.00 75,000.00
33,000.00 66,000.00
110,000.00 220,000.00
90,000.00 90,000.00
0.00
505,613.00
7,800.00
90,000.00
15,442.00
105.00
392,266.00
0.00 0.00
42,798.00
1,800.00
8,579.00
532.00
1,110.00
7,000.00
105.00
23,000.00
335.00
335.00
2.00
5,255,467.00
155,984.00 1,199,891.00
7,535.00 67,815.00
356,103.00 1,780,515.00
13,261.00 127,306.00
42,615.00 392,740.00
4,218.00 1,687,200.00
0.00
6,202,588.00
155,984.00 1,559,840.00
65,651.00 65,651.00
25,000.00 75,000.00
3,300,000.00 3,300,000.00
3,400.00 3,400.00
27,700.00 831,000.00
3,913.00 19,565.00
115,000.00 115,000.00
356,103.00 145,824.00
4,365,440.00 43,654.00
4,365,440.00 43,654.00
0.00
42,615.00
155,984.00 21,838.00
12,000.00 600.00
19,800.00 990.00
115,000.00 19,171.00
1,590.00 16.00
0.00
42,615.00
155,984.00 21,838.00
12,000.00 600.00
19,800.00 990.00
115,000.00 19,171.00
1,590.00 16.00
0.00
475,298.00
155,984.00 101,390.00
356,103.00 373,908.00
0.00
116,039.00
155,984.00 14,039.00
100,000.00 100,000.00
100,000.00 1,000.00
100,000.00 1,000.00
0.00
15,433.00
171,582.00 7,721.00
7,000.00 7,560.00
7,560.00 76.00
7,560.00 76.00
0.00
67,651.00
9,666.00 1,450.00
8,656.00 506.00
171,582.00 13,727.00
9,000.00 18,000.00
53,200.00 1,064.00
111,000.00 2,220.00
12,000.00 960.00
8,396.00 735.00
27,700.00 28,254.00
8,400.00 735.00
0.00
52,400.00
70.00 1,400.00
155,984.00 13,259.00
12,000.00 600.00
19,800.00 990.00
33,350.00 34,351.00
45,000.00 1,800.00
0.00
52,400.00
70.00 1,400.00
155,984.00 13,259.00
12,000.00 600.00
19,800.00 990.00
33,350.00 34,351.00
45,000.00 1,800.00
0.00
116,039.00
155,984.00 14,039.00
100,000.00 100,000.00
100,000.00 1,000.00
100,000.00 1,000.00
0.00
9,852.00
155,984.00 3,120.00
6,000.00 6,600.00
6,600.00 66.00
6,600.00 66.00
0.00
392,266.00
155,984.00 77,992.00
5,683.00 18,913.00
7,200.00 5,760.00
109,040.00 109,040.00
45,456.00 101,821.00
21,519.00 55,949.00
356,103.00 22,791.00
0.00
ITEMS DESCRIPCIÓN CANTIDAD
1 ADMINISTRACIÓN Y AULAS
HORIZONTALES 896.616
VERTICALES 860.496
2 BLOQUE CENTRAL DE 3 AULAS
HORIZONTALES 308.224
VERTICALES 160.608
3 BLOQUE DE CUBIERTA TERMOACUSTICA
HORIZONTALES 600.88
VERTICALES 288.792
4 CAFETERIA
HORIZONTALES 97.104
VERTICALES 70.616
5 BLOQUE DE 2 PISOS
HORIZONTALES 1208.032
CIELO RASO PLACA 477.476
6 CERRAMIENTO
HORIZONTALES 834.68
VERTICALES 338.464
7 CIELO RASO
1153.3044
CANTIDAD PARCIAL
1757.112
468.832
889.672
167.72
1685.508
1173.144
1153.3044
7295.2924