estaciÓn de policia de pantanillo página :...

PRESUPUESTO GENERAL TOTALES 09/03/10Fecha :

ESTACIÓN DE POLICIA DE PANTANILLO Página : 1

Actividad U.M. Cantidad Materiales Equipo Mano de Obra Transporte Otros Total

1 PRELIMINARES DE OBRA

1.1 PRELIMINARES DE OBRA

glbDEMOLICIÓN MECÁNICA Y MANUAL 0.00 4,200,000.00 0.00 0.00 0.00 4,200,000.00 1.0000

MLCERRAMIENTO PROVISIONAL EN TELA DE

CERRAMIENTO (H= 2.00)

390,600.00 0.00 336,140.00 0.00 21,770.00 748,510.00 70.0000

glbRED DE AGUA PROVISIONAL 250,000.00 0.00 0.00 0.00 0.00 250,000.00 1.0000

glbRED ELECTRICA PROVISIONAL 360,000.00 0.00 0.00 0.00 0.00 360,000.00 1.0000

GLBSEÑALIZACIÓN BÁSICA OBRA 135,249.00 183,200.00 0.00 0.00 6,369.00 324,818.00 1.0000

UNAVISO DE CURADURIA E INFORMACIÓN 26,898.00 350,000.00 13,550.00 0.00 3,904.00 394,352.00 1.0000

DCOMISIÓN DE TOPOGRAFÍA 0.00 1,590,000.00 787,542.00 0.00 2,376.00 2,379,918.00 6.0000

m²LOCALIZACIÓN Y REPLANTEO 2,874,234.00 0.00 1,704,648.00 0.00 4,356.00 4,583,238.00 726.0000

Total PRELIMINARES DE OBRA13,240,836.004,036,981.00 6,323,200.00 2,841,880.00 0.00 38,775.00

Total PRELIMINARES DE OBRA 13,240,836.00

4,036,981.00 6,323,200.00

2,841,880.00 0.00 38,775.00

2 MOVIMIENTOS DE TIERRA

2.1 MOVIMIENTOS DE TIERRA

M²DESCAPOTE MANUAL (Incluye cargue y retiro) 0.00 0.00 2,141,856.00 4,447,104.00 197,728.00 6,786,688.00 592.0000

m³EXCAVACION MECANICA 6,615,288.00 14,778,480.00 12,740,184.00 15,012,000.00 4,913,928.00 54,059,880.00 1,668.0000

m³EXCAVACION A MANO RECEBO (INCL RETIRO) 0.00 0.00 1,550,700.00 86,288.00 81,877.00 1,718,865.00 68.9200

Total MOVIMIENTOS DE TIERRA62,565,433.006,615,288.00 14,778,480.00 16,432,740.00 19,545,392.00 5,193,533.00

Total MOVIMIENTOS DE TIERRA 62,565,433.00

6,615,288.00 14,778,480.00

16,432,740.00 19,545,392.00 5,193,533.00

3 CIMENTACIÓN

3.1 CIMENTACIÓN




m³CONCRETO CICLOPEO 2000 PSI (60% PIEDRA + 40%

CONCRETO)

423,041.00 0.00 250,495.00 0.00 33,677.00 707,213.00 4.2100

m³ZAPATA EN CONCRETO DE 3000 PSI 6,486,385.00 56,119.00 3,435,935.00 0.00 498,916.00 10,477,355.00 23.8600

m³VIGAS CIMENTACIÓN EN CONCRETO DE 3000 PSI 7,300,237.00 63,951.00 3,915,469.00 0.00 563,981.00 11,843,638.00 27.1900

M²SOLADO DE LIMPIEZA EN CONCRETO DE 1500 PSI 1:3:5,

e= 0.05 M.

7,432,439.00 160,740.00 8,304,900.00 0.00 794,770.00 16,692,849.00 893.0000

m²PLACA CONTRAPISO e= 0.10 m EN CONCRETO 3000 PSI. 18,653,525.00 0.00 9,153,408.00 0.00 1,390,609.00 29,197,542.00 726.0000

Total CIMENTACIÓN68,918,597.0040,295,627.00 280,810.00 25,060,207.00 0.00 3,281,953.00

3.2 ACERO DE REFUERZO

KGACERO DE REFUERZO ESTRUCTURAL fy= 60.000 PSI.

ZAPATAS

7,730,450.00 288,830.00 1,444,150.00 203,880.00 20,388.00 9,687,698.00 3,398.0000


VIGAS.

5,469,100.00 204,340.00 1,021,700.00 144,240.00 14,424.00 6,853,804.00 2,404.0000

Total ACERO DE REFUERZO16,541,502.0013,199,550.00 493,170.00 2,465,850.00 348,120.00 34,812.00

Total CIMENTACIÓN 85,460,099.00

53,495,177.00 773,980.00

27,526,057.00 348,120.00 3,316,765.00

4 ESTRUCTURA

4.1 ESTRUCTURA

m³COLUMNA EN CONCRETO 3000 PSI (0.40 x 0.40) 5,599,988.00 3,370,516.00 3,523,642.00 0.00 249,888.00 12,744,034.00 20.2500

m²LOSA MACISA EN CONCRETO DE 3000 PSI PARA

ENTREPISO MODULO A. (E= 0.12M).

5,264,440.00 4,665,500.00 7,680,896.00 0.00 880,540.00 18,491,376.00 124.0000


ENTREPISO MODULO B. (E= 0.12M).

6,134,771.00 5,436,813.00 8,950,721.00 0.00 1,026,113.00 21,548,418.00 144.5000


ENTREPISO MODULO C. (E= 0.12M).

5,264,440.00 4,665,500.00 7,680,896.00 0.00 880,540.00 18,491,376.00 124.0000


CUBIERTA MODULO A. (E= 0.15 M).

5,690,706.00 4,687,524.00 7,399,207.00 0.00 888,851.00 18,666,288.00 108.0000


CUBIERTA MODULO B. (E= 0.15 M).

7,065,960.00 5,820,342.00 9,187,350.00 0.00 1,103,656.00 23,177,308.00 134.1000


CUBIERTA MODULO C. (E= 0.15 M).

10,169,502.00 8,376,779.00 13,222,658.00 0.00 1,588,409.00 33,357,348.00 193.0000

M²MORTERO 1:3 IMPERMEABILIZADO CON SIKA 1 Y MANTO

L-80 MORTERPLAS SOBRE LOSA DE CUBIERTA (e= 0.05

m promedio)

23,663,565.00 135,720.00 4,263,563.00 0.00 1,403,182.00 29,466,030.00 435.0000




Total ESTRUCTURA175,942,178.0068,853,372.00 37,158,694.00 61,908,933.00 0.00 8,021,179.00



PLACAS AEREAS 2º PISO MODULOS A.

3,523,975.00 131,665.00 658,325.00 92,940.00 9,294.00 4,416,199.00 1,549.0000

KG5ACERO DE REFUERZO ESTRUCTURAL fy= 60.000 PSI.

PLACAS DE CUBIERTA MODULOS A.

4,743,375.00 177,225.00 886,125.00 125,100.00 12,510.00 5,944,335.00 2,085.0000


PLACAS AEREAS 2º PISO MODULOS B.

3,446,625.00 128,775.00 643,875.00 90,900.00 9,090.00 4,319,265.00 1,515.0000


PLACAS CUBIERTA MODULOS B.

3,303,300.00 123,420.00 617,100.00 87,120.00 8,712.00 4,139,652.00 1,452.0000


PLACAS AEREAS 2º PISO MODULOS C.

3,373,825.00 126,055.00 630,275.00 88,980.00 8,898.00 4,228,033.00 1,483.0000


PLACAS CUBIERTA MODULOS C.

3,847,025.00 143,735.00 718,675.00 101,460.00 10,146.00 4,821,041.00 1,691.0000

Total ACERO DE REFUERZO27,868,525.0022,238,125.00 830,875.00 4,154,375.00 586,500.00 58,650.00

Total ESTRUCTURA 203,810,703.00

91,091,497.00 37,989,569.00

66,063,308.00 586,500.00 8,079,829.00

5 ACERO DE REFUERZO


KGACERO DE REFUERZO ESTRUCTURAL fy= 60.000 PSI. 30,987,775.00 1,157,785.00 5,788,925.00 817,260.00 81,726.00 38,833,471.00 13,621.0000

Total ACERO DE REFUERZO38,833,471.0030,987,775.00 1,157,785.00 5,788,925.00 817,260.00 81,726.00

Total ACERO DE REFUERZO 38,833,471.00

30,987,775.00 1,157,785.00

5,788,925.00 817,260.00 81,726.00

6 MAMPOSTERIA

6.1 MAMPOSTERIA

m²MURO INTERIOR EN LADRILLO TOLETE RAYADO e= 0.15

M

11,796,307.00 1,357,546.00 10,071,911.00 3,122,555.00 1,317,919.00 27,666,238.00 665.7900




m²MURO EN LADRILLO MACIZO FACHADA 10*20*40 e= 0.20 29,383,243.00 1,173,485.00 10,871,324.00 8,057,280.00 2,474,340.00 51,959,672.00 575.5200

MLALFAJIAS CONCRETO 3000 PSI .25, INCLUYE REFUERZO

DE KG/ML, CON SU RESPECTIVO GOTERO Y ANCLAJE

2,159,458.00 344,740.00 2,646,663.00 0.00 257,640.00 5,408,501.00 156.7000

MLPOYO EN CONCRETO DE 1500 PSI (0.08 x 0.50m). 1,535,046.00 0.00 525,866.00 0.00 20,618.00 2,081,530.00 55.0000

MLMESON EN CONCRETO 3000 PSI, e= 0.07 m, ACABADO

EN GRANITO CLARO.

11,862,950.00 0.00 529,270.00 0.00 619,604.00 13,011,824.00 28.0000

MLSUMINISTRO E INSTALACIÓN BORDILLO DUCHA EN

CONCRETO DE 2500 PSI, REFUERZO 1KG7ML, H=.30, A=

0.10M.

124,076.00 0.00 115,390.00 0.00 11,983.00 251,449.00 11.0000

UNSUMINISTRO E INSTALACIÓN MIRILLA PREFABRICADA

EN CONCRETO DE 3.000 PSI, 4 KG/UN. A=0.60M, H=0.60M.

138,055.00 0.00 83,924.00 0.00 11,101.00 233,080.00 2.0000

Total MAMPOSTERIA100,612,294.0056,999,135.00 2,875,771.00 24,844,348.00 11,179,835.00 4,713,205.00

Total MAMPOSTERIA 100,612,294.00

56,999,135.00 2,875,771.00

24,844,348.00 11,179,835.00 4,713,205.00

7 ACABADOS

7.1 MUROS

m²PAÑETE LISO MORTERO 1:4 8,405,313.00 255,817.00 15,878,304.00 0.00 172,279.00 24,711,713.00 1,102.6600

M²PAÑETE INTERIOR EN MORTERO 1:4

IMPERMEABILIZADO PARA ZONAS HÚMEDAS.

2,704,125.00 0.00 3,518,089.00 0.00 311,106.00 6,533,320.00 228.9100

M²PAÑETE EXTERIOR EN MORTERO 1:3

IMPERMEABILIZADO

8,048,532.00 0.00 8,845,096.00 0.00 845,049.00 17,738,677.00 575.5200

m²ENCHAPE MACEDONIA BLANCO 0.35m x 0.25m,

EMBOQUILLADO CON CEMENTO BLANCO Y BLANCO DE

ZINC

5,777,293.00 0.00 3,028,696.00 0.00 440,340.00 9,246,329.00 160.2400

MLWIN DE ALUMINIO BLANCO PARA FILOS 496,524.00 0.00 43,470.00 0.00 5,313.00 545,307.00 241.5000

Total MUROS58,775,346.0025,431,787.00 255,817.00 31,313,655.00 0.00 1,774,087.00

7.2 PISOS

m²AFINADO DE PISOS MORTERO 1:4 e= 0.03 M. 4,154,668.00 0.00 2,483,314.00 0.00 332,160.00 6,970,142.00 510.9700

m²BALDOSA TERRAZO DE GRANITO PERLATO CLARO 5

0.33 X 0.33 M.

19,089,936.00 7,401,184.00 9,385,331.00 661,382.00 109,445.00 36,647,278.00 393.6800

MLGUARDAESCOBA EN BALDOSA TERRAZO DE GRANITO

PERLATO CLARO 5 0.07 M.

8,074,170.00 3,886,000.00 6,097,000.00 549,400.00 31,490.00 18,638,060.00 670.0000

m²BOCAPUERTA EN BALDOSA TERRAZO DE GRANITO

PERLATO CLARO 5 CORTADA A LA MEDIDA

922,348.00 526,400.00 667,520.00 60,900.00 10,220.00 2,187,388.00 28.0000




m²PIEDRACID NEGRO 0.45 x 0.45 M, EMBOQUILLADO CON

MINERAL NEGRO AMERICANO.

4,616,236.00 0.00 2,305,922.00 265,350.00 359,412.00 7,546,920.00 122.0000

MLPASO PARA ESCALERA EN BALDOSA TERRAZO DE

GRANITO PERLATO CLARO 5 A=0.50 M. INC. PIRLAN.

PARA HUELLA Y CONTRAHUELLA.

1,865,146.00 0.00 491,981.00 112,560.00 8,643.00 2,478,330.00 67.0000

m²PISO EN TABLÓN DE GRES TRADICIÓN ANTIDESLIZANTE

DE 0.30 m X 0.30 m; NO VITRIFICADO.

3,002,093.00 0.00 1,325,712.00 0.00 216,479.00 4,544,284.00 142.0000

Total PISOS79,012,402.0041,724,597.00 11,813,584.00 22,756,780.00 1,649,592.00 1,067,849.00

Total ACABADOS 137,787,748.00

67,156,384.00 12,069,401.00

54,070,435.00 1,649,592.00 2,841,936.00

8 PINTURA

8.1 PINTURA

m²ESTUCO Y VINILO VINILTEX 3 MANOS 9,072,834.00 0.00 6,125,100.00 120,100.00 765,758.00 16,083,792.00 1,201.0000

m²VINILO KORAZA 3 MANOS SOBRE PAÑETE, COLOR

BLANCO CON HIDROFUGO.

4,460,995.00 0.00 1,963,500.00 38,500.00 64,680.00 6,527,675.00 385.0000

Total PINTURA22,611,467.0013,533,829.00 0.00 8,088,600.00 158,600.00 830,438.00

Total PINTURA 22,611,467.00

13,533,829.00 0.00

8,088,600.00 158,600.00 830,438.00

9 CARPINTERIA METÁLICA

9.1 CARPINTERIA METÁLICA

m²VENTANA ALUMINIO PROYECTANTE PINTURA

ELECTROESTÁTICA COLOR NATURAL DETALLE SEGUN

PALNO ARQUITECTÓNICO.

9,280,000.00 0.00 0.00 0.00 464,000.00 9,744,000.00 64.0000

UNPE-02 PORTON PARQUEADERO 2.5 x 5.00 MT. 4,500,000.00 0.00 0.00 0.00 135,000.00 4,635,000.00 1.0000

mlPUENTE DE COMUNICACIÓN ENTRE GUARDIA Y HALL

PISO 1°

5,220,000.00 0.00 0.00 0.00 0.00 5,220,000.00 5.8000

UNPUERTA SALA DE REFLEXIÓN 0.7 x 2.10 1,528,800.00 0.00 28,806.00 20,300.00 78,896.00 1,656,802.00 2.0000

MLESCALERA DE GATO 88,820.00 0.00 0.00 0.00 39,086.00 127,906.00 4.3700

MLBARANDA METÁLICA CON TUBERIA EN ACERO

INOXIDABLE Ø2". SEGUN DETALLE.

14,126,918.00 0.00 108,099.00 2,988.00 71,175.00 14,309,180.00 34.3500




Total CARPINTERIA METÁLICA35,692,888.0034,744,538.00 0.00 136,905.00 23,288.00 788,157.00

9.2 PUERTAS METALICAS

m²PUERTA EN ALUMINIO PV-01 800,000.00 0.00 0.00 0.00 0.00 800,000.00 5.0000

m²PUERTA METÁLICA P-01 512,000.00 0.00 0.00 0.00 0.00 512,000.00 3.2000

m²PM02 6,098,400.00 0.00 0.00 0.00 0.00 6,098,400.00 27.7200

Total PUERTAS METALICAS7,410,400.007,410,400.00 0.00 0.00 0.00 0.00

Total CARPINTERIA METÁLICA 43,103,288.00

42,154,938.00 0.00

136,905.00 23,288.00 788,157.00

10 CARPINTERIA EN MADERA

10.1 CARPINTERIA EN MADERA

m²P-01 608,000.00 0.00 0.00 0.00 0.00 608,000.00 3.2000

m²P-02 2,513,700.00 0.00 0.00 0.00 0.00 2,513,700.00 13.2300

m²P-02A 638,400.00 0.00 0.00 0.00 0.00 638,400.00 3.3600

m²P-03 837,900.00 0.00 0.00 0.00 0.00 837,900.00 4.4100

m²P-03A 340,100.00 0.00 0.00 0.00 0.00 340,100.00 1.7900

m²P-04 957,600.00 0.00 0.00 0.00 0.00 957,600.00 5.0400

mlCLOSET EN MADERA SEGÚN DETALLE 3,201,600.00 0.00 0.00 0.00 0.00 3,201,600.00 6.6700

mlMUEBLE BAÑOS EN MADERA SEGÚN DETALLE 1,344,000.00 0.00 0.00 0.00 0.00 1,344,000.00 3.8400

mlMUEBLE ARMERILLO EN MADERA SEGÚN DETALLE 577,600.00 0.00 0.00 0.00 0.00 577,600.00 1.5200

mlMUEBLE ALACENA EN MADERA SEGÚN DETALLE 930,000.00 0.00 0.00 0.00 0.00 930,000.00 3.1000

mlMUEBLE COCINA ALTO Y BAJO COCINA EN MADERA

SEGÚN DETALLE

3,042,900.00 0.00 0.00 0.00 0.00 3,042,900.00 6.2100

unLOCKER EN MADERA SEGÚN DETALLE 12,960,000.00 0.00 0.00 0.00 0.00 12,960,000.00 27.0000

unMUEBLE TELEVISION EN MADERA SEGÚN DETALLE 450,000.00 0.00 0.00 0.00 0.00 450,000.00 1.0000

unMUEBLE OFICINA COMANDANTE EN MADERA SEGÚN

DETALLE MB-10

490,000.00 0.00 0.00 0.00 0.00 490,000.00 1.0000

Total CARPINTERIA EN MADER28,891,800.0028,891,800.00 0.00 0.00 0.00 0.00

10.2 CERRADURAS




unCERRADURA ORBIT SCHLAGE O SIMILAR 3,747,440.00 0.00 0.00 0.00 37,480.00 3,784,920.00 40.0000

unCERRADURA CERROJO DE SEGURIDAD SCHLAGE O

SIMILAR

340,216.00 0.00 0.00 0.00 3,404.00 343,620.00 4.0000

Total CERRADURAS4,128,540.004,087,656.00 0.00 0.00 0.00 40,884.00

Total CARPINTERIA EN MADERA 33,020,340.00

32,979,456.00 0.00

0.00 0.00 40,884.00

11 CIELO RASOS

11.1 CIELO RASOS

m²CIELO RASO PLANO DRYWALL GYPLAC, COLOR

BLANCO.

11,415,300.00 0.00 5,850,000.00 56,550.00 866,190.00 18,188,040.00 390.0000

m²CIELO RASO PLANO DRYWALL GYPLAC VERDE TIPO

HUMEDAD, COLOR BLANCO.

4,010,018.00 0.00 1,830,000.00 17,690.00 292,922.00 6,150,630.00 122.0000

Total CIELO RASOS24,338,670.0015,425,318.00 0.00 7,680,000.00 74,240.00 1,159,112.00

Total CIELO RASOS 24,338,670.00

15,425,318.00 0.00

7,680,000.00 74,240.00 1,159,112.00

12 APARATOS SANITARIOS

12.1 APARATOS SANITARIOS

unSANITARIO AVANTI BLANCO. INCLUYE GRIFERIAS Y

DEMAS ACCESORIOS.

1,935,816.00 0.00 0.00 58,800.00 19,944.00 2,014,560.00 12.0000

unSANITARIO ACUACER BLANCO. INCLUYE GRIFERIAS Y

DEMAS ACCESORIOS

143,299.00 0.00 0.00 4,900.00 1,482.00 149,681.00 1.0000

UNLAVAMANOS VERONA BLANCO. INCLUYE GRIFERIA

GALAXIA 8" Y ACCESORIOS PARA INSTALACIÓN.

4,370,428.00 0.00 0.00 83,300.00 44,540.00 4,498,268.00 17.0000

UNJUEGO INCRUSTAR EN CERÁMICA BLANCO. 18,449.00 0.00 4,196.00 2,100.00 25.00 24,770.00 1.0000

unESTUFA DE CUATRO PUESTOS ELÉCTRICA DE

EMPOTRAR TIPO RESIDENCIAL

590,488.00 0.00 33,916.00 8,400.00 6,328.00 639,132.00 2.0000

m²ESPEJO CRISTAL BORDE LISO Y PULIDO E= 4 mm 379,411.00 0.00 26,435.00 63,000.00 14,062.00 482,908.00 12.6000

unDUCHA REGISTRO PRISMA 344,145.00 0.00 0.00 8,700.00 3,525.00 356,370.00 15.0000

unLAVAPLATOS ACER0 INOXIDABLE INCRUSTAR, INCLUYE

GRIFERIA CUELLO DE GANSO.

566,432.00 0.00 43,590.00 8,400.00 6,184.00 624,606.00 2.0000




Total APARATOS SANITARIOS8,790,295.008,348,468.00 0.00 108,137.00 237,600.00 96,090.00

Total APARATOS SANITARIOS 8,790,295.00

8,348,468.00 0.00

108,137.00 237,600.00 96,090.00

13 OBRAS COMPLEMENTARIAS

13.1 OBRAS COMPLEMENTARIAS

UNAVISO EN BRONCE FUNDIDO, LETRAS 0.20 m X 1.50 cm,

CON TEXTO "POLICIA NACIONAL DE COLOMBIA /

ESTACIÓN DE POLICIA GUAMAL.

3,427,200.00 0.00 295,328.00 14,500.00 2,242.00 3,739,270.00 1.0000

UNESCUDO CON LOGO DE LA POLICIA, EN BRONCE

FUNDIDO (0.80 m X 1.50 cm)

4,014,720.00 0.00 121,100.00 14,500.00 2,075.00 4,152,395.00 1.0000

m³MONUMENTO DE BANDERAS EN CONCRETO 3000 PSI. 985,991.00 459,375.00 463,750.00 0.00 76,364.00 1,985,480.00 2.5000

UNPABELLON BANDERAS EN TUBO GALV. 3" CON

ANCLAJES, TAPA Y ARGOLLAS.

126,684.00 0.00 51,000.00 0.00 10,661.00 188,345.00 1.0000

Total OBRAS COMPLEMENTARIA10,065,490.008,554,595.00 459,375.00 931,178.00 29,000.00 91,342.00

Total OBRAS COMPLEMENTARIAS 10,065,490.00

8,554,595.00 459,375.00

931,178.00 29,000.00 91,342.00

14 INSTALACIONES ELECTRICAS

14.1 TUBERIA EMT

unTUBERIA DE Ø3/" EMT TUBO X 3 MTS. 2,618,200.00 0.00 0.00 0.00 0.00 2,618,200.00 130.0000

unUNION DE Ø3/4" EMT 267,120.00 0.00 0.00 0.00 0.00 267,120.00 240.0000

unCODO DE Ø3/4" EMT 84,800.00 0.00 0.00 0.00 0.00 84,800.00 50.0000

unTERMINAL DE Ø3/4" EMT 415,600.00 0.00 0.00 0.00 0.00 415,600.00 400.0000

unABRAZADERA DOBLE ALA DE Ø3/4" METALICA“ 37,280.00 0.00 0.00 0.00 0.00 37,280.00 160.0000

unTUBERIA DE Ø2" IMC GALVANIZADO TUBO X 3 MTS.

PARA ONDA MICROONDAS

556,030.00 0.00 0.00 0.00 0.00 556,030.00 5.0000

unTUBERIA DE Ø11/4" EMT TUBO X 3 MTS. PARA

ACOMETIDAS

457,920.00 0.00 0.00 0.00 0.00 457,920.00 9.0000

unUNION DE Ø11/4" EMT 47,700.00 0.00 0.00 0.00 0.00 47,700.00 18.0000

unCODO DE Ø11/4" EMT 26,500.00 0.00 0.00 0.00 0.00 26,500.00 10.0000




Total TUBERIA EMT4,511,150.004,511,150.00 0.00 0.00 0.00 0.00

14.2 INTERRUPTORES

unCAJA REF.: 2400 486,540.00 0.00 0.00 0.00 0.00 486,540.00 170.0000

unCAJA REF.: 5800 34,340.00 0.00 0.00 0.00 0.00 34,340.00 20.0000

unINTERRUPTOR SENCILLO 121,275.00 0.00 0.00 0.00 0.00 121,275.00 15.0000

unINTERRUPTOR DOBLE 68,688.00 0.00 0.00 0.00 0.00 68,688.00 6.0000

unINTERRUPTOR TRIPLE 42,072.00 0.00 0.00 0.00 0.00 42,072.00 3.0000

unINTERRUPTOR CONMUTABLE SENCILLO 60,102.00 0.00 0.00 0.00 0.00 60,102.00 7.0000

unINTERRUPTOR CONMUTABLE DOBLE 11,663.00 0.00 0.00 0.00 0.00 11,663.00 1.0000

unINTERRUPTOR ON OFF PARA CONTROL REFLECTORES,

INCLUYE COFRE Y PULSADORES

17,172.00 0.00 0.00 0.00 0.00 17,172.00 2.0000

Total INTERRUPTORES841,852.00841,852.00 0.00 0.00 0.00 0.00

14.3 LUMINARIAS

unROCETA, PARA SALIDA DE ILUMINACION INCLUYE

BOMBILLO FLUORESCENTE AHORRADOR DE 32W

1,958,880.00 0.00 0.00 0.00 0.00 1,958,880.00 40.0000

unREFLECTOR BIFÁSICO 381,600.00 0.00 0.00 0.00 0.00 381,600.00 2.0000

unLAMPARA DE EMERGENCIA 626,778.00 0.00 0.00 0.00 0.00 626,778.00 6.0000

unLAMPARA ANTIEXPLOXION 436,455.00 0.00 0.00 0.00 0.00 436,455.00 1.0000

unLAMPARA ANTIBANDALICA, EMPOTRADA EN PARED 140,382.00 0.00 0.00 0.00 0.00 140,382.00 3.0000

unLAMPARA DE APLIQUE TIPO HUBLOTS 360,400.00 0.00 0.00 0.00 0.00 360,400.00 4.0000

unLAMPARA DE APLIQUE 930,468.00 0.00 0.00 0.00 0.00 930,468.00 19.0000

Total LUMINARIAS4,834,963.004,834,963.00 0.00 0.00 0.00 0.00

14.4 TOMAS

unSUMINISTRO INSTALACION TOMACORRIENTE

MONOFASICA NORMAL, TOMA CORRIENTE DOBLE CON

POLO A TIERRA,15 A, 120V(5-15R), CONDUCTOR DE

COBRE DESNUDO NO12 PARA CONTINUIDAD Y DEMÁS

ACCESORIOS.

697,480.00 0.00 0.00 0.00 0.00 697,480.00 47.0000

unSUMINISTRO E INSTALACION DE TOMACORRIENTE

BIFÁSICA.

48,760.00 0.00 0.00 0.00 0.00 48,760.00 2.0000




unSUMINISTRO E INSTALACION TOMACORRIENTE

MONOFASICA DOBLE CON POLO A TIERRA,20 A, 120V

CONDUCTOR DE COBRE CON PROTECCION DE FALLA

DE PUESTA A TIERRA,(GFCI)

735,390.00 0.00 0.00 0.00 0.00 735,390.00 9.0000

Total TOMAS1,481,630.001,481,630.00 0.00 0.00 0.00 0.00

14.5 TABLEROS DE DISTRIBUCIÓN

unSUMINISTRO, TRANSPORTE E INSTALACION DE

TABLERO DE DISTRIBUCIÓN TRIFASICO CON ESPACIO

PARA TOTALIZADOR, DE 12 CIRCUITOS DE 5 HILOS,

220V CON CERRADURA,CHAPA Y TAPA

2,840,800.00 0.00 0.00 0.00 0.00 2,840,800.00 4.0000


TABLERO DE DISTRIBUCIÓN TRIFASICO CON ESPACIO

PARA TOTALIZADOR, DE 24 CIRCUITOS DE 5 HILOS,

220V CON CERRADURA,CHAPA Y TAPA.

1,250,889.00 0.00 0.00 0.00 0.00 1,250,889.00 1.0000


TABLERO TIPO INDUSTRIAL TRIFASICO 5 BARRAS, 220V

CON CERRADURA,CHAPA Y TAPA, INCLUYE DPS TIPO B

TRIFASICO 208/120V , 40KA/FASE

2,290,000.00 0.00 0.00 0.00 0.00 2,290,000.00 1.0000

Total TABLEROS DE DISTRIBUCI6,381,689.006,381,689.00 0.00 0.00 0.00 0.00

14.6 BREAKERS

unBREAKER TIPO ENCHUFABLE DE 1X20A 10KA 853,300.00 0.00 0.00 0.00 0.00 853,300.00 23.0000

unBREAKER TIPO ENCHUFABLE DE3X30A 10KA 197,584.00 0.00 0.00 0.00 0.00 197,584.00 2.0000

unBREAKER TIPO ENCHUFABLE DE 2X20A 10KA 190,800.00 0.00 0.00 0.00 0.00 190,800.00 4.0000

unBREAKER TIPO INDUSTRIAL DE 3X20A 25KA 805,600.00 0.00 0.00 0.00 0.00 805,600.00 2.0000

unBREAKER TIPO INDUSTRIAL DE 3X30A 25KA 1,208,400.00 0.00 0.00 0.00 0.00 1,208,400.00 3.0000

Total BREAKERS3,255,684.003,255,684.00 0.00 0.00 0.00 0.00

14.7 CABLES CONDUCTORES

mlCABLE #12 AWG THHN 2,014,000.00 0.00 0.00 0.00 0.00 2,014,000.00 1,000.0000

mlALAMBRE #12 DESNUDO 528,000.00 0.00 0.00 0.00 0.00 528,000.00 400.0000

mlCABLE #10 AWG THHN 901,530.00 0.00 0.00 0.00 0.00 901,530.00 405.0000

mlCABLE #8 AWG THHN 737,400.00 0.00 0.00 0.00 0.00 737,400.00 200.0000

mlCABLE #4 AWG THHN 644,000.00 0.00 0.00 0.00 0.00 644,000.00 100.0000




Total CABLES CONDUCTORES4,824,930.004,824,930.00 0.00 0.00 0.00 0.00

14.8 SALIDA DE TELEVISIÓN

unTOMA PARA TELEVISION 32,915.00 0.00 0.00 0.00 0.00 32,915.00 5.0000

mlSUMINISTRO, TRANSPORTE E INSTALACIÓN DE CABLE

PARA T.V

2,361,200.00 0.00 0.00 0.00 0.00 2,361,200.00 100.0000

glbAMPLIFICADOR DE VHF PARA SEÑAL DE T.V 355,100.00 0.00 0.00 0.00 0.00 355,100.00 1.0000

Total SALIDA DE TELEVISIÓN2,749,215.002,749,215.00 0.00 0.00 0.00 0.00

14.9 STRIP TELEFÓNICO

unTOMA PARA TELÉFONO 53,232.00 0.00 0.00 0.00 0.00 53,232.00 6.0000

glbSUMINISTRO E INSTALACION DE STRIP TELEFÓNICO 0.00 901,000.00 0.00 0.00 0.00 901,000.00 1.0000

Total STRIP TELEFÓNICO954,232.0053,232.00 901,000.00 0.00 0.00 0.00

14.10 CABLE TELEFÓNICO

mlSUMINISTRO E INSTALACIÓN DE CABLE TELEFONICO

DE 20 PARES CAT-3, TIPO EXTERIOR

2,504,300.00 0.00 0.00 0.00 0.00 2,504,300.00 100.0000

Total CABLE TELEFÓNICO2,504,300.002,504,300.00 0.00 0.00 0.00 0.00

14.11 DOCUMENTACIÓN

glbDOCUMENTACION Y MARQUILLADO 318,000.00 0.00 0.00 0.00 0.00 318,000.00 1.0000

Total DOCUMENTACIÓN318,000.00318,000.00 0.00 0.00 0.00 0.00

Total INSTALACIONES

ELECTRICAS

32,657,645.00

31,756,645.00 901,000.00

0.00 0.00 0.00

15 INSTALACIONES HIDRAULICAS Y SANITARIAS




15.1 ACOMETIDA

MLTUBERIA PVC P RDE 11 Ø 3/4" 85,275.00 825.00 48,725.00 825.00 0.00 135,650.00 25.0000

UNACCESORIO PVC P Ø 3/4" 43,740.00 240.00 21,020.00 240.00 0.00 65,240.00 20.0000

UNREGISTRO P/D RED WHITE Ø 3/4" 100,221.00 834.00 5,004.00 834.00 0.00 106,893.00 3.0000

UNCHEQUE CORTINA HELBERT Ø 3/4" 73,914.00 296.00 1,350.00 296.00 0.00 75,856.00 1.0000

Total ACOMETIDA383,639.00303,150.00 2,195.00 76,099.00 2,195.00 0.00

15.2 CONEXIÓN A TANQUE ELEVADO

MLTUBERIA PVC P RDE 21 Ø 2" 106,480.00 888.00 17,992.00 888.00 0.00 126,248.00 8.0000

MLTUBERIA PVC P RDE 21 Ø 1-1/2" 53,106.00 444.00 13,494.00 444.00 0.00 67,488.00 6.0000

MLTUBERIA PVC P RDE 13.5 Ø 1" 14,397.00 135.00 5,847.00 135.00 0.00 20,514.00 3.0000

UNACCESORIO PVC P Ø 2" 94,220.00 820.00 12,760.00 820.00 0.00 108,620.00 10.0000

UNACCESORIO PVC P Ø 1-1/2" 51,608.00 384.00 9,040.00 384.00 0.00 61,416.00 8.0000


UNREGISTRO P/D RED WHITE Ø 2" 277,618.00 2,314.00 5,412.00 2,314.00 0.00 287,658.00 2.0000

UNREGISTRO P/D RED WHITE Ø 1-1/2" 86,609.00 722.00 2,249.00 722.00 0.00 90,302.00 1.0000


UNBRIDA H.F. Ø 2" 110,454.00 746.00 5,952.00 746.00 0.00 117,898.00 2.0000

UNCHEQUE HIDRO HELBERT Ø 2" 454,124.00 3,784.00 5,412.00 3,784.00 0.00 467,104.00 2.0000

unTANQUE PLASTICO 1000 LTS 2,100,000.00 0.00 0.00 0.00 0.00 2,100,000.00 6.0000

Total CONEXIÓN A TANQUE ELE3,776,450.003,651,352.00 12,661.00 99,776.00 12,661.00 0.00

15.3 CUARTO DE BOMBAS AGUA POTABLE

MLTUBERIA HG Ø 2" 168,022.00 1,400.00 23,674.00 1,400.00 -1.00 194,495.00 3.5000

MLTUBERIA HG Ø 1-1/2" 104,916.00 873.00 13,527.00 873.00 0.00 120,189.00 3.0000

MLTUBERIA HG Ø 1-1/4" 114,040.00 952.00 13,504.00 952.00 0.00 129,448.00 4.0000

MLTUBERIA HG Ø 1" 66,078.00 552.00 8,325.00 552.00 0.00 75,507.00 3.0000

UNACCESORIO HG HG Ø 2" 77,112.00 640.00 11,424.00 640.00 0.00 89,816.00 8.0000

UNACCESORIO HG HG Ø 1-1/2" 81,552.00 684.00 16,236.00 684.00 0.00 99,156.00 12.0000

UNACCESORIO HG HG Ø 1-1/4" 32,706.00 270.00 7,656.00 270.00 0.00 40,902.00 6.0000

UNACCESORIO HG HG Ø 1" 14,080.00 116.00 4,824.00 116.00 0.00 19,136.00 4.0000

UNBRIDA H.F. Ø 1-1/2" 118,528.00 746.00 5,952.00 746.00 0.00 125,972.00 2.0000

UNBRIDA H.F. Ø 1-1/4" 59,264.00 373.00 2,976.00 373.00 0.00 62,986.00 1.0000




UNMANÓMETRO 200 PSI 16,643.00 139.00 4,961.00 139.00 0.00 21,882.00 1.0000


UNREGISTRO P/D RED WHITE Ø 1-1/2" 173,218.00 1,444.00 4,498.00 1,444.00 0.00 180,604.00 2.0000

UNREGISTRO P/D RED WHITE Ø 1-1/4" 65,563.00 546.00 1,800.00 546.00 0.00 68,455.00 1.0000

UNREGISTRO P/D RED WHITE Ø 1" 43,872.00 366.00 1,501.00 366.00 0.00 46,105.00 1.0000

UNVALVULA DE PIE Ø 2" 134,633.00 1,122.00 2,706.00 1,122.00 0.00 139,583.00 1.0000

Total CUARTO DE BOMBAS AGU1,558,065.001,409,036.00 11,380.00 126,270.00 11,380.00 -1.00

15.4 SUMINISTRO Y CAJILLAS PARA MEDIDORES


UNREGISTRO DE CORTE Ø 1/2" - 3/4" 26,284.00 219.00 1,200.00 219.00 0.00 27,922.00 1.0000

MLTUBERIA HG Ø 3/4" 14,202.00 118.00 2,775.00 118.00 0.00 17,213.00 1.0000

UNACCESORIO HG HG Ø 3/4" 9,492.00 80.00 4,504.00 80.00 0.00 14,156.00 4.0000

UNCAJILLA PARA 5 MEDIDORES 167,108.00 1,393.00 52,522.00 1,393.00 0.00 222,416.00 1.0000

Total SUMINISTRO Y CAJILLAS P317,338.00250,493.00 2,088.00 62,669.00 2,088.00 0.00

15.5 RED DE AGUA PRESIÓN

MLTUBERIA PVC P RDE 21 Ø 1-1/2" 177,020.00 1,480.00 44,980.00 1,480.00 0.00 224,960.00 20.0000


UNREGISTRO P/D RED WHITE Ø 1-1/2" 173,218.00 1,444.00 4,498.00 1,444.00 0.00 180,604.00 2.0000

UNSALIDA SANITARIA PVC SIFON DE PISO 1,840,540.00 15,370.00 139,510.00 15,370.00 0.00 2,010,790.00 10.0000

Total RED DE AGUA PRESIÓN2,493,124.002,255,288.00 18,774.00 200,288.00 18,774.00 0.00

15.6 RED DE AGUA POR GRAVEDAD

MLTUBERIA PVC P RDE 21 Ø 2" 399,300.00 3,330.00 67,470.00 3,330.00 0.00 473,430.00 30.0000

MLTUBERIA PVC P RDE 21 Ø 1-1/4" 34,100.00 280.00 11,245.00 280.00 0.00 45,905.00 5.0000

MLTUBERIA PVC P RDE 13.5 Ø 1" 297,538.00 2,790.00 120,838.00 2,790.00 0.00 423,956.00 62.0000



UNACCESORIO PVC P Ø 2" 282,660.00 2,460.00 38,280.00 2,460.00 0.00 325,860.00 30.0000









UNREGISTRO P/D RED WHITE Ø 3/4" 167,035.00 1,390.00 8,340.00 1,390.00 0.00 178,155.00 5.0000


Total RED DE AGUA POR GRAVEDA2,701,518.002,151,749.00 17,313.00 515,143.00 17,313.00 0.00

15.7 COLUMNAS DE AGUA PRESIÓN Y GRAVEDAD

MLTUBERIA PVC P RDE 21 Ø 2" 146,410.00 1,221.00 24,739.00 1,221.00 0.00 173,591.00 11.0000

MLTUBERIA PVC P RDE 13.5 Ø 1" 16,797.00 158.00 6,822.00 158.00 -2.00 23,933.00 3.5000


UNABRAZADERA Ø 2-1/2" A 4" 39,078.00 324.00 20,088.00 324.00 0.00 59,814.00 9.0000

UNABRAZADERA Ø 1/2" A 1" 11,800.00 100.00 7,144.00 100.00 0.00 19,144.00 4.0000

Total COLUMNAS DE AGUA PRE385,102.00308,305.00 2,623.00 71,553.00 2,623.00 -2.00

15.8 PUNTOS HIDRAULICOS DE AGUA FRIA

unPUNTO HIDRAULICO AGUA FRIA LAVAMANOS 604,299.00 0.00 322,881.00 0.00 0.00 927,180.00 17.0000

unPUNTO HIDRAULICO AGUA FRIA SANITARIO TANQUE 462,111.00 0.00 246,909.00 0.00 0.00 709,020.00 13.0000

unPUNTO HIDRAULICO AGUA FRIA DUCHA 533,205.00 0.00 284,895.00 0.00 0.00 818,100.00 15.0000

unPUNTO HIDRAULICO AGUA FRIA LAVAPLATOS 71,094.00 0.00 37,986.00 0.00 0.00 109,080.00 2.0000

unPUNTO HIDRAULICO AGUA FRIA LAVADERO 35,547.00 0.00 18,993.00 0.00 0.00 54,540.00 1.0000

unPUNTO HIDRAULICO AGUA FRIA LAVADORA 35,547.00 0.00 18,993.00 0.00 0.00 54,540.00 1.0000

Total PUNTOS HIDRAULICOS D2,672,460.001,741,803.00 0.00 930,657.00 0.00 0.00

15.9 SALIDAS SANITARIAS

UNSALIDA SANITARIA PVC LAVAMANOS. 3,128,918.00 26,129.00 237,167.00 26,129.00 0.00 3,418,343.00 17.0000

UNSALIDA SANITARIA PVC SANITARIO. 2,392,702.00 19,981.00 181,363.00 19,981.00 0.00 2,614,027.00 13.0000

UNSALIDA SANITARIA PVC DUCHA 2,760,810.00 23,055.00 209,265.00 23,055.00 0.00 3,016,185.00 15.0000

UNSALIDA SANITARIA PVC LAVAPLATOS 368,108.00 3,074.00 27,902.00 3,074.00 0.00 402,158.00 2.0000

UNSALIDA SANITARIA PVC LAVADERO. 184,054.00 1,537.00 13,951.00 1,537.00 0.00 201,079.00 1.0000




UNSALIDA SANITARIA PVC LAVADORA 184,054.00 1,537.00 13,951.00 1,537.00 0.00 201,079.00 1.0000

UNSALIDA SANITARIA PVC SIFON DE PISO 6,073,782.00 50,721.00 460,383.00 50,721.00 0.00 6,635,607.00 33.0000

Total SALIDAS SANITARIAS16,488,478.0015,092,428.00 126,034.00 1,143,982.00 126,034.00 0.00

15.10 VENTILACIONES Y REVENTILACIONES

MLTUBERIA PVC L Ø 4" 150,340.00 1,260.00 30,730.00 1,260.00 0.00 183,590.00 10.0000

MLTUBERIA PVC L Ø 2" 291,375.00 2,430.00 94,545.00 2,430.00 0.00 390,780.00 45.0000

UNACCESORIO PVC S Ø 2" 152,928.00 1,296.00 29,736.00 1,296.00 0.00 185,256.00 36.0000

Total VENTILACIONES Y REVENTIL759,626.00594,643.00 4,986.00 155,011.00 4,986.00 0.00

15.11 BAJANTES DE AGUAS NEGRAS

MLTUBERIA PVC S Ø 4" 219,156.00 1,827.00 32,267.00 1,827.00 0.00 255,077.00 10.5000


UNCAJA DE INSPECCIÓN DE 0.60 * 0.60 1,195,526.00 10,165.00 343,415.00 10,165.00 -1.00 1,559,270.00 5.0000

Total BAJANTES DE AGUAS NEG1,992,355.001,568,522.00 13,276.00 397,282.00 13,276.00 -1.00

15.12 BAJANTES DE AGUAS LLUVIAS

MLTUBERIA PVC S Ø 4" 584,416.00 4,872.00 86,044.00 4,872.00 0.00 680,204.00 28.0000


UNABRAZADERA Ø 2-1/2" A 4" 86,840.00 720.00 44,640.00 720.00 0.00 132,920.00 20.0000

Total BAJANTES DE AGUAS LLU1,109,804.00927,656.00 7,732.00 166,684.00 7,732.00 0.00

15.13 BAJANTES DE AGUAS NEGRAS

MLTUBERIA PVC S Ø 4" 1,064,472.00 8,874.00 156,723.00 8,874.00 0.00 1,238,943.00 51.0000


UNABRAZADERA Ø 2-1/2" A 4" 147,628.00 1,224.00 75,888.00 1,224.00 0.00 225,964.00 34.0000

Total BAJANTES DE AGUAS NEG1,909,927.001,596,700.00 13,308.00 286,611.00 13,308.00 0.00




15.14 RED DE BOMBEO DE LOS POZOS EYECTORES

MLTUBERIA PVC P RDE 21 Ø 3" 3,245,760.00 27,104.00 310,800.00 27,104.00 0.00 3,610,768.00 112.0000


UNABRAZADERA Ø 2-1/2" A 4" 325,650.00 2,700.00 167,400.00 2,700.00 0.00 498,450.00 75.0000

Total RED DE BOMBEO DE LOS 4,780,658.004,199,356.00 35,040.00 511,222.00 35,040.00 0.00

15.15 COLGANTES DE AGUAS LLUVIAS

MLTUBERIA PVC S Ø 4" 834,880.00 6,960.00 122,920.00 6,960.00 0.00 971,720.00 40.0000

MLTUBERIA PVC S Ø 3" 531,072.00 4,464.00 94,536.00 4,464.00 0.00 634,536.00 36.0000



UNNIPLE PASAMUROS Ø 3" 6,509,538.00 54,243.00 401,787.00 54,243.00 0.00 7,019,811.00 27.0000

UNNIPLE PASAMUROS Ø 2" 3,350,832.00 27,912.00 315,120.00 27,912.00 0.00 3,721,776.00 24.0000

Total COLGANTES DE AGUAS L12,989,923.0011,769,362.00 98,084.00 1,024,393.00 98,084.00 0.00

15.16 REDES EXTERIORES AGUA NEGRA

MLTUBERIA NOVAFORT Ø 8" 1,291,590.00 10,770.00 206,040.00 10,770.00 0.00 1,519,170.00 30.0000

M³EXCAVACIÓN EN MATERIAL COMÚN 0.00 22,500.00 148,815.00 45,000.00 0.00 216,315.00 15.0000

M³RELLENO EN RECEBO 292,500.00 2,438.00 33,481.00 2,438.00 -2.00 330,855.00 7.5000

M³RELLENO CON GRAVILLA 297,000.00 1,800.00 17,859.00 1,800.00 0.00 318,459.00 3.0000

M³RELLENO CON MATERIAL SELECCIONADO 0.00 2,700.00 26,789.00 2,700.00 0.00 32,189.00 4.5000

M³RETIRO DE SOBRANTES 0.00 6,300.00 156,251.00 82,740.00 0.00 245,291.00 10.5000

Total REDES EXTERIORES AGU2,662,279.001,881,090.00 46,508.00 589,235.00 145,448.00 -2.00

15.17 REDES ENTERRADAS AGUA NEGRA

MLTUBERIA PVC S Ø 4" 960,112.00 8,004.00 141,358.00 8,004.00 0.00 1,117,478.00 46.0000

MLTUBERIA PVC S Ø 3" 147,520.00 1,240.00 26,260.00 1,240.00 0.00 176,260.00 10.0000


UNACCESORIO PVC S Ø 3" 44,508.00 366.00 9,006.00 366.00 0.00 54,246.00 6.0000

M³EXCAVACIÓN EN MATERIAL COMÚN 0.00 20,160.00 133,338.00 40,320.00 0.00 193,818.00 13.4400

M³RELLENO EN RECEBO 262,080.00 2,184.00 29,998.00 2,184.00 0.00 296,446.00 6.7200





m³RELLENO EN MATERIAL SELECCINADO 0.00 8,716.00 22,574.00 0.00 0.00 31,290.00 2.6900


Total REDES ENTERRADAS AGU2,845,146.002,069,590.00 51,678.00 582,495.00 141,382.00 1.00

15.18 REDES ENTERRADAS AGUAS LLUVIAS

MLTUBERIA PVC S Ø 4" 730,520.00 6,090.00 107,555.00 6,090.00 0.00 850,255.00 35.0000


M³EXCAVACIÓN EN MATERIAL COMÚN 0.00 11,025.00 72,920.00 22,050.00 -1.00 105,994.00 7.3500

M³RELLENO EN RECEBO 143,520.00 1,196.00 16,428.00 1,196.00 0.00 162,340.00 3.6800


m³RELLENO EN MATERIAL SELECCINADO 0.00 4,763.00 12,336.00 0.00 0.00 17,099.00 1.4700


Total REDES ENTERRADAS AGU1,804,329.001,349,230.00 30,068.00 345,895.00 79,136.00 0.00

15.19 CONSTRUCCIÓN EN MAMPOSTERÍA Y CONCRETO

UNTRAMPA DE GRASAS DE 0.60 * 0.60 239,105.00 2,033.00 68,683.00 2,033.00 0.00 311,854.00 1.0000

UNCAJA DE INSPECCIÓN DE 0.60 * 0.60 1,195,526.00 10,165.00 343,415.00 10,165.00 -1.00 1,559,270.00 5.0000

UNSUMIDERO DE AGUAS LLUVIAS 478,210.00 4,066.00 137,366.00 4,066.00 0.00 623,708.00 2.0000

MLSUMIDERO DE AGUA LLUVIA 450,896.00 5,250.00 44,645.00 0.00 -1.00 500,790.00 5.0000

Total CONSTRUCCIÓN EN MAMPOS2,995,622.002,363,737.00 21,514.00 594,109.00 16,264.00 -2.00

15.20 MONTAJE DE APARATOS

UNMONTAJE LAVAMANOS 116,484.00 969.00 127,551.00 969.00 0.00 245,973.00 17.0000

UNMONTAJE SANITARIO 89,076.00 741.00 97,539.00 741.00 0.00 188,097.00 13.0000

UNMONTAJE DUCHA 102,780.00 855.00 112,545.00 855.00 0.00 217,035.00 15.0000

UNMONTAJE LAVAPLATOS 13,704.00 114.00 15,006.00 114.00 0.00 28,938.00 2.0000

UNMONTAJE LAVADERO 6,852.00 57.00 7,503.00 57.00 0.00 14,469.00 1.0000

UNMONTAJE LAVADERA 6,852.00 57.00 7,503.00 57.00 0.00 14,469.00 1.0000

Total MONTAJE DE APARATOS708,981.00335,748.00 2,793.00 367,647.00 2,793.00 0.00




15.21 TAPONES PROTECCIÓN BOCAS HIDRAULICAS Y SANITARIAS

UNTAPON DE PROTECCIÓN PVCP Ø 1/2". 20,923.00 2,793.00 367,647.00 2,793.00 0.00 394,156.00 49.0000

UNTAPON DE PROTECCIÓN PVCP Ø 4". 44,772.00 741.00 97,539.00 741.00 0.00 143,793.00 13.0000

UNTAPON DE PROTECCIÓN PVCP Ø 3". 75,075.00 1,881.00 247,599.00 1,881.00 0.00 326,436.00 33.0000

UNTAPON DE PROTECCIÓN PVCP Ø 2". 39,291.00 1,197.00 157,563.00 1,197.00 0.00 199,248.00 21.0000

Total TAPONES PROTECCIÓN B1,063,633.00180,061.00 6,612.00 870,348.00 6,612.00 0.00

15.22 MONTAJE DE EQUIPOS

unEQUIPO DE PRESION 0.00 300,000.00 0.00 0.00 0.00 300,000.00 1.0000

unTANQUE HIDRONEUMATICO 0.00 100,000.00 0.00 0.00 0.00 100,000.00 1.0000

Total MONTAJE DE EQUIPOS400,000.000.00 400,000.00 0.00 0.00 0.00

15.23 PRUEBAS PERMANENTES DE PRESIÓN

UNMANÓMETRO 150 PSI 61,788.00 556.00 19,844.00 556.00 0.00 82,744.00 4.0000

MLTUBERIA HG Ø 1/2" 22,136.00 184.00 5,550.00 184.00 0.00 28,054.00 2.0000

UNACCESORIO HG HG Ø 1/2" 15,240.00 128.00 8,408.00 128.00 0.00 23,904.00 8.0000

UNREGISTRO DE BOLA NOVASFER Ø 1/2" 59,752.00 496.00 4,800.00 496.00 0.00 65,544.00 4.0000

Total PRUEBAS PERMANENTES 200,246.00158,916.00 1,364.00 38,602.00 1,364.00 0.00

Total INSTALACIONES

HIDRAULICAS Y SANITARIAS

66,998,703.00

56,158,215.00 926,031.00

9,155,971.00 758,493.00 -7.00

16 CERRAMIENTO EXTERIOR

16.1 CERRAMIENTO EXTERIOR

m³VIGAS DE AMARRE EN CONCRETO DE 3000 PSI 432,917.00 1,960.00 243,653.00 0.00 33,927.00 712,457.00 1.4000

m²MURO EN LADRILLO TOLETE e= 0.20 10,751,851.00 429,332.00 3,977,387.00 2,947,840.00 905,474.00 19,011,884.00 210.5600

m³COLUMNA EN CONCRETO 3000 PSI (0.35 x 0.35) MURO

CERRAMIENTO.

593,747.00 514,188.00 323,659.00 0.00 57,263.00 1,488,857.00 1.8600

m³VIGA DE CORONACIÓN EN CONCRETO 3000 PSI 446,906.00 243,117.00 277,180.00 0.00 38,689.00 1,005,892.00 1.4000




MLALFAJIAS CONCRETO 3000 PSI .25 x 0.08, INCLUYE

REFUERZO DE KG/ML, CON SU RESPECTIVO GOTERO Y

ANCLAJE MURO CERRAMIENTO.

511,507.00 0.00 472,860.00 0.00 49,238.00 1,033,605.00 45.0000

MLPILOTE EN CONCRETO 3000 PSI Ø 0.30 M. MURO DE

CONTENCIÓN, PROFUNDIDAD APROX. 6.00 MT.

975,610.00 0.00 3,915,000.00 0.00 146,735.00 5,037,345.00 45.0000

KGACERO DE REFUERZO ESTRUCTURAL fy= 60.000 PSI

VIGA DE CERRAMIENTO + VIGA DE CORONACION +

COLUMNAS.

1,594,775.00 59,585.00 297,925.00 42,060.00 4,206.00 1,998,551.00 701.0000

Total CERRAMIENTO EXTERIOR30,288,591.0015,307,313.00 1,248,182.00 9,507,664.00 2,989,900.00 1,235,532.00

Total CERRAMIENTO EXTERIOR 30,288,591.00

15,307,313.00 1,248,182.00

9,507,664.00 2,989,900.00 1,235,532.00

17 OBRAS EXTERIORES

17.1 OBRAS EXTERIORES

glbCERRAMIENTO POSTERIOR EN CERCA VIVA 2,200,000.00 0.00 0.00 0.00 0.00 2,200,000.00 1.0000

m²PLACA EN CONCRETO DE 3000 PSI PARA PLAZA DE

ARMAS (E= 0.10 M).

2,425,226.00 2,218,875.00 1,407,571.00 0.00 120,994.00 6,172,666.00 76.2500

m²PLACA EN CONCRETO DE 3000 PSI PARA

PARQUEADERO VEHICULA (E= 0.15 M). ACABADO

ESCOBIADO DILATADO C/3 M.

1,896,988.00 998,400.00 595,454.00 0.00 69,830.00 3,560,672.00 32.0000

m²PLACA EN CONCRETO DE 3000 PSI PARA PLAZA

ACCESO (E= 0.10 M).

508,900.00 465,600.00 295,359.00 0.00 25,389.00 1,295,248.00 16.0000

m²ANDEN EN CONCRETO 3000 PSI (H/0.10) 1,085,178.00 0.00 381,922.00 0.00 73,372.00 1,540,472.00 17.0000

MLPISO EN GRAVILLA LAVADA No. 1 PLAZA DE ARMAS.

ANCHO PROMEDIO 1.00

222,878.00 0.00 345,855.00 0.00 28,448.00 597,181.00 47.1000

MLSARDINEL EN CONCRETO 3000 PSI. INC REFUERZO. H=

.35M Y A= 12 CM.

410,347.00 8,550.00 331,500.00 0.00 22,493.00 772,890.00 30.0000

MLBORDILLO DE 8 X 15 CM FUNDIDO EN CONCRETO

ZONAS VERDES.

43,500.00 4,275.00 121,860.00 0.00 8,475.00 178,110.00 15.0000

MLBOCAPUERTA EN BALDOSA TERRAZO DE GRANITO

PERLATO CLARO 5 CORTADA A LA MEDIDA EN

EXTERIORES.

41,175.00 0.00 45,500.00 13,675.00 120.00 100,470.00 5.0000

m²EMPRADIZACION 836,052.00 0.00 185,000.00 111,000.00 33,966.00 1,166,018.00 74.0000


PLAZA DE ARMAS.

6,583,850.00 245,990.00 1,229,950.00 173,640.00 17,364.00 8,250,794.00 2,894.0000


PLACA PARQUEADERO.

1,092,000.00 40,800.00 204,000.00 28,800.00 2,880.00 1,368,480.00 480.0000


PLAZA ACCESO.

523,250.00 19,550.00 97,750.00 13,800.00 1,380.00 655,730.00 230.0000





ANDEN.

580,125.00 21,675.00 108,375.00 15,300.00 1,530.00 727,005.00 255.0000

Total OBRAS EXTERIORES28,585,736.0018,449,469.00 4,023,715.00 5,350,096.00 356,215.00 406,241.00

Total OBRAS EXTERIORES 28,585,736.00

18,449,469.00 4,023,715.00

5,350,096.00 356,215.00 406,241.00

18 OBRAS ADICIONALES CIMENTACIÓN

18.1 EXCAVACIONES Y RELLENOS

M³EXCAVACIÓN EN MATERIAL COMÚN 0.00 266,850.00 1,764,946.00 533,700.00 0.00 2,565,496.00 177.9000

m³RELLENO EN RECEBO MATERIAL SELECCINADO

COMPACTADO AL 95% DEL PROCTOR MODIFICADO EN

CAPAS DE 0.15 m.

2,347,380.00 503,010.00 1,117,800.00 4,140,000.00 405,410.00 8,513,600.00 103.5000

Total EXCAVACIONES Y RELLENO11,079,096.002,347,380.00 769,860.00 2,882,746.00 4,673,700.00 405,410.00

18.2 CONCRETOS

m³CONCRETO CICLOPEO 2000 PSI (60% PIEDRA + 40%

CONCRETO)

14,962,194.00 0.00 8,859,550.00 0.00 1,191,074.00 25,012,818.00 148.9000

m³MUROS DE CONTENCIÓN EN CONCRETO 3500 PSI

IMPERMEABILIZADO (E= 0.15)

21,500,970.00 10,553,160.00 19,463,233.00 0.00 2,575,821.00 54,093,184.00 74.5000

Total CONCRETOS79,106,002.0036,463,164.00 10,553,160.00 28,322,783.00 0.00 3,766,895.00

18.3 ACEROS DE REFUERZO


MURO DE CONTENCIÓN.

14,236,950.00 531,930.00 2,659,650.00 375,480.00 37,548.00 17,841,558.00 6,258.0000

Total ACEROS DE REFUERZO17,841,558.0014,236,950.00 531,930.00 2,659,650.00 375,480.00 37,548.00

Total OBRAS ADICIONALES

CIMENTACIÓN

108,026,656.00

53,047,494.00 11,854,950.00

33,865,179.00 5,049,180.00 4,209,853.00




TOTALES PRESUPUESTO 606,097,977.00 95,381,439.00 272,391,423.00 43,803,215.00 33,123,411.00

1,050,797,465.00SUBTOTAL

178,635,569.00ADMINISTRACION 17.00 %

31,523,924.00IMPREVISTOS 3.00 %

52,539,873.00UTILIDAD 5.00 %

8,406,380.00I.V.A. / UTILIDAD 16.00 %

TOTAL OBRA 1,321,903,211.00

estaciÓn de policia de pantanillo página :...

Documents