Acta Recibo Parcial de Obra No.2 Proyecto617 Mario Final

INSTITUTO DE DESARROLLO DEL META
ACTA DE RECIBO PARCIAL DE OBRA

ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VERSIN 1.0
1
PROYECTO No.
OBJETO PROYECTO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR
ACTUALIZADO:
PLAZO INICIAL:
FECHA DE INICIACION:
FECHA DE
TERMINACION
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE SUSPENSION:
FECHA DE REINICIO:
FECHA DE TERMINACION ACTUAL:
220 DE 2010
ESTUDIO, DISEO Y CONSTRUCCIN DE LA INSTITUCION EDUCATIVA SANTA TERESA DE
$ 9,843,669,344
$0
VALOR ACTUALIZADO:
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
PLAZO INICIAL:
FECHA DE TERMINACION INICIAL:
31 DE MARZO DE 2012
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
CONTRATISTA:
DOCE (12) MESES
31 DE MARZO DE 2012
INTERVENTOR:
CONSORCIO PUERTO URIBE
A
1
1.1
1.2
2
2.1
3
3.1
3.2
3.3
3.4
3.5
4
4.1
4.2
4.3
4.4
4.5
4.6
5
5.1
5.2
5.3
6
6.1
7
7.1
8
8.1
8.2
8.3
8.4
8.5
8.6
9
9.1
UND
CANT.
VALOR UNITARIO
VALOR TOTAL
617 DE 2010
"ESTUDIOS Y MEJORAMIENTO DE LA INFRAESTRUCTURA DE LA INSTITUCION
$ 3,348,124,321
$0
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
30 DE NOVIEMBRE DE 2011
OCHO (08) MESES

10 DE OCTUBRE DE 2011
30 DE DICIEMBRE DE 2011
SUPERVISOR:
UNIVERSIDAD DE CUNDINAMARCA
CONDICIONES ORIGINALES
DESCRIPCION
CDIGO 600.01.XX
Pgina__de ___
CONDICIONES ACTUALIZADAS
Acta de Modificacin No. _No.1_ de
CANT.
VALOR
ING. ANGELICA MARIA ROJAS DIAZ
OBRA EJECUTADA
CANT.
PRESENTE ACTA
VALOR
CANT.
ACUMULADO
VALOR
AULA PREESCOLAR
PRELIMINARES
Localizacin y replanteo arquitectura
M2
178.35
4,637.00
$ 827,008.95
178.72
$ 828,724.64
178.72
$ 828,724.64
178.72
DESCAPOTE MANUAL INC RETIRO
M2
178.35
4,873.00
$ 869,099.55
178.72
$ 870,902.56
178.72
$ 870,902.56
178.72
SUBTOTAL
EXCAVACIONES
EXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO
$ 1,696,108.50
M3
18.56
59,095.00
SUBTOTAL
CIMENTACIN
$ 1,096,803.20
$ 1,699,627.20
47.21
$ 1,096,803.20
$ 2,789,874.95
$ 1,699,627.20
47.21
$ 2,789,874.95
$ 2,789,874.95
$ 828,724.64
$ 870,902.56
$ 1,699,627.20
47.21
$ 2,789,874.95
$ 2,789,874.95
$ 2,789,874.95
concreto 2500 psi para solados
M3
2.00
486,684.00
$ 973,368.00
2.09
$ 1,017,169.56
2.09
$ 1,017,169.56
2.09
$ 1,017,169.56
RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE
M3
90.00
64,866.00
$ 5,837,940.00
75.13
$ 4,873,382.58
75.13
$ 4,873,382.58
75.13
$ 4,873,382.58
Concreto para zapata 3000 psi no inc Hierro
M3
3.60
639,583.00
$ 2,302,498.80
5.18
$ 3,313,039.94
5.18
$ 3,313,039.94
5.18
$ 3,313,039.94
Viga de cimentacin 25*25 4D1/2" +flejes 3/8" C/10 en concreto de 3000 psi
ML
74.50
117,510.00
$ 8,754,495.00
74.56
$ 8,761,545.60
74.56
$ 8,761,545.60
74.56
$ 8,761,545.60
Acero refuerzo figurado PDR 60
KG
126.00
6,158.00
$ 775,908.00
207.54
$ 1,278,031.32
207.54
$ 1,278,031.32
207.54
$ 1,278,031.32
$ 5,153,164.80
33.60
$ 5,153,164.80
SUBTOTAL
ESTRUCTURAS EN CONCRETO REFORZADO
$ 18,644,209.80
Columna seccin 30x30 6D 5/8" f/3/8" c/15, concreto 3000 psi
ML
88.70
Columna seccin secc12*25 4D1/2+flejes3/8c15 conc3000
ML
13.50
Viga area seccin 25*25 4d 5/8" f/3/8" c/15, concreto 3000 psi
ML
43.10
Mesn concreto3000 gran. Pulid E=0.07 A=0.65 D1/2 C/15
ML
9.00
152,658.00
Mesn C 3000 Porc. E=0.07 A=0.65 D1/2 C/20 2Senti
ML
6.80
172,243.00
Placa maciza e= 0,15 d= 1/2 c/20 cm en ambos sentidos para tanque elevado 2 sentidos
M2
1.56
200,232.00
153,368.00
$ 19,243,169.00
$ 13,603,741.60
33.60
65,570.00
$ 885,195.00
128,799.00
$ 5,551,236.90
$ 1,373,922.00
SUBTOTAL
ESTRUCTURAS METLICAS
$ 5,153,164.80
33.60
13.50
$ 885,195.00
13.50
$ 885,195.00
13.50
$ 885,195.00
58.24
$ 7,501,253.76
58.24
$ 7,501,253.76
58.24
$ 7,501,253.76
12.39
$ 1,891,432.62
0.00
0.00
$ 0.00
$ 1,171,252.40
5.31
$ 914,610.33
0.00
0.00
$ 312,361.92
1.56
$ 312,361.92
0.00
$ 22,897,709.82
$ 16,658,018.43
ML
488.50
72,681.00
$ 35,504,668.50
0.00
0.00
GL
4.00
2,957,297.00
$ 11,829,188.00
0.00
0.00
Cercha en tubo estruc 3*4 MM FY=46000 Segn dis T2, inc anti y pintura
GL
5.00
2,643,787.00
$ 13,218,935.00
0.00
M2
198.24
63,896.00
M2
82.50
56,812.00
TEJA TERMOACUSTICA
$ 60,552,791.50
SUBTOTAL
MAMPOSTERA
Muro bloque flexa No4
$ 0.00
218.88
$ 13,985,556.48
78.78
$ 4,475,649.36
$ 12,666,743.04
SUBTOTAL
INSTALACIONES ELCTRICAS
Acometida general monofsica
$ 12,666,743.04
$ 4,686,990.00
$ 13,985,556.48
$ 4,686,990.00
$ 4,475,649.36
UN
1.00
614,373.00
$ 614,373.00
1.00
$ 614,373.00
acometida parcial 2 No8+1No12 Ducto PVC 1"
ML
33.50
34,661.00
$ 1,161,143.50
33.50
$ 1,161,143.50
Tablero parcial de 4 circuitos
UN
1.00
439,059.00
$ 439,059.00
1.00
$ 439,059.00
Salidas de lmparas TIPO T8 DE 2*32
PTO
8.00
232,999.00
$ 1,863,992.00
8.00
$ 1,863,992.00
Salida de lmpara 110v
PTO
6.00
75,562.00
$ 453,372.00
6.00
$ 453,372.00
Salida para tomacorriente doble con polo a tierra.
PTO
7.00
85,464.00
$ 598,248.00
7.00
$ 598,248.00
5.00
$ 120,540.00
SUBTOTAL
INSTALACIONES SANITARIAS Y SUBTERRNEAS
Sifn de piso y ducha D=3" pvc
$ 5,130,187.50
UN
5.00
24,108.00
$ 120,540.00
$ 5,130,187.50
0.00
$ 13,539,613.56
Correa metlica en tubera estructural de acero rectangular de 120x60x3 mm de

espesor, inc pintura.
SUBTOTAL
CUBIERTA
$ 19,243,169.00
$ 19,243,169.00
$ 0.00
$ 0.00
$ 13,539,613.56
9.2
9.3
9.4
9.5
9.6
9.7
9.8
10
10.1
10.2
10.3
10.4
10.5
11
11.1
11.2
11.3
11.4
11.5
11.6
12
12.1
12.2
12.3
12.4
12.5
13
13.1
13.2
13.3
13.4
13.5
14
14.1
14.2
15
15.1
15.2
15.3
15.4
15.5
16
16.1
16.2
17
17.1
17.2
codo de Salida en pvc D=2" desague
UN
10.00
50,465.00
$ 504,650.00
9.00
$ 454,185.00
UN
2.00
79,875.00
$ 159,750.00
2.00
$ 159,750.00
TUBERIA SANITARIA D=2" RED INT-EXT PVC
ML
4.33
27,589.00
$ 119,460.37
8.33
ML
14.34
49,036.00
$ 703,176.24
14.34
$ 703,176.24
TUBERIA SANITARIA D=6" RED EXTERNA PVC
ML
30.00
95,724.00
$ 2,871,720.00
30.00
$ 2,871,720.00
ML
28.70
36,909.00
$ 1,059,288.30
18.33
$ 676,541.97
Caja de inspeccin .50x.50x.50 concreto 3000 E=0.07M
UN
2.00
200,763.00
$ 401,526.00
2.00
$ 401,526.00
SUBTOTAL
INSTALACIONES HIDRAULICAS, TUBERA PVC
$ 5,940,110.91
2
2.1
3
3.1
3.2
3.3
3.4
3.5
$ 5,617,255.58
Red de distribucin e impulsin D=3/4"
ML
24.50
16,995.00
Registro de paso de 1/2"
UN
1.00
36,603.00
$ 36,603.00
1.00
$ 36,603.00
ML
21.68
15,125.00
$ 327,910.00
26.00
$ 393,250.00
UN
2.00
48,231.00
$ 96,462.00
2.00
$ 96,462.00
Tanque elevado tipo ajover 1000 lts pvc inc. conexiones
UN
1.00
845,271.00
$ 845,271.00
1.00
$ 845,271.00
SUBTOTAL
APARATOS SANITARIOS Y ACCESORIOS
$ 416,377.50
24.50
$ 1,722,623.50
$ 416,377.50
$ 1,787,963.50
Lavamanos sobreponer corona o similar
UN
4.00
217,021.00
$ 868,084.00
4.00
$ 868,084.00
Sanitario Infantil completo corona
UN
2.00
581,926.00
$ 1,163,852.00
2.00
$ 1,163,852.00
Lavaplatos acero Inox. 1.20*0.60 inc Grifera
UN
1.00
611,312.00
$ 611,312.00
1.00
$ 611,312.00
Conjunto ducha y registro Grival
UN
2.00
85,165.00
$ 170,330.00
2.00
$ 170,330.00
Juego de Incrustaciones blanco
JGO
2.00
88,993.00
$ 177,986.00
2.00
$ 177,986.00
Rejilla con sosco 2" metlica
UN
3.00
14,845.00
$ 44,535.00
5.00
SUBTOTAL
PISOS
$ 3,036,099.00
$ 74,225.00
$ 3,065,789.00
Placa de contrapiso e=7 cms en 3000 psi.
M2
178.35
50,387.00
$ 8,986,521.45
169.65
$ 8,548,154.55
169.65
$ 8,548,154.55
169.65
$ 8,548,154.55
Bordillo en concreto de b:0,12 h:0,20 en concreto de 3000 psi
ML
53.66
21,863.00
$ 1,173,168.58
53.66
$ 1,173,168.58
53.66
$ 1,173,168.58
53.66
$ 1,173,168.58
Sardinel 3000PSI B=0.2,b=0.15,H=0.40INC. exc/Ret
ML
53.80
52,013.00
$ 2,798,299.40
53.80
$ 2,798,299.40
0.00
$ 0.00
Cunetas H= 0.30 A= 20 CMS E=0.10 3000 PSI, inc exc
ML
20.00
73,845.00
$ 1,476,900.00
29.06
$ 2,145,935.70
0.00
$ 0.00
REJILLA EN ANGULO de 1 3/16" y 1/2,cada 4cms A=30mts
ML
20.00
120,595.00
$ 2,411,900.00
29.06
$ 3,504,490.70
0.00
SUBTOTAL
CARPINTERA METLICA
$ 16,846,789.43
$ 18,170,048.93
Puerta tablero corrido marco, pasador lamina Cal 20 2,0 * 0,8
UN
2.00
435,344.00
$ 870,688.00
2.00
$ 870,688.00
puerta tabl. Corr marco,Cerradura. L.C.R. 20 2 *0,9 m
UN
2.00
493,439.00
$ 986,878.00
3.00
$ 1,480,317.00
Reja marco platina 2" *3/16", tubo 1", Metlica (pya)
M2
7.52
115,263.00
$ 866,777.76
5.46
$ 629,335.98
Ventana aluminio, tubo de 2"X1", sistema de celosa, inc. vidrio de 4 mm
M2
13.96
314,356.00
$ 4,388,409.76
16.16
$ 5,079,992.96
Ventana aluminio corrediza con vidrio 4 mm
M2
3.84
287,546.00
$ 1,104,176.64
2.97
$ 854,011.62
SUBTOTAL
PAETES
$ 8,216,930.16
M2
100.00
24,089.00
$ 2,408,900.00
100.00
$ 2,408,900.00
paete muros exterior y culatas mortero 1:4 Imper
M2
65.00
29,306.00
$ 1,904,890.00
74.61
$ 2,186,520.66
$ 8,920,604.75
SUBTOTAL
ACABADO DE PISOS Y MUROS
$ 4,313,790.00
M2
161.25
56,549.00
$ 9,118,526.25
157.75
Piso en cermica lisa 20*20 lnea mediterrnea
M2
23.62
60,941.00
$ 1,439,426.42
12.59
$ 767,247.19
Porcelana estampillada blanca tipo mediterrneo
M2
20.21
58,446.00
$ 1,181,193.66
35.62
$ 2,081,846.52
Cenefa con gravilla lavada No 2 a:0,015 mts
ML
57.06
18,484.00
$ 1,054,697.04
60.38
$ 1,116,063.92
guardaescoba en tableta de gress (alta calidad)
ML
79.90
25,971.00
$ 2,075,082.90
82.99
$ 2,155,333.29
$ 14,868,926.27
M2
100.00
8,320.00
$ 832,000.00
100.00
$ 832,000.00
Pintura vinilo tipo 1 s/muros (3 capas) (alta calidad)
M2
100.00
10,098.00
$ 1,009,800.00
163.88
$ 1,654,860.24
$ 363,168.36
2.38
$ 266,771.82
$ 15,977,772.00
1.00
$ 15,977,772.00
$ 1,841,800.00
Espejo 4mm
M2
3.24
112,089.00
Suministro e instalacion juego castor inc localizacion y excavacion
UN
1.00
15,977,772.00
TOTAL AULA PREESCOLAR

DOS AULAS ZONA SISMICA ALTA
$ 46,993,607.84
$ 46,993,607.84
$ 15,041,095.67
Estuco preparado
SUBTOTAL
VIDRIOS Y ESPEJOS
$ 9,721,323.13
$ 4,595,420.66
Tabln liso biselado de gress 30x30 . Inc afinado mortero 1:4 e=3 cms
SUBTOTAL
PINTURA Y ESTUCO
$ 0.00
$ 9,721,323.13
$ 8,914,345.56
Paete muros interiores, mortero 1:4 inc filos y dilataciones
SUBTOTAL
A
B
1
1.1
1.2
$ 229,816.37
$ 2,486,860.24
$ 16,340,940.36
$ 16,244,543.82
$ 200,499,552.99
$ 139,905,405.88
$ 200,499,552.99
$ 139,905,405.88
PRELIMINARES
M2
242.00
4,637.00
$ 1,122,154.00
236.93
$ 1,098,644.41
236.93
$ 1,098,644.41
236.93
$ 1,098,644.41
DESCAPOTE MANUAL INCLUYE RETIRO
M2
242.00
4,873.00
$ 1,179,266.00
236.93
$ 1,154,559.89
236.93
$ 1,154,559.89
236.93
$ 1,154,559.89
40.07
$ 2,367,936.65
SUBTOTAL
EXCAVACIONES
$ 2,301,420.00
M3
26.00
59,095.00
SUBTOTAL
CIMENTACIN
$ 1,536,470.00
$ 2,253,204.30
40.07
$ 1,536,470.00
$ 2,367,936.65
$ 2,253,204.30
$ 2,253,204.30
40.07
$ 2,367,936.65
$ 2,367,936.65
$ 2,367,936.65
$ 2,367,936.65
Concreto ciclpeo 3000 psi.
M3
5.00
350,453.00
$ 1,752,265.00
6.46
$ 2,263,926.38
6.46
$ 2,263,926.38
6.46
Concreto 2500 psi para solados
M3
2.00
486,684.00
$ 973,368.00
1.79
$ 871,164.36
1.79
$ 871,164.36
1.79
$ 871,164.36
Concreto para zapata 3000 psi no incluye hierro
M3
6.00
639,583.00
$ 3,837,498.00
5.62
$ 3,594,456.46
5.62
$ 3,594,456.46
5.62
$ 3,594,456.46
Acero de refuerzo figurado PDR 60
KG
227.50
6,158.00
$ 1,400,945.00
224.84
$ 1,384,564.72
224.84
$ 1,384,564.72
224.84
$ 1,384,564.72
Viga de cimentacion 25*25 4D 1/2" +flejes 3/8" C/10 en concreto de 3000 psi
ML
54.00
117,510.00
$ 6,345,540.00
57.16
$ 6,716,871.60
57.16
$ 6,716,871.60
57.16
$ 6,716,871.60
SUBTOTAL
$ 14,309,616.00
$ 14,830,983.52
$ 14,830,983.52
$ 2,263,926.38
$ 14,830,983.52
4
4.1
4.2
4.3
4.4
5
5.1
5.2
6
6.1
7
7.1
7.2
8
8.1
8.2
8.3
8.4
8.5
9
9.1
9.2
9.3
10
10.1
10.2
10.3
10.4
11
11.1
12
12.1
12.2
12.3
12.4
13
13.1

ML
58.80
161,604.00
$ 9,502,315.20
54.60
$ 8,823,578.40
54.60
$ 8,823,578.40
54.60
$ 8,823,578.40
Viga area seccin 25x25 4d 5/8" f/3/8" c/10, concreto 3000 psi
ML
120.00
144,371.00
$ 17,324,520.00
57.16
$ 8,252,246.36
57.16
$ 8,252,246.36
57.16
$ 8,252,246.36
Viga de coronamiento culata seccin O,12x0,20 m 3 D 3/8" + f 1/4" concreto 3000 psi
Meson e=0,07 mts, ancho 0,65 mts D=1/2" c/20cms en ambos sentidos. Concreto 3000
psi
ML
24.00
39,484.00
$ 947,616.00
23.10
$ 912,080.40
ML
26.00
95,528.00
$ 2,483,728.00
26.10
$ 2,493,280.80
SUBTOTAL
Correa metlica en tubera estructural de acero rectangular de 120x60x3 mm de

espesor,
inc pintura.
Correa especial
de soporte de ventana en perfil estructural PHR 160x60 calibre 12 inc
pintura.
$ 30,258,179.20
ML
214.00
72,681.00
ML
14.80
80,819.00
SUBTOTAL
CUBIERTA
TEJA TERMOACUSTICA
M2
286.00
63,896.00
M2
98.00
124,604.00
Muro en bloque Flexa No. 4
M2
30.00
56,812.00
SUBTOTAL
UN
1.00
614,373.00
C
D
1
1.1
1.2
$ 15,989,335.04
$ 12,211,192.00
86.81
$ 10,816,873.24
1.00
439,059.00
$ 1,704,360.00
29.38
$ 1,669,136.56
1.00
$ 614,373.00
UN
4.00
75,562.00
$ 302,248.00
4.00
$ 302,248.00
PTO
12.00
232,999.00
$ 2,795,988.00
12.00
$ 2,795,988.00
Salida para toma corriente doble con polo a tierra.
PTO
8.00
85,464.00
$ 683,712.00
8.00
$ 683,712.00
SUBTOTAL
PISOS
$ 0.00
$ 12,486,009.80
PTO
$ 439,059.00
$ 0.00
$ 17,075,824.76
$ 15,989,335.04
Salidas de lmparas tipo T8 de 2 x 32
1.00
$ 4,835,380.00
$ 439,059.00
$ 4,835,380.00
M3
121.50
64,866.00
$ 7,881,219.00
62.79
$ 4,072,936.14
62.79
$ 4,072,936.14
62.79
$ 4,072,936.14
M2
241.00
55,041.00
$ 13,264,881.00
230.39
$ 12,680,895.99
230.39
$ 12,680,895.99
230.39
$ 12,680,895.99
ML
62.00
21,863.00
$ 1,355,506.00
62.16
$ 1,359,004.08
62.16
$ 1,359,004.08
62.16
$ 1,359,004.08
SUBTOTAL
CARPINTERA METLICA
$ 22,501,606.00
$ 18,112,836.21
UN
4.00
493,439.00
$ 1,973,756.00
4.00
$ 1,973,756.00
Ventana aluminio corrediza, con vidrio 4mm
M2
64.00
287,546.00
$ 18,402,944.00
58.50
$ 16,821,441.00
M2
71.00
115,263.00
$ 8,183,673.00
63.70
$ 7,342,253.10
M2
7.60
314,356.00
$ 2,389,105.60
11.20
$ 3,520,787.20
117.50
$ 2,830,457.50
SUBTOTAL
PAETES
$ 30,949,478.60
148.00
24,089.00
Tabln grafilado de gress 30x30 (alfa), Inc. Afinado mortero 1:4 e=3 cms.
M2
95.00
56,549.00
$ 5,372,155.00
87.69
$ 4,958,781.81
M2
128.00
56,549.00
$ 7,238,272.00
136.57
$ 7,722,896.93
ML
64.00
25,971.00
$ 1,662,144.00
37.46
$ 972,873.66
ML
8.00
18,484.00
$ 147,872.00
62.16
$ 1,148,965.44
SUBTOTAL
ACABADO DE PISOS
$ 3,565,172.00
SUBTOTAL
PINTURA
$ 3,565,172.00
M2
148.00
10,098.00
$ 1,494,504.00
$ 18,112,836.21
$ 54,640,785.44
$ 54,640,785.44
$ 2,830,457.50
$ 14,420,443.00
TOTAL DOS AULAS ZONA SISMICA ALTA

CIRCULACIONES EXTERIORES
PRELIMINARES
$ 18,112,836.21
$ 29,658,237.30
M2
$ 14,803,517.84
116.89
$ 1,180,355.22
$ 1,494,504.00
$ 1,180,355.22
$ 175,111,932.00
$ 139,829,439.34
M2
60.00
4,873.00
$ 292,380.00
411.06
$ 2,003,095.38
LOCALIZACION Y REPLANTEO ARQUITECTURA
M2
60.00
4,637.00
$ 278,220.00
411.06
$ 1,906,085.22
$ 570,600.00
$ 3,909,180.60
$ 827,330.00
119.32
$ 7,051,097.21
EXCAVACIONES
M3
14.00
PISOS
RELLENO MATERIAL TAMAO MAX 2" COMPACTADO
PLACA DE CONTRAPISO CONCRETO 3000 PSI E=0.08
59,095.00
$ 827,330.00
M3
M2
30.00
60.00
64,866.00
55,041.00
$ 7,051,097.21
$ 1,945,980.00
100.21
$ 6,500,351.59
$ 3,302,460.00
411.06
$ 22,625,153.46
SUBTOTAL
$ 5,248,440.00
$ 29,125,505.05
TOTAL CIRCULACIONES EXTERIORES

UNIDAD SANITARIA
PRELIMINARES
$ 6,646,370.00
$ 40,085,782.86
$ 0.00
M2
207.80
4,637.00
$ 963,568.60
205.55
$ 953,135.35
205.55
$ 953,135.35
205.55
$ 953,135.35
M2
207.80
4,873.00
$ 1,012,609.40
205.55
$ 1,001,645.15
205.55
$ 1,001,645.15
205.55
$ 1,001,645.15
SUBTOTAL
2
2.1
2.2
2.3
2.4
250.24
$ 614,373.00
$ 17,075,824.76
$ 0.00
Salidas de lmparas 110v
SUBTOTAL
3
3.1
3.2
$ 0.00
SUBTOTAL
2
2.1
$ 0.00
0.00
$ 13,915,552.00
SUBTOTAL
B
C
1
1.1
1.2
0.00
$ 1,196,121.20
$ 18,274,256.00
Muro ladrillo prensado a la vista tipo S/fe=.12
$ 15,553,734.00
$ 18,274,256.00
0.00
$ 20,481,185.96
$ 16,749,855.20
SUBTOTAL
MAMPOSTERA
0.00
$ 1,976,178.00
$ 1,954,780.50
$ 1,954,780.50
$ 1,954,780.50
CIMENTACIN
EXCAVACIONES SECAS EN CONGLOMERADO MANL INC. RETIRO
M3
28.00
59,095.00
$ 1,654,660.00
50.10
$ 2,960,659.50
50.10
$ 2,960,659.50
50.10
M3
117.00
80.49
$ 5,221,064.34
80.49
$ 5,221,064.34
80.49
$ 5,221,064.34
ML
50.50
64,866.00
109,255.00
$ 7,589,322.00
Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 11 cms
$ 5,517,377.50
96.70
$ 10,564,958.50
$ 10,564,958.50
96.70
$ 10,564,958.50
Viga de cimentacion 25*30 4d 1/2"+f 3/8" cada 11,5 cms
ML
34.20
107,905.00
$ 3,690,351.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
96.70
$ 2,960,659.50
2.5
2.6
2.7
M3
5.20
6.54
$ 4,182,872.82
6.54
$ 4,182,872.82
6.54
$ 4,182,872.82
M3
1.00
639,583.00
486,684.00
$ 3,325,831.60
$ 486,684.00
2.52
$ 1,226,443.68
2.52
$ 1,226,443.68
2.52
$ 1,226,443.68
kg
395.00
6,158.00
$ 2,432,410.00
309.12
$ 1,903,560.96
309.12
$ 1,903,560.96
309.12
$ 1,903,560.96
$ 7,926,840.75
58.65
$ 7,926,840.75
$ 0.00
SUBTOTAL
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
$ 24,696,636.10
ml
65.20
135,155.00
$ 8,812,106.00
58.65
$ 7,926,840.75
Viga aerea seccion30*25 4d1/2"+f 3/8" cada 11 cms conc 3000
ml
33.70
125,531.00
$ 4,230,394.70
0.00
$ 0.00
$ 0.00
0.00
Viga aerea seccion30*25 4d1/2"+f 3/8" cada 11,5 cms conc 3000
ml
20.80
124,631.00
$ 2,592,324.80
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
ml
25.00
129,807.00
$ 3,245,175.00
79.62
$ 10,335,233.34
$ 10,335,233.34
79.62
$ 10,335,233.34
Placa Maciza 0.15M.D=1/2" C/20 Tanque elev 2 sentido
M2
15.00
200,232.00
$ 3,003,480.00
19.40
$ 3,884,500.80
19.40
$ 3,884,500.80
19.40
$ 3,884,500.80
Placa de contrapiso e=10cms conc 3000 psi inc malla elect 6mm 15*15
M2
207.80
91,644.00
$ 19,043,623.20
189.29
$ 17,347,292.76
189.29
$ 17,347,292.76
189.29
$ 17,347,292.76
MESON CONC 3000 gran.pulid E=0.07 A=0.65 D1/2 C/15
ML
15.10
152,658.00
$ 2,305,135.80
15.10
$ 2,305,135.80
$ 43,232,239.50
MAMPOSTERA
M2
338.00
56,812.00
$ 19,202,456.00
247.60
$ 14,066,651.20
M2
16.50
124,604.00
$ 2,055,966.00
17.50
$ 2,180,570.00
$ 10,599,160.00
392.20
$ 9,447,705.80
$ 4,688,960.00
140.40
$ 4,114,562.40
$ 4,427,786.70
72.05
$ 4,074,355.45
$ 21,258,422.00
M2
440.00
24,089.00
Paetes Muros exteriores y culatas mortero 1:4 impermeabilizado
M2
160.00
29,306.00
$ 15,288,120.00
M2
78.30
56,549.00
PISO EN CERAMICA LISA 20*20 LINEA MEDITERRANEA
M2
129.50
60,941.00
$ 7,891,859.50
131.35
$ 8,004,600.35
Porcelana estampillada blanca tipo mediterraneo
M2
291.00
58,446.00
$ 17,007,786.00
250.67
$ 14,650,658.82
Guardaescoba en tableta de gress (ALTA CALIDAD)
ML
45.00
25,971.00
$ 1,168,695.00
45.14
$ 1,172,330.94
$ 30,496,127.20
Pintura vinilo T1 Sobre Muro(3 Capas) (Alta calidad)
M2
150.50
10,098.00
$ 1,519,749.00
140.44
$ 1,418,163.12
Pintura vinilo tipo coraza Exterior 3 manos
M2
160.00
17,046.00
$ 2,727,360.00
140.44
$ 2,393,940.24
$ 1,697,632.50
8.60
$ 1,946,618.60
$ 4,247,109.00
PUERTA TABLER CORR MARCO,CERR L..C C20
M2
7.50
226,351.00
VENTANA PERSIANA LAMINA C.R CAL.20
M2
18.00
346,478.00
$ 6,236,604.00
17.30
$ 5,994,069.40
DIVISIONES EN LAM COLL ROLED CAL.18 ENTAMBORADA
M2
63.00
190,170.00
$ 11,980,710.00
93.03
$ 17,691,515.10
$ 19,914,946.50
SECC CT-S (1) PHR-C 9"*3"*1.5 mm seccion correa
ML
152.30
50,611.00
$ 7,708,055.30
0.00
$ 0.00
SECC CT-D (2) PHR-C 9"*3"*3mm seccion correa
ML
74.50
142,721.00
$ 10,632,714.50
0.00
$ 0.00
TEMPLETE < 1 1/4"*1/8"
ML
60.00
33,592.00
$ 2,015,520.00
0.00
$ 0.00
PORTATEMPLETE < 1 1/2"*1/8"+ 2 PER 7/16" BAOS
UN
64.00
28,674.00
$ 1,835,136.00
0.00
$ 0.00
ANCL 1 LAM 3/8" .28*.25 4 ANCL EXP 3/8"*3 BAOS
UN
24.00
61,675.00
$ 1,480,200.00
0.00
$ 0.00
$ 23,671,625.80
M2
206.00
63,896.00
$ 13,162,576.00
206.00
$ 13,162,576.00
CANAL LAMINA COLD ROLLED. C.20 CON ANTICOR Y PINT
ML
60.00
85,424.00
$ 5,125,440.00
63.90
$ 5,458,593.60
BAJANTE AGUAS LLUVIAS 3" PVC
ML
45.00
38,394.00
$ 1,727,730.00
40.00
$ 1,535,760.00
4.00
$ 1,298,972.00
$ 20,015,746.00
$ 20,156,929.60
INSTALACIONES SANITARIAS
CAJA INSPECCION 80x80x80 LADRILLO TOLETE COMUN
UN

$ 1,298,972.00
4.00
324,743.00
UN
2.00
438,710.00
$ 877,420.00
2.00
$ 877,420.00
ML
72.00
27,589.00
$ 1,986,408.00
72.00
$ 1,986,408.00
ML
62.50
49,036.00
$ 3,064,750.00
62.50
$ 3,064,750.00
SIFON DE PISO Y DUCHA D=2" PVC
UN
18.00
18,866.00
$ 339,588.00
8.00
$ 150,928.00
REJILLA CON SOSCO 2" METALICA
UN
18.00
14,845.00
$ 267,210.00
8.00
$ 118,760.00
UN
45.00
50,465.00
$ 2,270,925.00
45.00
$ 2,270,925.00
UN
44.00
79,875.00
$ 3,514,500.00
44.00
$ 3,514,500.00
CODO DE SALIDA EN PVC D=2"

DESAGUE
DESAGUE
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9
12.10
12.11
$ 0.00
CUBIERTA
TEJA TERMOACUSTICA
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
11.7
11.8
$ 25,632,203.10
ESTRUCTURA METLICA
SUBTOTAL
10
10.1
10.2
10.3
$ 3,812,103.36
CARPINTERA METLICA
SUBTOTAL
9
9.1
9.2
9.3
9.4
9.5
$ 27,901,945.56
PINTURA
SUBTOTAL
8
8.1
8.2
8.3
$ 13,562,268.20
ACABADO PISOS
Tablon grafilado gress 30*30, Inc.afi. mt 1:4,e= 3cm
SUBTOTAL
7
7.1
7.2
$ 16,247,221.20
PAETES
Paetes Muros interiores mort 1:4 inc filos y dilataciones
SUBTOTAL
6
6.1
6.2
6.3
6.4
$ 41,799,003.45
Muro en bloque flexa No 4
SUBTOTAL
5
5.1
5.2
$ 26,059,559.80
$ 26,059,559.80
Columnas seccion 30*30 2d5/8"+ 2d1/2 + f 3/8" cada 11,5 cms
SUBTOTAL
4
4.1
4.2
$ 26,059,559.80
ESTRUCTURA
$ 13,619,773.00
$ 13,282,663.00
INSTALACIN HIDRAULICA, TUBERIA PVC PRESION

RED DE DISTRIBUCION E IMPULSION D=1/2" PVC
ML
84.50
15,125.00
$ 1,278,062.50
84.50
$ 1,278,062.50
ML
12.00
16,995.00
$ 203,940.00
12.00
$ 203,940.00
RED DE DISTRIBUCION E IMPULSION D=1" PVC
ML
22.00
19,669.00
$ 432,718.00
22.00
$ 432,718.00
RED DE DISTRIBUCION E IMPULSION D=1 1/2" PVC
ML
3.50
20,160.00
$ 70,560.00
3.50
$ 70,560.00
ML
7.10
30,640.00
$ 217,544.00
7.10
$ 217,544.00
ML
12.00
39,828.00
$ 477,936.00
12.00
$ 477,936.00
REGISTRO DE PASO 1/2"
UN
4.00
36,603.00
$ 146,412.00
4.00
$ 146,412.00
UN
2.00
48,231.00
$ 96,462.00
2.00
REGISTRO DE PASO 1"
UN
2.00
62,643.00
$ 125,286.00
2.00
$ 125,286.00
TANQUE ELEV TIPO AJO 1000 LTPVC D=1" INCL.CONEX
UN
4.00
845,271.00
$ 3,381,084.00
4.00
$ 3,381,084.00
LLAVE TERMINAL 1/2" TIPO GRIVAL
UN
8.00
36,594.00
$ 292,752.00
8.00
$ 292,752.00
$ 96,462.00
58.65
79.62
0.00
$ 39,493,867.65
$ 0.00
$ 39,493,867.65
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
$ 6,722,756.50
CONJUNTO DUCHA Y REGISTRO GRIVAL
UN
12.00
85,165.00
$ 1,021,980.00
10.00
JUEGO DE INCRUSTACIONES BLANCO
JGO
12.00
88,993.00
$ 1,067,916.00
10.00
$ 889,930.00
LAVAMANOS SOBREPONER CORONA O SIMILAR
UN
19.00
217,021.00
$ 4,123,399.00
19.00
$ 4,123,399.00
SANITARIO PARA DISCAPACITADOS INC GRIFERIA ANTIBAN
UN
2.00
1,526,020.00
$ 3,052,040.00
2.00
$ 3,052,040.00
JUEGO SANITARIO CON FLUXOMETRO COMPLETO
UN
16.00
1,028,409.00
$ 16,454,544.00
16.00
$ 16,454,544.00
ORINAL DE PORCELANA PARA PARED MEDIANO
UN
6.00
406,730.00
$ 2,440,380.00
6.00
$ 2,440,380.00
SUBTOTAL
14
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
$ 28,160,259.00
ACOMETIDA PARCIAL 2No10+1No12 Ducto PVC 3/4"

ACOMETIDA GENERAL BIFASICA
35.00
21,798.00
$ 762,930.00
35.00
$ 762,930.00
$ 863,293.00
UN
1.00
863,293.00
$ 863,293.00
1.00
TABLERO PARCIAL 8 CIRCUITOS
UN
1.00
525,419.00
$ 525,419.00
1.00
SALIDA PARA TOMA CORRIENTE DOBLE CON POLO A TIERRA
PTO
4.00
85,464.00
$ 341,856.00
4.00
$ 341,856.00
SALIDA TOMADOBLE MONOFASICA GFCI
PTO
14.00
145,385.00
$ 2,035,390.00
14.00
$ 2,035,390.00
SALIDA PARA TOMAS BIFASICO
PTO
4.00
141,127.00
$ 564,508.00
4.00
$ 564,508.00
SALIDA DE LAMPARA TIPO T8 DE 2*32
PTO
40.00
232,999.00
$ 9,319,960.00
40.00
$ 9,319,960.00
PUESTA A TIERRA TERMINAL DE BAJA TENSION
UN
1.00
253,383.00
$ 253,383.00
1.00
TOTAL UNIDAD SANITARIA

COMEDOR
PRELIMINARES
258.10
4,637.00
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
4,873.00
$ 1,257,721.30
258.10
$ 1,257,721.30
258.10
$ 1,257,721.30
258.10
$ 1,257,721.30
$ 2,454,531.00
M3
35.00
$ 2,454,531.00
$ 2,454,531.00
M3
Viga de cimentacion 25*30 4d 1/2"+ f 3/8" cada 10 cms
ML

59,095.00
$ 2,068,325.00
105.46
$ 6,232,158.70
105.46
$ 6,232,158.70
105.46
$ 6,232,158.70
135.00
64,866.00
$ 8,756,910.00
60.60
$ 3,930,879.60
60.60
$ 3,930,879.60
60.60
$ 3,930,879.60
49.10
111,145.00
$ 5,457,219.50
82.78
$ 9,200,583.10
82.78
$ 9,200,583.10
82.78
$ 9,200,583.10
ML
12.50
110,020.00
$ 1,375,250.00
12.50
$ 1,375,250.00
$ 0.00
0.00
$ 0.00
ML
22.60
109,255.00
$ 2,469,163.00
22.60
$ 2,469,163.00
$ 0.00
0.00
$ 0.00
ML
12.50
107,905.00
$ 1,348,812.50
12.50
$ 1,348,812.50
$ 0.00
0.00
$ 0.00
M3
4.75
639,583.00
$ 3,038,019.25
7.20
$ 4,604,997.60
7.20
$ 4,604,997.60
7.20
$ 4,604,997.60
M3
1.00
486,684.00
$ 486,684.00
3.68
$ 1,790,997.12
3.68
$ 1,790,997.12
3.68
$ 1,790,997.12
kg
581.00
6,158.00
$ 3,577,798.00
312.00
$ 1,921,296.00
312.00
$ 1,921,296.00
312.00
$ 1,921,296.00
$ 28,578,181.25
$ 32,874,137.62
$ 27,680,912.12
$ 27,680,912.12
ESTRUCTURA
columneta seccion 15*15 4d5/8" + f 3/8" 10,5 cms conc 3000 psi
ml
17.50
84,296.00
$ 1,475,180.00
8.30
$ 699,656.80
Columnas secc 30*30 4d5/8"+f 3/8" cada 10,5 cms
ml
44.00
145,582.00
$ 6,405,608.00
31.05
$ 4,520,321.10
Viga aerea secc 30*25 4d1/2"+f 3/8" cada 10,5 cms
ml
65.00
126,657.00
$ 8,232,705.00
41.80
$ 5,294,262.60
Viga aerea seccion30*25 4d1/2"+f 3/8" cada 11,5 cms conc 3000 psi
ml
12.50
124,631.00
$ 1,557,887.50
0.00
$ 0.00
Viga aerea secc 30*25 4d1/2"+ f 3/8" cada 15 cms conc 3000 psi
ml
6.30
121,076.00
$ 762,778.80
0.00
$ 0.00
Viga aerea secc 50*30 6d1/2"+f 3/8" cada 10,5 cms conc 3000 psi
ml
6.40
186,433.00
$ 1,193,171.20
0.00
$ 0.00
M2
12.20
200,232.00
$ 2,442,830.40
10.61
$ 2,124,461.52
M2
258.10
91,644.00
$ 23,653,316.40
237.71
$ 21,784,695.24
ALFAJIA CONC.3000psi 0,20yE= 0.07 2D1/2+fleje D3/8
ML
5.50
41,148.00
$ 226,314.00
6.34
$ 260,878.32
DINTEL CONC.2500psi 15*20 CON REFUERZO DE 1/2
ML
12.60
34,558.00
$ 435,430.80
12.14
$ 419,534.12
$ 35,103,809.70
$ 33,723,740.46
$ 46,385,222.10
MAMPOSTERA
M2
220.00
56,812.00
$ 12,498,640.00
201.85
$ 11,467,502.20
M2
15.00
124,604.00
$ 1,869,060.00
26.52
$ 3,304,498.08
ML
20.00
152,658.00
$ 3,053,160.00
21.08
$ 3,218,030.64
$ 8,431,150.00
104.78
$ 2,524,045.42
$ 2,637,540.00
97.07
$ 2,844,733.42
230.49
$ 13,033,979.01
$ 17,420,860.00
$ 17,990,030.92
PAETES
M2
350.00
24,089.00
M2
90.00
29,306.00
$ 11,068,690.00
$ 5,368,778.84
ACABADO PISOS
M2
190.00
56,549.00
$ 10,744,310.00
M2
69.00
60,941.00
$ 4,204,929.00
7.22
$ 439,994.02
M2
82.90
58,446.00
$ 4,845,173.40
117.99
$ 6,896,043.54
Guardaescoba en baldosa linea matiz
ML
42.00
22,786.00
$ 957,012.00
16.00
$ 364,576.00
ML
29.00
25,971.00
$ 753,159.00
76.29
$ 1,981,327.59
$ 21,504,583.40
$ 22,715,920.16
PINTURA
M2
350.00
10,098.00
$ 3,534,300.00
104.78
$ 1,058,068.44
M2
90.00
17,046.00
$ 1,534,140.00
97.07
$ 1,654,655.22
SUBTOTAL
8
8.1
$ 2,454,531.00
CIMENTACIN
SUBTOTAL
7
7.1
7.2
$ 67,508,207.95
$ 67,508,207.95
M2
SUBTOTAL
6
6.1
6.2
6.3
6.4
6.5
$ 14,666,739.00
$ 239,610,116.27
M2
SUBTOTAL
5
5.1
5.2
$ 253,383.00
$ 14,666,739.00
$ 267,966,677.60
SUBTOTAL
4
4.1
4.2
4.3
$ 525,419.00
SUBTOTAL
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.10
$ 27,811,943.00
ML
SUBTOTAL
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
$ 851,650.00
SUBTOTAL
D
E
1
1.1
1.2
$ 6,722,756.50
$ 5,068,440.00
$ 2,712,723.66
ESTRUCTURA METLICA
PHR-C 9"*3"*2 mm seccion correa (COMEDOR)
ML
359.00
60,987.00
$ 21,894,333.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
$ 4,520,321.10
31.05
$ 4,520,321.10
$ 5,294,262.60
41.80
$ 5,294,262.60
$ 0.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
10.61
$ 2,124,461.52
10.61
$ 2,124,461.52
237.71
$ 21,784,695.24
237.71
$ 21,784,695.24
$ 0.00
0.00
$ 0.00
$ 0.00
0.00
31.05
41.80
$ 0.00
$ 33,723,740.46
8.2
8.3
8.4
8.5
8.6
8.7
ML
32.00
68,556.00
$ 2,193,792.00
0.00
$ 0.00
TEMPLETE < 1 1/4"*1/8"
ML
85.00
33,592.00
$ 2,855,320.00
0.00
$ 0.00
PARA RIOSTRA < 2"*1/8" ANT Y PINT
ML
12.00
35,178.00
$ 422,136.00
0.00
$ 0.00
UN
136.00
28,674.00
$ 3,899,664.00
0.00
$ 0.00
UN
24.00
61,675.00
$ 1,480,200.00
0.00
$ 0.00
ANCL 2 LAM 3/8" .3*.32 4 ANCL EXP 3/8"*3
UN
11.00
67,179.00
$ 738,969.00
0.00
$ 0.00
SUBTOTAL
9
9.1
9.2
9.3
$ 33,484,414.00
TEJA TERMOACUSTICA
M2
270.00
63,896.00
$ 17,251,920.00
222.55
$ 14,220,054.80
ML
87.00
85,424.00
$ 7,431,888.00
81.52
$ 6,963,764.48
ML
60.00
38,394.00
$ 2,303,640.00
45.00
$ 1,727,730.00
$ 5,885,126.00
27.00
$ 6,111,477.00
$ 1,219,602.56
SUBTOTAL
10
10.1
10.2
10.3
$ 26,987,448.00
M2
26.00
226,351.00
M2
2.80
346,478.00
$ 970,138.40
3.52
TUBO AGUAS NEGRAS 2 1/2" 2,5 mm
ML
35.00
60,100.00
$ 2,103,500.00
0.00
$ 8,958,764.40
UN
4.00
324,743.00
$ 1,298,972.00
0.00
$ 0.00
UN
2.00
438,710.00
$ 877,420.00
2.00
$ 877,420.00
ML
14.00
27,589.00
$ 386,246.00
14.57
$ 401,971.73
ML
19.00
49,036.00
$ 931,684.00
22.92
$ 1,123,905.12
UN
5.00
18,866.00
$ 94,330.00
5.00
$ 94,330.00
UN
5.00
14,845.00
$ 74,225.00
5.00
$ 74,225.00
UN
6.00
50,465.00
$ 302,790.00
6.00
$ 302,790.00

DESAGUE
DESAGUE
UN
3.00
79,875.00
$ 239,625.00
3.00
$ 239,625.00
ML
31.00
15,125.00
$ 468,875.00
31.00
$ 468,875.00
ML
7.00
16,995.00
$ 118,965.00
7.00
$ 118,965.00
ML
22.00
19,669.00
$ 432,718.00
9.00
$ 177,021.00
$ 5,225,850.00
UN
2.00
85,165.00
$ 170,330.00
2.00
$ 170,330.00
JGO
3.00
88,993.00
$ 266,979.00
3.00
$ 266,979.00
UN
6.00
36,603.00
$ 219,618.00
5.00
$ 183,015.00
UN
2.00
48,231.00
$ 96,462.00
1.00
$ 48,231.00
REGISTRO DE PASO 1"
UN
1.00
62,643.00
$ 62,643.00
1.00
$ 62,643.00
UN
2.00
845,271.00
$ 1,690,542.00
2.00
$ 1,690,542.00
UN
10.00
36,594.00
$ 365,940.00
8.00
$ 292,752.00
UN
3.00
217,021.00
$ 651,063.00
3.00
$ 651,063.00
UN
1.00
1,526,020.00
$ 1,526,020.00
1.00
$ 1,526,020.00
UN
2.00
1,028,409.00
$ 2,056,818.00
2.00
$ 2,056,818.00
LAVAPLATOS ACERO Inox. 1.20*0.60 INC GRIFERIA
UN
3.00
611,312.00
$ 1,833,936.00
2.00
$ 1,222,624.00
LAVADERO PREFABRICADO 0.65X0 8M
UN
1.00
196,915.00
$ 196,915.00
1.00
$ 196,915.00
$ 9,137,266.00
ML
35.00
21,798.00
$ 762,930.00
35.00
$ 762,930.00
UN
1.00
863,293.00
$ 863,293.00
1.00
$ 863,293.00
UN
1.00
525,419.00
$ 525,419.00
1.00
$ 525,419.00
PTO
12.00
85,464.00
$ 1,025,568.00
12.00
$ 1,025,568.00
PTO
9.00
145,385.00
$ 1,308,465.00
9.00
$ 1,308,465.00
PTO
4.00
141,127.00
$ 564,508.00
4.00
$ 564,508.00
PTO
40.00
232,999.00
$ 9,319,960.00
40.00
$ 9,319,960.00
UN
1.00
253,383.00
$ 253,383.00
1.00
$ 253,383.00
CAJA DE INSPECCION SENCILLA DE 40 X 40
UN
2.00
174,739.00
$ 349,478.00
2.00
TOTAL COMEDOR
ALOJAMIENTOS
PRELIMINARES
$ 14,973,004.00
$ 176,682,624.59
$ 63,859,183.58
$ 63,859,183.58
m2
1,460.40
4,637.00
$ 6,771,874.80
1,476.76
$ 6,847,736.12
1,476.76
$ 6,847,736.12
1,476.76
$ 6,847,736.12
m2
1,460.40
4,873.00
$ 7,116,529.20
1,476.76
$ 7,196,251.48
1,476.76
$ 7,196,251.48
1,476.76
$ 7,196,251.48
$ 14,043,987.60
$ 14,043,987.60
$ 13,888,404.00
$ 14,043,987.60
EXCAVACIONES Y CIMENTACIN
59,095.00
m3
230.00
$ 13,591,850.00
1,078.90
$ 63,757,595.50
1,078.90
$ 63,757,595.50
1,078.90
$ 63,757,595.50
m3
745.00
64,866.00
$ 48,325,170.00
759.71
$ 49,279,348.86
759.71
$ 49,279,348.86
759.71
$ 49,279,348.86
concreto para solados 2500 psi
m3
8.00
486,684.00
$ 3,893,472.00
21.05
$ 10,244,698.20
21.05
$ 10,244,698.20
21.05
$ 10,244,698.20
m3
46.00
639,583.00
$ 29,420,818.00
54.72
$ 34,997,981.76
54.72
$ 34,997,981.76
54.72
$ 34,997,981.76
kg
4,920.00
6,158.00
$ 30,297,360.00
2,371.22
$ 14,601,972.76
2,371.20
$ 14,601,849.60
2,371.20
$ 14,601,849.60
SUBTOTAL
3
3.1
$ 349,478.00
$ 14,973,004.00
$ 231,247,254.15
localizacion y replanteo Arquitectura
SUBTOTAL
2
2.1
2.2
2.3
2.4
2.5
$ 8,367,932.00
SUBTOTAL
E
F
1
1.1
1.2
$ 3,879,127.85

SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
$ 0.00
$ 7,331,079.56
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9
12.10
12.11
12.12
$ 22,911,549.28
CARPINTERA METLICA
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
11.7
11.8
11.9
11.10
11.11
$ 0.00
CUBIERTA
$ 125,528,670.00
$ 172,881,597.08
$ 172,881,473.92
$ 0.00
$ 0.00
$ 172,881,473.92
VIGAS DE CIMENTACIN
Viga de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 9 cms conc 3000 psi
ml
132.00
112,991.00
$ 14,914,812.00
0.00
0.00
$ 0.00
3.2
3.3
3.4
3.5
Viga de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 9,5 cms conc 3000 psi
ml
34.20
111,641.00
$ 3,818,122.20
0.00
$ 0.00
ml
143.40
111,145.00
$ 15,938,193.00
505.68
$ 56,203,803.60
ml
207.40
110,020.00
$ 22,818,148.00
0.00
$ 0.00
M2
1,460.40
91,644.00
$ 133,836,897.60
1,350.06
$ 123,724,898.64
SUBTOTAL
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
$ 191,326,172.80
$ 179,928,702.24
$ 179,928,702.24
$ 179,928,702.24
$ 46,950,195.00
322.50
$ 46,950,195.00
322.50
$ 46,950,195.00
ml
232.20
$ 19,573,531.20
202.50
$ 17,069,940.00
202.50
$ 17,069,940.00
202.50
$ 17,069,940.00
$ 32,659,441.20
548.10
$ 71,147,216.70
548.10
$ 71,147,216.70
548.10
$ 71,147,216.70
$ 0.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
$ 2,827,275.84
14.12
$ 2,827,275.84
0.00
ml
251.60
Viga aerea seccion 30*25 4d1/2"+f 3/8" cada 10,5 cms conc 3000 psi
ml
93.00
84,296.00
129,807.00
126,657.00
$ 11,779,101.00
0.00
$ 0.00
Viga aerea secc 30*25 4d1/2"+f 3/8" cada 9 cms conc 3000 psi
ml
188.40
132,823.00
$ 25,023,853.20
0.00
$ 0.00
m2
24.00
200,232.00
$ 4,805,568.00
14.12
$ 2,827,275.84
ml
176.00
41,148.00
$ 7,242,048.00
126.40
$ 5,201,107.20
$ 0.00
$ 143,195,734.74
$ 137,994,627.54
$ 154,948,882.60
14.12
$ 0.00
$ 137,994,627.54
MAMPOSTERA
m2
1,816.00
56,812.00
$ 103,170,592.00
1,280.50
$ 72,747,766.00
$ 72,747,766.00
1,280.50
$ 72,747,766.00
Paetes muros interiore mortero 1:4 inc, filos y dilataciones.
m2
2,400.00
24,089.00
$ 57,813,600.00
1,891.43
$ 45,562,657.27
$ 0.00
0.00
$ 0.00
Paetes muros exteriores y culatas mortero 1:4 impermeabilizado
m2
940.00
29,306.00
$ 27,547,640.00
669.57
$ 19,622,418.42
$ 0.00
0.00
246.00
58,446.00
$ 14,377,716.00
368.15
$ 21,516,894.90
$ 0.00
0.00
$ 159,449,736.59
$ 72,747,766.00
M2
$ 202,909,548.00
ACABADO PISOS
m2
550.00
56,549.00
$ 31,101,950.00
m2
764.00
56,549.00
$ 43,203,436.00
0.00
$ 0.00
Guardaescoba en tableta de gress (alta calidad)
ml
784.00
25,971.00
$ 20,361,264.00
1,012.94
$ 26,307,064.74
M2
138.00
60,941.00
$ 8,409,858.00
150.80
$ 9,189,902.80
CUNETAS H= 0.30 A= 20 CMS E=0.10 3000 PSI, INC EX
ml
300.00
73,845.00
$ 22,153,500.00
300.52
$ 22,191,899.40
$ 28,046,496.64
1,242.55
$ 125,230,008.00
$ 70,264,959.95
$ 127,953,826.89
CARPINTERA METLICA
VENTANA LAMINA COLL. R. C.18 , INC. PINTURA Y ANTI SIN VIDRIO
M2
113.20
221,152.00
$ 25,034,406.40
126.82
m2
66.40
226,351.00
$ 15,029,706.40
37.64
$ 8,519,851.64
VENTANA PERSIANA LAMINA COLD ROLLED
m2
66.60
346,478.00
$ 23,075,434.80
34.62
$ 11,995,068.36
166.00
190,170.00
$ 31,568,220.00
175.00
$ 33,279,750.00
M2
$ 94,707,767.60
$ 81,841,166.64
Salida para tomacorriente doble con polo a tierra
PTO
100.00
85,464.00
$ 8,546,400.00
100.00
$ 8,546,400.00
Salida de lampara Tipo T8 de 2x32 W
PTO
84.00
232,999.00
$ 19,571,916.00
84.00
$ 19,571,916.00
PTO
12.00
391,897.00
$ 4,702,764.00
12.00
$ 4,702,764.00
Acometida Parcial 2No 4 + 1 No6 Ducto 1" PVC
Ml
184.00
59,825.00
$ 11,007,800.00
184.00
$ 11,007,800.00
Acometida Parcial 2 No1/0 + 1 No 2 Ducto 2" PVC
Ml
158.00
125,496.00
$ 19,828,368.00
0.00
$ 0.00
Acometida Parcial 2No2/0+1No 1/0 Ducto 2" PVC
Ml
224.00
156,331.00
$ 35,018,144.00
0.00
$ 0.00
Tablero Parcial 8 circuitos
UN
4.00
525,419.00
$ 2,101,676.00
4.00
$ 2,101,676.00
UN
4.00
174,739.00
$ 698,956.00
4.00
$ 698,956.00
$ 101,476,024.00
$ 46,629,512.00
PINTURA
PINTURA VINILO T. 1 S/MURO (3 CAPAS) (ALTA CALID)
m2
2,400.00
10,098.00
$ 24,235,200.00
1,523.28
$ 15,382,081.44
PINTU.VINIL T. CORAZA EXTERIOR 3 MANOS
m2
940.00
17,046.00
$ 16,023,240.00
669.57
$ 11,413,490.22
$ 40,258,440.00
$ 26,795,571.66
ESTRUCTURA METLICA
SECC CT-X (2) PHR-C 12"*3"*3mm Seccion correa
ml
188.00
183,681.00
$ 34,532,028.00
0.00
$ 0.00
SECC CT-E (2) PHR-C 12"*3"*2mm seccion correa
ml
288.60
135,930.00
$ 39,229,398.00
0.00
$ 0.00
2PHR-C 12"*3"*2mm + PL 3/16" 30 long LIMAHOYA
ml
44.80
259,309.00
$ 11,617,043.20
0.00
$ 0.00
ml
25.80
142,721.00
$ 3,682,201.80
0.00
$ 0.00
ml
1,006.00
50,611.00
$ 50,914,666.00
0.00
$ 0.00
PARAL RIOSTRA < 2"*1/8" ANT Y PINT
ml
54.00
35,178.00
$ 1,899,612.00
0.00
$ 0.00
PORTATEMPLETE < 1 1/2"*1/8"+ 2 PER 7/16"
UN
344.00
28,674.00
$ 9,863,856.00
0.00
$ 0.00
TEMPLETE < 1 1/4"*1/8"
ml
280.00
33,592.00
$ 9,405,760.00
0.00
$ 0.00
ANCL 1 .305 <2"*1/8" 2 PER 7/16" 2 ANC EXP 3/8"*3
UN
76.00
43,836.00
$ 3,331,536.00
0.00
$ 0.00
$ 164,476,101.00
$ 0.00
CUBIERTA
TEJA TERMOACUSTICA
m2
1,526.00
63,896.00
$ 97,505,296.00
1,579.55
$ 100,926,926.80
ml
290.00
85,424.00
$ 24,772,960.00
276.00
$ 23,577,024.00
ml
234.00
38,394.00
$ 8,984,196.00
56.00
$ 2,150,064.00
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
$ 123,724,898.64
322.50
SUBTOTAL
11
11.1
11.2
11.3
$ 0.00
1,350.06
$ 53,865,340.00
SUBTOTAL
10
10.1
10.2
10.3
10.4
10.5
10.6
10.7
10.8
10.9
0.00
$ 123,724,898.64
145,582.00
SUBTOTAL
9
9.1
9.2
$ 0.00
1,350.06
370.00
SUBTOTAL
8
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
$ 56,203,803.60
ml
SUBTOTAL
7
7.1
7.2
7.3
7.4
$ 0.00
505.68
ESTRUCTURA
SUBTOTAL
6
6.1
6.2
6.3
6.4
6.5
0.00
$ 56,203,803.60
columna secc 30*30 4d5/8" + f 3/8" 10,5 cms conc 3000 psi
SUBTOTAL
5
5.1
5.2
5.3
5.4
$ 0.00
505.68
$ 131,262,452.00
$ 126,654,014.80
UN
8.00
324,743.00
$ 2,597,944.00
0.00
$ 0.00
UN
4.00
438,710.00
$ 1,754,840.00
4.00
$ 1,754,840.00
ML
60.00
27,589.00
$ 1,655,340.00
95.37
$ 2,631,162.93
ML
50.00
36,909.00
$ 1,845,450.00
50.00
$ 1,845,450.00
ML
50.00
49,036.00
$ 2,451,800.00
0.00
$ 0.00
UN
32.00
18,866.00
$ 603,712.00
32.00
$ 603,712.00
1,280.50
$ 0.00
$ 0.00
$ 72,747,766.00
12.7
12.8
12.9
12.10

UN
32.00
14,845.00
$ 475,040.00
32.00
$ 475,040.00
DESAGUE
UN
48.00
50,465.00
$ 2,422,320.00
48.00
$ 2,422,320.00
DESAGUE
UN
20.00
62,033.00
$ 1,240,660.00
20.00
$ 1,240,660.00
UN
20.00
79,875.00
$ 1,597,500.00
20.00
$ 1,597,500.00
$ 2,556,125.00
DESAGUE
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
13.10
13.11
$ 16,644,606.00
ML
169.00
15,125.00
$ 2,556,125.00
169.00
ML
24.20
16,995.00
$ 411,279.00
27.12
$ 460,904.40
ML
36.00
19,669.00
$ 708,084.00
52.48
$ 1,032,229.12
ML
7.00
20,160.00
$ 141,120.00
12.00
$ 241,920.00
UN
20.00
85,165.00
$ 1,703,300.00
20.00
$ 1,703,300.00
JGO
28.00
88,993.00
$ 2,491,804.00
28.00
$ 2,491,804.00
UN
8.00
36,603.00
$ 292,824.00
8.00
UN
4.00
48,231.00
$ 192,924.00
4.00
$ 192,924.00
REGISTRO DE PASO 1"
UN
24.00
62,643.00
$ 1,503,432.00
24.00
$ 1,503,432.00
UN
8.00
845,271.00
$ 6,762,168.00
8.00
$ 6,762,168.00
UN
20.00
36,594.00
$ 731,880.00
0.00
SUBTOTAL
14
14.1
14.2
14.3
$ 17,494,940.00

UN
24.00
217,021.00
$ 5,208,504.00
30.00
UN
4.00
1,526,020.00
$ 6,104,080.00
4.00
$ 6,104,080.00
UN
16.00
1,028,409.00
$ 16,454,544.00
16.00
$ 16,454,544.00
TOTAL ALOJAMIENTOS
LAVANDERA
PRELIMINARES
$ 577,596,557.30
$ 577,596,557.30
318.42
4,637.00
$ 1,476,513.54
318.42
$ 1,476,513.54
318.42
$ 1,476,513.54
318.42
$ 1,476,513.54
M2
318.42
4,873.00
$ 1,551,660.66
318.42
$ 1,551,660.66
318.42
$ 1,551,660.66
318.42
$ 1,551,660.66
$ 3,028,174.20
$ 3,028,174.20
$ 3,028,174.20
$ 3,028,174.20
CIMENTACIN
M3
32.00
59,095.00
$ 1,891,040.00
280.35
$ 16,567,283.25
280.35
$ 16,567,283.25
280.35
$ 16,567,283.25
M3
159.00
64,866.00
$ 10,313,694.00
60.45
$ 3,921,149.70
60.45
$ 3,921,149.70
60.45
$ 3,921,149.70
Viga de cimentacion ,25*,30 4d 1/2"+f 3/8" cada 11,5 cms
ML
49.00
107,905.00
$ 5,287,345.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
ML
14.00
110,020.00
$ 1,540,280.00
119.26
$ 13,120,985.20
$ 13,120,985.20
119.26
$ 13,120,985.20
Viga de cimentacion ,25*,30 4d 1/2"+f 3/8" cada 11 cms
ML
45.00
109,255.00
$ 4,916,475.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
ML
61.50
106,555.00
$ 6,553,132.50
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
ML
13.00
102,684.00
$ 1,334,892.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
Concreto 3000 psi para zapatas
M3
4.40
639,583.00
$ 2,814,165.20
6.18
$ 3,952,622.94
6.18
$ 3,952,622.94
6.18
$ 3,952,622.94
M3
1.00
486,684.00
$ 486,684.00
3.46
$ 1,683,926.64
3.46
$ 1,683,926.64
3.46
$ 1,683,926.64
kg
612.00
6,158.00
$ 3,768,696.00
336.56
$ 2,072,536.48
336.56
$ 2,072,536.48
336.56
$ 2,072,536.48
$ 38,906,403.70
119.26
$ 41,318,504.21
$ 41,318,504.21
$ 41,318,504.21
ESTRUCTURAS EN CONCRETO
Columnas .30*.30 + 4d5/8"+f 3/8" cada 12 cms
ml
79.00
140,631.00
$ 11,109,849.00
49.31
$ 6,934,514.61
49.31
$ 6,934,514.61
49.31
Columnas secc 15*25 + 4d5/8"+f 3/8" cada 12 cms
ml
17.20
109,483.00
$ 1,883,107.60
18.00
$ 1,970,694.00
18.00
$ 1,970,694.00
18.00
$ 1,970,694.00
ml
53.10
126,657.00
$ 6,725,486.70
119.26
$ 15,105,113.82
$ 15,105,113.82
119.26
$ 15,105,113.82
ml
49.00
124,631.00
$ 6,106,919.00
0.00
$ 0.00
$ 0.00
0.00
$ 0.00
M2
13.00
200,232.00
$ 2,603,016.00
12.95
$ 2,593,004.40
12.95
$ 2,593,004.40
12.95
$ 2,593,004.40
M2
318.42
91,644.00
$ 29,181,282.48
256.64
$ 23,519,516.16
256.64
$ 23,519,516.16
256.64
$ 23,519,516.16
$ 57,609,660.78
$ 50,122,842.99
MAMPOSTERA
M2

Paetes Muros exteriores y culatas mortero 1:4 impermeabilizado inc. Filos y
Dilataciones
305.00
56,812.00
$ 17,327,660.00
M2
53.00
124,604.00
M2
183.80
24,089.00
M2
280.00
29,306.00
255.46
$ 14,513,193.52
$ 6,604,012.00
59.92
$ 7,466,271.68
$ 4,427,558.20
303.34
$ 7,307,157.26
$ 8,205,680.00
201.99
$ 5,919,518.94
$ 36,564,910.20
$ 35,206,141.40
ACABADOS
LAVADERO PREFABRICADO 0.65X0 8M inc griferia
UN
32.00
196,915.00
$ 6,301,280.00
32.00
ML
4.12
152,658.00
$ 628,950.96
4.10
$ 625,897.80
Tablon grafilado gress 30*30, Inc.afi. mt 1:4, e=3cm
M2
220.00
56,549.00
$ 12,440,780.00
169.38
$ 9,578,269.62
M2
98.00
60,941.00
$ 5,972,218.00
87.26
$ 5,317,711.66
M2
100.00
58,446.00
$ 5,844,600.00
148.05
$ 8,652,930.30
ML
195.00
25,971.00
$ 5,064,345.00
122.92
$ 3,192,355.32
M2
482.00
17,046.00
$ 8,216,172.00
357.28
$ 6,090,194.88
SUBTOTAL
6
6.1
6.2
6.3
6.4
6.5
$ 29,069,254.00
$ 1,138,251,419.69
M2
SUBTOTAL
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
$ 27,767,128.00
$ 1,407,919,144.00
SUBTOTAL
4
4.1
4.2
4.3
4.4
$ 6,510,630.00
SUBTOTAL
3
3.1
3.2
3.3
3.4
3.5
3.6
$ 0.00
$ 17,237,630.52
SUBTOTAL
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
$ 292,824.00
SUBTOTAL
F
G
1
1.1
1.2
$ 12,570,684.93
$ 44,468,345.96
$ 6,301,280.00
$ 39,758,639.58
ESTRUCTURA METLICA
ML
82.00
50,611.00
$ 4,150,102.00
0.00
$ 0.00
ML
54.00
142,721.00
$ 7,706,934.00
0.00
$ 0.00
TEMPLETE < 1 1/4"*1/8"
ML
36.50
33,592.00
$ 1,226,108.00
0.00
$ 0.00
UN
48.00
28,674.00
$ 1,376,352.00
0.00
$ 0.00
UN
9.00
61,675.00
$ 555,075.00
0.00
$ 0.00
119.26
$ 50,122,842.99
$ 6,934,514.61
$ 50,122,842.99
SUBTOTAL
7
7.1
7.2
7.3
$ 15,014,571.00
CUBIERTA
TEJA TERMOACUSTICA
M2
136.50
63,896.00
$ 8,721,804.00
117.12
$ 7,483,499.52
ML
19.40
85,424.00
$ 1,657,225.60
19.20
$ 1,640,140.80
ML
16.00
38,394.00
$ 614,304.00
16.00
$ 614,304.00
SUBTOTAL
8
8.1
8.2
$ 10,993,333.60
M2
4.00
346,478.00
$ 1,385,912.00
39.42
$ 13,658,162.76
M2
6.50
226,351.00
$ 1,471,281.50
7.00
$ 1,584,457.00
SUBTOTAL
9
9.1
9.2
9.3
9.4
9.5
9.6
$ 2,857,193.50
CAJA DE INSPECCION 80x80x80 LADRILLO TOLETE COMUN
UN
4.00
324,743.00
$ 1,298,972.00
3.80
$ 1,234,023.40
ML
33.02
49,036.00
$ 1,619,168.72
33.02
$ 1,619,168.72
ML
26.00
95,724.00
$ 2,488,824.00
26.00
$ 2,488,824.00
ML
51.74
27,589.00
$ 1,427,454.86
54.62
$ 1,506,911.18
CODO DE SALIDA EN PVC D= 4" DESAGUE
UN
6.00
79,875.00
$ 479,250.00
6.00
$ 479,250.00
UN
19.00
18,866.00
$ 358,454.00
19.00
$ 358,454.00
$ 7,672,123.58
TANQUE ELEV TIPO AJO 1000 LT PVC D=1" INCL CONEX
UN
4.00
845,271.00
$ 3,381,084.00
4.00
$ 3,381,084.00
RED DE DISTRIBUCION E IMPULSION D=1/2 PVC
ML
22.00
15,125.00
$ 332,750.00
70.40
$ 1,064,800.00
ML
8.80
16,995.00
$ 149,556.00
8.80
$ 149,556.00
RED DE DISTRIBUCION E IMPULSION D=1 PVC
ML
22.00
19,669.00
$ 432,718.00
22.00
$ 432,718.00
RED DE DISTRIBUCION E IMPULSION D=1 1/2 PVC
ML
9.30
20,160.00
$ 187,488.00
9.30
$ 187,488.00
ML
8.50
39,828.00
$ 338,538.00
12.00
$ 477,936.00
REGISTRO DE PASO 1"
UN
2.00
62,643.00
$ 125,286.00
2.00
$ 125,286.00
UN
38.00
36,594.00
$ 1,390,572.00
38.00
$ 1,390,572.00
$ 6,337,992.00
$ 7,209,440.00
INSTALACIONES HIDRAULICAS
PTO
12.00
$ 1,025,568.00
12.00
Salida de lampara 110V
PTO
7.00
75,562.00
$ 528,934.00
7.00
$ 528,934.00
PTO
7.00
232,999.00
$ 1,630,993.00
7.00
$ 1,630,993.00
Acometida en 2No6+1No8 Ducto 1"PVC
Ml
46.00
52,565.00
$ 2,417,990.00
46.00
$ 2,417,990.00
UN
1.00
439,059.00
$ 439,059.00
1.00
$ 439,059.00
Caja de inspeccion 0.70X0.70x 0.70 concreto 3000 E=0,07m
UN
1.00
308,193.00
$ 308,193.00
1.00
85,464.00
SUBTOTAL
G
G
$ 7,686,631.30
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
$ 15,242,619.76
INSTALACIONES SANITARIAS SUBTERRNEAS
SUBTOTAL
10
10.1
10.2
10.3
10.4
10.5
10.6
10.7
10.8
$ 9,737,944.32
CARPINTERA METLICA
TOTAL LAVANDERA
ESTUDIOS Y DISEOS
ESTUDIO DE LOS DISEOS ARQUITECTONICOS,
ELECTRICOS,
SUBTOTAL HIDRAULICOS, PARA LA IMPLANTACION
ESTRUCTURALES,
UN
1.00
47,979,688.00
$ 1,025,568.00
$ 308,193.00
$ 6,350,737.00
$ 6,350,737.00
$ 229,803,445.52
$ 215,661,674.76
$ 47,979,688.00
1.00
$ 47,979,688.00
$ 47,979,688.00
$ 94,469,521.40
$ 94,469,521.40
1.00
$ 47,979,688.00
$ 47,979,688.00
1.00
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
ITEMS NO PREVISTOS
N.P.1
N.P.2
N.P.3
N.P.4
N.P.5
N.P.6
N.P.7
N.P.8
N.P.9
N.P.10
N.P.11
N.P.12
N.P.13
N.P.14
N.P.15
N.P.16
N.P.17
N.P.18
Estructura metlica para aula de preescolar segn diseo, incluye cercha tipo 1
Estructura metlica para lavandera segn diseo en phr-c 220x80x1.5, y phr-c
Estructura metlica para unidad sanitaria segn diseo en phr-c 220x80x1.5, y
Estructura metlica para aulas zona ssmica alta segn diseo en tubera
Estructura metlica para alojamientos segn diseo en phr-c 160x60x1.5, phr-c
Estructura metlica cocina-comedor segn diseo en phr-c 220x80x1.5, phr-c
SALIDA DE LAMPARA 110 V UNIDAD SANITARIA
SALIDA DE LAMPARA 110 V COMEDOR
PEDEST CONC 3000 PSI 50X50 4D 5/8+F 3/8 C/20 (PYA) COMEDOR
SUMINISTRO E INSTALACION DE TUBERIA PVC PARA AGUAS LLUVIAS DE
EXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO PARA
BORDILLO EN CONCRETO DE B:0,12 H:0,20 EN CONCRETO DE 3000 PSI
PARA LA CONC
(UNIDAD
SANITARIA)
PEDEST
3000
PSI 50X50 4D 5/8+F 3/8 C/20 (PYA) ALOJAMIENTO
CAJA DE INSPECCION 80X80X80 EN CONCRETO 3000 PSI E=0,07
SUBTOTAL ITEMS NO PREVISTOS

VALOR COSTOS DIRECTOS
ADMINISTRACION ( 24%)
IMPREVISTOS ( 2%)
UTILIDAD ( 5%)
VALOR COSTOS INDIRECTOS
COSTO TOTAL DE ESTUDIOS Y DISEOS
VALOR TOTAL OBRA (AJUSTADO AL PESO)
GL
GL
GL
GL
GL
GL
38,334,780.00
25,344,614.00
39,863,040.00
18,889,583.47
109,923,462.00
46,163,700.00
PTO
PTO
ML
75,562.00
75,562.00
261,765.70
ML
M3
M3
ML
97,199.76
59,095.00
64,866.00
21,863.00
ML
ML
ML
ML
UN
261,765.70
21,863.00
21,863.00
21,863.00
324,743.00
$ 0.00
1.00
1.00
1.00
1.00
2.00
1.00
4.00
7.00
$ 38,334,780.00
$ 38,334,780.00
1.00
$ 38,334,780.00
1.00
$ 25,344,614.00
$ 0.00
0.00
$ 0.00
$ 39,863,040.00
1.00
$ 39,863,040.00
1.00
$ 39,863,040.00
$ 0.00
0.00
$ 0.00
$ 219,846,924.00
2.00
$ 219,846,924.00
$ 46,163,700.00
$ 0.00
0.00
$ 0.00
$ 302,248.00
$ 0.00
0.00
$ 528,934.00
$ 0.00
0.00
$ 0.00
$ 18,889,583.47
$ 219,846,924.00
2.00
$ 0.00
11.55
78.00
67.83
64.00
$ 3,023,393.84
11.55
$ 3,023,393.84
11.55
$ 3,023,393.84
$ 7,581,581.28
78.00
$ 7,581,581.28
78.00
$ 7,581,581.28
$ 4,008,532.04
67.83
$ 4,008,413.85
67.83
$ 4,008,413.85
$ 4,151,424.00
64.00
$ 4,151,424.00
64.00
$ 4,151,424.00
59.82
12.60
78.10
302.40
78.18
20.00
$ 1,307,844.66
59.82
$ 1,307,844.66
59.82
$ 1,307,844.66
$ 3,298,247.82
12.60
$ 3,298,247.82
12.60
$ 3,298,247.82
$ 1,707,500.30
78.10
$ 1,707,500.30
78.10
$ 1,707,500.30
$ 6,611,371.20
302.40
$ 6,611,371.20
302.40
$ 6,611,371.20
$ 1,709,249.34
78.18
$ 1,709,249.34
78.18
$ 1,709,249.34
$ 6,494,860.00
$ 0.00
$ 429,167,827.95
$ 331,443,770.29
$ 331,443,770.29
$ 2,519,194,376.26
$ 2,519,194,291.34
$ 1,236,511,633.80
$ 1,236,511,633.80
$ 604,606,650.30
$ 604,606,629.92
$ 296,762,792.11
$ 296,762,792.11
$ 50,383,887.53
$ 50,383,885.83
$ 24,730,232.68
$ 125,959,718.81
$ 125,959,714.57
$ 61,825,581.69
$ 61,825,581.69
$ 780,950,256.64
$ 780,950,230.32
$ 383,318,606.48
$ 383,318,606.48
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
$ 3,348,124,321.00
$ 3,348,124,210.00
$ 1,667,809,928.00
$ 1,667,809,928.00
$ 24,730,232.68
49.81
El recibo por parte de la Interventora de las obras ejecutadas no exime al contratista de su responsabilidad y de las obligaciones a que hace referencia al citado contrato de obra.
Para constancia de lo anterior firman
NOTA:
2: Las cantidades y valores consignados en la presente Acta son responsabilidad exclusiva del Contratista e Interventor. El pago de la presente acta se realizar con base en el principio de confiabilidad y responsabilidad con la que la Interventoria y el Contratista realizan las mediciones en campo y las revisiones efectuadas por parte
Firma:
Firma:
Nombre: EDGAR EDUARDO SANTACRUZ MORALES
Nombre: MIRIAM VARON GARZON
REPRESENTANTE LEGAL CONTRATISTA
Firma:
REPRESENTANTE LEGAL INTERVENTORIA
Firma:
Nombre: JUAN CARLOS LOZANO LEON

DIRECTOR DE OBRA
Nombre: SANDRA PATRICIA ECHEVERRI ALVAREZ

DIRECTOR DE INTERVENTORIA

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
CONTRATISTA:
220 DE 2010
PACHAQUIARO EN EL MUNICIPIO DE PUERTO LOPEZ; Y ESTUDIOS Y MEJORAMIENTO DE
INFRAESTRUCTURAS EDUCATIVAS EN EL MUNICIPIO DE URIBE, EN EL DEPARTAMENTO DEL
META
$ 9,843,669,344
OBJETO CONTRATO:
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
INTERVENTOR:
DESCRIPCION
2
2.1
3
3.1
3.2
3.3
3.4
3.5
4
4.1
4.2
4.3
4.4
4.5
4.6
5
UND
CANT.
VALOR UNITARIO
VALOR TOTAL
M2
178.35
4,637.00
M2
178.35
4,873.00
SUBTOTAL
EXCAVACIONES
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
SUPERVISOR:
VALOR
SUPERVISOR:
OBRA EJECUTADA
ACTA PARCIAL N 1
CANT.
PRESENTE ACTA
VALOR
CANT.
ACUMULADO
VALOR
CANT.
$ 827,008.95
178.72
$ 828,724.64
178.72
$ 828,724.64
178.72
$ 869,099.55
178.72
$ 870,902.56
178.72
$ 870,902.56
178.72
M3
18.56
59,095.00
SUBTOTAL
CIMENTACIN
$ 1,096,803.20
$ 1,699,627.20
47.21
$ 1,096,803.20
M3
2.00
VALOR
M3
M3
$ 2,789,874.95
$ 1,699,627.20
47.21
$ 2,789,874.95
$ 828,724.64
$ 870,902.56
$ 1,699,627.20
$ 2,789,874.95
47.21
$ 2,789,874.95
$ 2,789,874.95
$ 2,789,874.95
486,684.00
$ 973,368.00
2.09
$ 1,017,169.56
2.09
$ 1,017,169.56
2.09
$ 1,017,169.56
90.00
64,866.00
$ 5,837,940.00
75.13
$ 4,873,382.58
75.13
$ 4,873,382.58
75.13
$ 4,873,382.58
3.60
639,583.00
$ 2,302,498.80
5.18
$ 3,313,039.94
5.18
$ 3,313,039.94
5.18
$ 3,313,039.94
ML
74.50
117,510.00
$ 8,754,495.00
74.56
$ 8,761,545.60
74.56
$ 8,761,545.60
74.56
KG
126.00
6,158.00
$ 775,908.00
207.54
$ 1,278,031.32
207.54
$ 1,278,031.32
207.54
SUBTOTAL
$ 18,644,209.80
$ 19,243,169.00
$ 19,243,169.00
$ 8,761,545.60
$ 1,278,031.32
$ 19,243,169.00
ML
88.70
$ 13,603,741.60
33.60
$ 5,153,164.80
33.60
$ 5,153,164.80
33.60
ML
13.50
65,570.00
$ 885,195.00
13.50
$ 885,195.00
13.50
$ 885,195.00
13.50
$ 885,195.00
ML
43.10
128,799.00
$ 5,551,236.90
58.24
$ 7,501,253.76
58.24
$ 7,501,253.76
58.24
$ 7,501,253.76
ML
9.00
152,658.00
$ 1,373,922.00
12.39
$ 1,891,432.62
ML
6.80
172,243.00
$ 1,171,252.40
5.31
$ 914,610.33
M2
1.56
200,232.00
$ 312,361.92
1.56
153,368.00
SUBTOTAL
$ 22,897,709.82
ML
488.50
72,681.00
$ 35,504,668.50
GL
4.00
2,957,297.00
$ 11,829,188.00
5.3
GL
5.00
2,643,787.00
$ 13,218,935.00
M2
198.24
63,896.00
9
9.1
9.2
9.3
9.4
9.5
9.6
CANT.
$ 1,696,108.50
Correa metlica en tubera estructural de acero rectangular de 120x60x3 mm de espesor, inc pintura.
8
8.1
8.2
8.3
8.4
8.5
8.6
EDUCATIVA LA JULIA EN EL MUNICIPIO DE URIBE META"

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
AULA PREESCOLAR
PRELIMINARES
5.2
7
7.1
OBJETO PROYECTO:
Acta de
Modificacin No. _No.1_ de fecha ________
5.1
6
6.1
617 DE 2010
PROYECTO No.
A
1
1.1
1.2
Pgina__de ___
VERSIN 1.0
SUBTOTAL
CUBIERTA
TEJA TERMOACUSTICA
$ 12,666,743.04
218.88
$ 13,985,556.48
78.78
$ 4,475,649.36
$ 12,666,743.04
M2
82.50
56,812.00
SUBTOTAL
$ 312,361.92
$ 16,658,018.43
$ 13,539,613.56
$ 13,539,613.56
$ 60,552,791.50
SUBTOTAL
MAMPOSTERA
$ 5,153,164.80
$ 4,686,990.00
$ 13,985,556.48
$ 4,686,990.00
UN
1.00
614,373.00
$ 614,373.00
1.00
$ 614,373.00
$ 1,161,143.50
ML
33.50
34,661.00
$ 1,161,143.50
33.50
UN
1.00
439,059.00
$ 439,059.00
1.00
$ 439,059.00
PTO
8.00
232,999.00
$ 1,863,992.00
8.00
$ 1,863,992.00
PTO
6.00
75,562.00
$ 453,372.00
6.00
$ 453,372.00
PTO
7.00
85,464.00
$ 598,248.00
7.00
$ 598,248.00
SUBTOTAL
78.78
$ 4,475,649.36
$ 5,130,187.50
$ 4,475,649.36
78.78
$ 4,475,649.36
$ 4,475,649.36
$ 4,475,649.36
$ 5,130,187.50
UN
5.00
24,108.00
$ 120,540.00
5.00
$ 120,540.00
5.00
$ 120,540.00
5.00
$ 120,540.00
UN
10.00
50,465.00
$ 504,650.00
9.00
$ 454,185.00
9.00
$ 454,185.00
9.00
$ 454,185.00
UN
2.00
79,875.00
$ 159,750.00
2.00
$ 159,750.00
2.00
$ 159,750.00
2.00
$ 159,750.00
ML
4.33
27,589.00
$ 119,460.37
8.33
$ 229,816.37
8.33
$ 229,816.37
8.33
ML
14.34
49,036.00
$ 703,176.24
14.34
$ 703,176.24
14.34
$ 703,176.24
14.34
$ 703,176.24
ML
30.00
95,724.00
$ 2,871,720.00
30.00
$ 2,871,720.00
30.00
$ 2,871,720.00
30.00
$ 2,871,720.00
$ 229,816.37

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
9.7
9.8
SUBTOTAL
10
10.1
10.2
10.3
10.4
10.5
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
SUBTOTAL
PISOS
12
12.1
12.2
12.3
12.4
12.5
SUBTOTAL
CARPINTERA METLICA
13
13.1
13.2
13.3
13.4
13.5
SUBTOTAL
PAETES
14
14.1
14.2
SUBTOTAL
15
15.1
15.2
15.3
15.4
15.5
SUBTOTAL
PINTURA Y ESTUCO
16
Estuco preparado
16.1
16.2
SUBTOTAL
VIDRIOS Y ESPEJOS
17
Espejo 4mm
17.1
17.2
SUBTOTAL
A
B
PRELIMINARES
1
1.1
1.2
SUBTOTAL
EXCAVACIONES
2
2.1
SUBTOTAL
CIMENTACIN
3
3.1
3.2
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
ML
28.70
36,909.00
UN
2.00
200,763.00
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:
18.33
$ 676,541.97
$ 401,526.00
2.00
$ 401,526.00
$ 416,377.50

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 1,059,288.30
$ 5,940,110.91
ML
Pgina__de ___
VERSIN 1.0
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
2.00
$ 5,617,255.58
$ 401,526.00
2.00
$ 401,526.00
$ 4,940,713.61
$ 4,940,713.61
24.50
16,995.00
UN
1.00
36,603.00
$ 36,603.00
1.00
$ 36,603.00
1.00
$ 36,603.00
1.00
$ 36,603.00
ML
21.68
15,125.00
$ 327,910.00
26.00
$ 393,250.00
26.00
$ 393,250.00
26.00
$ 393,250.00
UN
2.00
48,231.00
$ 96,462.00
2.00
$ 96,462.00
2.00
$ 96,462.00
2.00
UN
1.00
845,271.00
$ 845,271.00
1.00
$ 845,271.00
24.50
$ 1,722,623.50
$ 416,377.50
24.50
$ 1,787,963.50
UN
4.00
217,021.00
$ 868,084.00
4.00
$ 868,084.00
UN
2.00
581,926.00
$ 1,163,852.00
2.00
$ 1,163,852.00
UN
1.00
611,312.00
$ 611,312.00
1.00
$ 611,312.00
UN
2.00
85,165.00
$ 170,330.00
2.00
$ 170,330.00
JGO
2.00
88,993.00
$ 177,986.00
2.00
$ 177,986.00
UN
3.00
14,845.00
$ 44,535.00
5.00
$ 3,036,099.00
$ 416,377.50
24.50
$ 416,377.50
$ 96,462.00
$ 942,692.50
$ 942,692.50
$ 74,225.00
$ 3,065,789.00
M2
178.35
50,387.00
$ 8,986,521.45
169.65
$ 8,548,154.55
169.65
$ 8,548,154.55
169.65
$ 8,548,154.55
ML
53.66
21,863.00
$ 1,173,168.58
53.66
$ 1,173,168.58
53.66
$ 1,173,168.58
53.66
$ 1,173,168.58
ML
53.80
52,013.00
$ 2,798,299.40
53.80
$ 2,798,299.40
ML
20.00
73,845.00
$ 1,476,900.00
29.06
$ 2,145,935.70
ML
20.00
120,595.00
$ 2,411,900.00
29.06
$ 3,504,490.70
$ 16,846,789.43
UN
UN
2.00
435,344.00
$ 870,688.00
$ 986,878.00
$ 18,170,048.93
2.00
$ 870,688.00
3.00
$ 1,480,317.00
2.00
493,439.00
M2
7.52
115,263.00
$ 866,777.76
5.46
$ 629,335.98
M2
13.96
314,356.00
$ 4,388,409.76
16.16
$ 5,079,992.96
M2
3.84
287,546.00
$ 1,104,176.64
2.97
$ 854,011.62
$ 8,216,930.16
$ 9,721,323.13
$ 9,721,323.13
$ 8,914,345.56
M2
100.00
24,089.00
$ 2,408,900.00
100.00
$ 2,408,900.00
100.00
$ 2,408,900.00
100.00
$ 2,408,900.00
M2
65.00
29,306.00
$ 1,904,890.00
74.61
$ 2,186,520.66
74.61
$ 2,186,520.66
74.61
$ 2,186,520.66
$ 4,313,790.00
$ 4,595,420.66
M2
161.25
56,549.00
$ 9,118,526.25
157.75
M2
23.62
60,941.00
$ 1,439,426.42
12.59
$ 767,247.19
M2
20.21
58,446.00
$ 1,181,193.66
35.62
$ 2,081,846.52
ML
57.06
18,484.00
$ 1,054,697.04
60.38
$ 1,116,063.92
ML
79.90
25,971.00
$ 2,075,082.90
82.99
$ 2,155,333.29
$ 14,868,926.27
8,320.00
$ 832,000.00
100.00
$ 832,000.00
M2
100.00
10,098.00
$ 1,009,800.00
163.88
$ 1,654,860.24
$ 363,168.36
2.38
$ 266,771.82
$ 15,977,772.00
1.00
$ 15,977,772.00
$ 1,841,800.00
112,089.00
UN
1.00
15,977,772.00
$ 14,954,476.13
$ 61,948,083.97
$ 15,041,095.67
100.00
3.24
$ 4,595,420.66
$ 8,920,604.75
M2
M2
$ 4,595,420.66
$ 2,486,860.24
$ 16,340,940.36
$ 16,244,543.82
$ 200,499,552.99
$ 139,905,405.88
$ 200,499,552.99
$ 139,905,405.88
$ 46,993,607.84
-
M2
242.00
4,637.00
$ 1,122,154.00
236.93
$ 1,098,644.41
236.93
$ 1,098,644.41
236.93
$ 1,098,644.41
M2
242.00
4,873.00
$ 1,179,266.00
236.93
$ 1,154,559.89
236.93
$ 1,154,559.89
236.93
$ 1,154,559.89
40.07
$ 2,367,936.65
$ 2,301,420.00
$ 2,253,204.30
$ 2,253,204.30
$ 2,253,204.30
-
M3
26.00
59,095.00
M3
5.00
350,453.00
M3
2.00
486,684.00
$ 1,536,470.00
40.07
$ 2,367,936.65
$ 1,752,265.00
6.46
$ 2,263,926.38
6.46
$ 2,263,926.38
6.46
$ 2,263,926.38
$ 973,368.00
1.79
$ 871,164.36
1.79
$ 871,164.36
1.79
$ 871,164.36
$ 1,536,470.00
40.07
$ 2,367,936.65
$ 2,367,936.65
$ 2,367,936.65
$ 2,367,936.65
-

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
3.3
3.4
3.5
SUBTOTAL
4
4.1
4.2
4.3
Meson e=0,07 mts, ancho 0,65 mts D=1/2" c/20cms en ambos sentidos. Concreto 3000 psi
4.4
SUBTOTAL
5
5.1
5.2
6
6.1
7
7.1
7.2
8
8.1
8.2
8.3
8.4
8.5
9
9.1
9.2
9.3
10
10.1
10.2
10.3
10.4
11
11.1
12
12.1
12.2
12.3
12.4
13
13.1
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
6.00
639,583.00
$ 3,837,498.00
5.62
$ 3,594,456.46
5.62
$ 3,594,456.46
5.62
$ 3,594,456.46
227.50
6,158.00
$ 1,400,945.00
224.84
$ 1,384,564.72
224.84
$ 1,384,564.72
224.84
$ 1,384,564.72
ML
54.00
117,510.00
$ 6,345,540.00
57.16
$ 6,716,871.60
57.16
$ 6,716,871.60
57.16
$ 6,716,871.60
54.60
$ 8,823,578.40
57.16
$ 8,252,246.36
$ 14,309,616.00
$ 14,830,983.52
$ 14,830,983.52
$ 14,830,983.52
-
ML
58.80
161,604.00
$ 9,502,315.20
54.60
$ 8,823,578.40
54.60
$ 8,823,578.40
ML
120.00
144,371.00
$ 17,324,520.00
57.16
$ 8,252,246.36
57.16
$ 8,252,246.36
ML
24.00
39,484.00
$ 947,616.00
23.10
$ 912,080.40
ML
26.00
95,528.00
$ 2,483,728.00
26.10
$ 2,493,280.80
$ 30,258,179.20
23.10
$ 20,481,185.96
$ 17,075,824.76
$ 912,080.40
23.10
$ 912,080.40
$ 912,080.40
$ 17,987,905.16
ML
Correa especial de soporte de ventana en perfil estructural PHR 160x60 calibre 12 inc pintura.
ML
214.00
72,681.00
14.80
80,819.00
SUBTOTAL
CUBIERTA
$ 15,553,734.00
$ 1,196,121.20
$ 16,749,855.20
-
M2
286.00
63,896.00
SUBTOTAL
MAMPOSTERA
$ 18,274,256.00
250.24
$ 18,274,256.00
$ 15,989,335.04
$ 15,989,335.04
-
M2
98.00
124,604.00
$ 12,211,192.00
86.81
$ 10,816,873.24
64.69
$ 8,060,632.76
64.69
$ 8,060,632.76
M2
30.00
56,812.00
$ 1,704,360.00
29.38
$ 1,669,136.56
29.38
$ 1,669,136.56
29.38
$ 1,669,136.56
SUBTOTAL
$ 13,915,552.00
$ 12,486,009.80
$ 9,729,769.32
$ 9,729,769.32
-
UN
1.00
614,373.00
1.00
439,059.00
$ 614,373.00
1.00
$ 614,373.00
UN
PTO
4.00
75,562.00
$ 302,248.00
4.00
$ 302,248.00
PTO
12.00
232,999.00
$ 2,795,988.00
12.00
$ 2,795,988.00
PTO
8.00
85,464.00
$ 683,712.00
8.00
$ 683,712.00
SUBTOTAL
PISOS
$ 439,059.00
1.00
$ 4,835,380.00
$ 439,059.00
$ 4,835,380.00
-
M3
121.50
64,866.00
$ 7,881,219.00
62.79
$ 4,072,936.14
62.79
$ 4,072,936.14
62.79
$ 4,072,936.14
M2
241.00
55,041.00
$ 13,264,881.00
230.39
$ 12,680,895.99
230.39
$ 12,680,895.99
230.39
$ 12,680,895.99
ML
62.00
21,863.00
$ 1,355,506.00
62.16
$ 1,359,004.08
62.16
$ 1,359,004.08
62.16
$ 1,359,004.08
SUBTOTAL
CARPINTERA METLICA
$ 22,501,606.00
$ 18,112,836.21
UN
4.00
493,439.00
$ 1,973,756.00
4.00
$ 1,973,756.00
M2
64.00
287,546.00
$ 18,402,944.00
58.50
$ 16,821,441.00
M2
71.00
115,263.00
$ 8,183,673.00
63.70
$ 7,342,253.10
M2
7.60
314,356.00
$ 2,389,105.60
11.20
$ 3,520,787.20
117.50
$ 2,830,457.50
SUBTOTAL
PAETES
$ 30,949,478.60
$ 29,658,237.30
-
M2
148.00
24,089.00
SUBTOTAL
ACABADO DE PISOS
$ 3,565,172.00
$ 3,565,172.00
95.00
56,549.00
$ 5,372,155.00
87.69
$ 4,958,781.81
M2
128.00
56,549.00
$ 7,238,272.00
136.57
$ 7,722,896.93
ML
64.00
25,971.00
$ 1,662,144.00
37.46
$ 972,873.66
ML
8.00
18,484.00
$ 147,872.00
62.16
$ 1,148,965.44
SUBTOTAL
PINTURA
$ 14,420,443.00
58.76
$ 1,415,469.64
$ 1,415,469.64
$ 1,415,469.64
$ 12,057,319.36
$ 66,698,104.80
$ 14,803,517.84
-
M2
148.00
10,098.00

PRELIMINARES
$ 1,494,504.00
116.89
$ 1,180,355.22
$ 1,494,504.00
$ 1,180,355.22
$ 175,111,932.00
$ 139,829,439.34
M2
60.00
4,873.00
$ 292,380.00
411.06
$ 2,003,095.38
M2
60.00
4,637.00
$ 278,220.00
411.06
$ 1,906,085.22
119.32
$ 7,051,097.21
$ 570,600.00
$ 3,909,180.60
EXCAVACIONES
PISOS
$ 1,415,469.64
M2
58.76
$ 2,830,457.50
$ 18,112,836.21
$ 18,112,836.21
-
SUBTOTAL
3
OBJETO PROYECTO:
M3
SUBTOTAL
2
2.1
617 DE 2010
PROYECTO No.
KG
SUBTOTAL
B
C
1
1.1
1.2
220 DE 2010
META
$ 9,843,669,344
TEJA TERMOACUSTICA
Pgina__de ___
VERSIN 1.0
M3
14.00
59,095.00
$ 827,330.00
$ 827,330.00
$ 7,051,097.21
$ 54,640,785.44

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
M3
30.00
3.2
M2
60.00
64,866.00
55,041.00
SUBTOTAL
C
D
1
1.1
1.2

UNIDAD SANITARIA
PRELIMINARES
$ 40,085,782.86
$ 963,568.60
205.55
$ 953,135.35
205.55
$ 953,135.35
205.55
$ 953,135.35
$ 1,012,609.40
205.55
$ 1,001,645.15
205.55
$ 1,001,645.15
205.55
$ 1,001,645.15
$ 2,960,659.50
50.10
$ 2,960,659.50
$ 1,976,178.00
$ 1,954,780.50
$ 1,954,780.50
$ 1,954,780.50
CIMENTACIN
M3
28.00
59,095.00
$ 1,654,660.00
50.10
M3
117.00
ML
50.50
64,866.00
109,255.00
$ 7,589,322.00
$ 5,517,377.50
ML
34.20
107,905.00
$ 3,690,351.00
M3
5.20
M3
1.00
639,583.00
486,684.00
$ 3,325,831.60
$ 486,684.00
kg
395.00
6,158.00
$ 2,432,410.00
$ 2,960,659.50
50.10
80.49
$ 5,221,064.34
80.49
$ 5,221,064.34
80.49
$ 5,221,064.34
96.70
$ 10,564,958.50
96.70
$ 10,564,958.50
96.70
$ 10,564,958.50
6.54
$ 4,182,872.82
6.54
$ 4,182,872.82
6.54
$ 4,182,872.82
2.52
$ 1,226,443.68
2.52
$ 1,226,443.68
2.52
$ 1,226,443.68
309.12
$ 1,903,560.96
309.12
$ 1,903,560.96
309.12
$ 1,903,560.96
58.65
$ 7,926,840.75
79.62
$ 10,335,233.34
$ 24,696,636.10
$ 26,059,559.80
$ 26,059,559.80
$ 26,059,559.80
ESTRUCTURA
ml
65.20
135,155.00
$ 8,812,106.00
ml
33.70
125,531.00
$ 4,230,394.70
ml
20.80
124,631.00
$ 2,592,324.80
ml
25.00
129,807.00
M2
15.00
200,232.00
$ 3,003,480.00
19.40
$ 3,884,500.80
19.40
$ 3,884,500.80
19.40
$ 3,884,500.80
M2
207.80
91,644.00
$ 19,043,623.20
189.29
$ 17,347,292.76
189.29
$ 17,347,292.76
189.29
$ 17,347,292.76
ML
15.10
152,658.00
$ 2,305,135.80
15.10
$ 2,305,135.80
M2
338.00
56,812.00
$ 19,202,456.00
247.60
$ 14,066,651.20
247.60
$ 14,066,651.20
247.60
$ 14,066,651.20
M2
16.50
124,604.00
$ 2,055,966.00
17.50
$ 2,180,570.00
17.50
$ 2,180,570.00
17.50
$ 3,245,175.00
58.65
$ 7,926,840.75
79.62
$ 10,335,233.34
$ 43,232,239.50
$ 41,799,003.45
58.65
$ 7,926,840.75
79.62
$ 10,335,233.34
$ 39,493,867.65
$ 39,493,867.65
MAMPOSTERA
$ 21,258,422.00
$ 16,247,221.20
$ 2,180,570.00
$ 16,247,221.20
$ 16,247,221.20
PAETES
M2
440.00
24,089.00
M2
160.00
29,306.00
$ 10,599,160.00
392.20
$ 9,447,705.80
392.20
$ 4,688,960.00
140.40
$ 4,114,562.40
140.40
$ 15,288,120.00
$ 13,562,268.20
ACABADO PISOS
M2
78.30
56,549.00
$ 4,427,786.70
72.05
M2
129.50
60,941.00
$ 7,891,859.50
131.35
$ 8,004,600.35
M2
291.00
58,446.00
$ 17,007,786.00
250.67
$ 14,650,658.82
ML
45.00
25,971.00
$ 1,168,695.00
45.14
$ 1,172,330.94
$ 30,496,127.20
$ 4,074,355.45
$ 27,901,945.56
PINTURA
M2
150.50
10,098.00
$ 1,519,749.00
140.44
$ 1,418,163.12
M2
160.00
17,046.00
$ 2,727,360.00
140.44
$ 2,393,940.24
$ 1,697,632.50
8.60
$ 1,946,618.60
$ 4,247,109.00
$ 3,812,103.36
CARPINTERA METLICA
M2
7.50
226,351.00
M2
18.00
346,478.00
$ 6,236,604.00
17.30
$ 5,994,069.40
M2
63.00
190,170.00
$ 11,980,710.00
93.03
$ 17,691,515.10
$ 19,914,946.50
$ 25,632,203.10
ESTRUCTURA METLICA
ML
152.30
50,611.00
$ 7,708,055.30
ML
74.50
142,721.00
$ 10,632,714.50
TEMPLETE < 1 1/4"*1/8"
ML
60.00
33,592.00
$ 2,015,520.00
UN
64.00
28,674.00
UN
24.00
61,675.00
SUBTOTAL
10
10.1
10.2
10.3
$ 29,125,505.05
$ 6,646,370.00
4,873.00
SUBTOTAL
9
9.1
9.2
9.3
9.4
9.5
$ 22,625,153.46
4,637.00
SUBTOTAL
8
8.1
8.2
8.3
$ 6,500,351.59
411.06
$ 5,248,440.00
207.80
SUBTOTAL
7
7.1
7.2
100.21
$ 3,302,460.00
OCHO (08) MESES

207.80
SUBTOTAL
6
6.1
6.2
6.3
6.4
$ 1,945,980.00
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
M2
SUBTOTAL
5
5.1
5.2

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
M2
SUBTOTAL
4
4.1
4.2
OBJETO PROYECTO:
SUBTOTAL
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
617 DE 2010
PROYECTO No.
SUBTOTAL
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
220 DE 2010
META
$ 9,843,669,344
3.1
Pgina__de ___
VERSIN 1.0
$ 1,835,136.00
$ 1,480,200.00
$ 23,671,625.80
CUBIERTA
TEJA TERMOACUSTICA
M2
206.00
63,896.00
$ 13,162,576.00
206.00
$ 13,162,576.00
ML
60.00
85,424.00
$ 5,125,440.00
63.90
$ 5,458,593.60
ML
45.00
38,394.00
$ 1,727,730.00
40.00
$ 1,535,760.00
SUBTOTAL
$ 20,015,746.00
$ 20,156,929.60
$ 9,447,705.80
392.20
$ 4,114,562.40
140.40
$ 13,562,268.20
$ 9,447,705.80
$ 4,114,562.40
$ 13,562,268.20

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
11
11.1
11.2
11.3
11.4
11.5
11.6
DESAGUE
11.7
CODO DE SALIDA EN PVC D=4" DESAGUE
11.8
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
REGISTRO DE PASO 1"
12.9
12.10
12.11
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
SUBTOTAL
14
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
SUBTOTAL
D
COMEDOR
E
PRELIMINARES
1
1.1
1.2
SUBTOTAL
CIMENTACIN
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
SUBTOTAL
ESTRUCTURA
3
3.1
3.2
3.3
3.4
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
UN
Pgina__de ___
VERSIN 1.0
$ 1,298,972.00
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
4.00
324,743.00
UN
2.00
438,710.00
$ 877,420.00
2.00
$ 877,420.00
ML
72.00
27,589.00
$ 1,986,408.00
72.00
$ 1,986,408.00
50.92
$ 1,404,831.88
50.92
$ 1,404,831.88
ML
62.50
49,036.00
$ 3,064,750.00
62.50
$ 3,064,750.00
62.50
$ 3,064,750.00
62.50
$ 3,064,750.00
UN
18.00
18,866.00
$ 339,588.00
8.00
$ 150,928.00
8.00
$ 150,928.00
8.00
UN
18.00
14,845.00
$ 267,210.00
8.00
$ 118,760.00
8.00
$ 118,760.00
8.00
$ 118,760.00
UN
45.00
50,465.00
$ 2,270,925.00
45.00
$ 2,270,925.00
25.00
$ 1,261,625.00
25.00
$ 1,261,625.00
UN
44.00
79,875.00
$ 3,514,500.00
44.00
$ 3,514,500.00
20.00
$ 1,597,500.00
20.00
$ 1,597,500.00
ML
84.50
15,125.00
$ 1,278,062.50
84.50
$ 1,278,062.50
84.50
$ 1,278,062.50
84.50
$ 1,278,062.50
ML
12.00
16,995.00
$ 203,940.00
12.00
$ 203,940.00
12.00
$ 203,940.00
12.00
$ 203,940.00
ML
22.00
19,669.00
$ 432,718.00
22.00
$ 432,718.00
22.00
$ 432,718.00
22.00
$ 432,718.00
ML
3.50
20,160.00
$ 70,560.00
3.50
$ 70,560.00
3.50
$ 70,560.00
3.50
$ 70,560.00
ML
7.10
30,640.00
$ 217,544.00
7.10
$ 217,544.00
7.10
$ 217,544.00
7.10
$ 217,544.00
ML
12.00
39,828.00
$ 477,936.00
12.00
$ 477,936.00
12.00
$ 477,936.00
12.00
$ 477,936.00
UN
4.00
36,603.00
$ 146,412.00
4.00
$ 146,412.00
4.00
$ 146,412.00
4.00
$ 146,412.00
UN
2.00
48,231.00
$ 96,462.00
2.00
$ 96,462.00
2.00
$ 96,462.00
2.00
$ 96,462.00
UN
2.00
62,643.00
$ 125,286.00
2.00
$ 125,286.00
2.00
$ 125,286.00
2.00
$ 125,286.00
UN
4.00
845,271.00
$ 3,381,084.00
4.00
$ 3,381,084.00
UN
8.00
36,594.00
$ 292,752.00
8.00
$ 292,752.00
$ 851,650.00
4.00
$ 13,619,773.00
$ 13,282,663.00
$ 6,722,756.50
UN
12.00
JGO
12.00
UN
19.00
UN
2.00
1,526,020.00
UN
16.00
1,028,409.00
UN
6.00
406,730.00
$ 1,298,972.00
$ 1,021,980.00
10.00
88,993.00
$ 1,067,916.00
10.00
$ 889,930.00
217,021.00
$ 4,123,399.00
19.00
$ 4,123,399.00
$ 3,052,040.00
2.00
$ 3,052,040.00
$ 16,454,544.00
16.00
$ 16,454,544.00
$ 2,440,380.00
6.00
$ 2,440,380.00
$ 28,160,259.00
$ 7,598,394.88
$ 7,598,394.88
$ 6,722,756.50
85,165.00
$ 150,928.00
$ 3,048,920.50
$ 3,048,920.50
$ 40,456,804.78
$ 107,965,012.73
$ 27,811,943.00
ML
35.00
21,798.00
$ 762,930.00
35.00
$ 762,930.00
UN
1.00
863,293.00
$ 863,293.00
1.00
$ 863,293.00
UN
1.00
525,419.00
$ 525,419.00
1.00
PTO
4.00
85,464.00
$ 341,856.00
4.00
$ 341,856.00
PTO
14.00
145,385.00
$ 2,035,390.00
14.00
$ 2,035,390.00
PTO
4.00
141,127.00
$ 564,508.00
4.00
$ 564,508.00
PTO
40.00
232,999.00
$ 9,319,960.00
40.00
$ 9,319,960.00
UN
1.00
253,383.00
$ 253,383.00
1.00
$ 525,419.00
$ 253,383.00
$ 14,666,739.00
$ 14,666,739.00
$ 267,966,677.60
$ 239,610,116.27
$ 67,508,207.95
M2
258.10
4,637.00
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
$ 1,196,809.70
M2
258.10
4,873.00
$ 1,257,721.30
258.10
$ 1,257,721.30
258.10
$ 1,257,721.30
258.10
$ 1,257,721.30
$ 2,454,531.00
M3
35.00
M3
ML
ML
$ 2,454,531.00
$ 2,454,531.00
$ 2,454,531.00
59,095.00
$ 2,068,325.00
105.46
$ 6,232,158.70
105.46
$ 6,232,158.70
105.46
$ 6,232,158.70
135.00
64,866.00
$ 8,756,910.00
60.60
$ 3,930,879.60
60.60
$ 3,930,879.60
60.60
$ 3,930,879.60
49.10
111,145.00
$ 5,457,219.50
82.78
$ 9,200,583.10
82.78
$ 9,200,583.10
82.78
$ 9,200,583.10
12.50
110,020.00
$ 1,375,250.00
12.50
$ 1,375,250.00
ML
22.60
109,255.00
$ 2,469,163.00
22.60
$ 2,469,163.00
ML
12.50
107,905.00
$ 1,348,812.50
12.50
$ 1,348,812.50
M3
4.75
639,583.00
$ 3,038,019.25
7.20
$ 4,604,997.60
7.20
$ 4,604,997.60
7.20
$ 4,604,997.60
M3
1.00
486,684.00
$ 486,684.00
3.68
$ 1,790,997.12
3.68
$ 1,790,997.12
3.68
$ 1,790,997.12
kg
581.00
6,158.00
$ 3,577,798.00
312.00
$ 1,921,296.00
312.00
$ 1,921,296.00
312.00
$ 1,921,296.00
$ 28,578,181.25
$ 32,874,137.62
$ 27,680,912.12
$ 27,680,912.12
ml
17.50
84,296.00
$ 1,475,180.00
8.30
$ 699,656.80
ml
44.00
145,582.00
$ 6,405,608.00
31.05
$ 4,520,321.10
31.05
$ 4,520,321.10
31.05
$ 4,520,321.10
ml
65.00
126,657.00
$ 8,232,705.00
41.80
$ 5,294,262.60
41.80
$ 5,294,262.60
41.80
$ 5,294,262.60
ml
12.50
124,631.00
$ 1,557,887.50

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
3.5
3.6
3.7
3.8
3.9
3.10
SUBTOTAL
MAMPOSTERA
4
4.1
4.2
4.3
SUBTOTAL
PAETES
5
5.1
5.2
SUBTOTAL
ACABADO PISOS
6
6.1
6.2
6.3
6.4
6.5
SUBTOTAL
PINTURA
7
7.1
7.2
SUBTOTAL
ESTRUCTURA METLICA
8
8.1
8.2
TEMPLETE < 1 1/4"*1/8"
8.3
8.4
8.5
8.6
ANCL 2 LAM 3/8" .3*.32 4 ANCL EXP 3/8"*3
8.7
SUBTOTAL
CUBIERTA
9
TEJA TERMOACUSTICA
9.1
9.2
9.3
SUBTOTAL
CARPINTERA METLICA
10
10.1
10.2
10.3
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
DESAGUE
11.7
11.8
11.9
11.10
11.11
SUBTOTAL
12
12.1
12.2
12.3
Pgina__de ___
VERSIN 1.0
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
ml
6.30
121,076.00
$ 762,778.80
ml
6.40
186,433.00
$ 1,193,171.20
M2
12.20
200,232.00
$ 2,442,830.40
10.61
$ 2,124,461.52
10.61
$ 2,124,461.52
10.61
$ 2,124,461.52
M2
258.10
91,644.00
$ 23,653,316.40
237.71
$ 21,784,695.24
237.71
$ 21,784,695.24
237.71
$ 21,784,695.24
ML
5.50
41,148.00
$ 226,314.00
6.34
$ 260,878.32
ML
12.60
34,558.00
$ 435,430.80
12.14
$ 11,467,502.20
201.85
$ 11,467,502.20
$ 3,304,498.08
26.52
$ 46,385,222.10
M2
220.00
56,812.00
M2
15.00
124,604.00
ML
20.00
152,658.00
350.00
24,089.00
M2
90.00
29,306.00
$ 33,723,740.46
$ 33,723,740.46
$ 12,498,640.00
201.85
$ 11,467,502.20
201.85
$ 1,869,060.00
26.52
$ 3,304,498.08
26.52
$ 3,053,160.00
21.08
$ 3,218,030.64
$ 17,420,860.00
M2
$ 419,534.12
$ 35,103,809.70
$ 17,990,030.92
$ 3,304,498.08
$ 14,772,000.28
$ 14,772,000.28
$ 8,431,150.00
104.78
$ 2,524,045.42
104.78
$ 2,524,045.42
104.78
$ 2,524,045.42
$ 2,637,540.00
97.07
$ 2,844,733.42
97.07
$ 2,844,733.42
97.07
$ 2,844,733.42
$ 11,068,690.00
$ 5,368,778.84
M2
190.00
56,549.00
$ 10,744,310.00
M2
69.00
60,941.00
$ 4,204,929.00
7.22
$ 439,994.02
M2
82.90
58,446.00
$ 4,845,173.40
117.99
$ 6,896,043.54
ML
42.00
22,786.00
$ 957,012.00
16.00
$ 364,576.00
ML
29.00
25,971.00
$ 753,159.00
76.29
$ 1,981,327.59
230.49
$ 21,504,583.40
$ 13,033,979.01
$ 22,715,920.16
M2
350.00
10,098.00
$ 3,534,300.00
104.78
$ 1,058,068.44
M2
90.00
17,046.00
$ 1,534,140.00
97.07
$ 1,654,655.22
$ 5,068,440.00
ML
359.00
60,987.00
$ 21,894,333.00
ML
32.00
68,556.00
$ 2,193,792.00
ML
85.00
33,592.00
$ 2,855,320.00
ML
12.00
35,178.00
$ 422,136.00
UN
136.00
28,674.00
$ 3,899,664.00
UN
24.00
61,675.00
$ 1,480,200.00
UN
11.00
67,179.00
$ 5,368,778.84
$ 5,368,778.84
$ 2,712,723.66
$ 738,969.00
$ 33,484,414.00
M2
270.00
63,896.00
$ 17,251,920.00
222.55
$ 14,220,054.80
ML
87.00
85,424.00
$ 7,431,888.00
81.52
$ 6,963,764.48
ML
60.00
38,394.00
$ 2,303,640.00
45.00
$ 1,727,730.00
$ 5,885,126.00
27.00
$ 6,111,477.00
3.52
$ 1,219,602.56
$ 26,987,448.00
M2
26.00
226,351.00
M2
2.80
346,478.00
$ 970,138.40
ML
35.00
60,100.00
$ 2,103,500.00
$ 22,911,549.28
$ 8,958,764.40
UN
$ 7,331,079.56
4.00
324,743.00
$ 1,298,972.00
UN
2.00
438,710.00
$ 877,420.00
2.00
ML
14.00
27,589.00
$ 386,246.00
14.57
$ 401,971.73
14.57
$ 401,971.73
14.57
$ 401,971.73
ML
19.00
49,036.00
$ 931,684.00
22.92
$ 1,123,905.12
22.92
$ 1,123,905.12
22.92
$ 1,123,905.12
UN
5.00
18,866.00
$ 94,330.00
5.00
$ 94,330.00
5.00
$ 94,330.00
5.00
UN
5.00
14,845.00
$ 74,225.00
5.00
$ 74,225.00
5.00
$ 74,225.00
5.00
$ 74,225.00
UN
6.00
50,465.00
$ 302,790.00
6.00
$ 302,790.00
6.00
$ 302,790.00
6.00
$ 302,790.00
UN
3.00
79,875.00
$ 239,625.00
3.00
$ 239,625.00
3.00
$ 239,625.00
3.00
$ 239,625.00
ML
$ 468,875.00
$ 877,420.00
31.00
15,125.00
$ 468,875.00
31.00
$ 468,875.00
31.00
$ 468,875.00
31.00
ML
7.00
16,995.00
$ 118,965.00
7.00
$ 118,965.00
7.00
$ 118,965.00
7.00
ML
22.00
19,669.00
$ 432,718.00
9.00
$ 177,021.00
9.00
$ 177,021.00
9.00
$ 5,225,850.00
$ 3,879,127.85
UN
2.00
85,165.00
$ 170,330.00
2.00
$ 170,330.00
JGO
3.00
88,993.00
$ 266,979.00
3.00
$ 266,979.00
UN
6.00
36,603.00
$ 219,618.00
5.00
$ 183,015.00
$ 3,001,707.85
$ 94,330.00
$ 118,965.00
$ 177,021.00
$ 3,001,707.85

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
12.4
REGISTRO DE PASO 1"
12.5
12.6
12.7
12.8
12.9
12.10
12.11
12.12
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
SUBTOTAL
TOTAL COMEDOR
E
ALOJAMIENTOS
F
PRELIMINARES
1
1.1
1.2
SUBTOTAL
2
2.1
2.2
2.3
2.4
2.5
SUBTOTAL
VIGAS DE CIMENTACIN
3
3.1
3.2
3.3
3.4
3.5
SUBTOTAL
ESTRUCTURA
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
SUBTOTAL
MAMPOSTERA
5
5.1
5.2
5.3
5.4
SUBTOTAL
ACABADO PISOS
6
6.1
6.2
6.3
6.4
6.5
SUBTOTAL
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:
2.00
$ 96,462.00
1.00
UN
1.00
62,643.00
$ 62,643.00
1.00
$ 62,643.00
UN
2.00
845,271.00
$ 1,690,542.00
2.00
$ 1,690,542.00
UN
10.00
36,594.00
$ 365,940.00
8.00
$ 292,752.00
UN
3.00
217,021.00
$ 651,063.00
3.00
$ 651,063.00
UN
1.00
1,526,020.00
$ 1,526,020.00
1.00
$ 1,526,020.00
UN
2.00
1,028,409.00
$ 2,056,818.00
2.00
$ 2,056,818.00
UN
3.00
611,312.00
$ 1,833,936.00
2.00
$ 1,222,624.00
UN
1.00
196,915.00
$ 196,915.00
1.00
$ 196,915.00
35.00
$ 762,930.00
$ 9,137,266.00
ML
UN
35.00
21,798.00
$ 762,930.00
1.00
863,293.00
1.00
525,419.00
$ 525,419.00
1.00
$ 525,419.00
12.00
85,464.00
$ 1,025,568.00
12.00
$ 1,025,568.00
PTO
9.00
145,385.00
$ 1,308,465.00
9.00
$ 1,308,465.00
PTO
4.00
141,127.00
$ 564,508.00
4.00
$ 564,508.00
PTO
40.00
232,999.00
$ 9,319,960.00
40.00
$ 9,319,960.00
UN
1.00
253,383.00
$ 253,383.00
1.00
UN
2.00
174,739.00
$ 349,478.00
2.00
1,460.40
4,637.00
1,460.40
4,873.00
1.00
230.00
m3
$ 863,293.00
$ 253,383.00
$ 349,478.00
$ 14,973,004.00
$ 14,973,004.00
$ 231,247,254.15
$ 176,682,624.59
$ 63,859,183.58
$ 87,001,670.55
$ 23,142,486.97
$ 6,771,874.80
1,476.76
$ 6,847,736.12
1,476.76
$ 6,847,736.12
1,476.76
$ 6,847,736.12
$ 7,116,529.20
1,476.76
$ 7,196,251.48
1,476.76
$ 7,196,251.48
1,476.76
$ 7,196,251.48
$ 13,888,404.00
m3
OCHO (08) MESES

$ 8,367,932.00
UN
m2
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
$ 48,231.00
PTO
m2
$ 863,293.00

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
UN
48,231.00
Pgina__de ___
VERSIN 1.0
$ 14,043,987.60
$ 14,043,987.60
$ 14,043,987.60
59,095.00
$ 13,591,850.00
1,078.90
$ 63,757,595.50
1,078.90
$ 63,757,595.50
1,078.90
$ 63,757,595.50
745.00
64,866.00
$ 48,325,170.00
759.71
$ 49,279,348.86
759.71
$ 49,279,348.86
759.71
$ 49,279,348.86
m3
8.00
486,684.00
$ 3,893,472.00
21.05
$ 10,244,698.20
21.05
$ 10,244,698.20
21.05
$ 10,244,698.20
m3
46.00
639,583.00
$ 29,420,818.00
54.72
$ 34,997,981.76
54.72
$ 34,997,981.76
54.72
$ 34,997,981.76
kg
4,920.00
6,158.00
$ 30,297,360.00
2,371.22
$ 14,601,972.76
2,371.20
$ 14,601,849.60
2,371.20
$ 14,601,849.60
$ 125,528,670.00
132.00
112,991.00
ml
34.20
111,641.00
$ 3,818,122.20
ml
143.40
111,145.00
$ 15,938,193.00
ml
207.40
110,020.00
$ 22,818,148.00
M2
1,460.40
91,644.00
$ 133,836,897.60
ml
370.00
145,582.00
ml
232.20
ml
251.60
ml
93.00
ml
ml
$ 172,881,597.08
$ 172,881,473.92
$ 172,881,473.92
$ 14,914,812.00
505.68
$ 56,203,803.60
505.68
$ 56,203,803.60
505.68
$ 56,203,803.60
1,350.06
$ 123,724,898.64
1,350.06
$ 123,724,898.64
1,350.06
$ 123,724,898.64
$ 53,865,340.00
322.50
$ 46,950,195.00
322.50
$ 46,950,195.00
322.50
$ 46,950,195.00
84,296.00
129,807.00
126,657.00
$ 19,573,531.20
202.50
$ 17,069,940.00
202.50
$ 17,069,940.00
202.50
$ 17,069,940.00
$ 32,659,441.20
548.10
$ 71,147,216.70
548.10
$ 71,147,216.70
548.10
$ 71,147,216.70
188.40
132,823.00
$ 25,023,853.20
m2
24.00
200,232.00
$ 4,805,568.00
14.12
$ 2,827,275.84
14.12
$ 2,827,275.84
14.12
$ 2,827,275.84
ml
176.00
41,148.00
$ 7,242,048.00
126.40
$ 5,201,107.20
1,280.50
$ 72,747,766.00
$ 191,326,172.80
$ 179,928,702.24
$ 179,928,702.24
$ 179,928,702.24
$ 11,779,101.00
$ 154,948,882.60
$ 143,195,734.74
$ 137,994,627.54
$ 137,994,627.54
m2
1,816.00
56,812.00
$ 103,170,592.00
1,280.50
$ 72,747,766.00
m2
2,400.00
24,089.00
$ 57,813,600.00
1,891.43
$ 45,562,657.27
1,730.23
$ 41,679,510.47
1,730.23
$ 41,679,510.47
m2
940.00
29,306.00
$ 27,547,640.00
669.57
$ 19,622,418.42
455.43
$ 13,346,831.58
455.43
$ 13,346,831.58
M2
246.00
58,446.00
$ 14,377,716.00
368.15
$ 21,516,894.90
$ 202,909,548.00
m2
550.00
56,549.00
$ 31,101,950.00
m2
$ 159,449,736.59
1,242.55
$ 70,264,959.95
$ 26,307,064.74
764.00
56,549.00
$ 43,203,436.00
ml
784.00
25,971.00
$ 20,361,264.00
1,012.94
M2
138.00
60,941.00
$ 8,409,858.00
150.80
$ 9,189,902.80
ml
300.00
73,845.00
$ 22,153,500.00
300.52
$ 22,191,899.40
$ 125,230,008.00
$ 127,953,826.89
1,280.50
$ 72,747,766.00
$ 72,747,766.00
$ 55,026,342.05
$ 127,774,108.05

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
CARPINTERA METLICA
7
7.1
7.2
7.3
7.4
SUBTOTAL
8
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
SUBTOTAL
PINTURA
9
9.1
9.2
SUBTOTAL
ESTRUCTURA METLICA
10
10.1
SECC CT-E (2) PHR-C 12"*3"*2mm seccion correa
10.2
10.3
10.4
10.5
10.6
10.7
TEMPLETE < 1 1/4"*1/8"
10.8
ANCL 1 .305 <2"*1/8" 2 PER 7/16" 2 ANC EXP 3/8"*3
10.9
SUBTOTAL
CUBIERTA
11
TEJA TERMOACUSTICA
11.1
11.2
11.3
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
12.7
DESAGUE
12.8
DESAGUE
12.9
12.10
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
REGISTRO DE PASO 1"
13.9
13.10
13.11
SUBTOTAL
14
14.1
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:
113.20
221,152.00
$ 25,034,406.40
126.82
m2
66.40
226,351.00
$ 15,029,706.40
37.64
$ 8,519,851.64
m2
66.60
346,478.00
$ 23,075,434.80
34.62
$ 11,995,068.36
M2
166.00
190,170.00
$ 31,568,220.00
175.00
$ 33,279,750.00
PTO
100.00
85,464.00
$ 8,546,400.00
100.00
$ 8,546,400.00
$ 19,571,916.00
84.00
$ 19,571,916.00
$ 94,707,767.60
84.00
232,999.00
12.00
391,897.00
$ 4,702,764.00
12.00
$ 4,702,764.00
184.00
59,825.00
$ 11,007,800.00
184.00
$ 11,007,800.00
Ml
158.00
125,496.00
$ 19,828,368.00
$ 35,018,144.00
$ 2,101,676.00
4.00
$ 2,101,676.00
$ 698,956.00
4.00
Ml
224.00
156,331.00
4.00
525,419.00
4.00
174,739.00
$ 101,476,024.00
$ 698,956.00
$ 46,629,512.00
m2
2,400.00
10,098.00
$ 24,235,200.00
1,523.28
$ 15,382,081.44
m2
940.00
17,046.00
$ 16,023,240.00
669.57
$ 11,413,490.22
$ 40,258,440.00
ml
188.00
183,681.00
$ 34,532,028.00
ml
288.60
135,930.00
$ 39,229,398.00
ml
44.80
259,309.00
$ 11,617,043.20
ml
25.80
142,721.00
$ 3,682,201.80
ml
1,006.00
50,611.00
$ 50,914,666.00
ml
54.00
35,178.00
$ 1,899,612.00
UN
344.00
28,674.00
$ 9,863,856.00
ml
280.00
33,592.00
UN
76.00
43,836.00
OCHO (08) MESES

$ 81,841,166.64
Ml
UN
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
$ 28,046,496.64
PTO
UN

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
M2
PTO
Pgina__de ___
VERSIN 1.0
$ 26,795,571.66
$ 9,405,760.00
$ 3,331,536.00
$ 164,476,101.00
m2
1,526.00
63,896.00
$ 97,505,296.00
1,579.55
$ 100,926,926.80
ml
290.00
85,424.00
$ 24,772,960.00
276.00
$ 23,577,024.00
ml
234.00
38,394.00
$ 8,984,196.00
56.00
$ 2,150,064.00
$ 131,262,452.00
UN
$ 126,654,014.80
8.00
324,743.00
$ 2,597,944.00
UN
4.00
438,710.00
$ 1,754,840.00
4.00
$ 1,754,840.00
ML
60.00
27,589.00
$ 1,655,340.00
95.37
$ 2,631,162.93
95.37
$ 2,631,162.93
95.37
$ 2,631,162.93
ML
50.00
36,909.00
$ 1,845,450.00
50.00
$ 1,845,450.00
50.00
$ 1,845,450.00
50.00
$ 1,845,450.00
ML
50.00
49,036.00
$ 2,451,800.00
50.00
$ 2,451,800.00
50.00
$ 2,451,800.00
UN
32.00
18,866.00
$ 603,712.00
32.00
$ 603,712.00
32.00
$ 603,712.00
32.00
UN
32.00
14,845.00
$ 475,040.00
32.00
$ 475,040.00
32.00
$ 475,040.00
32.00
$ 475,040.00
UN
48.00
50,465.00
$ 2,422,320.00
48.00
$ 2,422,320.00
48.00
$ 2,422,320.00
48.00
$ 2,422,320.00
UN
20.00
62,033.00
$ 1,240,660.00
20.00
$ 1,240,660.00
20.00
$ 1,240,660.00
20.00
$ 1,240,660.00
UN
20.00
79,875.00
$ 1,597,500.00
20.00
$ 1,597,500.00
20.00
$ 1,597,500.00
20.00
$ 16,644,606.00
$ 12,570,684.93
$ 603,712.00
$ 1,597,500.00
$ 13,267,644.93
$ 13,267,644.93
ML
169.00
15,125.00
$ 2,556,125.00
169.00
$ 2,556,125.00
169.00
$ 2,556,125.00
169.00
ML
24.20
16,995.00
$ 411,279.00
27.12
$ 460,904.40
27.12
$ 460,904.40
27.12
$ 460,904.40
ML
36.00
19,669.00
$ 708,084.00
52.48
$ 1,032,229.12
52.48
$ 1,032,229.12
52.48
$ 1,032,229.12
ML
7.00
20,160.00
$ 141,120.00
12.00
$ 241,920.00
12.00
$ 241,920.00
12.00
$ 241,920.00
UN
20.00
85,165.00
$ 1,703,300.00
20.00
$ 1,703,300.00
JGO
28.00
88,993.00
$ 2,491,804.00
28.00
$ 2,491,804.00
UN
$ 2,556,125.00
8.00
36,603.00
UN
4.00
48,231.00
$ 192,924.00
4.00
$ 192,924.00
4.00
$ 192,924.00
4.00
$ 192,924.00
UN
24.00
62,643.00
$ 1,503,432.00
24.00
$ 1,503,432.00
24.00
$ 1,503,432.00
24.00
$ 1,503,432.00
UN
8.00
845,271.00
$ 6,762,168.00
UN
20.00
36,594.00
30.00
$ 6,510,630.00
$ 292,824.00
8.00
24.00
217,021.00
8.00
$ 292,824.00
8.00
$ 292,824.00
$ 731,880.00
$ 17,494,940.00
UN
$ 292,824.00
$ 5,208,504.00
$ 10,475,462.52
$ 6,280,358.52
$ 6,280,358.52

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
14.2
14.3
SUBTOTAL
TOTAL ALOJAMIENTOS
F
LAVANDERA
G
PRELIMINARES
1
1.1
1.2
SUBTOTAL
CIMENTACIN
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
SUBTOTAL
3
3.1
Columnas secc 15*25 + 4d5/8"+f 3/8" cada 12 cms
3.2
3.3
3.4
3.5
3.6
SUBTOTAL
MAMPOSTERA
4
4.1
4.2
4.3
Paetes Muros exteriores y culatas mortero 1:4 impermeabilizado inc. Filos y Dilataciones
4.4
SUBTOTAL
ACABADOS
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
SUBTOTAL
ESTRUCTURA METLICA
6
6.1
6.2
TEMPLETE < 1 1/4"*1/8"
6.3
6.4
6.5
SUBTOTAL
CUBIERTA
7
TEJA TERMOACUSTICA
7.1
7.2
7.3
SUBTOTAL
CARPINTERA METLICA
8
8.1
8.2
SUBTOTAL
9
9.1
9.2
Pgina__de ___
VERSIN 1.0
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
UN
4.00
1,526,020.00
$ 6,104,080.00
4.00
$ 6,104,080.00
UN
16.00
1,028,409.00
$ 16,454,544.00
16.00
$ 16,454,544.00
$ 27,767,128.00
$ 29,069,254.00
$ 1,407,919,144.00
$ 1,131,489,251.69
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
$ 577,596,557.30
$ 652,170,902.80
$ 74,574,345.50
M2
318.42
4,637.00
$ 1,476,513.54
318.42
$ 1,476,513.54
318.42
$ 1,476,513.54
318.42
$ 1,476,513.54
M2
318.42
4,873.00
$ 1,551,660.66
318.42
$ 1,551,660.66
318.42
$ 1,551,660.66
318.42
$ 1,551,660.66
280.35
$ 16,567,283.25
$ 3,028,174.20
M3
32.00
M3
ML
ML
59,095.00
$ 1,891,040.00
159.00
64,866.00
$ 10,313,694.00
49.00
107,905.00
$ 5,287,345.00
14.00
110,020.00
$ 1,540,280.00
ML
45.00
109,255.00
$ 4,916,475.00
ML
61.50
106,555.00
$ 6,553,132.50
ML
13.00
102,684.00
$ 1,334,892.00
M3
4.40
639,583.00
$ 2,814,165.20
M3
1.00
486,684.00
$ 486,684.00
kg
612.00
6,158.00
$ 3,768,696.00
$ 3,028,174.20
280.35
$ 16,567,283.25
$ 3,028,174.20
$ 3,028,174.20
280.35
$ 16,567,283.25
60.45
$ 3,921,149.70
60.45
$ 3,921,149.70
60.45
$ 3,921,149.70
119.26
$ 13,120,985.20
119.26
$ 13,120,985.20
119.26
$ 13,120,985.20
6.18
$ 3,952,622.94
6.18
$ 3,952,622.94
6.18
$ 3,952,622.94
3.46
$ 1,683,926.64
3.46
$ 1,683,926.64
3.46
$ 1,683,926.64
336.56
$ 2,072,536.48
336.56
$ 2,072,536.48
336.56
$ 2,072,536.48
49.31
$ 6,934,514.61
$ 38,906,403.70
$ 41,318,504.21
$ 41,318,504.21
$ 41,318,504.21
ml
79.00
140,631.00
$ 11,109,849.00
ml
17.20
109,483.00
$ 1,883,107.60
18.00
$ 1,970,694.00
18.00
$ 1,970,694.00
18.00
$ 1,970,694.00
ml
53.10
126,657.00
$ 6,725,486.70
119.26
$ 15,105,113.82
119.26
$ 15,105,113.82
119.26
$ 15,105,113.82
ml
49.00
124,631.00
$ 6,106,919.00
M2
13.00
200,232.00
$ 2,603,016.00
12.95
$ 2,593,004.40
12.95
$ 2,593,004.40
12.95
$ 2,593,004.40
M2
318.42
91,644.00
$ 29,181,282.48
256.64
$ 23,519,516.16
256.64
$ 23,519,516.16
256.64
$ 23,519,516.16
255.46
$ 14,513,193.52
49.31
$ 57,609,660.78
M2
305.00
56,812.00
$ 17,327,660.00
M2
53.00
124,604.00
M2
183.80
24,089.00
M2
280.00
29,306.00
$ 50,122,842.99
255.46
$ 14,513,193.52
$ 6,604,012.00
59.92
$ 4,427,558.20
303.34
$ 8,205,680.00
201.99
$ 36,564,910.20
UN
$ 6,934,514.61
$ 6,301,280.00
$ 7,466,271.68
59.92
$ 7,466,271.68
59.92
$ 7,466,271.68
$ 7,307,157.26
303.34
$ 7,307,157.26
303.34
$ 7,307,157.26
$ 5,919,518.94
201.99
$ 5,919,518.94
201.99
$ 5,919,518.94
$ 35,206,141.40
ML
4.12
152,658.00
$ 628,950.96
4.10
$ 625,897.80
M2
220.00
56,549.00
$ 12,440,780.00
169.38
$ 9,578,269.62
M2
98.00
60,941.00
$ 5,972,218.00
87.26
$ 5,317,711.66
M2
100.00
58,446.00
$ 5,844,600.00
148.05
$ 8,652,930.30
ML
195.00
25,971.00
$ 5,064,345.00
122.92
$ 3,192,355.32
M2
482.00
17,046.00
$ 8,216,172.00
357.28
$ 6,090,194.88
32.00
$ 44,468,345.96
50,611.00
$ 4,150,102.00
ML
54.00
142,721.00
$ 7,706,934.00
ML
36.50
33,592.00
$ 1,226,108.00
UN
48.00
28,674.00
UN
9.00
61,675.00
$ 50,122,842.99
$ 50,122,842.99
$ 14,513,193.52
196,915.00
82.00
$ 6,934,514.61
255.46
32.00
ML
49.31
$ 35,206,141.40
$ 35,206,141.40
$ 6,301,280.00
$ 39,758,639.58
$ 1,376,352.00
$ 555,075.00
$ 15,014,571.00
M2
136.50
63,896.00
$ 8,721,804.00
117.12
$ 7,483,499.52
ML
19.40
85,424.00
$ 1,657,225.60
19.20
$ 1,640,140.80
ML
16.00
38,394.00
$ 614,304.00
16.00
$ 614,304.00
$ 10,993,333.60
$ 9,737,944.32
M2
4.00
346,478.00
$ 1,385,912.00
39.42
$ 13,658,162.76
M2
6.50
226,351.00
$ 1,471,281.50
7.00
$ 1,584,457.00
$ 2,857,193.50
$ 15,242,619.76
UN
4.00
324,743.00
$ 1,298,972.00
3.80
$ 1,234,023.40
ML
33.02
49,036.00
$ 1,619,168.72
33.02
$ 1,619,168.72
33.02
$ 1,619,168.72
33.02
$ 1,619,168.72

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
9.3
9.4
9.5
9.6
SUBTOTAL
10
10.1
10.2
10.3
10.4
10.5
10.6
REGISTRO DE PASO 1"
10.7
10.8
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
SUBTOTAL
TOTAL LAVANDERA
G
ESTUDIOS Y DISEOS
G
ESTUDIO DE LOS
DISEOS ARQUITECTONICOS, ESTRUCTURALES, ELECTRICOS,
HIDRAULICOS, PARA LA IMPLANTACION
Pgina__de ___
VERSIN 1.0
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
ML
26.00
95,724.00
$ 2,488,824.00
26.00
$ 2,488,824.00
26.00
$ 2,488,824.00
26.00
$ 2,488,824.00
ML
51.74
27,589.00
$ 1,427,454.86
54.62
$ 1,506,911.18
54.62
$ 1,506,911.18
54.62
$ 1,506,911.18
UN
6.00
79,875.00
$ 479,250.00
6.00
$ 479,250.00
6.00
$ 479,250.00
6.00
UN
19.00
18,866.00
$ 358,454.00
19.00
$ 358,454.00
19.00
$ 358,454.00
19.00
$ 7,672,123.58
$ 7,686,631.30
$ 479,250.00
$ 358,454.00
$ 6,452,607.90
$ 6,452,607.90
UN
4.00
845,271.00
$ 3,381,084.00
4.00
$ 3,381,084.00
ML
22.00
15,125.00
$ 332,750.00
70.40
$ 1,064,800.00
70.40
$ 1,064,800.00
70.40
$ 1,064,800.00
ML
8.80
16,995.00
$ 149,556.00
8.80
$ 149,556.00
8.80
$ 149,556.00
8.80
$ 149,556.00
ML
22.00
19,669.00
$ 432,718.00
22.00
$ 432,718.00
22.00
$ 432,718.00
22.00
$ 432,718.00
ML
9.30
20,160.00
$ 187,488.00
9.30
$ 187,488.00
9.30
$ 187,488.00
9.30
$ 187,488.00
ML
8.50
39,828.00
$ 338,538.00
12.00
$ 477,936.00
12.00
$ 477,936.00
12.00
$ 477,936.00
UN
2.00
62,643.00
$ 125,286.00
2.00
$ 125,286.00
2.00
$ 125,286.00
2.00
UN
38.00
36,594.00
$ 1,390,572.00
38.00
$ 1,390,572.00
$ 6,337,992.00
$ 7,209,440.00
PTO
12.00
$ 1,025,568.00
12.00
PTO
7.00
75,562.00
$ 528,934.00
7.00
$ 528,934.00
PTO
7.00
232,999.00
$ 1,630,993.00
7.00
$ 1,630,993.00
Ml
46.00
52,565.00
$ 2,417,990.00
46.00
$ 2,417,990.00
UN
1.00
439,059.00
$ 439,059.00
1.00
$ 439,059.00
UN
1.00
308,193.00
$ 308,193.00
1.00
UN
1.00
85,464.00
47,979,688.00
SUBTOTAL
ITEMS NO PREVISTOS
$ 1,025,568.00
$ 308,193.00
$ 6,350,737.00
$ 6,350,737.00
$ 229,803,445.52
$ 215,661,674.76
$ 94,469,521.40
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
1.00
$ 47,979,688.00
$ 125,286.00
$ 2,437,784.00
$ 2,437,784.00
1.00
$ 47,979,688.00
$ 138,566,054.70
$ 44,096,533.30
1.00
$ 47,979,688.00
$ 47,979,688.00
$
$ 47,979,688.00
Estructura metlica para aula de preescolar segn diseo, incluye cercha tipo 1 en perfil
N.P.1
tubular rectangular 80*40*2mm con anclajes, cercha tipo 2 en perfil tubular rectangular
80*40*2mm con anclajes, correa en perfil tubular 90*50*2mm y riostras en perfil tubular 60*,
GL
38,334,780.00
1.00
$ 38,334,780.00
1.00
GL
25,344,614.00
1.00
$ 25,344,614.00
GL
39,863,040.00
1.00
$ 39,863,040.00
1.00
GL
18,889,583.47
1.00
$ 18,889,583.47
GL
109,923,462.00
2.00
$ 219,846,924.00
2.00
$ 38,334,780.00
1.00
$ 38,334,780.00
1.00
$ 25,344,614.00
1.00
$ 39,863,040.00
1.00
$ 18,889,583.47
2.00
$ 219,846,924.00
incluye aplicacin de anticorrosivo y pintura.

Estructura metlica para lavandera segn diseo en phr-c 220x80x1.5, y phr-c 220x80x3 con
N.P.2
templetes l1-1/4x1/8, y l1-1/2x1/8 y anclanjes lam. 3/8 280x250, lam 3/8300x300, lam
1.00
$ 25,344,614.00
3/8x250x250 y anc. Expansivo f 3/8x3x3/8, incluye aplicacin de anticorrosivo y pintura.

Estructura metlica para unidad sanitaria segn diseo en phr-c 220x80x1.5, y phr-c
N.P.3
220x80x3 con templetes l1-1/4x1/8, y l1-1/2x1/8 y anclajes lam. 3/8 280x250, lam
$ 39,863,040.00
3/8280x250 y anc. expansivo f 3/8x3x3/8, incluye aplicacin de anticorrosivo y pintura.

Estructura metlica para aulas zona ssmica alta segn diseo en tubera estructural
N.P.4
120x60x3mm, y perfil estructural phr 160x60 calibre 12 seccin tipo cajn, incluye aplicacin
1.00
$ 18,889,583.47
de anticorrosivo y pintura.
Estructura metlica para alojamientos segn diseo en phr-c 160x60x1.5, phr-c 160x60x2.5,
phr-c 120x60x1.5, phr-c305x80x3, phr-c 305x80x2, pt-120x120x4 mas templete l1-1/4x1/8, l1-
N.P.5
1/2x1/8, y anclajes lam. 3/8 DIAMETRO 280X250 PHR-C 220x80x3 y anclaje exp. dimetro
1/22 x3-3/4 incluye aplicacin de anticorrosivo y pintura.
$ 219,846,924.00

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
Pgina__de ___
VERSIN 1.0
220 DE 2010
META
$ 9,843,669,344
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
Estructura metlica cocina-comedor segn diseo en phr-c 220x80x1.5, phr-c 160x60x1.2,

tub 2 x2.5mm, phr-c 220x80x3, y templetes l 2x1/8, l1-1/4x1/8, l1-1/2x1/8, var de dimetro
N.P.6
de , pl 2-1/2x1/4x200, y anclajes en lam. 3/8 dimetro de 280x250, anc. Expansivo
GL
46,163,700.00
1.00
75,562.00
75,562.00
261,765.70
4.00
7.00
$ 302,248.00
$ 528,934.00
11.55
$ 3,023,393.84
11.55
$ 46,163,700.00
1.00
$ 46,163,700.00
1.00
$ 46,163,700.00
11.55
$ 3,023,393.84
dimetro x3x3/4, lam. 5/8x150x300, lam. 3/8x300x300, incluye aplicacin de anicorrosivo

y pintura
N.P.7
N.P.8
N.P.9

PTO
PTO
ML
$ 3,023,393.84

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
220 DE 2010
META
$ 9,843,669,344
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 9,843,669,344
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
DOCE (12) MESES
31 DE MARZO DE 2012
SUMINISTRO E INSTALACION DE TUBERIA PVC PARA AGUAS LLUVIAS DE 10"
617 DE 2010
PROYECTO No.
OBJETO PROYECTO:

$ 3,348,124,321
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
97,199.76
78.00
$ 7,581,581.28
78.00
$ 7,581,581.28
78.00
$ 7,581,581.28
N.P.11
EXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO PARA INSTALACION

DE TUBERIA DE 10" AGUAS LLUVIAS
M3
59,095.00
67.83
$ 4,008,532.04
67.83
$ 4,008,413.85
67.83
$ 4,008,413.85
N.P.12
RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE PARA LA

INSTALACION DE LA TUBERIA DE 10" AGUAS LLUVIAS
M3
64,866.00
64.00
$ 4,151,424.00
64.00
$ 4,151,424.00
64.00
$ 4,151,424.00
N.P.13
BORDILLO EN CONCRETO DE B:0,12 H:0,20 EN CONCRETO DE 3000 PSI PARA LA

(UNIDAD SANITARIA)
ML
21,863.00
59.82
$ 1,307,844.66
59.82
$ 1,307,844.66
59.82
$ 1,307,844.66
ML
261,765.70
12.60
$ 3,298,247.82
12.60
$ 3,298,247.82
12.60
$ 3,298,247.82
ML
21,863.00
78.10
$ 1,707,500.30
78.10
$ 1,707,500.30
78.10
$ 1,707,500.30
ML
21,863.00
302.40
$ 6,611,371.20
302.40
$ 6,611,371.20
302.40
$ 6,611,371.20
ML
21,863.00
78.18
$ 1,709,249.34
78.18
$ 1,709,249.34
78.18
UN
324,743.00
20.00
N.P.10
N.P.14
N.P.15
N.P.16
N.P.17
N.P.18
PEDEST CONC 3000 PSI 50X50 4D 5/8+F 3/8 C/20 (PYA) ALOJAMIENTO
(LAVANDERIA)
BORDILLO EN CONCRETO DE B:0,12 H:0,20 EN CONCRETO DE 3000 PSI PARA LOS
(ALOJAMIENTOS)
BORDILLO EN CONCRETO DE B:0,12 H:0,20 EN CONCRETO DE 3000 PSI PARA EL
(COMEDOR)
ML
Pgina__de ___
VERSIN 1.0
$ 6,494,860.00

IMPREVISTOS ( 2%)
UTILIDAD ( 5%)
$ 6,494,860.00
20.00
$ 428,336,527.76
$ 2,519,194,376.26
$ 2,512,432,123.34
$ 1,236,511,633.80
$ 306,174,723.51
$ 1,542,686,357.31
$ 604,606,650.30
$ 73,481,933.64
$ 370,244,725.75
$ 602,983,709.60
$ 296,762,792.11
$ 50,383,887.53
$ 50,248,642.47
$ 24,730,232.68
$ 6,123,494.47
$ 125,959,718.81
$ 125,621,606.17
$ 61,825,581.69
$ 15,308,736.18
$ 77,134,317.87
$ 780,950,256.64
$ 778,853,958.24
$ 383,318,606.48
$ 94,914,164.29
$ 478,232,770.77
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
$ 3,348,124,321.00
$ 3,339,265,770.00
$ 1,667,809,928.00
348,947,332.56
(0.62)
52,141,555.44
Firma:
Firma:
Firma:

DIRECTOR DE OBRA
$ 30,853,727.15
$ 47,979,688.00
$ 401,088,888.00
2,068,898,816.00
52,141,555.44
62%
-49.81
NOTA:
1: El Interventor Certifica que revis, verific y constat el pago de los Parafisicales de Ley por parte del contratista, con base en los soportes presentados por ste.
-$ 1,266,721,040.00
$ 401,088,888.00
2: Las cantidades y valores consignados en la presente Acta son responsabilidad exclusiva del Contratista e Interventor. El pago de la presente acta se realizar con base en el principio de confiabilidad y responsabilidad con la que la Interventoria y el Contratista realizan las mediciones en campo y las revisiones efectuadas por parte de la interventoria.
$ 6,494,860.00
$ 96,892,757.47
Firma:
$ 1,709,249.34
$ 331,443,770.29
20.00
$ 429,167,827.95

$ 2,068,898,816.00

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
INTERVENTOR:
DESCRIPCION
2
2.1
3
3.1
3.2
3.3
UND
CANT.
VALOR UNITARIO
VALOR TOTAL
VALOR
OBRA EJECUTADA
PRESENTE ACTA
CANT.
ACUMULADO
VALOR
CANT.
178.35
4,637.00
$ 827,008.95
178.72
$ 827,008.95
178.72
$ 828,724.64
178.72
M2
178.35
4,873.00
$ 869,099.55
178.72
$ 870,902.56
178.72
$ 870,902.56
178.72
SUBTOTAL
EXCAVACIONES
$ 1,696,108.50
M3
18.56
59,095.00
SUBTOTAL
CIMENTACIN
$ 1,096,803.20
M3
3.4
3.5
VALOR
$ 2,789,874.95
47.21
$ 2,789,874.95
$ 2,789,874.95
$ 2,789,874.95
$ 1,017,169.56
2.09
$ 1,017,169.56
2.09
$ 1,017,169.56
90.00
64,866.00
$ 5,837,940.00
75.13
$ 4,873,382.58
75.13
$ 4,873,382.58
75.13
$ 4,873,382.58
3.60
639,583.00
$ 2,302,498.80
5.18
$ 3,313,039.94
5.18
$ 3,313,039.94
5.18
$ 3,313,039.94
ML
74.50
117,510.00
$ 8,754,495.00
74.56
$ 8,761,545.60
74.56
$ 8,761,545.60
74.56
$ 8,761,545.60
KG
126.00
6,158.00
$ 775,908.00
207.54
$ 1,278,031.32
207.54
$ 1,278,031.32
207.54
$ 1,278,031.32
$ 5,153,164.80
33.60
$ 5,153,164.80
$ 18,644,209.80
88.70
ML
13.50
ML
43.10
ML
9.00
152,658.00
ML
6.80
M2
1.56
153,368.00
$ 19,243,169.00
$ 13,603,741.60
33.60
65,570.00
$ 885,195.00
128,799.00
$ 5,551,236.90
$ 1,373,922.00
172,243.00
200,232.00
SUBTOTAL
33.60
13.50
$ 885,195.00
13.50
$ 885,195.00
13.50
$ 885,195.00
58.24
$ 7,501,253.76
58.24
$ 7,501,253.76
58.24
$ 7,501,253.76
12.39
$ 1,891,432.62
$ 1,171,252.40
5.31
$ 914,610.33
$ 312,361.92
1.56
$ 22,897,709.82
ML
488.50
72,681.00
$ 35,504,668.50
5.2
GL
4.00
2,957,297.00
$ 11,829,188.00
5.3
GL
5.00
2,643,787.00
$ 13,218,935.00
M2
198.24
63,896.00
SUBTOTAL
CUBIERTA
$ 312,361.92
$ 16,658,018.43
$ 60,552,791.50
SUBTOTAL
MAMPOSTERA
$ 12,666,743.04
218.88
$ 13,985,556.48
78.78
$ 4,475,649.36
$ 12,666,743.04
$ 4,686,990.00
$ 13,985,556.48
M2
82.50
56,812.00
UN
1.00
614,373.00
$ 614,373.00
1.00
$ 614,373.00
$ 1,161,143.50
SUBTOTAL
$ 19,243,169.00
$ 19,243,169.00
$ 5,153,164.80
5.1
47.21
$ 2,789,874.95
2.09
ML
$ 2,789,874.95
$ 870,902.56
$ 1,699,627.20
$ 1,699,627.20
$ 973,368.00
47.21
$ 828,724.64
486,684.00
SUBTOTAL
TEJA TERMOACUSTICA
$ 1,697,911.51
$ 1,096,803.20
M3
8
8.1
8.2
8.3
8.4
8.5
8.6
CANT.
M2
7
7.1
SUPERVISOR:
6
6.1
OCHO (08) MESES

2.00
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
AULA PREESCOLAR
PRELIMINARES
M3
4.6
META"
$ 3,348,124,321
Acta de Modificacin No. _No.1_ de fecha
________
4
4.1
4.2
4.3
4.4
4.5
INSTITUCION EDUCATIVA LA JULIA EN EL MUNICIPIO DE URIBE
A
1
1.1
1.2
617 DE 2010
"ESTUDIOS Y MEJORAMIENTO DE LA INFRAESTRUCTURA DE LA
PROYECTO No.
220 DE 2010
ESTUDIO, DISEO Y CONSTRUCCIN DE LA INSTITUCION EDUCATIVA SANTA
TERESA DE PACHAQUIARO EN EL MUNICIPIO DE PUERTO LOPEZ; Y ESTUDIOS
OBJETO PROYECTO:
Y MEJORAMIENTO DE INFRAESTRUCTURAS EDUCATIVAS EN EL MUNICIPIO DE
URIBE, EN EL DEPARTAMENTO DEL META
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
FECHA DE TERMINACION
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
OBJETO CONTRATO:
CONTRATISTA:
$ 4,686,990.00
$ 4,475,649.36
ML
33.50
34,661.00
$ 1,161,143.50
33.50
UN
1.00
439,059.00
$ 439,059.00
1.00
$ 439,059.00
PTO
8.00
232,999.00
$ 1,863,992.00
8.00
$ 1,863,992.00
PTO
6.00
75,562.00
$ 453,372.00
6.00
$ 453,372.00
PTO
7.00
85,464.00
$ 598,248.00
7.00
$ 598,248.00
$ 13,539,613.56
$ 13,539,613.56

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
SUBTOTAL
9
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
SUBTOTAL
10
10.1
10.2
10.3
10.4
10.5
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
SUBTOTAL
PISOS
12
12.1
12.2
12.3
12.4
12.5
SUBTOTAL
CARPINTERA METLICA
13
13.1
13.2
13.3
13.4
13.5
SUBTOTAL
PAETES
14
14.1
14.2
SUBTOTAL
15
15.1
15.2
15.3
15.4
15.5
SUBTOTAL
PINTURA Y ESTUCO
16
Estuco preparado
16.1
16.2
SUBTOTAL
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
$ 5,130,187.50
5.00
24,108.00
$ 120,540.00
5.00
$ 120,540.00
UN
10.00
50,465.00
$ 504,650.00
9.00
$ 454,185.00
UN
2.00
79,875.00
$ 159,750.00
2.00
$ 159,750.00
ML
4.33
27,589.00
$ 119,460.37
8.33
ML
14.34
49,036.00
$ 703,176.24
14.34
$ 703,176.24
ML
30.00
95,724.00
$ 2,871,720.00
30.00
$ 2,871,720.00
ML
28.70
36,909.00
$ 1,059,288.30
18.33
$ 676,541.97
UN
2.00
200,763.00
$ 401,526.00
2.00
$ 401,526.00
$ 5,940,110.91
$ 416,377.50
META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
$ 5,130,187.50
UN
ML
$ 229,816.37
$ 5,617,255.58
24.50
16,995.00
UN
1.00
36,603.00
$ 36,603.00
1.00
$ 36,603.00
ML
21.68
15,125.00
$ 327,910.00
26.00
$ 393,250.00
UN
2.00
48,231.00
$ 96,462.00
2.00
$ 96,462.00
UN
1.00
845,271.00
$ 845,271.00
1.00
$ 845,271.00
24.50
$ 1,722,623.50
$ 416,377.50
$ 1,787,963.50
UN
4.00
217,021.00
$ 868,084.00
4.00
$ 868,084.00
UN
2.00
581,926.00
$ 1,163,852.00
2.00
$ 1,163,852.00
UN
1.00
611,312.00
$ 611,312.00
1.00
$ 611,312.00
UN
2.00
85,165.00
$ 170,330.00
2.00
$ 170,330.00
JGO
2.00
88,993.00
$ 177,986.00
2.00
$ 177,986.00
UN
3.00
14,845.00
$ 44,535.00
5.00
$ 3,036,099.00
$ 74,225.00
$ 3,065,789.00
M2
178.35
50,387.00
$ 8,986,521.45
169.65
$ 8,548,154.55
169.65
$ 8,548,154.55
169.65
$ 8,548,154.55
ML
53.66
21,863.00
$ 1,173,168.58
53.66
$ 1,173,168.58
53.66
$ 1,173,168.58
53.66
$ 1,173,168.58
ML
53.80
52,013.00
$ 2,798,299.40
53.80
$ 2,798,299.40
ML
20.00
73,845.00
$ 1,476,900.00
29.06
$ 2,145,935.70
ML
20.00
120,595.00
$ 2,411,900.00
29.06
$ 3,504,490.70
$ 16,846,789.43
UN
UN
2.00
435,344.00
$ 870,688.00
$ 986,878.00
$ 18,170,048.93
2.00
$ 870,688.00
3.00
$ 1,480,317.00
2.00
493,439.00
M2
7.52
115,263.00
$ 866,777.76
5.46
$ 629,335.98
M2
13.96
314,356.00
$ 4,388,409.76
16.16
$ 5,079,992.96
M2
3.84
287,546.00
$ 1,104,176.64
2.97
$ 854,011.62
$ 8,216,930.16
$ 8,914,345.56
M2
100.00
24,089.00
$ 2,408,900.00
100.00
$ 2,408,900.00
M2
65.00
29,306.00
$ 1,904,890.00
74.61
$ 2,186,520.66
$ 8,920,604.75
$ 4,313,790.00
$ 4,595,420.66
M2
161.25
56,549.00
$ 9,118,526.25
157.75
M2
23.62
60,941.00
$ 1,439,426.42
12.59
$ 767,247.19
M2
20.21
58,446.00
$ 1,181,193.66
35.62
$ 2,081,846.52
ML
57.06
18,484.00
$ 1,054,697.04
60.38
$ 1,116,063.92
ML
79.90
25,971.00
$ 2,075,082.90
82.99
$ 2,155,333.29
$ 14,868,926.27
$ 15,041,095.67
M2
100.00
8,320.00
$ 832,000.00
100.00
$ 832,000.00
M2
100.00
10,098.00
$ 1,009,800.00
163.88
$ 1,654,860.24
$ 1,841,800.00
$ 2,486,860.24
$ 9,721,323.13
$ 9,721,323.13

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
VIDRIOS Y ESPEJOS
17
Espejo 4mm
17.1
17.2
SUBTOTAL
A
B
PRELIMINARES
1
Localizacin
y replanteo arquitectura
1.1
1.2
SUBTOTAL
EXCAVACIONES
2
2.1
SUBTOTAL
CIMENTACIN
3
3.1
3.2
3.3
3.4
3.5
SUBTOTAL
4
4.1
4.2
4.3
Meson e=0,07 mts, ancho 0,65 mts D=1/2" c/20cms en ambos sentidos. Concreto 3000 psi
4.4
SUBTOTAL
5
M2
3.24
112,089.00
$ 363,168.36
2.38
$ 266,771.82
UN
1.00
15,977,772.00
$ 15,977,772.00
1.00
$ 15,977,772.00
10
10.1
10.2
10.3
10.4
$ 139,903,690.19
$ 46,993,607.84
$ 46,993,607.84
$ 1,122,154.00
236.93
$ 1,098,644.41
236.93
$ 1,098,644.41
236.93
$ 1,098,644.41
4,873.00
$ 1,179,266.00
236.93
$ 1,154,559.89
236.93
$ 1,154,559.89
236.93
$ 1,154,559.89
40.07
$ 2,367,936.65
6.46
$ 2,263,926.38
$ 2,301,420.00
M3
26.00
59,095.00
M3
5.00
350,453.00
$ 1,536,470.00
$ 2,253,204.30
40.07
$ 2,367,936.65
6.46
$ 2,263,926.38
$ 1,536,470.00
M3
$ 1,752,265.00
$ 2,253,204.30
$ 2,253,204.30
40.07
$ 2,367,936.65
6.46
$ 2,263,926.38
$ 2,367,936.65
$ 2,367,936.65
$ 2,367,936.65
2.00
486,684.00
$ 973,368.00
1.79
$ 871,164.36
1.79
$ 871,164.36
1.79
$ 871,164.36
M3
6.00
639,583.00
$ 3,837,498.00
5.62
$ 3,594,456.46
5.62
$ 3,594,456.46
5.62
$ 3,594,456.46
KG
227.50
6,158.00
$ 1,400,945.00
224.84
$ 1,384,564.72
224.84
$ 1,384,564.72
224.84
$ 1,384,564.72
ML
54.00
117,510.00
$ 6,345,540.00
57.16
$ 6,716,871.60
57.16
$ 6,716,871.60
$ 14,309,616.00
$ 14,830,983.52
57.16
$ 6,716,871.60
$ 14,830,983.52
$ 14,830,983.52
ML
58.80
161,604.00
$ 9,502,315.20
54.60
$ 8,823,578.40
54.60
$ 8,823,578.40
54.60
$ 8,823,578.40
ML
120.00
144,371.00
$ 17,324,520.00
57.16
$ 8,252,246.36
57.16
$ 8,252,246.36
57.16
$ 8,252,246.36
ML
24.00
39,484.00
$ 947,616.00
23.10
$ 912,080.40
ML
26.00
95,528.00
$ 2,483,728.00
26.10
$ 2,493,280.80
$ 30,258,179.20
ML
9
9.1
9.2
9.3
$ 139,903,690.19
$ 200,499,552.99
OCHO (08) MESES

4,637.00
ML
214.00
72,681.00
14.80
80,819.00
SUBTOTAL
CUBIERTA
$ 20,481,185.96
$ 17,075,824.76
$ 17,075,824.76
$ 15,553,734.00
$ 1,196,121.20
$ 16,749,855.20
M2
286.00
63,896.00
SUBTOTAL
MAMPOSTERA
$ 18,274,256.00
250.24
$ 18,274,256.00
M2
98.00
124,604.00
M2
30.00
56,812.00
SUBTOTAL
$ 200,499,552.99
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
242.00
Correa especial de soporte de ventana en perfil estructural PHR 160x60 calibre 12 inc pintura.
8
8.1
8.2
8.3
8.4
8.5
$ 16,244,543.82
META"
$ 3,348,124,321
242.00
TEJA TERMOACUSTICA
$ 16,340,940.36
M2
5.2
7
7.1
7.2
617 DE 2010
M2
5.1
6
6.1
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
$ 15,989,335.04
$ 15,989,335.04
$ 12,211,192.00
86.81
$ 10,816,873.24
$ 1,704,360.00
29.38
$ 1,669,136.56
$ 13,915,552.00
$ 12,486,009.80
UN
1.00
614,373.00
$ 614,373.00
1.00
UN
1.00
439,059.00
$ 439,059.00
1.00
PTO
4.00
75,562.00
$ 302,248.00
4.00
$ 302,248.00
PTO
12.00
232,999.00
$ 2,795,988.00
12.00
$ 2,795,988.00
PTO
8.00
85,464.00
$ 683,712.00
8.00
$ 683,712.00
SUBTOTAL
PISOS
$ 4,835,380.00
$ 614,373.00
$ 439,059.00
$ 4,835,380.00
M3
121.50
64,866.00
$ 7,881,219.00
62.79
$ 4,072,936.14
62.79
$ 4,072,936.14
62.79
$ 4,072,936.14
M2
241.00
55,041.00
$ 13,264,881.00
230.39
$ 12,680,895.99
230.39
$ 12,680,895.99
230.39
$ 12,680,895.99
ML
62.00
21,863.00
$ 1,355,506.00
62.16
$ 1,359,004.08
62.16
$ 1,359,004.08
62.16
$ 1,359,004.08
SUBTOTAL
CARPINTERA METLICA
$ 22,501,606.00
$ 18,112,836.21
UN
4.00
493,439.00
$ 1,973,756.00
4.00
$ 1,973,756.00
M2
64.00
287,546.00
$ 18,402,944.00
58.50
$ 16,821,441.00
M2
71.00
115,263.00
$ 8,183,673.00
63.70
$ 7,342,253.10
M2
7.60
314,356.00
$ 2,389,105.60
11.20
$ 3,520,787.20
$ 18,112,836.21
$ 18,112,836.21

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
SUBTOTAL
PAETES
11
11.1
SUBTOTAL
ACABADO DE PISOS
12
12.1
12.2
12.3
12.4
SUBTOTAL
PINTURA
13
13.1
SUBTOTAL
B
C
PRELIMINARES
1
1.1
1.2
SUBTOTAL
EXCAVACIONES
2
2.1
SUBTOTAL
PISOS
3
$ 30,949,478.60
M2
148.00
24,089.00
95.00
56,549.00
$ 5,372,155.00
87.69
$ 4,958,781.81
56,549.00
$ 7,238,272.00
136.57
$ 7,722,896.93
64.00
25,971.00
$ 1,662,144.00
37.46
$ 972,873.66
18,484.00
$ 147,872.00
62.16
$ 1,148,965.44
8.00
$ 14,420,443.00
M2
148.00
10,098.00
116.89
$ 1,180,355.22
$ 175,111,932.00
$ 139,829,439.34
60.00
4,873.00
$ 292,380.00
411.06
$ 2,003,095.38
60.00
4,637.00
$ 278,220.00
411.06
$ 1,906,085.22
119.32
$ 7,051,097.21
$ 570,600.00
14.00
59,095.00
$ 827,330.00
30.00
60.00
64,866.00
55,041.00
SUBTOTAL
UNIDAD SANITARIA
PRELIMINARES
$ 54,640,785.44
$ 54,640,785.44
$ 3,909,180.60
$ 827,330.00
M3
OCHO (08) MESES

$ 1,180,355.22
$ 1,494,504.00
M2
M3
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
$ 14,803,517.84
M2
M2
$ 7,051,097.21
$ 1,945,980.00
100.21
$ 6,500,351.59
$ 3,302,460.00
411.06
$ 22,625,153.46
$ 5,248,440.00
$ 29,125,505.05
$ 6,646,370.00
$ 40,085,782.86
M2
207.80
4,637.00
$ 963,568.60
205.55
$ 953,135.35
205.55
$ 953,135.35
205.55
$ 953,135.35
M2
207.80
4,873.00
$ 1,012,609.40
205.55
$ 1,001,645.15
205.55
$ 1,001,645.15
205.55
$ 1,001,645.15
M3
28.00
59,095.00
$ 1,654,660.00
50.10
$ 2,960,659.50
50.10
$ 2,960,659.50
50.10
$ 2,960,659.50
M3
117.00
64,866.00
$ 7,589,322.00
80.49
$ 5,221,064.34
80.49
$ 5,221,064.34
80.49
$ 5,221,064.34
ML
50.50
109,255.00
$ 5,517,377.50
96.70
$ 10,564,958.50
96.70
$ 10,564,958.50
96.70
$ 10,564,958.50
ML
34.20
107,905.00
$ 3,690,351.00
M3
5.20
639,583.00
$ 3,325,831.60
6.54
$ 4,182,872.82
6.54
$ 4,182,872.82
6.54
$ 4,182,872.82
M3
1.00
486,684.00
$ 486,684.00
2.52
$ 1,226,443.68
2.52
$ 1,226,443.68
2.52
$ 1,226,443.68
kg
395.00
6,158.00
$ 2,432,410.00
309.12
$ 1,903,560.96
309.12
$ 1,903,560.96
309.12
$ 1,903,560.96
SUBTOTAL
$ 1,976,178.00
$ 1,954,780.50
$ 1,954,780.50
$ 1,954,780.50
CIMENTACIN
SUBTOTAL
$ 24,696,636.10
$ 26,059,559.80
$ 26,059,559.80
$ 26,059,559.80
ESTRUCTURA
ml
65.20
135,155.00
$ 8,812,106.00
ml
33.70
125,531.00
$ 4,230,394.70
ml
20.80
124,631.00
$ 2,592,324.80
58.65
$ 7,926,840.75
79.62
$ 10,335,233.34
58.65
$ 7,926,840.75
79.62
$ 10,335,233.34
58.65
$ 7,926,840.75
79.62
$ 10,335,233.34
ml
25.00
129,807.00
M2
15.00
200,232.00
$ 3,003,480.00
19.40
$ 3,884,500.80
19.40
$ 3,884,500.80
19.40
$ 3,884,500.80
M2
207.80
91,644.00
$ 19,043,623.20
189.29
$ 17,347,292.76
189.29
$ 17,347,292.76
189.29
$ 17,347,292.76
ML
15.10
152,658.00
$ 2,305,135.80
15.10
$ 2,305,135.80
SUBTOTAL
$ 3,245,175.00
$ 43,232,239.50
$ 41,799,003.45
MAMPOSTERA
M2
338.00
56,812.00
M2
16.50
124,604.00
SUBTOTAL
5
$ 1,494,504.00
META"
$ 3,348,124,321
$ 2,830,457.50
128.00
ML
$ 2,830,457.50
ML
4
4.1
4.2
117.50
M2
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
$ 3,565,172.00
M2
3.2
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
617 DE 2010
$ 29,658,237.30
$ 3,565,172.00
3.1
C
D
1
1.1
1.2
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
PAETES
$ 19,202,456.00
247.60
$ 14,066,651.20
$ 2,055,966.00
17.50
$ 2,180,570.00
$ 21,258,422.00
$ 16,247,221.20
$ 39,493,867.65
$ 39,493,867.65

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
5.1
5.2
SUBTOTAL
ACABADO PISOS
6
6.1
6.2
6.3
6.4
SUBTOTAL
PINTURA
7
7.1
7.2
SUBTOTAL
CARPINTERA METLICA
8
8.1
8.2
8.3
SUBTOTAL
ESTRUCTURA METLICA
9
9.1
9.2
TEMPLETE < 1 1/4"*1/8"
9.3
9.4
9.5
SUBTOTAL
CUBIERTA
10
TEJA TERMOACUSTICA
10.1
CANAL
LAMINA COLD ROLLED. C.20 CON ANTICOR Y PINT
10.2
10.3
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
DESAGUE
11.7
11.8
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
REGISTRO
DE PASO 1/2"
12.7
12.8
REGISTRO DE PASO 1"
12.9
12.10
12.11
SUBTOTAL
13
13.1
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
M2
440.00
24,089.00
M2
160.00
29,306.00
$ 10,599,160.00
392.20
$ 9,447,705.80
$ 4,688,960.00
140.40
$ 4,114,562.40
$ 15,288,120.00
$ 13,562,268.20
$ 4,074,355.45
M2
78.30
56,549.00
$ 4,427,786.70
72.05
M2
129.50
60,941.00
$ 7,891,859.50
131.35
$ 8,004,600.35
M2
291.00
58,446.00
$ 17,007,786.00
250.67
$ 14,650,658.82
25,971.00
$ 1,168,695.00
45.14
$ 1,172,330.94
ML
45.00
$ 30,496,127.20
$ 27,901,945.56
M2
150.50
10,098.00
$ 1,519,749.00
140.44
$ 1,418,163.12
M2
160.00
17,046.00
$ 2,727,360.00
140.44
$ 2,393,940.24
$ 1,697,632.50
8.60
$ 1,946,618.60
$ 4,247,109.00
$ 3,812,103.36
M2
7.50
226,351.00
M2
18.00
346,478.00
$ 6,236,604.00
17.30
$ 5,994,069.40
M2
63.00
190,170.00
$ 11,980,710.00
93.03
$ 17,691,515.10
$ 19,914,946.50
ML
152.30
50,611.00
$ 7,708,055.30
ML
74.50
142,721.00
$ 10,632,714.50
ML
60.00
33,592.00
$ 2,015,520.00
UN
64.00
28,674.00
$ 1,835,136.00
UN
24.00
61,675.00
$ 25,632,203.10
$ 1,480,200.00
$ 23,671,625.80
M2
206.00
63,896.00
$ 13,162,576.00
206.00
$ 13,162,576.00
ML
60.00
85,424.00
$ 5,125,440.00
63.90
$ 5,458,593.60
ML
45.00
38,394.00
$ 1,727,730.00
40.00
$ 1,535,760.00
4.00
$ 1,298,972.00
$ 20,015,746.00
UN
$ 1,298,972.00
$ 20,156,929.60
4.00
324,743.00
UN
2.00
438,710.00
$ 877,420.00
2.00
$ 877,420.00
ML
72.00
27,589.00
$ 1,986,408.00
72.00
$ 1,986,408.00
ML
62.50
49,036.00
$ 3,064,750.00
62.50
$ 3,064,750.00
UN
18.00
18,866.00
UN
18.00
14,845.00
$ 267,210.00
8.00
$ 118,760.00
UN
45.00
50,465.00
$ 2,270,925.00
45.00
$ 2,270,925.00
UN
44.00
79,875.00
$ 3,514,500.00
44.00
$ 3,514,500.00
$ 339,588.00
8.00
$ 13,619,773.00
$ 150,928.00
$ 13,282,663.00
ML
84.50
15,125.00
$ 1,278,062.50
84.50
$ 1,278,062.50
ML
12.00
16,995.00
$ 203,940.00
12.00
$ 203,940.00
ML
22.00
19,669.00
$ 432,718.00
22.00
$ 432,718.00
ML
3.50
20,160.00
$ 70,560.00
3.50
$ 70,560.00
ML
7.10
30,640.00
$ 217,544.00
7.10
$ 217,544.00
ML
12.00
39,828.00
$ 477,936.00
12.00
$ 477,936.00
UN
4.00
36,603.00
$ 146,412.00
4.00
$ 146,412.00
UN
2.00
48,231.00
$ 96,462.00
2.00
UN
2.00
62,643.00
$ 125,286.00
2.00
$ 125,286.00
UN
4.00
845,271.00
$ 3,381,084.00
4.00
$ 3,381,084.00
UN
8.00
36,594.00
$ 292,752.00
8.00
$ 292,752.00
10.00
$ 851,650.00
$ 6,722,756.50
UN
12.00
85,165.00
Pgina__de ___
$ 1,021,980.00
$ 96,462.00
$ 6,722,756.50
617 DE 2010
META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
13.2
13.3
13.4
13.5
13.6
SUBTOTAL
14
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
SUBTOTAL
D
COMEDOR
E
PRELIMINARES
1
1.1
1.2
SUBTOTAL
CIMENTACIN
2
2.1
RELLENO
MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
SUBTOTAL
ESTRUCTURA
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.10
SUBTOTAL
MAMPOSTERA
4
4.1
Muro
ladrillo prensado a la vista tipo S/fe=.12
4.2
4.3
SUBTOTAL
PAETES
5
5.1
5.2
SUBTOTAL
ACABADO PISOS
6
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
JGO
12.00
88,993.00
$ 1,067,916.00
10.00
$ 889,930.00
UN
19.00
217,021.00
$ 4,123,399.00
19.00
$ 4,123,399.00
UN
2.00
1,526,020.00
$ 3,052,040.00
2.00
$ 3,052,040.00
UN
16.00
1,028,409.00
$ 16,454,544.00
16.00
$ 16,454,544.00
UN
6.00
406,730.00
$ 2,440,380.00
6.00
$ 2,440,380.00
$ 28,160,259.00
ML
35.00
UN
1.00

META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
$ 27,811,943.00
21,798.00
$ 762,930.00
35.00
$ 762,930.00
863,293.00
$ 863,293.00
1.00
$ 863,293.00
UN
1.00
525,419.00
$ 525,419.00
1.00
PTO
4.00
85,464.00
$ 341,856.00
4.00
$ 341,856.00
PTO
14.00
145,385.00
$ 2,035,390.00
14.00
$ 2,035,390.00
PTO
4.00
141,127.00
$ 564,508.00
4.00
$ 564,508.00
PTO
40.00
232,999.00
$ 9,319,960.00
40.00
$ 9,319,960.00
UN
1.00
253,383.00
$ 253,383.00
1.00
$ 525,419.00
$ 253,383.00
$ 14,666,739.00
$ 14,666,739.00
$ 267,966,677.60
$ 239,610,116.27
$ 67,508,207.95
$ 67,508,207.95
M2
258.10
4,637.00
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
$ 1,196,809.70
258.10
$ 1,196,809.70
M2
258.10
4,873.00
$ 1,257,721.30
258.10
$ 1,257,721.30
258.10
$ 1,257,721.30
258.10
$ 1,257,721.30
$ 2,454,531.00
$ 2,454,531.00
$ 2,454,531.00
$ 2,454,531.00
M3
35.00
59,095.00
$ 2,068,325.00
105.46
$ 6,232,158.70
105.46
$ 6,232,158.70
105.46
$ 6,232,158.70
M3
135.00
64,866.00
$ 8,756,910.00
60.60
$ 3,930,879.60
60.60
$ 3,930,879.60
60.60
$ 3,930,879.60
ML
49.10
111,145.00
$ 5,457,219.50
82.78
$ 9,200,583.10
82.78
$ 9,200,583.10
82.78
$ 9,200,583.10
ML
12.50
110,020.00
$ 1,375,250.00
12.50
$ 1,375,250.00
22.60
$ 2,469,163.00
ML
22.60
109,255.00
$ 2,469,163.00
ML
12.50
107,905.00
$ 1,348,812.50
12.50
$ 1,348,812.50
M3
4.75
639,583.00
$ 3,038,019.25
7.20
$ 4,604,997.60
7.20
$ 4,604,997.60
7.20
$ 4,604,997.60
M3
1.00
486,684.00
$ 486,684.00
3.68
$ 1,790,997.12
3.68
$ 1,790,997.12
3.68
$ 1,790,997.12
kg
581.00
6,158.00
$ 3,577,798.00
312.00
$ 1,921,296.00
312.00
$ 1,921,296.00
312.00
$ 1,921,296.00
$ 28,578,181.25
$ 32,874,137.62
$ 27,680,912.12
$ 27,680,912.12
ml
17.50
84,296.00
$ 1,475,180.00
8.30
$ 699,656.80
ml
44.00
145,582.00
$ 6,405,608.00
31.05
$ 4,520,321.10
31.05
$ 4,520,321.10
31.05
$ 4,520,321.10
ml
65.00
126,657.00
$ 8,232,705.00
41.80
$ 5,294,262.60
41.80
$ 5,294,262.60
41.80
$ 5,294,262.60
ml
12.50
124,631.00
$ 1,557,887.50
ml
6.30
121,076.00
$ 762,778.80
ml
6.40
186,433.00
$ 1,193,171.20
M2
12.20
200,232.00
$ 2,442,830.40
10.61
$ 2,124,461.52
10.61
$ 2,124,461.52
10.61
$ 2,124,461.52
M2
258.10
91,644.00
$ 23,653,316.40
237.71
$ 21,784,695.24
237.71
$ 21,784,695.24
237.71
$ 21,784,695.24
ML
5.50
41,148.00
$ 226,314.00
6.34
$ 260,878.32
ML
12.60
34,558.00
$ 435,430.80
12.14
$ 46,385,222.10
M2
220.00
56,812.00
M2
15.00
124,604.00
ML
20.00
152,658.00
$ 12,498,640.00
201.85
$ 11,467,502.20
$ 1,869,060.00
26.52
$ 3,304,498.08
$ 3,053,160.00
21.08
$ 3,218,030.64
$ 8,431,150.00
104.78
$ 2,524,045.42
$ 2,637,540.00
97.07
$ 2,844,733.42
$ 17,420,860.00
M2
350.00
24,089.00
M2
90.00
29,306.00
$ 419,534.12
$ 35,103,809.70
$ 11,068,690.00
$ 17,990,030.92
$ 5,368,778.84
$ 33,723,740.46
$ 33,723,740.46

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
6.1
6.2
6.3
6.4
6.5
SUBTOTAL
PINTURA
7
7.1
7.2
SUBTOTAL
ESTRUCTURA METLICA
8
8.1
8.2
TEMPLETE < 1 1/4"*1/8"
8.3
8.4
8.5
8.6
ANCL 2 LAM 3/8" .3*.32 4 ANCL EXP 3/8"*3
8.7
SUBTOTAL
CUBIERTA
9
TEJA TERMOACUSTICA
9.1
CANAL
LAMINA COLD ROLLED. C.20 CON ANTICOR Y PINT
9.2
9.3
SUBTOTAL
CARPINTERA METLICA
10
10.1
10.2
10.3
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
DESAGUE
11.7
11.8
11.9
11.10
11.11
SUBTOTAL
12
12.1
12.2
12.3
12.4
REGISTRO DE PASO 1"
12.5
12.6
12.7
12.8
12.9
12.10
12.11
12.12
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
M2
190.00
56,549.00
$ 10,744,310.00
M2
69.00
60,941.00
$ 4,204,929.00
7.22
$ 439,994.02
M2
82.90
58,446.00
$ 4,845,173.40
117.99
$ 6,896,043.54
ML
42.00
22,786.00
$ 957,012.00
16.00
$ 364,576.00
ML
29.00
25,971.00
$ 753,159.00
76.29
$ 1,981,327.59
230.49
$ 21,504,583.40
$ 13,033,979.01
$ 22,715,920.16
M2
350.00
10,098.00
$ 3,534,300.00
104.78
$ 1,058,068.44
M2
90.00
17,046.00
$ 1,534,140.00
97.07
$ 1,654,655.22
$ 5,068,440.00
ML
359.00
60,987.00
$ 21,894,333.00
ML
32.00
68,556.00
$ 2,193,792.00
ML
85.00
33,592.00
$ 2,855,320.00
ML
12.00
35,178.00
$ 422,136.00
UN
136.00
28,674.00
$ 3,899,664.00
UN
24.00
61,675.00
$ 1,480,200.00
UN
11.00
67,179.00
$ 2,712,723.66
$ 738,969.00
$ 33,484,414.00
M2
270.00
63,896.00
$ 17,251,920.00
222.55
$ 14,220,054.80
ML
87.00
85,424.00
$ 7,431,888.00
81.52
$ 6,963,764.48
ML
60.00
38,394.00
$ 2,303,640.00
45.00
$ 1,727,730.00
$ 5,885,126.00
27.00
$ 6,111,477.00
3.52
$ 1,219,602.56
$ 26,987,448.00
M2
26.00
226,351.00
M2
2.80
346,478.00
$ 970,138.40
ML
35.00
60,100.00
$ 2,103,500.00
$ 22,911,549.28
$ 8,958,764.40
UN
Pgina__de ___
$ 7,331,079.56
4.00
324,743.00
$ 1,298,972.00
UN
2.00
438,710.00
$ 877,420.00
2.00
ML
14.00
27,589.00
$ 386,246.00
14.57
$ 401,971.73
ML
19.00
49,036.00
$ 931,684.00
22.92
$ 1,123,905.12
UN
5.00
18,866.00
$ 94,330.00
5.00
UN
5.00
14,845.00
$ 74,225.00
5.00
$ 74,225.00
UN
6.00
50,465.00
$ 302,790.00
6.00
$ 302,790.00
UN
3.00
79,875.00
$ 239,625.00
3.00
$ 239,625.00
ML
$ 877,420.00
$ 94,330.00
31.00
15,125.00
$ 468,875.00
31.00
$ 468,875.00
ML
7.00
16,995.00
$ 118,965.00
7.00
$ 118,965.00
ML
22.00
19,669.00
$ 432,718.00
9.00
$ 177,021.00
$ 5,225,850.00
$ 3,879,127.85
UN
2.00
85,165.00
$ 170,330.00
2.00
$ 170,330.00
JGO
3.00
88,993.00
$ 266,979.00
3.00
$ 266,979.00
UN
6.00
36,603.00
$ 219,618.00
5.00
$ 183,015.00
UN
2.00
48,231.00
$ 96,462.00
1.00
UN
1.00
62,643.00
$ 62,643.00
1.00
$ 62,643.00
UN
2.00
845,271.00
$ 1,690,542.00
2.00
$ 1,690,542.00
UN
10.00
36,594.00
$ 365,940.00
8.00
$ 292,752.00
UN
3.00
217,021.00
$ 651,063.00
3.00
$ 651,063.00
UN
1.00
1,526,020.00
$ 1,526,020.00
1.00
$ 1,526,020.00
UN
2.00
1,028,409.00
$ 2,056,818.00
2.00
$ 2,056,818.00
UN
3.00
611,312.00
$ 1,833,936.00
2.00
$ 1,222,624.00
UN
1.00
196,915.00
$ 196,915.00
1.00
$ 196,915.00
$ 48,231.00
617 DE 2010
META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
SUBTOTAL
TOTAL COMEDOR
E
ALOJAMIENTOS
F
PRELIMINARES
1
1.1
1.2
SUBTOTAL
2
2.1
2.2
2.3
2.4
2.5
SUBTOTAL
VIGAS DE CIMENTACIN
3
3.1
Viga
de Cimentacion 25*30 4d1/2"+ flejes 3/8" cada 9,5 cms conc 3000 psi
3.2
3.3
3.4
3.5
SUBTOTAL
ESTRUCTURA
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
SUBTOTAL
MAMPOSTERA
5
5.1
5.2
5.3
5.4
SUBTOTAL
ACABADO PISOS
6
6.1
6.2
6.3
6.4
6.5
SUBTOTAL
CARPINTERA METLICA
7
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
$ 9,137,266.00
ML
UN
35.00
21,798.00
$ 762,930.00
$ 863,293.00
1.00
863,293.00
1.00
525,419.00
$ 525,419.00
1.00
$ 525,419.00
12.00
85,464.00
$ 1,025,568.00
12.00
$ 1,025,568.00
$ 1,308,465.00
9.00
$ 1,308,465.00
1.00
9.00
145,385.00
4.00
141,127.00
$ 564,508.00
4.00
$ 564,508.00
PTO
40.00
232,999.00
$ 9,319,960.00
40.00
$ 9,319,960.00
UN
1.00
253,383.00
$ 253,383.00
1.00
UN
2.00
174,739.00
$ 349,478.00
2.00
1,460.40
4,637.00
1,460.40
4,873.00
230.00
m3
$ 253,383.00
$ 349,478.00
$ 14,973,004.00
$ 14,973,004.00
$ 231,247,254.15
$ 176,682,624.59
$ 63,859,183.58
$ 63,859,183.58
$ 6,771,874.80
1,476.76
$ 6,847,736.12
1,476.76
$ 6,847,736.12
1,476.76
$ 6,847,736.12
$ 7,116,529.20
1,476.76
$ 7,196,251.48
1,476.76
$ 7,196,251.48
1,476.76
$ 7,196,251.48
$ 13,888,404.00
m3
OCHO (08) MESES

$ 863,293.00
PTO
m2
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
$ 762,930.00
UN
m2
META"
$ 3,348,124,321
$ 8,367,932.00
35.00
PTO
PTO
$ 14,043,987.60
$ 14,043,987.60
$ 14,043,987.60
59,095.00
$ 13,591,850.00
1,078.90
$ 63,757,595.50
1,078.90
$ 63,757,595.50
1,078.90
$ 63,757,595.50
745.00
64,866.00
$ 48,325,170.00
759.71
$ 49,279,348.86
759.71
$ 49,279,348.86
759.71
$ 49,279,348.86
m3
8.00
486,684.00
$ 3,893,472.00
21.05
$ 10,244,698.20
21.05
$ 10,244,698.20
21.05
$ 10,244,698.20
m3
46.00
639,583.00
$ 29,420,818.00
54.72
$ 34,997,981.76
54.72
$ 34,997,981.76
54.72
$ 34,997,981.76
kg
4,920.00
6,158.00
$ 30,297,360.00
2,371.22
$ 14,601,972.76
2,371.20
$ 14,601,849.60
2,371.20
$ 14,601,849.60
$ 125,528,670.00
132.00
112,991.00
ml
34.20
111,641.00
$ 3,818,122.20
ml
143.40
111,145.00
$ 15,938,193.00
ml
$ 172,881,597.08
$ 172,881,473.92
$ 172,881,473.92
$ 14,914,812.00
505.68
$ 56,203,803.60
505.68
$ 56,203,803.60
505.68
$ 56,203,803.60
1,350.06
$ 123,724,898.64
1,350.06
$ 123,724,898.64
1,350.06
$ 123,724,898.64
$ 53,865,340.00
322.50
$ 46,950,195.00
322.50
$ 46,950,195.00
322.50
$ 46,950,195.00
84,296.00
$ 19,573,531.20
202.50
$ 17,069,940.00
202.50
$ 17,069,940.00
202.50
$ 17,069,940.00
129,807.00
$ 32,659,441.20
548.10
$ 71,147,216.70
548.10
$ 71,147,216.70
548.10
$ 71,147,216.70
$ 4,805,568.00
14.12
$ 2,827,275.84
14.12
$ 2,827,275.84
14.12
$ 2,827,275.84
$ 7,242,048.00
126.40
$ 5,201,107.20
1,280.50
$ 72,747,766.00
ml
207.40
110,020.00
$ 22,818,148.00
M2
1,460.40
91,644.00
$ 133,836,897.60
ml
370.00
145,582.00
ml
232.20
ml
251.60
ml
93.00
126,657.00
$ 11,779,101.00
ml
188.40
132,823.00
$ 25,023,853.20
m2
24.00
200,232.00
ml
176.00
41,148.00
$ 191,326,172.80
$ 179,928,702.24
$ 154,948,882.60
$ 143,195,734.74
m2
1,816.00
56,812.00
$ 103,170,592.00
1,280.50
$ 72,747,766.00
m2
2,400.00
24,089.00
$ 57,813,600.00
1,891.43
$ 45,562,657.27
m2
940.00
29,306.00
$ 27,547,640.00
669.57
$ 19,622,418.42
M2
246.00
58,446.00
$ 14,377,716.00
368.15
$ 21,516,894.90
1,242.55
$ 70,264,959.95
$ 26,307,064.74
$ 202,909,548.00
m2
550.00
56,549.00
$ 31,101,950.00
m2
$ 159,449,736.59
764.00
56,549.00
$ 43,203,436.00
ml
784.00
25,971.00
$ 20,361,264.00
1,012.94
M2
138.00
60,941.00
$ 8,409,858.00
150.80
$ 9,189,902.80
ml
300.00
73,845.00
$ 22,153,500.00
300.52
$ 22,191,899.40
$ 125,230,008.00
$ 127,953,826.89
$ 179,928,702.24
$ 179,928,702.24
$ 137,994,627.54
$ 137,994,627.54
1,280.50
$ 72,747,766.00
$ 72,747,766.00
$ 72,747,766.00

CDIGO 600.01.XX

VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
7.1
7.2
7.3
7.4
SUBTOTAL
8
8.1
Salida
de lampara Tipo T8 de 2x32 W
8.2
8.3
8.4
8.5
8.6
8.7
8.8
SUBTOTAL
PINTURA
9
9.1
9.2
SUBTOTAL
ESTRUCTURA METLICA
10
10.1
SECC
CT-E (2) PHR-C 12"*3"*2mm seccion correa
10.2
10.3
10.4
10.5
10.6
10.7
TEMPLETE < 1 1/4"*1/8"
10.8
ANCL 1 .305 <2"*1/8" 2 PER 7/16" 2 ANC EXP 3/8"*3
10.9
SUBTOTAL
CUBIERTA
11
TEJA TERMOACUSTICA
11.1
11.2
11.3
SUBTOTAL
12
12.1
12.2
12.3
12.4
12.5
12.6
12.7
DESAGUE
12.8
DESAGUE
12.9
12.10
SUBTOTAL
13
13.1
13.2
13.3
13.4
13.5
13.6
13.7
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
M2
113.20
221,152.00
$ 25,034,406.40
126.82
m2
66.40
226,351.00
$ 15,029,706.40
37.64
$ 8,519,851.64
m2
66.60
346,478.00
$ 23,075,434.80
34.62
$ 11,995,068.36
M2
166.00
190,170.00
$ 31,568,220.00
175.00
$ 33,279,750.00
PTO
100.00
85,464.00
$ 8,546,400.00
100.00
$ 8,546,400.00
PTO
84.00
232,999.00
$ 19,571,916.00
84.00
$ 19,571,916.00
PTO
12.00
391,897.00
$ 4,702,764.00
12.00
$ 4,702,764.00
Ml
184.00
59,825.00
$ 11,007,800.00
184.00
$ 11,007,800.00
Ml
158.00
125,496.00
$ 19,828,368.00
$ 35,018,144.00
$ 2,101,676.00
4.00
$ 2,101,676.00
$ 698,956.00
4.00
$ 94,707,767.60
Ml
224.00
156,331.00
UN
4.00
525,419.00
UN
4.00
174,739.00
$ 28,046,496.64
$ 81,841,166.64
$ 101,476,024.00
$ 698,956.00
$ 46,629,512.00
m2
2,400.00
10,098.00
$ 24,235,200.00
1,523.28
$ 15,382,081.44
m2
940.00
17,046.00
$ 16,023,240.00
669.57
$ 11,413,490.22
$ 40,258,440.00
ml
188.00
183,681.00
$ 34,532,028.00
ml
288.60
135,930.00
$ 39,229,398.00
ml
44.80
259,309.00
$ 11,617,043.20
ml
25.80
142,721.00
$ 3,682,201.80
ml
1,006.00
50,611.00
$ 50,914,666.00
ml
54.00
35,178.00
$ 1,899,612.00
UN
344.00
28,674.00
$ 9,863,856.00
ml
280.00
33,592.00
$ 9,405,760.00
UN
76.00
43,836.00
$ 26,795,571.66
$ 3,331,536.00
$ 164,476,101.00
m2
1,526.00
63,896.00
$ 97,505,296.00
1,579.55
$ 100,926,926.80
ml
290.00
85,424.00
$ 24,772,960.00
276.00
$ 23,577,024.00
ml
234.00
38,394.00
$ 8,984,196.00
56.00
$ 2,150,064.00
$ 131,262,452.00
UN
Pgina__de ___
$ 126,654,014.80
8.00
324,743.00
$ 2,597,944.00
UN
4.00
438,710.00
$ 1,754,840.00
4.00
$ 1,754,840.00
ML
60.00
27,589.00
$ 1,655,340.00
95.37
$ 2,631,162.93
ML
50.00
36,909.00
$ 1,845,450.00
50.00
$ 1,845,450.00
ML
50.00
49,036.00
$ 2,451,800.00
UN
32.00
18,866.00
$ 603,712.00
32.00
UN
32.00
14,845.00
$ 475,040.00
32.00
$ 475,040.00
UN
48.00
50,465.00
$ 2,422,320.00
48.00
$ 2,422,320.00
UN
20.00
62,033.00
$ 1,240,660.00
20.00
$ 1,240,660.00
UN
20.00
79,875.00
$ 1,597,500.00
20.00
$ 1,597,500.00
$ 2,556,125.00
$ 16,644,606.00
$ 603,712.00
$ 12,570,684.93
ML
169.00
15,125.00
$ 2,556,125.00
169.00
ML
24.20
16,995.00
$ 411,279.00
27.12
$ 460,904.40
ML
36.00
19,669.00
$ 708,084.00
52.48
$ 1,032,229.12
ML
7.00
20,160.00
$ 141,120.00
12.00
$ 241,920.00
UN
20.00
85,165.00
$ 1,703,300.00
20.00
$ 1,703,300.00
28.00
$ 2,491,804.00
8.00
$ 292,824.00
JGO
28.00
88,993.00
$ 2,491,804.00
UN
8.00
36,603.00
$ 292,824.00
617 DE 2010
META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
13.8
REGISTRO DE PASO 1"
13.9
13.10
13.11
SUBTOTAL
14
14.1
SANITARIO
PARA DISCAPACITADOS INC GRIFERIA ANTIBAN
14.2
14.3
SUBTOTAL
TOTAL ALOJAMIENTOS
F
LAVANDERA
G
PRELIMINARES
1
1.1
1.2
SUBTOTAL
CIMENTACIN
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
SUBTOTAL
3
3.1
Columnas
secc 15*25 + 4d5/8"+f 3/8" cada 12 cms
3.2
3.3
3.4
3.5
3.6
SUBTOTAL
MAMPOSTERA
4
4.1
4.2
4.3
Paetes Muros exteriores y culatas mortero 1:4 impermeabilizado inc. Filos y Dilataciones
4.4
SUBTOTAL
ACABADOS
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
SUBTOTAL
ESTRUCTURA METLICA
6
6.1
SECC
CT-D (2) PHR-C 9"*3"*3mm seccion correa
6.2
TEMPLETE < 1 1/4"*1/8"
6.3
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
UN
4.00
48,231.00
$ 192,924.00
4.00
$ 192,924.00
UN
24.00
62,643.00
$ 1,503,432.00
24.00
$ 1,503,432.00
UN
8.00
845,271.00
$ 6,762,168.00
8.00
$ 6,762,168.00
UN
20.00
36,594.00
30.00
$ 6,510,630.00
META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
$ 731,880.00
$ 17,494,940.00
UN
$ 5,208,504.00
$ 17,237,630.52
24.00
217,021.00
UN
4.00
1,526,020.00
$ 6,104,080.00
4.00
$ 6,104,080.00
UN
16.00
1,028,409.00
$ 16,454,544.00
16.00
$ 16,454,544.00
$ 27,767,128.00
$ 29,069,254.00
$ 1,407,919,144.00
$ 1,138,251,419.69
$ 577,596,557.30
$ 577,596,557.30
M2
318.42
4,637.00
$ 1,476,513.54
318.42
$ 1,476,513.54
318.42
$ 1,476,513.54
318.42
$ 1,476,513.54
M2
318.42
4,873.00
$ 1,551,660.66
318.42
$ 1,551,660.66
318.42
$ 1,551,660.66
318.42
$ 1,551,660.66
$ 3,028,174.20
M3
32.00
M3
ML
$ 3,028,174.20
$ 3,028,174.20
$ 3,028,174.20
59,095.00
$ 1,891,040.00
280.35
$ 16,567,283.25
280.35
$ 16,567,283.25
280.35
$ 16,567,283.25
159.00
64,866.00
$ 10,313,694.00
60.45
$ 3,921,149.70
60.45
$ 3,921,149.70
60.45
$ 3,921,149.70
49.00
107,905.00
$ 5,287,345.00
ML
14.00
110,020.00
$ 1,540,280.00
119.26
$ 13,120,985.20
119.26
$ 13,120,985.20
119.26
$ 13,120,985.20
ML
45.00
109,255.00
$ 4,916,475.00
ML
61.50
106,555.00
$ 6,553,132.50
ML
13.00
102,684.00
$ 1,334,892.00
M3
4.40
639,583.00
$ 2,814,165.20
6.18
$ 3,952,622.94
6.18
$ 3,952,622.94
6.18
$ 3,952,622.94
M3
1.00
486,684.00
$ 486,684.00
3.46
$ 1,683,926.64
3.46
$ 1,683,926.64
3.46
$ 1,683,926.64
kg
612.00
6,158.00
$ 3,768,696.00
336.56
$ 2,072,536.48
336.56
$ 2,072,536.48
336.56
$ 2,072,536.48
$ 38,906,403.70
$ 41,318,504.21
$ 41,318,504.21
$ 41,318,504.21
ml
79.00
140,631.00
$ 11,109,849.00
ml
17.20
109,483.00
$ 1,883,107.60
18.00
$ 1,970,694.00
18.00
$ 1,970,694.00
18.00
$ 1,970,694.00
ml
53.10
126,657.00
$ 6,725,486.70
119.26
$ 15,105,113.82
119.26
$ 15,105,113.82
119.26
$ 15,105,113.82
ml
49.31
$ 6,934,514.61
49.31
$ 6,934,514.61
49.31
$ 6,934,514.61
49.00
124,631.00
M2
13.00
200,232.00
$ 2,603,016.00
12.95
$ 2,593,004.40
12.95
$ 2,593,004.40
12.95
$ 2,593,004.40
M2
318.42
91,644.00
$ 29,181,282.48
256.64
$ 23,519,516.16
256.64
$ 23,519,516.16
256.64
$ 23,519,516.16
M2
305.00
56,812.00
$ 17,327,660.00
255.46
$ 14,513,193.52
M2
53.00
124,604.00
$ 6,604,012.00
59.92
$ 7,466,271.68
M2
183.80
24,089.00
$ 4,427,558.20
303.34
$ 7,307,157.26
M2
280.00
29,306.00
$ 8,205,680.00
201.99
$ 5,919,518.94
32.00
$ 6,301,280.00
$ 6,106,919.00
$ 57,609,660.78
$ 50,122,842.99
$ 36,564,910.20
UN
$ 6,301,280.00
$ 35,206,141.40
32.00
196,915.00
ML
4.12
152,658.00
$ 628,950.96
4.10
$ 625,897.80
M2
220.00
56,549.00
$ 12,440,780.00
169.38
$ 9,578,269.62
M2
98.00
60,941.00
$ 5,972,218.00
87.26
$ 5,317,711.66
M2
100.00
58,446.00
$ 5,844,600.00
148.05
$ 8,652,930.30
ML
195.00
25,971.00
$ 5,064,345.00
122.92
$ 3,192,355.32
M2
482.00
17,046.00
$ 8,216,172.00
357.28
$ 6,090,194.88
$ 44,468,345.96
ML
82.00
50,611.00
$ 4,150,102.00
ML
54.00
142,721.00
$ 7,706,934.00
ML
36.50
33,592.00
$ 1,226,108.00
$ 39,758,639.58
$ 50,122,842.99
$ 50,122,842.99

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
6.4
6.5
SUBTOTAL
CUBIERTA
7
TEJA TERMOACUSTICA
7.1
7.2
7.3
SUBTOTAL
CARPINTERA METLICA
8
8.1
PUERTA
TABLER CORR MARCO,CERR L..C C20
8.2
SUBTOTAL
9
9.1
9.2
9.3
9.4
9.5
9.6
SUBTOTAL
10
10.1
10.2
10.3
10.4
10.5
10.6
REGISTRO DE PASO 1"
10.7
10.8
SUBTOTAL
11
11.1
11.2
11.3
11.4
11.5
11.6
SUBTOTAL
TOTAL LAVANDERA
G
ESTUDIOS Y DISEOS
G
ESTUDIO
DE
LOS
DISEOS
ARQUITECTONICOS,
ESTRUCTURALES,
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
UN
48.00
28,674.00
UN
9.00
61,675.00

META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
$ 1,376,352.00
$ 555,075.00
$ 15,014,571.00
M2
136.50
63,896.00
$ 8,721,804.00
117.12
$ 7,483,499.52
ML
19.40
85,424.00
$ 1,657,225.60
19.20
$ 1,640,140.80
ML
16.00
38,394.00
$ 614,304.00
16.00
$ 614,304.00
$ 10,993,333.60
$ 9,737,944.32
M2
4.00
346,478.00
$ 1,385,912.00
39.42
$ 13,658,162.76
M2
6.50
226,351.00
$ 1,471,281.50
7.00
$ 1,584,457.00
$ 2,857,193.50
$ 15,242,619.76
UN
4.00
324,743.00
$ 1,298,972.00
3.80
$ 1,234,023.40
ML
33.02
49,036.00
$ 1,619,168.72
33.02
$ 1,619,168.72
ML
26.00
95,724.00
$ 2,488,824.00
26.00
$ 2,488,824.00
ML
51.74
27,589.00
$ 1,427,454.86
54.62
$ 1,506,911.18
UN
6.00
79,875.00
$ 479,250.00
6.00
$ 479,250.00
UN
19.00
18,866.00
$ 358,454.00
19.00
$ 358,454.00
$ 7,672,123.58
$ 7,686,631.30
UN
4.00
845,271.00
$ 3,381,084.00
4.00
$ 3,381,084.00
ML
22.00
15,125.00
$ 332,750.00
70.40
$ 1,064,800.00
ML
8.80
16,995.00
$ 149,556.00
8.80
$ 149,556.00
ML
22.00
19,669.00
$ 432,718.00
22.00
$ 432,718.00
ML
9.30
20,160.00
$ 187,488.00
9.30
$ 187,488.00
ML
8.50
39,828.00
$ 338,538.00
12.00
2.00
$ 125,286.00
38.00
$ 1,390,572.00
12.00
$ 1,025,568.00
UN
2.00
62,643.00
$ 125,286.00
UN
38.00
36,594.00
$ 1,390,572.00
PTO
12.00
85,464.00
$ 6,337,992.00
PTO
ELECTRICOS,
HIDRAULICOS, PARA LA IMPLANTACION
$ 1,025,568.00
$ 477,936.00
$ 7,209,440.00
7.00
75,562.00
$ 528,934.00
7.00
$ 528,934.00
PTO
7.00
232,999.00
$ 1,630,993.00
7.00
$ 1,630,993.00
Ml
46.00
52,565.00
$ 2,417,990.00
46.00
$ 2,417,990.00
UN
1.00
439,059.00
$ 439,059.00
1.00
$ 439,059.00
UN
1.00
308,193.00
$ 308,193.00
1.00
$ 308,193.00
UN
1.00
47,979,688.00
SUBTOTAL
ITEMS NO PREVISTOS
$ 6,350,737.00
$ 6,350,737.00
$ 229,803,445.52
$ 215,661,674.76
$ 47,979,688.00
1.00
$ 47,979,688.00
$ 47,979,688.00
$ 94,469,521.40
$ 94,469,521.40
1.00
$ 47,979,688.00
$ 47,979,688.00
1.00
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
Estructura metlica para aula de preescolar segn diseo, incluye cercha tipo 1 en perfil
N.P.1
tubular rectangular 80*40*2mm con anclajes, cercha tipo 2 en perfil tubular rectangular
80*40*2mm con anclajes, correa en perfil tubular 90*50*2mm y riostras en perfil tubular 60*,
GL
38,334,780.00
1.00
$ 38,334,780.00
GL
25,344,614.00
1.00
$ 25,344,614.00
incluye aplicacin de anticorrosivo y pintura.

Estructura metlica para lavandera segn diseo en phr-c 220x80x1.5, y phr-c 220x80x3 con
N.P.2
templetes l1-1/4x1/8, y l1-1/2x1/8 y anclanjes lam. 3/8 280x250, lam 3/8300x300, lam
3/8x250x250 y anc. Expansivo f 3/8x3x3/8, incluye aplicacin de anticorrosivo y pintura.
1.00
$ 38,334,780.00
1.00
$ 38,334,780.00

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012

META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
Estructura metlica para unidad sanitaria segn diseo en phr-c 220x80x1.5, y phr-c
N.P.3
220x80x3 con templetes l1-1/4x1/8, y l1-1/2x1/8 y anclajes lam. 3/8 280x250, lam
GL
39,863,040.00
1.00
$ 39,863,040.00
GL
18,889,583.47
1.00
$ 18,889,583.47
GL
109,923,462.00
2.00
$ 219,846,924.00
GL
46,163,700.00
1.00
$ 46,163,700.00
75,562.00
75,562.00
261,765.70
4.00
7.00
11.55
$ 302,248.00
1.00
$ 39,863,040.00
1.00
$ 39,863,040.00
2.00
$ 219,846,924.00
2.00
$ 219,846,924.00
11.55
$ 3,023,393.84
11.55
$ 3,023,393.84
3/8280x250 y anc. expansivo f 3/8x3x3/8, incluye aplicacin de anticorrosivo y pintura.

Estructura metlica para aulas zona ssmica alta segn diseo en tubera estructural
N.P.4
120x60x3mm, y perfil estructural phr 160x60 calibre 12 seccin tipo cajn, incluye aplicacin
de anticorrosivo y pintura.
Estructura metlica para alojamientos segn diseo en phr-c 160x60x1.5, phr-c 160x60x2.5,
phr-c 120x60x1.5, phr-c305x80x3, phr-c 305x80x2, pt-120x120x4 mas templete l1-1/4x1/8, l1-
N.P.5
1/2x1/8, y anclajes lam. 3/8 DIAMETRO 280X250 PHR-C 220x80x3 y anclaje exp. dimetro
1/22 x3-3/4 incluye aplicacin de anticorrosivo y pintura.
Estructura metlica cocina-comedor segn diseo en phr-c 220x80x1.5, phr-c 160x60x1.2,
tub 2 x2.5mm, phr-c 220x80x3, y templetes l 2x1/8, l1-1/4x1/8, l1-1/2x1/8, var de
N.P.6
dimetro de , pl 2-1/2x1/4x200, y anclajes en lam. 3/8 dimetro de 280x250, anc.

Expansivo dimetro x3x3/4, lam. 5/8x150x300, lam. 3/8x300x300, incluye aplicacin de
N.P.7
N.P.8
N.P.9
anicorrosivo y pintura
PTO
PTO
ML
$ 528,934.00
$ 3,023,393.84

CDIGO 600.01.XX

Pgina__de ___
VERSIN 1.0
ACTA No.
CONTRATO No.
OBJETO CONTRATO:
VALOR INICIAL:
VALOR ADICIONAL:
VALOR ACTUALIZADO:
PLAZO INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
FECHA DE REINICIO:
N.P.10
N.P.11
N.P.12
N.P.13
N.P.14
N.P.15
N.P.16
N.P.17
N.P.18
1
617 DE 2010
PROYECTO No.
220 DE 2010
OBJETO PROYECTO:
VALOR INICIAL:
$ 9,843,669,344
VALOR ADICIONAL:
VALOR ACTUALIZADO:
$ 9,843,669,344
PLAZO INICIAL:
DOCE (12) MESES
01 DE ABRIL DE 2011
31 DE MARZO DE 2012
INICIAL:
PRORROGA:
PLAZO ACTUALIZADO:
DOCE (12) MESES
FECHA DE REINICIO:
31 DE MARZO DE 2012
SUMINISTRO E INSTALACION DE TUBERIA PVC PARA AGUAS LLUVIAS DE 10"

EXCAVACION SECAS EN CONGLOMERADO MANUAL INC RETIRO PARA INSTALACION
DE TUBERIA DE 10" AGUAS LLUVIAS
RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE PARA LA
INSTALACION DE LA TUBERIA DE 10" AGUAS LLUVIAS
(UNIDAD SANITARIA)
PEDEST CONC 3000 PSI 50X50 4D 5/8+F 3/8 C/20 (PYA) ALOJAMIENTO
(LAVANDERIA)
BORDILLO EN CONCRETO DE B:0,12 H:0,20 EN CONCRETO DE 3000 PSI PARA LOS
(ALOJAMIENTOS)
BORDILLO EN CONCRETO DE B:0,12 H:0,20 EN CONCRETO DE 3000 PSI PARA EL
(COMEDOR)
META"
$ 3,348,124,321
$ 3,348,124,321
OCHO (08) MESES
01 DE ABRIL DE 2011
OCHO (08) MESES
ML
97,199.76
78.00
$ 7,581,581.28
78.00
$ 7,581,581.28
78.00
$ 7,581,581.28
M3
59,095.00
67.83
$ 4,008,532.04
67.83
$ 4,008,413.85
67.83
$ 4,008,413.85
M3
64,866.00
64.00
$ 4,151,424.00
64.00
$ 4,151,424.00
64.00
$ 4,151,424.00
ML
21,863.00
59.82
$ 1,307,844.66
59.82
$ 1,307,844.66
59.82
$ 1,307,844.66
ML
261,765.70
12.60
$ 3,298,247.82
12.60
$ 3,298,247.82
12.60
$ 3,298,247.82
ML
21,863.00
78.10
$ 1,707,500.30
78.10
$ 1,707,500.30
78.10
$ 1,707,500.30
ML
21,863.00
302.40
$ 6,611,371.20
302.40
$ 6,611,371.20
302.40
$ 6,611,371.20
ML
21,863.00
78.18
$ 1,709,249.34
78.18
$ 1,709,249.34
78.18
$ 1,709,249.34
UN
324,743.00
20.00
$ 6,494,860.00

IMPREVISTOS ( 2%)
UTILIDAD ( 5%)
$ 429,167,827.95
$ 331,443,770.29
$ 331,443,770.29
$ 2,519,194,376.26
$ 2,519,192,575.65
$ 1,236,511,633.80
$ 1,236,511,633.80
$ 604,606,650.30
$ 604,606,218.16
$ 296,762,792.11
$ 296,762,792.11
$ 50,383,887.53
$ 50,383,851.51
$ 24,730,232.68
$ 24,730,232.68
$ 125,959,718.81
$ 125,959,628.78
$ 61,825,581.69
$ 61,825,581.69
$ 780,950,256.64
$ 780,949,698.45
$ 383,318,606.48
$ 383,318,606.48
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
$ 47,979,688.00
$ 3,348,124,321.00
$ 3,348,121,962.00
$ 1,667,809,928.00
$ 1,667,809,928.00
40.53
NOTA:
1: El Interventor Certifica que revis, verific y constat el pago de los Parafisicales de Ley por parte del contratista, con base en los soportes presentados por ste.
2: Las cantidades y valores consignados en la presente Acta son responsabilidad exclusiva del Contratista e Interventor. El pago de la presente acta se realizar con base en el principio de confiabilidad y responsabilidad con la que la Interventoria y el Contratista realizan las mediciones en campo y las
revisiones efectuadas por parte de la interventoria.
Firma:
Firma:
Firma:
Firma:

DIRECTOR DE OBRA


Acta Recibo Parcial de Obra No.2 Proyecto617 Mario Final

Enviado por

Dados do documento

Descrição original:

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Acta Recibo Parcial de Obra No.2 Proyecto617 Mario Final

Enviado por

Direitos autorais:

Formatos disponíveis

INSTITUTO DE DESARROLLO DEL META

ACTA DE RECIBO PARCIAL DE OBRA

DOCE (12) MESES

CONSORCIO PUERTO URIBE

OCHO (08) MESES

ING. ANGELICA MARIA ROJAS DIAZ

DESCAPOTE MANUAL INC RETIRO

concreto 2500 psi para solados

RELLENO MATERIAL TAMAO MAX 2" COMPACTADO MANUALMENTE

Concreto para zapata 3000 psi no inc Hierro

Acero refuerzo figurado PDR 60

Columna seccin 30x30 6D 5/8" f/3/8" c/15, concreto 3000 psi

Columna seccin secc12*25 4D1/2+flejes3/8c15 conc3000

Mesn concreto3000 gran. Pulid E=0.07 A=0.65 D1/2 C/15

Mesn C 3000 Porc. E=0.07 A=0.65 D1/2 C/20 2Senti

acometida parcial 2 No8+1No12 Ducto PVC 1"

Tablero parcial de 4 circuitos

Salidas de lmparas TIPO T8 DE 2*32

Salida de lmpara 110v

Salida para tomacorriente doble con polo a tierra.

Correa metlica en tubera estructural de acero rectangular de 120x60x3 mm de

codo de Salida en pvc D=2" desague

codo de Salida en pvc D=4" desague

TUBERIA SANITARIA D=2" RED INT-EXT PVC

TUBERIA SANITARIA D=4" RED INT-EXT PVC

TUBERIA SANITARIA D=6" RED EXTERNA PVC

TUBERIA SANITARIA D=3" RED INT-EXT PVC

Caja de inspeccin .50x.50x.50 concreto 3000 E=0.07M

Red de distribucin e impulsin D=3/4"

Registro de paso de 1/2"

Red de distribucin e impulsin D=1/2"

Registro de paso de 3/4"

Tanque elevado tipo ajover 1000 lts pvc inc. conexiones

Lavamanos sobreponer corona o similar

Sanitario Infantil completo corona

Lavaplatos acero Inox. 1.20*0.60 inc Grifera

Conjunto ducha y registro Grival

Juego de Incrustaciones blanco

Rejilla con sosco 2" metlica

Placa de contrapiso e=7 cms en 3000 psi.

Bordillo en concreto de b:0,12 h:0,20 en concreto de 3000 psi

Sardinel 3000PSI B=0.2,b=0.15,H=0.40INC. exc/Ret

Cunetas H= 0.30 A= 20 CMS E=0.10 3000 PSI, inc exc

REJILLA EN ANGULO de 1 3/16" y 1/2,cada 4cms A=30mts

Puerta tablero corrido marco, pasador lamina Cal 20 2,0 * 0,8

puerta tabl. Corr marco,Cerradura. L.C.R. 20 2 *0,9 m

Reja marco platina 2" *3/16", tubo 1", Metlica (pya)

Ventana aluminio, tubo de 2"X1", sistema de celosa, inc. vidrio de 4 mm

Ventana aluminio corrediza con vidrio 4 mm

paete muros exterior y culatas mortero 1:4 Imper

Piso en cermica lisa 20*20 lnea mediterrnea

Porcelana estampillada blanca tipo mediterrneo

Cenefa con gravilla lavada No 2 a:0,015 mts

guardaescoba en tableta de gress (alta calidad)

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

Suministro e instalacion juego castor inc localizacion y excavacion

TOTAL AULA PREESCOLAR

Paete muros interiores, mortero 1:4 inc filos y dilataciones

DESCAPOTE MANUAL INCLUYE RETIRO

Concreto ciclpeo 3000 psi.

Concreto 2500 psi para solados

Concreto para zapata 3000 psi no incluye hierro

Acero de refuerzo figurado PDR 60

SECC CT-S (1) PHR-C 9"3"1.5 mm seccion correa

SECC CT-D (2) PHR-C 9"3"3mm seccion correa

ANCL 1 LAM 3/8" .28.25 4 ANCL EXP 3/8"3 BAOS