(Codigo 275) Basica Jaime Molina Mota, 11FIN

Presidencia de la Repblica Dominicana
Oficina de Ingenieros Supervisores de Obras del Estado Adscrita al Poder Ejecu

RESUMEN DE EJECUCION DE CONTRATO
Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mot
PROYECTO:
Palmarito, Salcedo, Prov. Hermanas Mirabal. R.D.
DIRECCIN: Palmarito, Salcedo
PROVINCIA: Hermanas mirabal
EXPEDIENTE: 275
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN
CALLE JULIAN JAVIER No. 81, GRAN PARADA, SALCEDO, H

DIRECCIN DEL CONTRATISTA:
MIRABAL.
CDULA DEL CONTRATISTA: 064-0022056-9
CODIA DEL CONTRATISTA: 22501
FECHA DE INICIO DEL CONTRATO: 01-mar-13
NMERO DE CUBICACIN: 11 FINAL
FECHA LTIMA CUBICACIN: 10-abr-17
FECHA DE TERMINACIN CONTRACTUAL: Activo
RESUMEN DE CUBICACIONES
MONTO CONTRATO BASE:
MONTO TOTAL EJECUTADO PRESUPUESTO BASE :
MONTO TOTAL ADICIONALES :
MONTO TOTAL EJECUTADO ACUMULADO:
AVANCE INICIAL CONTRATADO:
NIVEL DE EJECUCIN DEL PROYECTO:
MONTO EJECUTADO ACTUAL PRESUPUESTO BASE:
MONTO EJECUTADO ACTUAL ADICIONALES :
MONTO TOTAL EJECUTADO ACTUAL :
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS:
CODIA:
LEY -616 (Liq. Y Prest. Laborales)
MONTO TOTAL A PAGAR A CONTRATISTA
REPORTE ELABORADO POR LA SUBDIRECCIN DE CUBICACIONES DE LA OISOE CON VOLU

SUMINISTRADA POR EL DEPARTAMENTO DE EDIFICACIONES ESCOLARES.
Digitado por: Lic. Jenny C. Lpez

a de la Repblica Dominicana
ervisores de Obras del Estado Adscrita al Poder Ejecutivo
EN DE EJECUCION DE CONTRATO
Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en
Palmarito, Salcedo
Hermanas mirabal
275
JOSELIN ESCOLASTICO GUZMAN
CALLE JULIAN JAVIER No. 81, GRAN PARADA, SALCEDO, HERMANAS

MIRABAL.
064-0022056-9
22501
01-mar-13
11 FINAL
10-abr-17
Activo
19,854,010.44
14,715,623.14
16,242,594.79
30,958,217.94
3,970,802.09
155.93%
470,340.45
2,347,224.31
2,817,564.77
142,536.74
1,425.37
14,253.69
2,659,348.98
IRECCIN DE CUBICACIONES DE LA OISOE CON VOLUMETRIA

NTO DE EDIFICACIONES ESCOLARES.

Oficina de Ingenieros Supervisores de Obras del Estado Adscrita al Poder Ejecutivo
SUB-DIRECCIN DE CUBICACIONES
RESUMEN DE CUBICACIN No. 11 FINAL UBICACIN: Hermanas mirabal
Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito,

CDIGO No: 275
Salcedo, Prov. Hermanas Mirabal. R.D.
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA: 10 de abril de 2017
MONTO EJECUTADO ACTUAL

PROYECTO: PRESUPUESTO BASE MONTO TOTAL EJECUTADO ACUMULADO
PRESUPUESTO BASE
Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito, Salcedo, Prov.
Hermanas Mirabal. R.D. $19,854,010.44 $30,958,217.94 $470,340.45
MONTO EJECUTADO ACTUAL ADICIONALES : $2,347,224.31
MONTO TOTAL EJECUTADO ACTUAL : $0.00 2,817,564.77
NIVEL DE EJECUCION DEL PROYECTO 155.93%
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS: $142,536.74
CODIA $1,425.37
LEY -616 (Liq. Y prest. Laborales) $14,253.69
MONTO TOTAL A PAGAR A CONTRATISTA $2,659,348.98

Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito, Salcedo, Prov. Hermanas Mirabal. R.D. UBICACION: Hermanas mirabal SUPER
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA DE INICIO: 1-mar-2013 CD
RESUMEN DE CUBICACIN No. 11 FINAL
PRESUPUESTO BASE PREVIO ACTUAL TOTA

No. DESCRIPCION CANT. UND P.U VALOR % CANT. VALOR % CANT. VALOR %
0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
I- PRELIMINARES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Letrero en Obra ( Promocin ) 1.00 ud 12,000.00 $12,000.00 100.00% 1.00 $12,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PRELIMINARES $12,000.00 $12,000.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2- Caseta de materiales $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Excavacin en Tierra 0.38 m3 274.06 $104.14 100.00% 0.38 $104.14 0.00% 0.00 $0.00 100.00%
b- Hormigon simple para base parales 0.19 m3 4,158.49 $790.11 100.00% 0.19 $790.11 0.00% 0.00 $0.00 100.00%
c- Parales 4"x4" 49.50 p2 37.06 $1,834.47 100.00% 49.50 $1,834.47 0.00% 0.00 $0.00 100.00%
d- Parales de 2"x4" 82.85 p2 34.00 $2,816.90 100.00% 82.85 $2,816.90 0.00% 0.00 $0.00 100.00%
e- Correas de 2"X4" 24.75 p2 34.00 $841.50 100.00% 24.75 $841.50 0.00% 0.00 $0.00 100.00%
f- Durmientes de 2"x4" 99.00 p2 34.00 $3,366.00 100.00% 99.00 $3,366.00 0.00% 0.00 $0.00 100.00%
g- Plywood 4' x 8' x 3/4" 19.00 ud 1,225.00 $23,275.00 100.00% 19.00 $23,275.00 0.00% 0.00 $0.00 100.00%
h- Puerta Plywood 2.10 m2 687.83 $1,444.44 100.00% 2.10 $1,444.44 0.00% 0.00 $0.00 100.00%
i- Pernos 15.00 ud 25.00 $375.00 100.00% 15.00 $375.00 0.00% 0.00 $0.00 100.00%
j- Clavos c/cabeza 2" 15.00 lb 25.47 $382.10 100.00% 15.00 $382.10 0.00% 0.00 $0.00 100.00%
k- Piso H.S. Pulido (H=0.10mt) 16.00 m2 568.44 $9,095.04 100.00% 16.00 $9,095.04 0.00% 0.00 $0.00 100.00%
l- Techo de Znc 1 Agua 23.05 m2 550.00 $12,677.50 100.00% 23.05 $12,677.50 0.00% 0.00 $0.00 100.00%
m- M.O. carpintera 608.60 p2 5.75 $3,499.45 100.00% 608.60 $3,499.45 0.00% 0.00 $0.00 100.00%
SUB- TOTAL Caseta de materiales $60,501.66 $60,501.65 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL PRELIMINARES $72,501.66 0.00% $72,501.65 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4 de 436 Digitado por: Lic. Jenny C. Lpez


II- PRIMER NIVEL ( 1 aula Inicial + Area administrativa + Sanitaria +
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Escalera ).
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1- LIMPIEZA Y REPLANTEO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Limpieza del area y Replanteo del Modulo 1.00 p.a. 10,000.00 $10,000.00 100.00% 1.00 $10,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL LIMPIEZA Y REPLANTEO $10,000.00 $10,000.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- MOVIMIENTO DE TIERRA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Extraccin de capa vegetal ( H=0.30 ) 131.06 m3 147.32 $19,307.76 54.17% 70.99 $10,458.54 0.00% 0.00 $0.00 54.17%
b- Excavacion Zapata de Muros y columnas 185.63 m3 298.95 $55,494.09 100.00% 185.63 $55,494.09 0.00% 0.00 $0.00 100.00%
c- Relleno Reposicin (manual) 58.00 m3 68.56 $3,976.48 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Bote de material sobrante de (e=1.25 mt) ( Proveniente de las excavs. y
241.50 m3 300.00 $72,450.00 100.00% 241.50 $72,450.00 0.00% 0.00 $0.00 100.00%
extraccion de capa vegetal )
e- Relleno compactado con material granular 164.14 m3 733.92 $120,465.63 100.00% 164.14 $120,465.63 0.00% 0.00 $0.00 100.00%
SUB- TOTAL MOVIMIENTO DE TIERRA $271,693.96 $258,868.26 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3- HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Zapata de Muros Mn1 Mm2 sismo resistente $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
de 0.30*0.80m. 5.45 m3 8,876.92 $48,379.21 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
b- Zapatas de combinada ZC1 de e=0.45mts. 63.19 m3 11,958.91 $755,683.52 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
c- Zapatas de combinada ZC2 de e=0.45mts. 24.82 m3 12,192.98 $302,629.76 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
d- Viga de amarre ANP de 0.20*0.20mts 1.81 m3 19,340.79 $35,006.83 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
e Viga de amarre ANP de 0.15*0.20mts 1.81 m3 23,664.73 $42,833.16 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
f- Zapatas de Muros pasillo de 6 de 0.40*0.25 0.97 m3 9,019.97 $8,749.37 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%


g- Zapatas de Muros de 6 de 0.45*0.25 0.41 m3 9,019.97 $3,698.19 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
h- Zapatas de Muros refuerzo 1.80 m3 9,384.08 $16,891.34 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
i Columnas C1 de 0.25*0.40 0.87 m3 33,424.26 $29,079.11 95.55% 0.83 $27,783.92 0.00% 0.00 $0.00 95.55%
j Columnas C2 de 0.25*0.60 4.56 m3 28,101.36 $128,142.20 62.91% 2.87 $80,615.78 0.00% 0.00 $0.00 62.91%
k Columnas C3 de 0.25*0.60+0.25*0.25 3.48 m3 31,335.95 $109,049.11 64.90% 2.26 $70,772.24 0.00% 0.00 $0.00 64.90%
l Columnas C4 de 0.25*0.60+0.20*0.20 3.30 m3 34,777.70 $114,766.41 100.00% 3.30 $114,766.41 0.00% 0.00 $0.00 100.00%
m Columnas C5 de 0.25*0.60+0.20*0.30 2.60 m3 36,160.15 $94,016.39 88.35% 2.30 $83,059.86 0.00% 0.00 $0.00 88.35%
n Columnas C6 de 0.20*0.45 0.78 m3 28,756.87 $22,430.36 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
- Columnas C7 de 0.20*0.30 0.52 m3 30,212.98 $15,710.75 85.00% 0.44 $13,354.14 0.00% 0.00 $0.00 85.00%
o- Viga V1X de 0.25*0.35 2.61 m3 20,995.70 $54,798.78 89.66% 2.34 $49,129.94 0.00% 0.00 $0.00 89.66%
p- Viga V2X de 0.25*0.45= viga 5X 7.49 m3 19,368.39 $145,069.24 68.89% 5.16 $99,940.89 0.00% 0.00 $0.00 68.89%
q- Viga V3X de escalera 0.20*0.35 0.26 m3 25,381.10 $6,599.09 100.00% 0.26 $6,599.09 0.00% 0.00 $0.00 100.00%
r- Viga V4X de escalera 0.20*0.45 0.40 m3 21,475.06 $8,590.02 100.00% 0.40 $8,590.02 0.00% 0.00 $0.00 100.00%
s- Viga V1Y de escalera 0.20*0.35 0.43 m3 18,426.65 $7,923.46 100.00% 0.43 $7,923.46 0.00% 0.00 $0.00 100.00%
t- Viga V3Y de 0.20*0.45 3.22 m3 19,550.44 $62,952.42 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
u- Losas maciza de( e=0.15mts ) 28.86 m3 11,327.02 $326,897.80 93.57% 27.00 $305,874.85 0.00% 0.00 $0.00 93.57%
v- Dintel de 0.15*0.30m. 0.07 m4 24,177.11 $1,692.40 100.00% 0.07 $1,692.40 0.00% 0.00 $0.00 100.00%
w- Rampa de Escalera ( e=0.15 mts ) 2.25 m3 17,965.30 $40,421.93 100.00% 2.25 $40,421.93 0.00% 0.00 $0.00 100.00%
SUB- TOTAL HORMIGON ARMADO $2,382,010.84 $910,524.93 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4- MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Bloques de 8" B.N.P. 3/8"0.40 V y Hm2 17.37 m2 1,266.94 $22,006.75 100.00% 17.37 $22,006.75 0.00% 0.00 $0.00 100.00%
b- Bloques de 8" B.N.P. 3/8"0.60 V y Hm1 23.16 m2 1,162.92 $26,933.23 100.00% 23.16 $26,933.23 0.00% 0.00 $0.00 100.00%


c- Bloques de 6" BNP 40.77 m2 1,232.83 $50,262.48 18.42% 7.51 $9,258.55 0.00% 0.00 $0.00 18.42%
d- Bloques de 8" SNP con 3/8" 0.40 V y Hm2 53.07 m2 788.34 $41,837.20 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Bloques de 8" SNP con 3/8" 0.40 V y Hm1con 3/8 0.60m. 70.76 m2 1,004.87 $71,104.60 38.52% 27.26 $27,392.76 0.00% 0.00 $0.00 38.52%
f- Bloques de 6" S.N.P. 109.82 m2 802.57 $88,138.24 77.23% 84.81 $68,065.96 0.00% 0.00 $0.00 77.23%
SUB- TOTAL MUROS DE BLOQUES $300,282.50 $153,657.25 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

5- TERMINACION DE SUPERFICES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Fraguache en Losa de Entrepiso/Rampa 181.66 m2 39.89 $7,246.42 100.00% 181.66 $7,246.42 0.00% 0.00 $0.00 100.00%
b- Fraguache en Vigas 133.00 m2 39.89 $5,305.37 91.89% 122.21 $4,874.96 0.00% 0.00 $0.00 91.89%
c- Fraguache en Columnas 72.34 m2 39.89 $2,885.64 100.00% 72.34 $2,885.64 0.00% 0.00 $0.00 100.00%
d- Paete en ( Losa , Vigas y Cols. ) 387.00 m2 240.09 $92,914.83 73.74% 285.37 $68,514.48 0.00% 0.00 $0.00 73.74%
e- Paete en Muros ( Interior y Exterior ) 324.28 m2 223.38 $72,437.67 100.00% 324.28 $72,437.67 0.00% 0.00 $0.00 100.00%
f- Cantos en General 522.34 ml 62.64 $32,719.38 98.02% 511.98 $32,070.43 0.00% 0.00 $0.00 98.02%
g- Junta de Expans. ( Poliestireno) 2"X 6" 14.48 ml 38.40 $556.03 100.00% 14.48 $556.03 0.00% 0.00 $0.00 100.00%
h- Cubre falta de aluminio ( V. y H. ) 14.48 ml 884.34 $12,805.24 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Goteros Colgantes 22.35 ml 167.21 $3,737.14 100.00% 22.35 $3,737.14 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TERMINACION DE SUPERFICES $230,607.72 $192,322.77 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

6- INSTALACION SANITARIA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Inodoros Royal blanco (inc. accs, m.o.) 3.00 ud 5,812.09 $17,436.27 100.00% 3.00 $17,436.27 0.00% 0.00 $0.00 100.00%
b- Lavamanos Blanco (mediano) 3.00 ud 3,985.82 $11,957.46 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Vertedero p/Baos (Revestido en Ceramica) 2.00 ud 3,952.16 $7,904.32 100.00% 2.00 $7,904.32 0.00% 0.00 $0.00 100.00%
e- Columna de agua fria de 1 1/2" 1.00 ud 1,064.44 $1,064.44 0.00% $0.00 0.00% 0.00 $0.00 0.00%


f- Ventilacin 3" 2.00 ud 1,146.33 $2,292.66 0.00% $0.00 100.00% 2.00 $2,292.66 100.00%
f- Ventilacin 4" 2.00 ud 1,146.33 $2,292.66 0.00% $0.00 100.00% 2.00 $2,292.66 100.00%
g- Tapon de registro de 4" 2.00 ud 388.21 $776.42 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h- Tapon de registro de 3" 1.00 ud 349.21 $349.21 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Tapon de registro de 2" 1.00 ud 293.47 $293.47 0.00% $0.00 0.00% 0.00 $0.00 0.00%
j- Desague de Pisos 2" 2.00 ud 906.38 $1,812.76 100.00% 2.00 $1,812.76 0.00% 0.00 $0.00 100.00%
k- Dispensador papel higienico 1.00 ud 1,158.26 $1,158.26 0.00% $0.00 0.00% 0.00 $0.00 0.00%
l- Accesorios para baos 7.00 ud 250.00 $1,750.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
m- Barras para discapacitados 2.24 ml 1,534.39 $3,437.03 0.00% $0.00 0.00% 0.00 $0.00 0.00%
n- Plafond en PVC 30.11 m2 650.00 $19,571.50 89.77% 27.03 $17,569.50 0.00% 0.00 $0.00 89.77%
- Cermica Espaola (20*20) C/Brillo 79.92 m2 817.11 $65,303.43 72.15% 57.66 $47,114.56 0.00% 0.00 $0.00 72.15%
o- Tub. y Piezas de pvc interiores p/aparatos 1.00 pa 7,200.00 $7,200.00 100.00% 1.00 $7,200.00 0.00% 0.00 $0.00 100.00%
p- Mano de obra colocacion accesorios 1.00 p.a. 1,521.36 $1,521.36 100.00% 1.00 $1,521.36 0.00% 0.00 $0.00 100.00%
SUB- TOTAL INSTALACION SANITARIA $146,121.25 $100,558.77 $4,585.32
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

7- TERMINACION DE PISOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- H.A.B/Piso (chap.) e=0.08 (W2.3*150*150) 205.18 m2 511.39 $104,927.00 94.19% 193.26 $98,831.23 0.00% 0.00 $0.00 94.19%
b- Mosaicos de granito fondo gris (0,30 x 0.30 ) 205.18 m2 936.48 $192,146.97 94.19% 193.26 $180,984.12 0.00% 0.00 $0.00 94.19%
c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 75.32 ml 180.17 $13,570.40 100.00% 75.32 $13,570.40 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TERMINACION DE PISOS $310,644.37 $293,385.75 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

8- ACERAS PERIMETRALES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Construccin de bordillos 2L (h=40m) 44.71 ml 887.85 $39,695.77 98.86% 44.20 $39,242.97 0.00% 0.00 $0.00 98.86%


b- Relleno compactado (e = 0.20mt ) 7.34 m3 597.19 $4,383.37 36.24% 2.66 $1,588.53 0.00% 0.00 $0.00 36.24%
c-
Aceras de hormign simple violinado de (e = 0.10 m) y A= 0.80m en lateral 67.06 m2 559.83 $37,542.20 77.10% 51.70 $28,943.21 0.00% 0.00 $0.00 77.10%
d- Zabaletas 40.71 ml 107.96 $4,395.05 100.00% 40.71 $4,395.05 0.00% 0.00 $0.00 100.00%
SUB- TOTAL ACERAS PERIMETRALES $86,016.39 $74,169.76 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

9- VENTANAS ( Cumplir especificaciones ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Ventanas AA Reforzadas (espesor 0.053mm) 27.04 m2 3,626.00 $98,047.04 100.00% 27.04 $98,047.04 0.00% 0.00 $0.00 100.00%
SUB- TOTAL VENTANAS ( Cumplir especificaciones ) $98,047.04 $98,047.04 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

10- PUERTAS DE EVERDOOR (Solicitar Diseo) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 4.00 und 9,403.47 $37,613.88 100.00% 4.00 $37,613.88 0.00% 0.00 $0.00 100.00%
b- Puertas en EVERDOOR (0.90 * 2.75)incl, T, 1.00 und 6,203.47 $6,203.47 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Puerta de Pino Americano(cub/Baos) 0.70x1.40 6.00 und 4,575.00 $27,450.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PUERTAS DE EVERDOOR (Solicitar Diseo) $71,267.35 $37,613.88 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

11- PROTECTORES METALICOS ( Sol. Diseo ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Protectores de H.B/Cuad. 1/2"en Ventanas 290.95 p2 290.00 $84,375.50 100.00% 290.95 $84,375.50 0.00% 0.00 $0.00 100.00%
b- Protectores de Hierro ( Entrada Escalera ) 130.00 p2 310.00 $40,300.00 67.54% 87.80 $27,218.00 0.00% 0.00 $0.00 67.54%
SUB- TOTAL PROTECTORES METALICOS ( Sol. Diseo ) $124,675.50 $111,593.50 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

12- PINTURA ( Tropical ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a- De base tropical 747.53 m2 46.64 $34,864.80 100.00% 747.53 $34,864.80 0.00% 0.00 $0.00 100.00%
b- Acrlica en muros ( Interior y exterior ) losas, Vigas y Columnas 515.93 m2 128.49 $66,291.85 100.00% 515.93 $66,291.85 0.00% 0.00 $0.00 100.00%
c- Mantenimiento en muros (h=1.50m) 231.60 m2 254.32 $58,900.51 100.00% 231.60 $58,900.51 0.00% 0.00 $0.00 100.00%
d- Mantenimiento ( Protectores de hierro) 39.04 m2 159.29 $6,218.68 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PINTURA ( Tropical ) $166,275.84 $160,057.16 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL PRIMER NIVEL $4,197,642.75 0.00% $2,400,799.07 0.00% 0.00 $4,585.32 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

III- SEGUNDO NIVEL (1 Aulas + Biblioteca+Sanitarios) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- REPLANTEO DEL AREA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Replanteo del Area ( Mdulo ) 1.00 p.a. 5,000.00 $5,000.00 100.00% 1.00 $5,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL REPLANTEO DEL AREA $5,000.00 $5,000.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Columnas C1 de 0.25*0.40 0.60 m3 33,921.61 $20,352.97 100.00% 0.60 $20,352.97 0.00% 0.00 $0.00 100.00%
b Columnas C2 de 0.25*0.60 3.15 m3 28,462.52 $89,656.94 84.13% 2.65 $75,425.68 0.00% 0.00 $0.00 84.13%
c Columnas C3 de 0.25*0.60+0.25*0.25 2.40 m3 31,854.88 $76,451.71 95.52% 2.29 $73,027.31 0.00% 0.00 $0.00 95.52%
d Columnas C4 de 0.25*0.60+0.20*0.20 2.28 m3 35,450.16 $80,826.36 100.00% 2.28 $80,826.36 0.00% 0.00 $0.00 100.00%
e Columnas C5 de 0.25*0.60+0.20*0.30 1.80 m3 36,785.50 $66,213.90 100.00% 1.80 $66,213.90 0.00% 0.00 $0.00 100.00%
f Columnas C6 de 0.20*0.45 0.54 m3 28,234.81 $15,246.80 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
g Columnas C7 de 0.20*0.30 0.36 m3 30,751.93 $11,070.69 100.00% 0.36 $11,070.69 0.00% 0.00 $0.00 100.00%
i Viga V1X de 0.25*0.35 2.61 m3 21,232.09 $55,415.75 89.66% 2.34 $49,683.09 0.00% 0.00 $0.00 89.66%


j Viga V2X de 0.25*0.45= viga 5X 8.26 m3 19,620.60 $162,066.16 62.83% 5.19 $101,830.91 0.00% 0.00 $0.00 62.83%
k Viga V3X de escalera 0.20*0.35 0.26 m3 25,778.49 $6,702.41 100.00% 0.26 $6,702.41 0.00% 0.00 $0.00 100.00%
l Viga V4X de escalera 0.20*0.45 0.40 m3 21,753.40 $8,701.36 100.00% 0.40 $8,701.36 0.00% 0.00 $0.00 100.00%
m Viga V1Y de escalera 0.20*0.35 0.43 m3 18,700.21 $8,041.09 100.00% 0.43 $8,041.09 0.00% 0.00 $0.00 100.00%
n Viga V3Y de 0.20*0.45 3.22 m3 19,804.90 $63,771.78 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
Losas maciza de( e=0.15 mts ) 28.86 m3 11,447.01 $330,360.71 93.57% 27.00 $309,115.06 0.00% 0.00 $0.00 93.57%
o Rampa de Escalera ( e=0.15 mts ) 2.25 m3 18,099.50 $40,723.88 100.00% 2.25 $40,723.88 0.00% 0.00 $0.00 100.00%
SUB- TOTAL HORMIGON ARMADO $1,035,602.50 $851,714.71 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3 MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Bloques de 8" con acero a 0.40m. HM2 53.07 m2 1,276.77 $67,758.18 100.00% 53.07 $67,758.18 0.00% 0.00 $0.00 100.00%
b Bloques de 8"con acero a 0.60 y Mn1 70.76 m2 1,249.11 $88,387.02 73.67% 52.13 $65,116.10 0.00% 0.00 $0.00 73.67%
c- Bloques de 6" SNP. 173.70 m2 861.92 $149,715.50 50.92% 88.44 $76,228.20 0.00% 0.00 $0.00 50.92%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Fraguache en Losa y Vuelo 214.87 m2 41.14 $8,839.75 93.35% 200.58 $8,251.86 0.00% 0.00 $0.00 93.35%
d- Paete en ( Losa, Vigas y Cols. ) 405.21 m2 244.68 $99,146.78 97.05% 393.26 $96,222.86 0.00% 0.00 $0.00 97.05%
e- Paete en Muros ( Exterior ) 151.11 m2 248.93 $37,615.81 100.00% 151.11 $37,615.81 0.00% 0.00 $0.00 100.00%
f- Paete en Muros ( Interior ) 184.69 m2 218.24 $40,306.75 100.00% 184.69 $40,306.75 0.00% 0.00 $0.00 100.00%
g- Cantos en General ( Inc. Antepecho ) 634.20 ml 63.41 $40,214.62 100.00% 634.20 $40,214.62 0.00% 0.00 $0.00 100.00%


h- Junta de Expans. ( Poliestireno) 2"X 6" 14.48 ml 38.40 $556.03 100.00% 14.48 $556.03 0.00% 0.00 $0.00 100.00%
i- Cubre falta de aluminio ( V. y H. ) 14.48 ml 884.34 $12,805.24 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
j-
Pasamanos con tubos 2" y 1.5" de soporte (en pasamano balcon y escalera) 30.60 ml 662.00 $20,257.20 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

c- Orinales Simplex ( Inc. acces, y M.O. 2.00 ud 5,007.54 $10,015.08 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Ventilacin de 3" 2.00 ud 1,181.52 $2,363.04 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Desague de Pisos 2" 4.00 ud 941.57 $3,766.28 100.00% 4.00 $3,766.28 0.00% 0.00 $0.00 100.00%
f- Bajante de descarga de 4" 5.00 ud 1,590.15 $7,950.75 0.00% $0.00 100.00% 5.00 $7,950.75 100.00%
g- Accesorios para baos 6.00 ud 250.00 $1,500.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h- Plafond en PVC 30.11 m2 650.00 $19,571.50 93.39% 28.12 $18,278.00 0.00% 0.00 $0.00 93.39%
i- Tapon de registro de 4" 1.00 ud 389.26 $389.26 0.00% $0.00 0.00% 0.00 $0.00 0.00%
j- Tapon de registro de 2" 1.00 ud 300.89 $300.89 0.00% $0.00 0.00% 0.00 $0.00 0.00%
k- Cermica Espaola (20*20) C/Brillo 79.92 m2 829.05 $66,257.68 100.00% 79.92 $66,257.68 0.00% 0.00 $0.00 100.00%
l- Tub. y Piezas de pvc interiores p/aparatos 1.00 ud 7,200.00 $7,200.00 100.00% 1.00 $7,200.00 0.00% 0.00 $0.00 100.00%
m- Mano de obra colocacion accesorios 1.00 p.a. 1,198.07 $1,198.07 100.00% 1.00 $1,198.07 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a- Mosaicos de granito fondo gris (0,30 x 0.30 ) 205.18 m2 949.34 $194,785.58 89.15% 182.91 $173,643.78 0.00% 0.00 $0.00 89.15%
b- Zocalos granito fondo gris ( 0,10 x 0,07 ) 75.32 ml 181.10 $13,640.45 100.00% 75.32 $13,640.45 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

8- PUERTAS ( Solicitar Diseo ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 4.00 Und 9,403.47 $37,613.88 100.00% 4.00 $37,613.88 0.00% 0.00 $0.00 100.00%
b- Puerta de Pino Americano (cub/Baos) 0.70x1.40 6.00 und 4,575.00 $27,450.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PUERTAS ( Solicitar Diseo ) $65,063.88 $37,613.88 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

9- TERMINACION DE ESCALERA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Escalones granito fondo gris 29.70 ml 2,076.82 $61,681.55 100.00% 29.70 $61,681.55 0.00% 0.00 $0.00 100.00%
b- Zcalo en descanso de granito fondo gris 10.80 ml 381.56 $4,120.85 0.00% $0.00 86.11% 9.30 $3,548.51 86.11%
SUB- TOTAL TERMINACION DE ESCALERA $65,802.40 $61,681.55 $3,548.51
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- De base Tropical 790.29 m2 46.72 $36,922.35 100.00% 790.29 $36,922.35 0.00% 0.00 $0.00 100.00%
b- Acrlica en muro exterior 195.54 m2 136.00 $26,593.44 100.00% 195.54 $26,593.44 0.00% 0.00 $0.00 100.00%
c- Acrlica en muros interiores , losa , viga y columnas 363.14 m2 254.32 $92,353.76 100.00% 363.14 $92,353.76 0.00% 0.00 $0.00 100.00%


d- Mantenimiento en muros interiores H=1.50 mts 231.60 m2 159.40 $36,917.04 100.00% 231.60 $36,917.04 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL SEGUNDO NIVEL $2,424,686.03 0.00% $2,014,610.47 0.00% 0.00 $11,499.26 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

III- TERCER NIVEL (2 Aulas + Sanitarios) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- REPLANTEO DEL AREA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Replanteo del Area ( Mdulo ) 1.00 p.a. 5,000.00 $5,000.00 100.00% 1.00 $5,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL REPLANTEO DEL AREA $5,000.00 $5,000.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Columnas C1 de 0.25*0.40 0.60 m3 34,294.09 $20,576.45 100.00% 0.60 $20,576.45 0.00% 0.00 $0.00 100.00%
b Columnas C2 de 0.25*0.60 3.15 m3 28,747.81 $90,555.60 95.24% 3.00 $86,243.43 0.00% 0.00 $0.00 95.24%
c Columnas C3 de 0.25*0.60+0.25*0.25 2.40 m3 32,272.90 $77,454.96 100.00% 2.40 $77,454.96 0.00% 0.00 $0.00 100.00%
d Columnas C4 de 0.25*0.60+0.20*0.20 2.28 m3 36,026.05 $82,139.39 100.00% 2.28 $82,139.39 0.00% 0.00 $0.00 100.00%
e Columnas C5 de 0.25*0.60+0.20*0.30 1.80 m3 37,290.74 $67,123.33 100.00% 1.80 $67,123.33 0.00% 0.00 $0.00 100.00%
f Columnas C6 de 0.20*0.45 0.54 m3 29,582.04 $15,974.30 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
g Columnas C7 de 0.20*0.30 0.36 m3 25,672.35 $9,242.05 100.00% 0.36 $9,242.05 0.00% 0.00 $0.00 100.00%
h- Viga V1X de 0.25*0.35 2.61 m3 20,900.08 $54,549.21 89.66% 2.34 $48,906.19 0.00% 0.00 $0.00 89.66%
i Viga V2X de 0.25*0.45= viga 5X 7.49 m3 19,342.01 $144,871.65 93.46% 7.00 $135,394.07 0.00% 0.00 $0.00 93.46%
j Viga V3X de escalera 0.20*0.35 0.26 m3 26,101.00 $6,786.26 100.00% 0.26 $6,786.26 0.00% 0.00 $0.00 100.00%


l Viga V1Y de escalera 0.20*0.35 0.43 m3 18,933.35 $8,141.34 100.00% 0.43 $8,141.34 0.00% 0.00 $0.00 100.00%
m Viga V3Y de 0.20*0.45 1.62 m3 20,905.06 $33,866.20 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
n Losas maciza de( e=0.12 mts ) 28.86 m3 11,555.43 $333,489.71 100.00% 28.86 $333,489.71 0.00% 0.00 $0.00 100.00%
Rampa de Escalera ( e=0.15 mts ) 2.25 m3 18,240.41 $41,040.92 100.00% 2.25 $41,040.92 0.00% 0.00 $0.00 100.00%
SUB- TOTAL HORMIGON ARMADO $994,597.29 $925,324.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3 MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Bloques de 8" con acero a 0.60m. HM2 53.07 m2 1,299.83 $68,981.98 35.61% 18.90 $24,566.79 0.00% 0.00 $0.00 35.61%
b Bloques de 8"con acero a 0.60 y Mn1 70.76 m2 1,175.06 $83,147.25 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
c Bloques de 6" SNP. 173.70 m2 881.00 $153,029.70 60.66% 105.36 $92,822.16 0.00% 0.00 $0.00 60.66%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Fraguache en Losa y Vuelo 214.87 m2 42.07 $9,039.58 93.35% 200.58 $8,438.40 0.00% 0.00 $0.00 93.35%
d- Paete en ( Losa, Vigas y Cols. ) 405.21 m2 248.19 $100,569.07 94.35% 382.30 $94,883.04 0.00% 0.00 $0.00 94.35%
e- Paete en Muros ( Exterior ) 151.11 m2 258.79 $39,105.76 0.00% $0.00 0.00% 0.00 $0.00 0.00%
g- Paete en Antepecho 25.22 m2 266.33 $6,716.84 100.00% 25.22 $6,716.84 0.00% 0.00 $0.00 100.00%
h- Cantos en General ( Inc. Antepecho ) 634.20 ml 64.02 $40,601.48 100.00% 634.20 $40,601.48 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


5- TERMINACION DE TECHO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Fino en Techo Plano 205.17 m2 369.73 $75,857.50 100.00% 205.17 $75,857.50 0.00% 0.00 $0.00 100.00%
b- Zabaleta En Techo 63.06 ml 80.24 $5,059.93 100.00% 63.06 $5,059.93 0.00% 0.00 $0.00 100.00%
c- Impermeabilizante polyester Lona (e=3mm) 230.40 m2 440.00 $101,376.00 100.00% 230.40 $101,376.00 0.00% 0.00 $0.00 100.00%
d- Desage de techo 3" PVC (bajante) 32.00 ml 225.89 $7,228.46 0.00% $0.00 100.00% 32.00 $7,228.46 100.00%
e- Goteros Colgantes 54.76 m2 168.20 $9,210.63 68.77% 37.66 $6,334.41 0.00% 0.00 $0.00 68.77%
SUB- TOTAL TERMINACION DE TECHO $198,732.52 $188,627.84 $7,228.46
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

c- Orinales Simplex ( Inc. acces, y M.O. 2.00 ud 5,121.94 $10,243.88 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Ventilacin de 3" 1.00 ud 1,146.33 $1,146.33 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Ventilacin de 4" 1.00 ud 1,064.44 $1,064.44 0.00% $0.00 100.00% 1.00 $1,064.44 100.00%
e- Desague de Pisos 2" 4.00 ud 976.75 $3,907.00 100.00% 4.00 $3,907.00 0.00% 0.00 $0.00 100.00%
f- Cermica Espaola (20*20) C/Brillo 79.92 m2 837.09 $66,900.23 100.00% 79.92 $66,900.23 0.00% 0.00 $0.00 100.00%
g- Tub. y Piezas de pvc interiores p/aparatos 1.00 ud 7,200.00 $7,200.00 100.00% 1.00 $7,200.00 0.00% 0.00 $0.00 100.00%
h- Mano de obra colocacion accesorios 1.00 p.a. 1,255.12 $1,255.12 100.00% 1.00 $1,255.12 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Mosaicos de granito fondo gris (0,30 x 0.30 ) 205.18 m2 949.34 $194,785.58 93.16% 191.14 $181,456.85 0.00% 0.00 $0.00 93.16%


c- Quicios mosaicos granito f/gris 4.00 ml 282.84 $1,131.36 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Ventanas AA Reforzadas (espesor 0.053mm) 27.04 m2 3,626.00 $98,047.04 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL VENTANAS ( Cumplir especificaciones ) $98,047.04 $0.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 4.00 Und 9,403.47 $37,613.88 100.00% 4.00 $37,613.88 0.00% 0.00 $0.00 100.00%
b- Puerta de Pino Americano (cub/Baos) 0.70x1.40 6.00 und 4,575.00 $27,450.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Escalones granito fondo gris 29.79 ml 2,086.27 $62,149.98 100.00% 29.79 $62,149.98 0.00% 0.00 $0.00 100.00%
b- Zcalo en descanso de granito fondo gris 10.80 ml 386.22 $4,171.18 0.00% $0.00 86.11% 9.30 $3,591.85 86.11%
SUB- TOTAL TERMINACION DE ESCALERA $66,321.16 $62,149.98 $3,591.85
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

b- Acrlica en muro exterior 195.54 m2 128.77 $25,179.69 100.00% 195.54 $25,179.69 0.00% 0.00 $0.00 100.00%
c- Acrlica en muros interiores , losa , viga y columnas 363.14 m2 128.77 $46,761.54 100.00% 363.14 $46,761.54 0.00% 0.00 $0.00 100.00%
d- Acrlica en ( antepecho Cara exterior ) 21.90 m2 136.12 $2,981.03 100.00% 21.90 $2,981.03 0.00% 0.00 $0.00 100.00%


e- Mantenimiento en muros interior H=1.50 mt 231.60 m2 254.32 $58,900.51 100.00% 231.60 $58,900.51 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL TERCER NIVEL $2,511,324.47 0.00% $2,025,411.32 0.00% 0.00 $11,884.75 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL BLOQUE $9,133,653.26 0.00% $6,440,820.86 0.00% 0.00 $27,969.33 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

VII- INSTALACION SANITARIA EXTERIOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- SANITARIA EXTERIOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Tinaco 500 Gls.( Antialgas)Inc/In 1.00 ud 12,000.00 $12,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Tuberia de agua potable de 3/4 " ( Inc. M.o. ) 50.00 ml 118.37 $5,918.50 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Tuberia Drenaje 4" SDR-41( m.o. emp. exc.) 25.00 ml 345.80 $8,645.00 100.00% 25.00 $8,645.00 0.00% 0.00 $0.00 100.00%
d- Cmara de Inspeccin ( 60*70*70)m 3.00 ud 3,313.75 $9,941.25 100.00% 3.00 $9,941.25 0.00% 0.00 $0.00 100.00%
SUB- TOTAL SANITARIA EXTERIOR $36,504.75 $18,586.25 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL INSTALACION SANITARIA EXTERIOR $36,504.75 0.00% $18,586.25 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

X-
CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- Cmara sptica $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Acero 3/8" fy=2,800 kg/cm2 1.82 qq 2,200.00 $4,004.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


b- Acero 1/2" fy=2,800 kg/cm2 1.44 qq 2,200.00 $3,168.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Alambre dulce No. 18 6.52 ud 38.00 $247.76 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Tubo PVC SDR-32.5 4" (Semipresin) 10.00 pl 60.79 $607.90 0.00% $0.00 100.00% 10.00 $607.90 100.00%
e- Tapn registro pvc de 4" 2.00 ud 388.21 $776.42 0.00% $0.00 0.00% 0.00 $0.00 0.00%
f- Tee pvc SCH-40 drenaje 2.00 ud 78.24 $156.48 0.00% $0.00 0.00% 0.00 $0.00 0.00%
g- M.o. Colocacin acero en general 3.26 qq 322.69 $1,051.97 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h- Madera a todo costo en losas en gral. 11.40 m2 240.00 $2,736.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Excavaciones en tierra 24.74 m3 274.06 $6,780.24 100.00% 24.74 $6,780.24 0.00% 0.00 $0.00 100.00%
j- M.o. Ligado y vaciado en h.a. 3.46 m3 714.15 $2,470.96 0.00% $0.00 0.00% 0.00 $0.00 0.00%
k- Relleno reposicin (manual) 2.47 m3 68.56 $169.34 0.00% $0.00 0.00% 0.00 $0.00 0.00%
l- Bote de material sobrante (e=1.25) m 28.95 m3 300.00 $8,685.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
m- Hormign en ligadora 1:3:5 (140 kg/cm2) 1.71 m3 3,444.33 $5,889.80 0.00% $0.00 0.00% 0.00 $0.00 0.00%
n- Hormign en ligadora 1:2:4 (180 kg/cm2) 1.75 m3 3,661.13 $6,406.98 0.00% $0.00 0.00% 0.00 $0.00 0.00%
- Bloques en muros 8" B.N.P. 27.85 m2 1,195.32 $33,289.66 100.00% 27.85 $33,289.66 0.00% 0.00 $0.00 100.00%
o- Paete pulido 21.90 m2 236.72 $5,184.17 0.00% $0.00 100.00% 21.90 $5,184.17 100.00%
p- Zabaletas en pisos 16.30 ml 62.89 $1,025.11 0.00% $0.00 100.00% 16.30 $1,025.11 100.00%
q- Tapa de H.A.e=0.08 mt ( cmara sptica) 2.00 ud 900.00 $1,800.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17) $84,449.79 $40,069.90 $6,817.18
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17) $84,449.79 0.00% $40,069.90 0.00% 0.00 $6,817.18 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XI- AREAS EXTERIORES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- ACCESO PRINCIPAL ,AREA CIVICA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Base y Tope (Asta de Bandera) Sol. Diseo 1.00 ud 13,331.22 $13,331.22 100.00% 1.00 $13,331.22 0.00% 0.00 $0.00 100.00%
b- Bancos de granito sin espaldar 8.00 ud 4,500.00 $36,000.00 100.00% 8.00 $36,000.00 -62.50% (5.00) ($22,500.00) 37.50%
c- Piso H. A. Frotado ( H=0.10mt) 100.00 m2 597.19 $59,719.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL ACCESO PRINCIPAL ,AREA CIVICA $109,050.22 $49,331.22 ($22,500.00)
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- PAISAJISMO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Mara (5` a 7`) 2.00 ud 1,200.00 $2,400.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Penda 10` 4.00 ud 500.00 $2,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Bonche de iris con bromelia 3.00 ud 183.50 $550.50 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Roble blanco 2.00 ud 650.00 $1,300.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Nispero (4` a 5`) 2.00 ud 325.00 $650.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
f- Grama enana 350.00 m2 50.00 $17,500.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PAISAJISMO $24,400.50 $0.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3- TARJA EN BRONCE ( 2.00*1.50 ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Limpieza y replanteo 1.00 p.a. 500.00 $500.00 100.00% 1.00 $500.00 0.00% 0.00 $0.00 100.00%
b- Excavacin en tierra 0.34 m3 274.06 $93.18 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Relleno compactado caliche ( a mano) 0.61 m3 597.19 $364.29 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Relleno reposicin (manual) 0.29 m3 68.59 $19.89 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Bote de material sobrante (e=1.30 mt ) 0.44 m3 300.00 $132.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
f- Zapata muro de 6" (0.45/0.20) 33/8"L@40T 0.29 m3 7,353.27 $2,132.45 0.00% $0.00 0.00% 0.00 $0.00 0.00%


g- Losa superior (h=0.10 m) 3/8"@.0.25 A.D. 0.12 und 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h- Bloques en muros de 6" B.N.P. 1.63 m2 791.40 $1,289.98 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Bloques en muros de 6" S.N.P. 3.26 m2 805.84 $2,627.04 100.00% 3.26 $2,627.04 0.00% 0.00 $0.00 100.00%
j- Paete en muros maestreado 3.90 m2 237.98 $928.12 100.00% 3.90 $928.12 0.00% 0.00 $0.00 100.00%
k- Cantos en general 8.24 ml 62.64 $516.15 100.00% 8.24 $516.15 0.00% 0.00 $0.00 100.00%
l- Pintura acrlica (muros) 2.88 m2 128.49 $370.05 100.00% 2.88 $370.05 0.00% 0.00 $0.00 100.00%
m- Placa Bronce (2.0*1.50 pes) inc./contexto 1.00 ud 16,000.00 $16,000.00 100.00% 1.00 $16,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TARJA EN BRONCE ( 2.00*1.50 ) $24,973.15 $20,941.36 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL AREAS EXTERIORES $158,423.87 0.00% $70,272.58 0.00% 0.00 ($22,500.00) 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XII- MISCELANEOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Letras de 8" en bronce con el nombre de la escuela 23.00 ud 1,160.00 $26,680.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Sealiz. ACM grabado (4"*16") ( BAOS ) 4.00 ud 742.40 $2,969.60 100.00% 4.00 $2,969.60 0.00% 0.00 $0.00 100.00%
c- Sealiz. ACM grabado (4"*16")(AULAS ) 1.00 ud 742.40 $742.40 100.00% 1.00 $742.40 0.00% 0.00 $0.00 100.00%
h- Figuritas en bronce (identificacion hembras) 6.00 ud 600.00 $3,600.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Figuritas en bronce (identificacion varones) 6.00 ud 600.00 $3,600.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
j- M.O. instalacion de letras 1.00 p.a 5,000.00 $5,000.00 100.00% 1.00 $5,000.00 0.00% 0.00 $0.00 100.00%
Limpieza final 1.00 p.a 45,000.00 $45,000.00 100.00% 1.00 $45,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL MISCELANEOS $87,592.00 $53,712.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL MISCELANEOS $87,592.00 0.00% $53,712.00 0.00% 0.00 $0.00 0.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XIII-
VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- VERJA PERIMETRAL $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Limpieza y Replanteo del Area 1.00 p.a 5,800.00 $5,800.00 100.00% 1.00 $5,800.00 0.00% 0.00 $0.00 100.00%
b- Excavacin en Zap. Cols. Y muros 64.35 m3 274.06 $17,635.76 100.00% 64.35 $17,635.76 0.00% 0.00 $0.00 100.00%
c- Relleno Reposicin (manual) 46.80 m3 597.19 $27,948.49 100.00% 46.80 $27,948.49 0.00% 0.00 $0.00 100.00%
d- Bote de Material Sobrante (e=1.30) 37.05 m3 300.00 $11,115.00 100.00% 37.05 $11,115.00 0.00% 0.00 $0.00 100.00%
e- Zapata Muro de 6" y columnas. 25.35 m3 6,798.92 $172,352.62 100.00% 25.35 $172,352.62 0.00% 0.00 $0.00 100.00%
f- Columna (20 * 20) 41/2"est. 3/8"@ 20 5.85 m3 22,158.34 $129,626.29 100.00% 5.85 $129,626.29 0.00% 0.00 $0.00 100.00%
g- Viga de Amarre (15*20)43/8"est.3/8"@20 6.67 m3 21,743.53 $145,029.35 100.00% 6.67 $145,029.35 0.00% 0.00 $0.00 100.00%
h- Bloques en Muros de 6" B.N.P. 74.10 m2 791.40 $58,642.74 100.00% 74.10 $58,642.74 0.00% 0.00 $0.00 100.00%
i- Bloques en Muros Violinados de 6" S.N.P. 444.60 m2 866.88 $385,414.85 100.00% 444.60 $385,414.85 0.00% 0.00 $0.00 100.00%
j- Fraguache ( Vigas y Cols. ) 169.65 m2 39.89 $6,767.34 92.30% 156.58 $6,245.98 0.00% 0.00 $0.00 92.30%
k- Paete ( Vigas, Cols., ) 169.65 m2 240.09 $40,731.27 100.00% 169.65 $40,731.27 0.00% 0.00 $0.00 100.00%
l- Cantos en ( Vigas y Cols. ) 390.00 ml 62.64 $24,429.60 100.00% 390.00 $24,429.60 0.00% 0.00 $0.00 100.00%
m- Pintura Acrlica en Muros ,vigas y col. 1,058.85 m2 128.49 $136,051.64 100.00% 1,058.85 $136,051.64 0.00% 0.00 $0.00 100.00%
n- Alambre Trinchera (T/Costo) Inc. Palomet 195.00 ml 450.00 $87,750.00 100.00% 195.00 $87,750.00 0.00% 0.00 $0.00 100.00%
- Puerta de Tola Corrediza (en verja) 10.00 m2 8,500.00 $85,000.00 100.00% 10.00 $85,000.00 0.00% 0.00 $0.00 100.00%
o- Pintura Mantenimiento Puertas 20.00 m2 305.07 $6,101.40 100.00% 20.00 $6,101.40 0.00% 0.00 $0.00 100.00%
SUB- TOTAL VERJA PERIMETRAL $1,340,396.35 $1,339,874.99 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


SUB-TOTAL VERJA PERIMETRAL EN MUROS $1,340,396.35 0.00% $1,339,874.99 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XIV- INSTALACIONES ELECTRICAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- PRIMER AL TERCER NIVEL $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Salida Luz Cenital (Bob. Bajo Consumo) 51.00 ud 1,214.64 $61,946.64 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Salida interruptores sencillos 6.00 ud 1,062.31 $6,373.86 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Salida interruptor doble 9.00 ud 1,423.04 $12,807.36 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Salida interruptor Three Way 1.00 ud 1,344.22 $1,344.22 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Salida interruptor triple 1.00 ud 1,706.56 $1,706.56 0.00% $0.00 0.00% 0.00 $0.00 0.00%
f- Salida Tomacorriente 120 V 12.00 ud 1,267.92 $15,215.04 0.00% $0.00 0.00% 0.00 $0.00 0.00%
g- Panel de distribucion $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
G E similar .Cat No. Tl- 816C con : $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
8 - BRK 20/P 3.00 ud 4,101.91 $12,305.73 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h- Salida Telefonicas 1.00 ud 793.07 $793.07 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Salida Para Antena 1.00 ud 750.23 $750.23 100.00% 1.00 $750.23 0.00% 0.00 $0.00 100.00%
j- Alimentadores a panel $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
formado por : $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2C - THW No.8 F $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C - THW No.10 N $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C - THW No.12 T $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Ducto PVC 3/4Q SDR -26 325.00 pl 97.22 $31,596.50 0.00% $0.00 0.00% 0.00 $0.00 0.00%
k- Salida Timbre Campana 1.00 ud 1,165.60 $1,165.60 100.00% 1.00 $1,165.60 0.00% 0.00 $0.00 100.00%


l- Salida Pulsador Timbre 1.00 ud 1,200.00 $1,200.00 100.00% 1.00 $1,200.00 0.00% 0.00 $0.00 100.00%
m- Globos 9.00 ud 473.10 $4,257.90 0.00% $0.00 0.00% 0.00 $0.00 0.00%
n- Panel de Distribucin ( P - Bomba ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
G.E. similar Cat. No. TL- 418C 1.00 ud 2,349.59 $2,349.59 0.00% $0.00 0.00% 0.00 $0.00 0.00%
- Alimentador ( p - bomba ) formado $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
por: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2C - THW No.8 F $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C - THW No.10 N $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C - THW No.12 T $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Ducto PVC 3/4 Q, SDR-26 180.00 pl 97.22 $17,499.60 0.00% $0.00 0.00% 0.00 $0.00 0.00%
o- RE: 10X 10X4 Nema 1 1.00 ud 971.36 $971.36 0.00% $0.00 0.00% 0.00 $0.00 0.00%
p- Lampara Ext. HPS de 1500w 4.00 ud 9,976.15 $39,904.60 0.00% $0.00 0.00% 0.00 $0.00 0.00%
q- Alimentadores lmparas HPS Forma do por: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2C - THW No 12 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1 - Ducto PVC 1/2 Q, SDR- 26 286.00 pl 27.31 $7,810.66 0.00% $0.00 0.00% 0.00 $0.00 0.00%
r- Registro de block 0.40 x 0.40 con tapa 1.00 ud 1,200.00 $1,200.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
s- RE: 10X 10X4 Nema 1 1.00 ud 971.36 $971.36 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PRIMER AL TERCER NIVEL $222,169.88 0.00% $3,115.83 0.00% 0.00 $0.00 0.00%
2- ENTRADA GENERAL $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Acometida de entrada e Interconexin con compaa elctric( Estrctura de
1.00 ud 12,468.75 $12,468.75 100.00% 1.00 $12,468.75 0.00% 0.00 $0.00 100.00%
interconexin )
b- Pararrayos 1.00 ud 2,195.44 $2,195.44 100.00% 1.00 $2,195.44 0.00% 0.00 $0.00 100.00%


c- Cout- aut. 200 Amp. Y Lmina de 7 Amp. 2.00 ud 6,955.31 $13,910.62 100.00% 2.00 $13,910.62 0.00% 0.00 $0.00 100.00%
d- Transformador de 37.5 KVA , Q, tipo $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Poste ,7200 120/240 sumergido en aceite 1.00 ud 61,971.84 $61,971.84 100.00% 1.00 $61,971.84 0.00% 0.00 $0.00 100.00%
e- Alimentador desde transformador hasta $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
panel Board formado por : $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2C - THW No. 2/0 F ,1C - THW No. 1/0 N $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C - THW No. 2 T $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Ducto PVC 2Q SDR -26 , e IMC 2Q 99.00 pl 726.77 $71,950.23 2.02% 2.00 $1,453.54 0.00% 0.00 $0.00 2.02%
f- Panel Board ,barras 225 Amp. Q, con : 1.00 ud 24,418.65 $24,418.65 100.00% 1.00 $24,418.65 0.00% 0.00 $0.00 100.00%
1 - BRK 200/2P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3 - BRK 30/2P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1 - BRK 40/2P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1 - BRK 20/2P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2 - BRK 60/2P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2 - BRK 100/2P ( Previsin ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1 - barra conector de neutro $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
g- Barra conector de tierra , Nema 1 1.00 ud 387.61 $387.61 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h- Tubo EMT. 2Q 1.00 ud 840.00 $840.00 100.00% 1.00 $840.00 0.00% 0.00 $0.00 100.00%
i- Condulet 2Q 1.00 ud 387.61 $387.61 100.00% 1.00 $387.61 0.00% 0.00 $0.00 100.00%
j- Poste HA - 35 1.00 ud 24,116.40 $24,116.40 100.00% 1.00 $24,116.40 0.00% 0.00 $0.00 100.00%
k- Uso de Gras 1.00 pa 7,000.00 $7,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
l- Viento ( DV - 1) 1.00 ud 3,642.06 $3,642.06 0.00% $0.00 0.00% 0.00 $0.00 0.00%
m- Excavacin :( 1.2 x 0.5 x 30 ) 18.10 m3 274.06 $4,960.49 16.57% 3.00 $822.18 0.00% 0.00 $0.00 16.57%


n- Varrilla de Aterrizaje 5/8x 5con conector 1.00 ud 1,294.24 $1,294.24 100.00% 1.00 $1,294.24 0.00% 0.00 $0.00 100.00%
o- Soporte doble ,Q (Cut- Out y Apararayo 1.00 ud 2,322.42 $2,322.42 100.00% 1.00 $2,322.42 0.00% 0.00 $0.00 100.00%
p- Portacontador con MB 200/2 Nema 3R 1.00 ud 12,870.00 $12,870.00 100.00% 1.00 $12,870.00 0.00% 0.00 $0.00 100.00%
q- 15 - RE : 15X 15X6 Nema 1 1.00 ud 3,056.14 $3,056.14 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL ENTRADA GENERAL $247,792.50 $159,071.69 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL INSTALACIONES ELECTRICAS $469,962.38 0.00% $162,187.52 0.00% 0.00 $0.00 0.00%
VI- AREA DE JUEGOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- S/C Columpios Grandes ( Sol. Especifcs. ) 2.00 ud 17,237.07 $34,474.14 100.00% 2.00 $34,474.14 0.00% 0.00 $0.00 100.00%
b- Grama enana S/C y acondicionamiento del terreno ) 180.00 m2 291.22 $52,419.60 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Pintura Infantil en Paredes ( Dibujos ) 1.00 pa 6,000.00 $6,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Tobogan (LITTLE TIKES) Sol. Modelo 1.00 ud 65,765.86 $65,765.86 100.00% 1.00 $65,765.86 0.00% 0.00 $0.00 100.00%
SUB- TOTAL AREA DE JUEGOS $158,659.60 $100,240.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL AREA DE JUEGOS $158,659.60 0.00% $100,240.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

III- COCINA-COMEDOR TIPO II $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- PRELIMINARES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Limpieza Y Replanteo Del Modulo 1.00 pa 3,000.00 $3,000.00 100.00% 1.00 $3,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PRELIMINARES $3,000.00 $3,000.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a- Extraccion De Capa Vegetal (H=0.30) a mano 20.74 m3 147.32 $3,055.42 100.00% 20.74 $3,055.42 0.00% 0.00 $0.00 100.00%
b- Excavacion Zapata Colum.H=1.00 22.43 m3 298.95 $6,705.45 100.00% 22.43 $6,705.45 0.00% 0.00 $0.00 100.00%
c- Excavacion Zapata Muros H=1.00 5.93 m3 298.95 $1,772.77 100.00% 5.93 $1,772.77 0.00% 0.00 $0.00 100.00%
d- Relleno De Reposicion (Manual) 24.31 m3 68.56 $1,666.69 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
e- Bote de material sobrante (E=1.25) 52.98 m3 300.00 $15,894.00 100.00% 52.98 $15,894.00 0.00% 0.00 $0.00 100.00%
f- Relleno Compactado Caliche (C/Equipo Manual) (Hp=0.4m) 38.04 m3 564.64 $21,478.91 100.00% 38.04 $21,478.91 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3- HORMIGON ARMADO En (HORM. IND.): $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- ZAPATAS DE MUROS (0.45x0.25) 2.22 m3 9,019.97 $20,024.33 100.00% 2.22 $20,024.33 0.00% 0.00 $0.00 100.00%
b- Zap. Col. (2.10x1.20x0.30) 1/2"@10 A.D. 4.53 m3 11,178.66 $50,639.33 66.23% 3.00 $33,535.98 0.00% 0.00 $0.00 66.23%
c- Viga Perimetral B.N.P (0.15x0.20) 41/2", 3/8"@20 1.17 m3 21,603.51 $25,276.11 100.00% 1.17 $25,276.11 0.00% 0.00 $0.00 100.00%
d- Columnas (0.20x0.35) 43/8"+21/2", 3/8"@20 1.62 m3 22,250.86 $36,046.39 100.00% 1.62 $36,046.39 0.00% 0.00 $0.00 100.00%
e- Viga (0.20x0.40) 41/2"+23/8", 3/8"@20 1.69 m3 18,244.60 $30,833.37 100.00% 1.69 $30,833.37 0.00% 0.00 $0.00 100.00%
f- Viga Amarre (0.15x0.20) 41/2", 3/8"@20 0.61 m3 22,228.51 $13,559.39 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL HORMIGON ARMADO En (HORM. IND.): $176,378.93 $145,716.18 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4- MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- De 6" (BNP) 28.36 m2 788.34 $22,357.32 100.00% 28.36 $22,357.32 0.00% 0.00 $0.00 100.00%
b- De 6" (SNP) 98.38 m2 802.57 $78,956.84 100.00% 98.38 $78,956.84 0.00% 0.00 $0.00 100.00%


0.00% $0.00 0.00% 0.00 $0.00 0.00%

5- TERMINACION DE SUPERFICIES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Careteo En Vigas,Columnas 42.28 m2 39.50 $1,670.06 100.00% 42.28 $1,670.06 0.00% 0.00 $0.00 100.00%
b- Paete En Losas, Vigas,Columnas 42.28 m2 238.27 $10,074.06 100.00% 42.28 $10,074.06 0.00% 0.00 $0.00 100.00%
c- Paete En Muros (Interior Y Exterior) 106.38 m2 221.56 $23,569.55 100.00% 106.38 $23,569.55 0.00% 0.00 $0.00 100.00%
d- Cantos En General 290.06 ml 62.35 $18,085.24 100.00% 290.06 $18,085.24 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TERMINACION DE SUPERFICIES $53,398.91 $53,398.91 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

6- PISO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- H. A. (Malla Elect. 20*20) Bajo Piso H=0.08m 64.00 m2 498.60 $31,910.40 100.00% 64.00 $31,910.40 0.00% 0.00 $0.00 100.00%
b- Pisos Mosaico De Granito F/Gris (0.30*0.30) 64.00 m2 936.48 $59,934.72 100.00% 64.00 $59,934.72 0.00% 0.00 $0.00 100.00%
c- Zocalos De Granitos (0.07 X 0.30) 22.13 ml 180.06 $3,984.73 100.00% 22.13 $3,984.73 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PISO $95,829.85 $95,829.85 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

7- PUERTAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- En Barras De 1/2" Marcos En 1"X1" 88.12 p2 290.00 $25,554.80 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Everdoor 1.00*2.10 1.00 ud 6,203.47 $6,203.47 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PUERTAS $31,758.27 $0.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

8- VENTANAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- CERRAMIENTO EN DUROCK 0.40x0.10 ARMAZON EN PERFILES 4"x4"
22.81 m2 4,038.32 $92,114.08 0.00% $0.00 0.00% 0.00 $0.00 0.00%
(inc. Diseo y arte)
SUB- TOTAL VENTANAS $92,114.08 $0.00 $0.00


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- En Aluzinc Cal.26 Con Aislante Prepintado (Inc. Tijjerilla Metlica- Ver
122.31 m2 2,100.00 $256,851.00 100.00% 122.31 $256,851.00 0.00% 0.00 $0.00 100.00%
Especificaciones)
b- Caos Y Bajantes En Techo Aluzinc 34.88 ml 623.20 $21,737.22 94.32% 32.90 $20,503.28 0.00% 0.00 $0.00 94.32%
SUB- TOTAL TERMINACION DE TECHO $278,588.22 $277,354.28 $0.00
$498,290.42 0.00% $0.00 0.00% 0.00 $0.00 0.00%

10- PINTURA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Base (Economica) 117.66 m2 46.64 $5,487.66 100.00% 117.66 $5,487.66 0.00% 0.00 $0.00 100.00%
b- Acrilica En Muros Modulo 117.66 m2 128.49 $15,118.13 100.00% 117.66 $15,118.13 0.00% 0.00 $0.00 100.00%
c- Acrilica En Techo Aluzin 142.90 m2 114.22 $16,322.04 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Mantenimiento En Puertas En Barras 8.19 m2 159.29 $1,304.59 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PINTURA $38,232.42 $20,605.79 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

11- MISCELANEOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Barandas En Rampas (Tubo H.G. 1") 3.52 ml 2,200.00 $7,744.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Barandas En Dispensador (Tubo H.G. 1") 19.20 ml 2,200.00 $42,240.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL MISCELANEOS $49,984.00 $0.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

12- ACERAS PERIMETRAL EN AREA EXTERIOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- CONTRUCCION BORDILLOS 2L (H=0.40m) 331.30 ml 887.10 $24,750.09 23.75% 78.70 $69,814.77 0.00% 0.00 $0.00 23.75%
b- Relleno Compactado (H=0.30m) 9.38 m3 564.64 $4,720.39 50.32% 4.72 $2,665.10 0.00% 0.00 $0.00 50.32%
c- HORMIGON SIMPLE (VIOLINADO H=0.10m) 31.30 m2 559.83 $16,440.35 100.00% 31.30 $17,522.68 0.00% 0.00 $0.00 100.00%


d- Zabaleta 31.30 ml 109.16 $3,045.56 100.00% 31.30 $3,416.71 0.00% 0.00 $0.00 100.00%
SUB- TOTAL ACERAS PERIMETRAL EN AREA EXTERIOR $48,956.39 $93,419.26 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Trampa De Grasa 90x90x80 1.00 ud 4,503.41 $4,503.41 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Lavamanos Empotrable (Inc. Accs. M.O.) 4.00 ud 4,089.96 $16,359.84 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Tuberias Y Piezas A. P. 3/4" 45.00 ml 118.37 $5,326.65 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d- Tuberias Y Piezas Drenaje 3" 6.00 ml 436.32 $2,617.92 0.00% $0.00 100.00% 6.00 $2,617.92 100.00%
e- Camara De Inspeccion (60*60*70) 2.00 ud 3,297.17 $6,594.34 0.00% $0.00 0.00% 0.00 $0.00 0.00%
f- Meseta Revest. En Ceramica (Inc. Fr Gadero Doble Inox., Gabinete De Piso Y
34.31 pl 4,832.61 $165,806.85 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Pared, Accs. E Inst.)
SUB- TOTAL INSTALACION SANITARIA $201,209.01 $0.00 $2,617.92
14- INSTALACION ELECTRICA DE COMEDOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Comedor tipo I $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Salidas luz cenital 12.00 U 1,214.64 $14,575.68 100.00% 12.00 $14,575.68 0.00% 0.00 $0.00 100.00%
b- Salidas de abanicos 8.00 u 870.06 $6,960.48 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Lamparas fluorescentes 2t/32w tipo 12.00 U 2,245.32 $26,943.84 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d Superficie, difusor acrilico, difusor $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Salidas interruptor triple, levitong 3.00 U 1,710.55 $5,131.65 0.00% $0.00 0.00% 0.00 $0.00 0.00%
f- Salidas tomacorrientes 110v, levitong 6.00 U 1,242.97 $7,457.82 100.00% 6.00 $7,457.82 0.00% 0.00 $0.00 100.00%
Aterrizados $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

g- Abanicos KDK-56 sin globo 8.00 u 3,000.00 $24,000.00 100.00% 8.00 $24,000.00 0.00% 0.00 $0.00 100.00%


h- Panel de distribucion (P -A) Tlm-612C 1.00 U 4,188.50 $4,188.50 0.00% $0.00 0.00% 0.00 $0.00 0.00%
formado por: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2- BRK 15/P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6-BRK 20/P $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

i- Alimentador a panel (P -A) compuesto $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
por: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2C - THW#8 F $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C- THW #10 N $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1C- THW #12 T $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Ducto pvc 1"Q SDR-26 20.00 PL 107.46 $2,149.20 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i- Enclouse Brk 50/2 Nema 1 R 1.00 U 3,883.10 $3,883.10 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL INSTALACION ELECTRICA DE COMEDOR $95,290.27 $46,033.50 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL COCINA-COMEDOR $1,316,627.75 0.00% $885,578.48 0.00% 0.00 $2,617.92 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
CANCHA MIXTA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- LIMPIEZA Y REPLANTEO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Replanteo 1.00 p.a. 2,500.00 $2,500.00 100.00% 1.00 $2,500.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL LIMPIEZA Y REPLANTEO $2,500.00 $2,500.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- MOVIMIENTO DE TIERRA: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a- Extraccin de capa vegetal ( h= 0.30 cm ) 54.00 m3 147.32 $7,955.28 100.00% 54.00 $7,955.28 0.00% 0.00 $0.00 100.00%
b- Excavacin 19.60 m3 274.06 $5,371.58 100.00% 19.60 $5,371.58 0.00% 0.00 $0.00 100.00%
c- Bote de material sobrante (e=1.30) m 87.17 m3 300.00 $26,151.00 100.00% 87.17 $26,151.00 0.00% 0.00 $0.00 100.00%
d- Relleno de reposicin 8.51 m3 68.56 $583.45 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
e- Relleno compactado ( e=0.30 m ) 54.00 m3 597.19 $32,248.26 100.00% 54.00 $32,248.26 0.00% 0.00 $0.00 100.00%
SUB- TOTAL MOVIMIENTO DE TIERRA: $72,309.56 $71,726.12 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3- HORMIGON ARMADO EN: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Zapata de muros bordillo ( 0.45*0.20 ) m 8.64 m3 7,018.07 $60,636.12 100.00% 8.64 $60,636.12 0.00% 0.00 $0.00 100.00%
b- Zapata columnas soporte (0.80*1.70*0.50) m 1.44 m3 7,942.01 $11,436.49 100.00% 1.44 $11,436.49 0.00% 0.00 $0.00 100.00%
c- Columnas soporte 1.56 m3 19,017.70 $29,667.61 94.87% 1.48 $28,146.20 0.00% 0.00 $0.00 94.87%
SUB- TOTAL HORMIGON ARMADO EN: $101,740.23 $100,218.81 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4- BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Bordillo de 0.15 m ( B.N.P.) 19.20 m2 788.34 $15,136.13 100.00% 19.20 $15,136.13 0.00% 0.00 $0.00 100.00%
SUB- TOTAL BLOQUES $15,136.13 $15,136.13 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Paete en exterior 9.60 m2 236.16 $2,267.14 100.00% 9.60 $2,267.14 0.00% 0.00 $0.00 100.00%
b- Paete liso en columnas 16.34 m2 238.27 $3,893.33 100.00% 16.34 $3,893.33 0.00% 0.00 $0.00 100.00%
c- Fraguache 16.34 m2 39.50 $645.43 100.00% 16.34 $645.43 0.00% 0.00 $0.00 100.00%
d- Cantos en general 47.44 ml 62.35 $2,957.88 100.00% 47.44 $2,957.88 0.00% 0.00 $0.00 100.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- De H.A. con malla electrosoldada 1/4" (H=0.10) m 540.00 m2 1,122.32 $606,052.80 100.00% 540.00 $606,052.80 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

7- VARIOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Tablerode fibra de vidrio incluye aro y malla 2.00 ud 8,550.00 $17,100.00 100.00% 2.00 $17,100.00 0.00% 0.00 $0.00 100.00%
b-
Poste volleyball y cajuelas (Tubo 2 1/2X10` y Tubo 3"x 2' incl. Cajuela S/C) 2.00 und 6,750.84 $13,501.68 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Malla de volleyball 1.00 und 895.00 $895.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL VARIOS $31,496.68 $17,100.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

8- PINTURA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Acrilica en columnas 16.34 m2 128.49 $2,099.53 100.00% 16.34 $2,099.53 0.00% 0.00 $0.00 100.00%
b- Sealizacion en cancha 1.00 pa 11,000.00 $11,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL CANCHA MIXTA $852,098.71 0.00% $824,597.17 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
REPARACIONES EN AREAS EXISTENTES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
TRABAJOS VARIOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Demolicin pisos y aceras 368.00 m2 70.00 $25,760.00 91.06% 335.10 $23,457.00 0.00% 0.00 $0.00 91.06%


a- Demolicin muros 443.00 m2 210.00 $93,030.00 49.63% 219.86 $46,170.60 0.00% 0.00 $0.00 49.63%
a- Desmonte techo de zin 333.00 m2 100.00 $33,300.00 100.00% 333.00 $33,300.00 0.00% 0.00 $0.00 100.00%
b- Bote de material demolido 53.30 m3 300.00 $15,990.00 100.00% 53.30 $15,990.00 0.00% 0.00 $0.00 100.00%
e- Pisos mos. Gran. (B30-NG327-PL9) N1 Gris 410.00 mt2 936.48 $383,956.80 82.64% 338.84 $317,316.88 0.00% 0.00 $0.00 82.64%
f- Impermeabilizante (Lona poliester de 3mm) 549.00 m2 440.00 $241,560.00 100.00% 549.00 $241,560.00 0.00% 0.00 $0.00 100.00%
h- Protectores en ventanas en barras de 1/2" cuadradas 785.48 p2 290.00 $227,789.20 100.00% 785.48 $227,789.20 0.00% 0.00 $0.00 100.00%
i- Puertas en EVERDOOR (0.90 * 2.75)incl, T, 14.00 und 6,203.47 $86,848.58 71.43% 10.00 $62,034.70 0.00% 0.00 $0.00 71.43%
SUB- TOTAL TRABAJOS VARIOS $1,108,234.58 $967,618.38 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
TRABAJOS ELECTRICOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Interuptor sencillo 5.00 ud 81.91 $409.55 20.00% 1.00 $81.91 0.00% 0.00 $0.00 20.00%
b- Interuptor doble 4.00 ud 216.19 $864.76 100.00% 4.00 $864.76 0.00% 0.00 $0.00 100.00%
c- Tomacorriente 110v 4.00 ud 75.49 $301.96 100.00% 4.00 $301.96 0.00% 0.00 $0.00 100.00%
d- Bombillos de bajo consumo 26.00 ud 165.00 $4,290.00 100.00% 26.00 $4,290.00 0.00% 0.00 $0.00 100.00%
e- Inversor con 8 baterias 1.00 pa 75,150.00 $75,150.00 100.00% 1.00 $75,150.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TRABAJOS ELECTRICOS $81,016.27 $80,688.63 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL REPARACIONES EN AREAS EXISTENTES 1,189,250.85 0.00% 1,048,307.01 0.00% 0.00 0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL GENERAL $14,900,120.95 0.00% $11,056,748.44 0.00% 0.00 $14,904.43 0.00%
0.00% $0.00 0.00% 0.00 0.00%
GASTOS GENERALES 0.00% $0.00 0.00% 0.00 $0.00


DIRECCION TECN. Y RESP. ADM. 10.00% $1,490,012.10 0.00% $1,105,674.84 0.00% 0.00 $1,490.45
GASTOS ADMINISTRATIVOS 3.00% $447,003.63 0.00% $331,702.45 0.00% 0.00 $447.14
TRANSPORTE 2.25% $335,252.72 0.00% $248,776.84 0.00% 0.00 $335.35
SEGUROS Y FIANZAS 4.50% $670,505.44 0.00% $46,983.97 0.00% 0.00 $451,240.41
LEY -616 (Liq. Y prest. Laborales) 1.00% $149,001.21 0.00% $110,567.48 0.00% 0.00 $149.05
IMPREVISTOS 5.00% $745,006.05 0.00% 0.00% 0.00 $0.00
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 5.00% $745,006.05 0.00% $1,045,750.43 10.00% $1,490.44
CODIA 0.10% $14,900.12 0.00% $11,056.75 0.00% 0.00 $14.90
ITBIS 18.00% $268,202.18 0.00% $199,021.47 0.00% 0.00 $268.28
EST. DE SUELOS PA $75,000.00 0.00% $75,000.00 0.00% 0.00 $0.00
ROTURA DE PROBETA PA $14,000.00 0.00% $14,000.00 0.00% 0.00 $0.00


TOTAL GASTOS GENERALES $4,953,889.49 0.00% $3,188,534.24 0.00% 0.00 $455,436.02
$0.00 0.00% $0.00 0.00% 0.00 $0.00
TOTAL GENERAL PRESUPUESTO BASE $19,854,010.44 $14,245,282.69 $470,340.45
REVISADO POR:
INGENIEROS SUPERVISORES DE OBRAS DEL ESTADO.
Arq. Rafael F. Martinez Flores

Director de Supervisin de Edificaciones Escolares
Ing. Victor M. Encarnacin
DIRECTOR TCNICO

a Repblica Dominicana
e Obras del Estado Adscrita al Poder Ejecutivo
IN DE CUBICACIONES
SUPERVISIN: OISOE/ EDIF ESCOLARES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
1.00 $12,000.00
$12,000.00
$0.00
$0.00
0.38 $104.14
0.19 $790.11
49.50 $1,834.47
82.85 $2,816.90
24.75 $841.50
99.00 $3,366.00
19.00 $23,275.00
2.10 $1,444.44
15.00 $375.00
15.00 $382.10
16.00 $9,095.04
23.05 $12,677.50
608.60 $3,499.45
$60,501.65
$0.00
$72,501.65
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
1.00 $10,000.00
$10,000.00
$0.00
$0.00
70.99 $10,458.54
185.63 $55,494.09
$0.00
241.50 $72,450.00
164.14 $120,465.63
$258,868.26
$0.00
$0.00
$0.00
0.00 $0.00
0.00 $0.00
0.00 $0.00
0.00 $0.00
0.00 $0.00
0.00 $0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.00 $0.00
0.00 $0.00
0.83 $27,783.92
2.87 $80,615.78
2.26 $70,772.24
3.30 $114,766.41
2.30 $83,059.86
0.00 $0.00
0.44 $13,354.14
2.34 $49,129.94
5.16 $99,940.89
0.26 $6,599.09
0.40 $8,590.02
0.43 $7,923.46
0.00 $0.00
27.00 $305,874.85
0.07 $1,692.40
2.25 $40,421.93
$910,524.93
$0.00
$0.00
17.37 $22,006.75
23.16 $26,933.23

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
7.51 $9,258.55
$0.00
27.26 $27,392.76
84.81 $68,065.96
$153,657.25
$0.00
$0.00
181.66 $7,246.42
122.21 $4,874.96
72.34 $2,885.64
285.37 $68,514.48
324.28 $72,437.67
511.98 $32,070.43
14.48 $556.03
$0.00
22.35 $3,737.14
$192,322.77
$0.00
$0.00
3.00 $17,436.27
$0.00
2.00 $7,904.32
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.00 $2,292.66
2.00 $2,292.66
$0.00
$0.00
$0.00
2.00 $1,812.76
$0.00
$0.00
$0.00
27.03 $17,569.50
57.66 $47,114.56
1.00 $7,200.00
1.00 $1,521.36
$105,144.09
$0.00
$0.00
193.26 $98,831.23
193.26 $180,984.12
75.32 $13,570.40
$293,385.75
$0.00
$0.00
44.20 $39,242.97

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.66 $1,588.53
51.70 $28,943.21
40.71 $4,395.05
$74,169.76
$0.00
$0.00
27.04 $98,047.04
$98,047.04
$0.00
$0.00
4.00 $37,613.88
$0.00
$0.00
$37,613.88
$0.00
$0.00
290.95 $84,375.50
87.80 $27,218.00
$111,593.50
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
747.53 $34,864.80
515.93 $66,291.85
231.60 $58,900.51
$0.00
$160,057.16
$0.00
$2,405,384.39
$0.00
$0.00
$0.00
$0.00
1.00 $5,000.00
$5,000.00
$0.00
$0.00
0.60 $20,352.97
2.65 $75,425.68
2.29 $73,027.31
2.28 $80,826.36
1.80 $66,213.90
0.00 $0.00
0.36 $11,070.69
2.34 $49,683.09

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
5.19 $101,830.91
0.26 $6,702.41
0.40 $8,701.36
0.43 $8,041.09
0.00 $0.00
27.00 $309,115.06
2.25 $40,723.88
$851,714.71
$0.00
$0.00
53.07 $67,758.18
52.13 $65,116.10
88.44 $76,228.20
$209,102.48
$0.00
$0.00
200.58 $8,251.86
123.00 $5,060.22
67.34 $2,770.37
393.26 $96,222.86
151.11 $37,615.81
184.69 $40,306.75
634.20 $40,214.62

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
14.48 $556.03
0.00 $0.00
0.00 $0.00
$230,998.52
$0.00
$0.00
6.00 $35,559.00
$0.00
$0.00
2.00 $8,122.44
$0.00
4.00 $3,766.28
5.00 $7,950.75
$0.00
28.12 $18,278.00
$0.00
$0.00
79.92 $66,257.68
1.00 $7,200.00
1.00 $1,198.07
$148,332.22
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
182.91 $173,643.78
75.32 $13,640.45
$187,284.23
$0.00
$0.00
27.04 $98,047.04
$98,047.04
$0.00
$0.00
4.00 $37,613.88
$0.00
$37,613.88
$0.00
$0.00
29.70 $61,681.55
9.30 $3,548.51
$65,230.06
$0.00
$0.00
790.29 $36,922.35
195.54 $26,593.44
363.14 $92,353.76

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
231.60 $36,917.04
$192,786.59
$0.00
$2,026,109.73
$0.00
$0.00
$0.00
$0.00
1.00 $5,000.00
$5,000.00
$0.00
$0.00
0.60 $20,576.45
3.00 $86,243.43
2.40 $77,454.96
2.28 $82,139.39
1.80 $67,123.33
0.00 $0.00
0.36 $9,242.05
2.34 $48,906.19
7.00 $135,394.07
0.26 $6,786.26
0.40 $8,785.90

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.43 $8,141.34
0.00 $0.00
28.86 $333,489.71
2.25 $41,040.92
$925,324.00
$0.00
$0.00
18.90 $24,566.79
0.00 $0.00
105.36 $92,822.16
$117,388.95
$0.00
$0.00
200.58 $8,438.40
121.28 $5,102.25
67.34 $2,832.99
382.30 $94,883.04
$0.00
184.69 $40,955.01
25.22 $6,716.84
634.20 $40,601.48
$199,530.01
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
205.17 $75,857.50
63.06 $5,059.93
230.40 $101,376.00
32.00 $7,228.46
37.66 $6,334.41
$195,856.30
$0.00
$0.00
6.00 $36,245.40
$0.00
$0.00
2.00 $8,315.80
$0.00
1.00 $1,064.44
4.00 $3,907.00
79.92 $66,900.23
1.00 $7,200.00
1.00 $1,255.12
$124,887.99
$0.00
$0.00
191.14 $181,456.85

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
75.32 $13,703.72
$0.00
$195,160.57
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
4.00 $37,613.88
$0.00
$37,613.88
$0.00
$0.00
29.79 $62,149.98
9.30 $3,591.85
$65,741.83
$0.00
$0.00
790.29 $36,969.77
195.54 $25,179.69
363.14 $46,761.54
21.90 $2,981.03

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
231.60 $58,900.51
$170,792.54
$0.00
$2,037,296.07
$0.00
$6,468,790.19
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
25.00 $8,645.00
3.00 $9,941.25
$18,586.25
$0.00
$18,586.25
$0.00
$0.00
$0.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
10.00 $607.90
$0.00
$0.00
$0.00
$0.00
24.74 $6,780.24
$0.00
$0.00
$0.00
$0.00
$0.00
27.85 $33,289.66
21.90 $5,184.17
16.30 $1,025.11
$0.00
$46,887.08
$0.00
$46,887.08
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
1.00 $13,331.22
3.00 $13,500.00
$0.00
$26,831.22
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
1.00 $500.00
$0.00
$0.00
$0.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
3.26 $2,627.04
3.90 $928.12
8.24 $516.15
2.88 $370.05
1.00 $16,000.00
$20,941.36
$0.00
$47,772.58
$0.00
$0.00
$0.00
$0.00
4.00 $2,969.60
1.00 $742.40
$0.00
$0.00
1.00 $5,000.00
1.00 $45,000.00
$53,712.00
$0.00
$53,712.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
1.00 $5,800.00
64.35 $17,635.76
46.80 $27,948.49
37.05 $11,115.00
25.35 $172,352.62
5.85 $129,626.29
6.67 $145,029.35
74.10 $58,642.74
444.60 $385,414.85
156.58 $6,245.98
169.65 $40,731.27
390.00 $24,429.60
1,058.85 $136,051.64
195.00 $87,750.00
10.00 $85,000.00
20.00 $6,101.40
$1,339,874.99
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$1,339,874.99
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
1.00 $750.23
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
1.00 $1,165.60

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $1,200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$3,115.83
$0.00
1.00 $12,468.75
1.00 $2,195.44

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.00 $13,910.62
$0.00
1.00 $61,971.84
$0.00
$0.00
$0.00
$0.00
2.00 $1,453.54
1.00 $24,418.65
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
1.00 $840.00
1.00 $387.61
1.00 $24,116.40
$0.00
$0.00
3.00 $822.18

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $1,294.24
1.00 $2,322.42
1.00 $12,870.00
$0.00
$159,071.69
$0.00
$162,187.52
$0.00
2.00 $34,474.14
$0.00
$0.00
1.00 $65,765.86
$100,240.00
$0.00
$100,240.00
$0.00
$0.00
$0.00
$0.00
1.00 $3,000.00
$3,000.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
20.74 $3,055.42
22.43 $6,705.45
5.93 $1,772.77
0.00 $0.00
52.98 $15,894.00
38.04 $21,478.91
$48,906.55
$0.00
$0.00
2.22 $20,024.33
3.00 $33,535.98
1.17 $25,276.11
1.62 $36,046.39
1.69 $30,833.37
$0.00
$145,716.18
$0.00
$0.00
28.36 $22,357.32
98.38 $78,956.84
$101,314.16

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
42.28 $1,670.06
42.28 $10,074.06
106.38 $23,569.55
290.06 $18,085.24
$53,398.91
$0.00
$0.00
64.00 $31,910.40
64.00 $59,934.72
22.13 $3,984.73
$95,829.85
$0.00
$0.00
$0.00
0.00 $0.00
$0.00
$0.00
$0.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
122.31 $256,851.00
32.90 $20,503.28
$277,354.28
$0.00
$0.00
117.66 $5,487.66
117.66 $15,118.13
$0.00
$0.00
$20,605.79
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
78.70 $69,814.77
4.72 $2,665.10
31.30 $17,522.68

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
31.30 $3,416.71
$93,419.26
$0.00
$0.00
$0.00
$0.00
$0.00
6.00 $2,617.92
$0.00
$0.00
$2,617.92
$0.00
$0.00
12.00 $14,575.68
$0.00
$0.00
$0.00
$0.00
6.00 $7,457.82
$0.00
8.00 $24,000.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$46,033.50
$0.00
$888,196.40
$0.00
$0.00
$0.00
$0.00
1.00 $2,500.00
$2,500.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
54.00 $7,955.28
19.60 $5,371.58
87.17 $26,151.00
0.00 $0.00
54.00 $32,248.26
$71,726.12
$0.00
$0.00
8.64 $60,636.12
1.44 $11,436.49
1.48 $28,146.20
$100,218.81
$0.00
$0.00
19.20 $15,136.13
$15,136.13
$0.00
$0.00
9.60 $2,267.14
16.34 $3,893.33
16.34 $645.43
47.44 $2,957.88
$9,763.78

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
540.00 $606,052.80
$606,052.80
$0.00
$0.00
2.00 $17,100.00
$0.00
$0.00
$17,100.00
$0.00
$0.00
16.34 $2,099.53
$0.00
$2,099.53
$0.00
$824,597.17
$0.00
$0.00
$0.00
$0.00
335.10 $23,457.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
219.86 $46,170.60
333.00 $33,300.00
53.30 $15,990.00
338.84 $317,316.88
549.00 $241,560.00
785.48 $227,789.20
10.00 $62,034.70
$967,618.38
$0.00
$0.00
1.00 $81.91
4.00 $864.76
4.00 $301.96
26.00 $4,290.00
1.00 $75,150.00
$80,688.63
$0.00
1,048,307.01
$0.00
$11,071,652.87
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$1,107,165.29
$332,149.59
$249,112.19
$498,224.38
$110,716.53
$1,047,240.87
$11,071.65
$199,289.75
$75,000.00
$14,000.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$3,643,970.26
$0.00
$14,715,623.14
OFICINA DE
ISORES DE OBRAS DEL ESTADO.
afael F. Martinez Flores

rvisin de Edificaciones Escolares
Victor M. Encarnacin
RECTOR TCNICO

ADICIONALES PREVIO ACTUAL TOTA

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
AUMENTO DE CANTIDAD
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

II-
PRIMER NIVEL ( 1 aula Inicial + Area administrativa + Sanitaria + Escalera ). $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

b- Excavacion Zapata de Muros y columnas 122.00 m3 298.95 $36,471.90 100.00% 122.00 $36,471.90 0.00% 0.00 $0.00 100.00%
d- Bote de material sobrante de (e=1.25 mt) ( Proveniente de las excavs. y extraccion de
250.71 m3 300.00 $75,213.00 100.00% 250.71 $75,213.00 0.00% 0.00 $0.00 100.00%
capa vegetal )
e-
Relleno compactado con material granular 167.16 m3 733.92 $122,682.07 100.00% 167.16 $122,682.07 0.00% 0.00 $0.00 100.00%
3-
HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Zapata de Muros Mn1 Mm2 sismo resistente $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
l
Columnas C4 de 0.25*0.60+0.20*0.20 1.02 m3 34,777.70 $35,629.75 100.00% 1.02 $35,629.75 0.00% 0.00 $0.00 100.00%
q-
Viga V3X de escalera 0.20*0.35 0.09 m3 25,381.10 $2,284.30 100.00% 0.09 $2,284.30 0.00% 0.00 $0.00 100.00%
r-
s-
Viga V1Y de escalera 0.20*0.35 0.10 m3 18,426.65 $1,842.67 100.00% 0.10 $1,842.67 0.00% 0.00 $0.00 100.00%
v-
Dintel de 0.15*0.30m. 0.06 m4 24,177.11 $1,450.63 100.00% 0.06 $1,450.63 0.00% 0.00 $0.00 100.00%
w-


4-
MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Bloques de 8" B.N.P. 3/8"0.40 V y Hm2 32.03 m2 1,266.94 $40,580.09 100.00% 32.03 $40,580.09 0.00% 0.00 $0.00 100.00%
b-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5-
TERMINACION DE SUPERFICES 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Fraguache en Losa de Entrepiso/Rampa 14.45 m2 39.89 $576.41 100.00% 14.45 $576.41 0.00% 0.00 $0.00 100.00%
c-
Fraguache en Columnas 37.95 m2 39.89 $1,513.83 100.00% 37.95 $1,513.83 0.00% 0.00 $0.00 100.00%
e-
Paete en Muros ( Interior y Exterior ) 148.78 m2 223.38 $33,234.48 100.00% 148.78 $33,234.48 0.00% 0.00 $0.00 100.00%
g-
Junta de Expans. ( Poliestireno) 2"X 6" 54.87 ml 38.40 $2,107.01 100.00% 54.87 $2,107.01 0.00% 0.00 $0.00 100.00%
i-
Goteros Colgantes 37.57 ml 167.21 $6,282.08 100.00% 37.57 $6,282.08 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6-
INSTALACION SANITARIA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
j-
Desague de Pisos 2" 5.00 ud 906.38 $4,531.90 100.00% 5.00 $4,531.90 0.00% 0.00 $0.00 100.00%
SUB- TOTAL INSTALACION SANITARIA $4,531.90 $4,531.90 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7-
TERMINACION DE PISOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c-
Zocalos granito fondo gris ( 0,10 x 0,07 ) 67.78 ml 180.17 $12,211.92 100.00% 67.78 $12,211.92 0.00% 0.00 $0.00 100.00%


8-
ACERAS PERIMETRALES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d-
Zabaletas 5.89 ml 107.96 $635.88 100.00% 5.89 $635.88 0.00% 0.00 $0.00 100.00%
SUB- TOTAL ACERAS PERIMETRALES $635.88 $635.88 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
9-
VENTANAS ( Cumplir especificaciones )
a-
Ventanas AA Reforzadas (espesor 0.053mm) 2.89 m2 3,626.00 $10,479.14 100.00% 2.89 $10,479.14 0.00% 0.00 $0.00 100.00%
10-
PUERTAS DE EVERDOOR (Solicitar Diseo) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 6.00 und 9,403.47 $56,420.82 83.33% 5.00 $47,017.35 0.00% 0.00 $0.00 83.33%
SUB- TOTAL PUERTAS DE EVERDOOR (Solicitar Diseo) $56,420.82 $47,017.35 $0.00
11-
PROTECTORES METALICOS ( Sol. Diseo ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Protectores de H.B/Cuad. 1/2"en Ventanas 52.29 p2 290.00 $15,164.10 100.00% 52.29 $15,164.10 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PROTECTORES METALICOS ( Sol. Diseo ) $15,164.10 0.00% $15,164.10 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
12-
PINTURA ( Tropical ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
De base tropical 10.90 m2 46.64 $508.38 100.00% 10.90 $508.38 0.00% 0.00 $0.00 100.00%


$508.38 0.00% $508.38 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL PRIMER NIVEL $504,232.64 0.00% $494,829.17 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
III-
SEGUNDO NIVEL (1 Aulas + Biblioteca+Sanitarios) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2-
HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a
Columnas C1 de 0.25*0.40 0.17 m3 33,921.61 $5,766.67 100.00% 0.17 $5,766.67 0.00% 0.00 $0.00 100.00%
d
Columnas C4 de 0.25*0.60+0.20*0.20 1.44 m3 35,450.16 $51,225.48 100.00% 1.44 $51,225.48 0.00% 0.00 $0.00 100.00%
e
Columnas C5 de 0.25*0.60+0.20*0.30 0.32 m3 36,785.50 $11,771.36 100.00% 0.32 $11,771.36 0.00% 0.00 $0.00 100.00%
g
Columnas C7 de 0.20*0.30 0.05 m3 30,751.93 $1,537.60 100.00% 0.05 $1,537.60 0.00% 0.00 $0.00 100.00%
k
l
m
o
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3
MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a
Bloques de 8" con acero a 0.40m. HM2 0.02 m2 1,276.77 $25.54 100.00% 0.02 $25.54 0.00% 0.00 $0.00 100.00%
SUB- TOTAL MUROS DE BLOQUES $25.55 $25.54 $0.00


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4-
TERMINACION DE SUPERFICES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b-
Fraguache en Vigas 5.91 m2 41.14 $243.14 100.00% 5.91 $243.14 0.00% 0.00 $0.00 100.00%
c-
e-
Paete en Muros ( Exterior ) 75.01 m2 248.93 $18,672.24 100.00% 75.01 $18,672.24 0.00% 0.00 $0.00 100.00%
f-
Paete en Muros ( Interior ) 192.25 m2 218.24 $41,956.64 100.00% 192.25 $41,956.64 0.00% 0.00 $0.00 100.00%
g-
Cantos en General ( Inc. Antepecho ) 248.04 ml 63.41 $15,728.22 100.00% 248.04 $15,728.22 0.00% 0.00 $0.00 100.00%
h-
Junta de Expans. ( Poliestireno) 2"X 6" 82.80 ml 38.40 $3,179.52 100.00% 82.80 $3,179.52 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5-
e-
k-
Cermica Espaola (20*20) C/Brillo 19.08 m2 829.05 $15,818.27 100.00% 19.08 $15,818.27 0.00% 0.00 $0.00 100.00%
SUB- TOTAL $21,467.69 0.00% $21,467.69 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6-
b-
SUB- TOTAL TERMINACION DE PISOS $5,663.00 0.00% $5,663.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7-
VENTANAS ( Cumplir especificaciones ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a-
Ventanas AA Reforzadas (espesor 0.053mm) 3.46 m2 3,626.00 $12,545.96 100.00% 3.46 $12,545.96 0.00% 0.00 $0.00 100.00%
SUB- TOTAL VENTANAS ( Cumplir especificaciones ) $12,545.96 0.00% $12,545.96 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
9-
TERMINACION DE ESCALERA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Escalones granito fondo gris 9.75 ml 2,076.82 $20,249.00 100.00% 9.75 $20,249.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TERMINACION DE ESCALERA $20,249.00 $20,249.00 $0.00
10-
a-
De base Tropical 206.03 m2 46.72 $9,625.72 100.00% 206.03 $9,625.72 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PINTURA ( Tropical ) $9,625.72 0.00% $9,625.72 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL SEGUNDO NIVEL $227,787.12 0.00% $227,787.11 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
III-
TERCER NIVEL (2 Aulas + Sanitarios) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2-
HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a
Columnas C1 de 0.25*0.40 0.16 m3 34,294.09 $5,487.05 100.00% 0.16 $5,487.05 0.00% 0.00 $0.00 100.00%
c
Columnas C3 de 0.25*0.60+0.25*0.25 0.49 m3 32,272.90 $15,813.72 100.00% 0.49 $15,813.72 0.00% 0.00 $0.00 100.00%
d
Columnas C4 de 0.25*0.60+0.20*0.20 2.76 m3 36,026.05 $99,431.90 100.00% 2.76 $99,431.90 0.00% 0.00 $0.00 100.00%
e
Columnas C5 de 0.25*0.60+0.20*0.30 0.31 m3 37,290.74 $11,560.13 100.00% 0.31 $11,560.13 0.00% 0.00 $0.00 100.00%


g
Columnas C7 de 0.20*0.30 0.46 m3 25,672.35 $11,809.28 100.00% 0.46 $11,809.28 0.00% 0.00 $0.00 100.00%
j
k
l
n
Losas maciza de( e=0.12 mts ) 2.35 m3 11,555.43 $27,155.26 100.00% 2.35 $27,155.26 0.00% 0.00 $0.00 100.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4-
c-
f-
Paete en Muros ( Interior ) 326.04 m2 221.75 $72,299.37 100.00% 326.04 $72,299.37 0.00% 0.00 $0.00 100.00%
g-
Paete en Antepecho 24.61 m2 266.33 $6,554.38 100.00% 24.61 $6,554.38 0.00% 0.00 $0.00 100.00%
h-
Cantos en General ( Inc. Antepecho ) 494.89 ml 64.02 $31,682.86 100.00% 494.89 $31,682.86 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5-
TERMINACION DE TECHO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Fino en Techo Plano 12.60 m2 369.73 $4,658.60 100.00% 12.60 $4,658.60 0.00% 0.00 $0.00 100.00%
b-
Zabaleta En Techo 28.40 ml 80.24 $2,278.82 100.00% 28.40 $2,278.82 0.00% 0.00 $0.00 100.00%
c-
Impermeabilizante polyester Lona (e=3mm) 45.53 m2 440.00 $20,033.20 100.00% 45.53 $20,033.20 0.00% 0.00 $0.00 100.00%
d- Desage de techo 3" PVC (bajante) 43.70 ml 225.89 $9,871.37 0.00% $0.00 100.00% 43.70 $9,871.37 100.00%
SUB- TOTAL TERMINACION DE TECHO $36,841.99 $26,970.62 $9,871.37


6-
e- Ventilacin de 4" 1.00 ud 1,064.44 $1,064.44 0.00% $0.00 100.00% 1.00 $1,064.44 100.00%
e-
f-
Cermica Espaola (20*20) C/Brillo 19.08 m2 837.09 $15,971.68 100.00% 19.08 $15,971.68 0.00% 0.00 $0.00 100.00%
SUB- TOTAL INSTALACION SANITARIA $22,896.62 0.00% $21,832.18 0.00% 0.00 $1,064.44 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7-
b-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
9-
PUERTAS ( Solicitar Diseo ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 1.00 Und 9,403.47 $9,403.47 100.00% 1.00 $9,403.47 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
11-
TERMINACION DE ESCALERA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Escalones granito fondo gris 9.66 ml 2,086.27 $20,153.37 100.00% 9.66 $20,153.37 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TERMINACION DE ESCALERA $20,153.37 $20,153.37 $0.00
12-
a-
De base Tropical 176.06 m2 46.78 $8,236.09 100.00% 176.06 $8,236.09 0.00% 0.00 $0.00 100.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL TERCER NIVEL $416,724.94 0.00% $405,789.13 0.00% 0.00 $10,935.81 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL BLOQUE $1,148,744.70 0.00% $1,128,405.41 0.00% 0.00 $10,935.81 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
VII-
INSTALACION SANITARIA EXTERIOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1-
SANITARIA EXTERIOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c-
Tuberia Drenaje 4" SDR-41( m.o. emp. exc.) 8.60 ml 345.80 $2,973.88 100.00% 8.60 $2,973.88 0.00% 0.00 $0.00 100.00%
d-
Cmara de Inspeccin ( 60*70*70)m 4.00 ud 3,313.75 $13,255.00 100.00% 4.00 $13,255.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL SANITARIA EXTERIOR $16,228.88 $16,228.88 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL INSTALACION SANITARIA EXTERIOR $16,228.88 0.00% $16,228.88 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
X-
i-
Excavaciones en tierra 23.56 m3 274.06 $6,456.85 100.00% 23.56 $6,456.85 0.00% 0.00 $0.00 100.00%
-
Bloques en muros 8" B.N.P. 6.95 m2 1,195.32 $8,307.47 100.00% 6.95 $8,307.47 0.00% 0.00 $0.00 100.00%
o- Paete pulido 10.70 m2 236.72 $2,532.90 0.00% $0.00 100.00% 10.70 $2,532.90 100.00%
p- Zabaletas en pisos 17.36 ml 62.89 $1,091.77 0.00% $0.00 100.00% 17.36 $1,091.77 100.00%
SUB- TOTAL $18,388.99 0.00% $14,764.32 0.00% 0.00 $3,624.67 0.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17) $18,388.99 0.00% $14,764.32 0.00% 0.00 $3,624.67 0.00%
XI-
AREAS EXTERIORES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1-
ACCESO PRINCIPAL ,AREA CIVICA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b-
Bancos de granito sin espaldar 3.00 ud 4,500.00 $13,500.00 100.00% 3.00 $13,500.00 -100.00% (3.00) ($13,500.00) 0.00%
SUB- TOTAL ACCESO PRINCIPAL ,AREA CIVICA $13,500.00 $13,500.00 ($13,500.00)
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3-
TARJA EN BRONCE ( 2.00*1.50 ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
i-
Bloques en muros de 6" S.N.P. 4.04 m2 805.84 $3,255.59 100.00% 4.04 $3,255.59 0.00% 0.00 $0.00 100.00%
j-
Paete en muros maestreado 8.30 m2 237.98 $1,975.23 100.00% 8.30 $1,975.23 0.00% 0.00 $0.00 100.00%
k-
Cantos en general 18.04 ml 62.64 $1,130.03 100.00% 18.04 $1,130.03 0.00% 0.00 $0.00 100.00%
l-
Pintura acrlica (muros) 9.32 m2 128.49 $1,197.53 100.00% 9.32 $1,197.53 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TARJA EN BRONCE ( 2.00*1.50 ) $7,558.38 $7,558.38 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL AREAS EXTERIORES $21,058.38 0.00% $21,058.38 0.00% 0.00 ($13,500.00) 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
XII-
MISCELANEOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


c-
Sealiz. ACM grabado (4"*16")(AULAS ) 10.00 ud 742.40 $7,424.00 100.00% 10.00 $7,424.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL MISCELANEOS $7,424.00 $7,424.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
XIII- VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1-
VERJA PERIMETRAL $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b-
Excavacin en Zap. Cols. Y muros 43.91 m3 274.06 $12,033.97 100.00% 43.91 $12,033.97 0.00% 0.00 $0.00 100.00%
c-
Relleno Reposicin (manual) 35.07 m3 597.19 $20,943.45 100.00% 35.07 $20,943.45 0.00% 0.00 $0.00 100.00%
d-
Bote de Material Sobrante (e=1.30) 17.12 m3 300.00 $5,136.00 100.00% 17.12 $5,136.00 0.00% 0.00 $0.00 100.00%
e-
Zapata Muro de 6" y columnas. 2.60 m3 6,798.92 $17,677.19 100.00% 2.60 $17,677.19 0.00% 0.00 $0.00 100.00%
f-
Columna (20 * 20) 41/2"est. 3/8"@ 20 3.99 m3 22,158.34 $88,323.14 100.00% 3.99 $88,323.14 0.00% 0.00 $0.00 100.00%
g-
Viga de Amarre (15*20)43/8"est.3/8"@20 2.80 m3 21,743.53 $60,881.88 114.64% 3.21 $69,796.73 0.00% 0.00 $0.00 114.64%
h-
Bloques en Muros de 6" B.N.P. 62.09 m2 791.40 $49,138.03 100.00% 62.09 $49,138.03 0.00% 0.00 $0.00 100.00%
i-
Bloques en Muros Violinados de 6" S.N.P. 103.95 m2 866.88 $90,112.18 113.16% 117.63 $101,971.09 0.00% 0.00 $0.00 113.16%
l-
Cantos en ( Vigas y Cols. ) 1,157.44 ml 62.64 $72,502.04 100.00% 1,157.44 $72,502.04 0.00% 0.00 $0.00 100.00%
k-
Paete ( Vigas, Cols., ) 34.72 m2 240.09 $8,335.92 100.00% 34.72 $8,335.92 0.00% 0.00 $0.00 100.00%
m-
Pintura Acrlica en Muros ,vigas y col. 193.14 m2 128.49 $24,816.56 100.00% 193.14 $24,816.56 0.00% 0.00 $0.00 100.00%


n-
Alambre Trinchera (T/Costo) Inc. Palomet 43.93 ml 450.00 $19,768.50 100.00% 43.93 $19,768.50 0.00% 0.00 $0.00 100.00%
-
Puerta de Tola Corrediza (en verja) 2.40 m2 8,500.00 $20,400.00 100.00% 2.40 $20,400.00 0.00% 0.00 $0.00 100.00%
o-
Pintura Mantenimiento Puertas 4.80 m2 305.07 $1,464.34 100.00% 4.80 $1,464.34 0.00% 0.00 $0.00 100.00%
SUB- TOTAL VERJA PERIMETRAL $491,533.20 $512,306.96 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL VERJA PERIMETRAL EN MUROS $491,533.20 0.00% $512,306.96 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
XIV-
INSTALACIONES ELECTRICAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2-
ENTRADA GENERAL $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
h-
Tubo EMT. 2Q 1.00 ud 840.00 $840.00 100.00% 1.00 $840.00 0.00% 0.00 $0.00 100.00%
j-
Poste HA - 35 1.00 ud 24,116.40 $24,116.40 100.00% 1.00 $24,116.40 0.00% 0.00 $0.00 100.00%
SUB- TOTAL ENTRADA GENERAL $24,956.40 $24,956.40 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL INSTALACIONES ELECTRICAS $24,956.40 0.00% $24,956.40 0.00% 0.00 $0.00 0.00%
III-
COCINA-COMEDOR TIPO II $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2-
MOVIMIENTO DE TIERRA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Extraccion De Capa Vegetal (H=0.30) a mano 28.61 m3 147.32 $4,214.83 100.00% 28.61 $4,214.83 0.00% 0.00 $0.00 100.00%


b-
Excavacion Zapata Colum.H=1.00 203.42 m3 298.95 $60,812.41 100.00% 203.42 $60,812.41 0.00% 0.00 $0.00 100.00%
c-
Excavacion Zapata Muros H=1.00 42.30 m3 298.95 $12,645.59 100.00% 42.30 $12,645.59 0.00% 0.00 $0.00 100.00%
e-
Bote de material sobrante (E=1.25) 289.18 m3 300.00 $86,754.00 100.00% 289.18 $86,754.00 0.00% 0.00 $0.00 100.00%
f-
Relleno Compactado Caliche (C/Equipo Manual) (Hp=0.4m) 296.51 m3 564.64 $167,421.41 100.00% 296.51 $167,421.41 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3-
HORMIGON ARMADO En (HORM. IND.): $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
ZAPATAS DE MUROS (0.45x0.25) 7.14 m3 9,019.97 $64,402.59 100.00% 7.14 $64,402.59 0.00% 0.00 $0.00 100.00%
c-
Viga Perimetral B.N.P (0.15x0.20) 41/2", 3/8"@20 2.49 m3 21,603.51 $53,792.74 100.00% 2.49 $53,792.74 0.00% 0.00 $0.00 100.00%
d-
Columnas (0.20x0.35) 43/8"+21/2", 3/8"@20 1.15 m3 22,250.86 $25,588.49 100.00% 1.15 $25,588.49 0.00% 0.00 $0.00 100.00%
e-
Viga (0.20x0.40) 41/2"+23/8", 3/8"@20 6.73 m3 18,244.60 $122,786.16 100.00% 6.73 $122,786.16 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4-
MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
De 6" (BNP) 115.90 m2 788.34 $91,368.61 100.00% 115.90 $91,368.61 0.00% 0.00 $0.00 100.00%
b-
De 6" (SNP) 114.75 m2 802.57 $92,094.91 100.00% 114.75 $92,094.91 0.00% 0.00 $0.00 100.00%
5-
TERMINACION DE SUPERFICIES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Careteo En Vigas,Columnas 117.54 m2 39.50 $4,642.83 100.00% 117.54 $4,642.83 0.00% 0.00 $0.00 100.00%


b-
Paete En Losas, Vigas,Columnas 147.39 m2 238.27 $35,118.62 100.00% 147.39 $35,118.62 0.00% 0.00 $0.00 100.00%
c-
Paete En Muros (Interior Y Exterior) 337.89 m2 221.56 $74,862.91 100.00% 337.89 $74,862.91 0.00% 0.00 $0.00 100.00%
d-
Cantos En General 253.96 ml 62.35 $15,834.41 100.00% 253.96 $15,834.41 0.00% 0.00 $0.00 100.00%
$130,458.77 0.00% $130,458.77 0.00% 0.00 $0.00 0.00%
6-
PISO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
H. A. (Malla Elect. 20*20) Bajo Piso H=0.08m 176.70 m2 498.60 $88,102.62 100.00% 176.70 $88,102.62 0.00% 0.00 $0.00 100.00%
b-
Pisos Mosaico De Granito F/Gris (0.30*0.30) 108.79 m2 936.48 $101,879.66 100.00% 108.79 $101,879.66 0.00% 0.00 $0.00 100.00%
c-
Zocalos De Granitos (0.07 X 0.30) 28.84 ml 180.06 $5,192.93 100.00% 28.84 $5,192.93 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PISO $195,175.21 $195,175.21 $0.00
9-
TERMINACION DE TECHO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

72.65 m2 2,100.00 $152,565.00 100.00% 72.65 $152,565.00 0.00% 0.00 $0.00 100.00%
Especificaciones)
0.00% $0.00 0.00% 0.00 $0.00 0.00%
10-
PINTURA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Base (Economica) 516.28 m2 46.64 $24,079.30 100.00% 516.28 $24,079.30 0.00% 0.00 $0.00 100.00%
b-
Acrilica En Muros Modulo 336.19 m2 128.49 $43,197.05 100.00% 336.19 $43,197.05 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
12-
ACERAS PERIMETRAL EN AREA EXTERIOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


c-
HORMIGON SIMPLE (VIOLINADO H=0.10m) 39.57 m2 559.83 $16,440.35 100.00% 39.57 $22,152.47 0.00% 0.00 $0.00 100.00%
d-
Zabaleta 73.94 ml 109.16 $8,071.29 100.00% 73.94 $8,071.29 0.00% 0.00 $0.00 100.00%
SUB- TOTAL ACERAS PERIMETRAL EN AREA EXTERIOR $24,511.64 $30,223.76 $0.00
d- Tuberias Y Piezas Drenaje 3" 2.00 ml 436.32 $872.64 0.00% $0.00 100.00% 2.00 $872.64 100.00%
SUB- TOTAL INSTALACION SANITARIA $872.64 $0.00 $872.64
SUB-TOTAL COCINA-COMEDOR $1,352,741.35 0.00% $1,357,580.83 0.00% 0.00 $872.64 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
14-
INSTALACION ELECTRICA DE COMEDOR $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Comedor tipo I $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Salidas luz cenital 3.00 U 1,214.64 $3,643.92 100.00% 3.00 $3,643.92 0.00% 0.00 $0.00 100.00%
f-
Salidas tomacorrientes 110v, levitong 4.00 U 1,242.97 $4,971.88 100.00% 4.00 $4,971.88 0.00% 0.00 $0.00 100.00%
Aterrizados $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
g-
Abanicos KDK-56 sin globo 4.00 u 3,000.00 $12,000.00 100.00% 4.00 $12,000.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL INSTALACION ELECTRICA DE COMEDOR $20,615.80 $20,615.80 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL COCINA-COMEDOR $20,615.80 0.00% $20,615.80 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
CANCHA MIXTA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2-
MOVIMIENTO DE TIERRA: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Extraccin de capa vegetal ( h= 0.30 cm ) 576.53 m3 147.32 $84,934.40 100.00% 576.53 $84,934.40 0.00% 0.00 $0.00 100.00%
b-
Excavacin 11.65 m3 274.06 $3,192.80 100.00% 11.65 $3,192.80 0.00% 0.00 $0.00 100.00%
c-
Bote de material sobrante (e=1.30) m 732.52 m3 300.00 $219,756.00 100.00% 732.52 $219,756.00 0.00% 0.00 $0.00 100.00%
e-
Relleno compactado ( e=0.30 m ) 888.96 m3 597.19 $530,878.02 100.00% 888.96 $530,878.02 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3-
HORMIGON ARMADO EN: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Zapata de muros bordillo ( 0.45*0.20 ) m 0.46 m3 7,018.07 $3,228.31 100.00% 0.46 $3,228.31 0.00% 0.00 $0.00 100.00%
b-
Zapata columnas soporte (0.80*1.70*0.50) m 0.60 m3 7,942.01 $4,765.21 100.00% 0.60 $4,765.21 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4-
BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Bordillo de 0.15 m ( B.N.P.) 23.80 m2 788.34 $18,762.49 100.00% 23.80 $18,762.49 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5-
a-
Paete en exterior 19.20 m2 236.16 $4,534.27 100.00% 19.20 $4,534.27 0.00% 0.00 $0.00 100.00%
b-
Paete liso en columnas 0.52 m2 238.27 $123.90 100.00% 0.52 $123.90 0.00% 0.00 $0.00 100.00%


c-
Fraguache 0.52 m2 39.50 $20.54 100.00% 0.52 $20.54 0.00% 0.00 $0.00 100.00%
d-
Cantos en general 91.36 ml 62.35 $5,696.30 100.00% 91.36 $5,696.30 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
8-
PINTURA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Acrilica en columnas 0.52 m2 128.49 $66.81 100.00% 0.52 $66.81 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PINTURA $66.81 $66.81 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
TRABAJOS VARIOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
Desmonte techo de zin 118.14 m2 100.00 $11,814.00 100.00% 118.14 $11,814.00 0.00% 0.00 $0.00 100.00%
b-
Bote de material demolido 312.70 m3 300.00 $93,810.00 100.00% 312.70 $93,810.00 0.00% 0.00 $0.00 100.00%
f-
Impermeabilizante (Lona poliester de 3mm) 29.03 m2 440.00 $12,773.20 100.00% 29.03 $12,773.20 0.00% 0.00 $0.00 100.00%
h-
Protectores en ventanas en barras de 1/2" cuadradas 5.52 p2 290.00 $1,600.80 100.00% 5.52 $1,600.80 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TRABAJOS VARIOS $119,998.00 $119,998.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


b-
Interuptor doble 2.00 ud 216.19 $432.38 100.00% 2.00 $432.38 0.00% 0.00 $0.00 100.00%
c-
Tomacorriente 110v 20.00 ud 75.49 $1,509.80 100.00% 20.00 $1,509.80 0.00% 0.00 $0.00 100.00%
d-
Bombillos de bajo consumo 41.00 ud 165.00 $6,765.00 100.00% 41.00 $6,765.00 0.00% 0.00 $0.00 100.00%
SUB-TOTAL REPARACIONES EN AREAS EXISTENTES $128,705.18 0.00% $128,705.18 0.00% 0.00 $0.00 0.00%
SUB-TOTAL AUMENTO DE CANTIDAD $4,106,355.93 0.00% $4,108,004.58 0.00% 0.00 $1,933.15 0.00%
PARTIDAS NUEVAS No.1
1.00 PRELIMINARES
Demolicion de viga a nivel de ventana ( 0.20 x 0.15 x 27.59) S.N.P 0.83 M3 871.93 $723.70 100.00% 0.83 $723.70 0.00% 0.00 $0.00 100.00%
1.01
Demolicion de viga a nivel de dintel (0.20 x 0.15 x 28.60) S.N.P 0.86 M3 871.93 $749.86 100.00% 0.86 $749.86 0.00% 0.00 $0.00 100.00%
1.02
Demolicion de 6 columnas sobre nivel de piso ( 0.20 x 0.15 x 2.20) S.N.P 0.53 M3 871.93 $462.12 100.00% 0.53 $462.12 0.00% 0.00 $0.00 100.00%
1.03
Desmonte puertas de los 3 modulos existentes 15.88 M2 100.00 $1,588.00 100.00% 15.88 $1,588.00 0.00% 0.00 $0.00 100.00%
1.04
Desmonte Ventanas de los 3 modulos existentes 41.05 M2 40.00 $1,642.00 100.00% 41.05 $1,642.00 0.00% 0.00 $0.00 100.00%
1.05
Demolicion de columna BNP en modulo (0.80 x 0.20 x 0.15) S.N.P 0.02 M3 871.93 $17.44 100.00% 0.02 $17.44 0.00% 0.00 $0.00 100.00%
1.06
Demolicion de muro BNP (0.40 x x 66.90) + (0.80 x 28.60) 49.64 M2 88.28 $4,382.22 100.00% 49.64 $4,382.22 0.00% 0.00 $0.00 100.00%
1.07
Demolicion de viga S.N.P ( 82 x 0.70 x 0.15) + (3.26 x 0.20 x 0.15) 8.71 M3 871.93 $7,594.51 100.00% 8.71 $7,594.51 0.00% 0.00 $0.00 100.00%
1.08
Demolicion de zapata de columna 6( 0.60 x 0.60 x 0.25) 0.54 M3 871.93 $470.84 100.00% 0.54 $470.84 0.00% 0.00 $0.00 100.00%
1.09


Demolicion de zapata de muro (84 x 0.60 x 0.20 x) + ( 25 x 0.60 x 0.25) 13.88 M3 871.93 $12,102.39 100.00% 13.88 $12,102.39 0.00% 0.00 $0.00 100.00%
1.10
DIVISION DE MADERA Y ZINC 26.07 ML 687.40 $17,920.52 100.00% 26.07 $17,920.52 0.00% 0.00 $0.00 100.00%
1.11
REPACIONES ELECTRICAS EN AREAS EXISTENTES 0.00% $0.00 0.00% 0.00 $0.00

1.12
Sum. De tuberiapvc de 1/2 " SDR 2-26 2.42 PL 3.48 $8.42 100.00% 2.42 $8.42 0.00% 0.00 $0.00 100.00%
1.121
Sum. De tuberiapvc de 1 " SDR 2-26 20.00 PL 9.32 $186.40 100.00% 20.00 $186.40 0.00% 0.00 $0.00 100.00%
1.122
Sum. De alambre THHN No. 1, para alimentadores de interruptore, tomacorrientes, inversores 400.00 PL 6.17 $2,468.00 100.00% 400.00 $2,468.00 0.00% 0.00 $0.00 100.00%
1.123
Demolicion para colocacion de ducto para alimentadores 2.09 M2 150.00 $313.50 100.00% 2.09 $313.50 0.00% 0.00 $0.00 100.00%
1.124
Desmonte de postes de concreto en empalizada 20.00 UD 50.00 $1,000.00 100.00% 20.00 $1,000.00 0.00% 0.00 $0.00 100.00%
1.125
Demolicion de columnas de puerta en verja frontal ( 0.28 x 0.28 x 2.00) x 2 ( manual) 0.31 M3 871.93 $270.30 100.00% 0.31 $270.30 0.00% 0.00 $0.00 100.00%
1.130
Demolicion de zapatas de columnas de puerta en verja frontal ( 0.50 x 0.50 x 0.30) x 2 ( manual) 0.15 M3 871.93 $130.79 100.00% 0.15 $130.79 0.00% 0.00 $0.00 100.00%
1.140
Demolicion de zapatas de muro de puerta en verja frontal ( 0.50 x 0.50 x 0.30) x 2 ( manual) 4.87 M3 871.93 $4,246.30 100.00% 4.87 $4,246.30 0.00% 0.00 $0.00 100.00%
1.150
Demolicion de muro S.N.P en verja frontal a ( 44.75 x 0.40) ) (manual) 17.90 M2 88.28 $1,580.21 100.00% 17.90 $1,580.21 0.00% 0.00 $0.00 100.00%
1.160
Demolicion de muro B.N.P (45.75 x 0.40) ( manual) 8.75 M2 88.28 $772.45 100.00% 8.75 $772.45 0.00% 0.00 $0.00 100.00%
1.170
Demolicion de calzada ( 0.92 x 7.45) + ( 1.00 x 4.20) (manual) 11.05 M2 88.28 $975.49 100.00% 11.05 $975.49 0.00% 0.00 $0.00 100.00%
1.180
Demolicion de piso en modulo (3.94 x 2.88) + ( 3.92 x 6.07) + ( 8.05x 6.07) ) 95.28 M2 70.63 $6,729.63 100.00% 95.28 $6,729.63 0.00% 0.00 $0.00 100.00%
1.190
Demolicion de ceramica en baos (9.73 x 1.50) x 2 29.19 M2 50.00 $1,459.50 100.00% 29.19 $1,459.50 0.00% 0.00 $0.00 100.00%
1.200
Bote de material resultante de las demoliciones 28.14 M3 225.76 $6,352.89 100.00% 28.14 $6,352.89 0.00% 0.00 $0.00 100.00%
1.210
Demonte puertas de madera en baos( 0.55 x 1.15) 4.00 UD 150.00 $600.00 100.00% 4.00 $600.00 0.00% 0.00 $0.00 100.00%
1.220
Desmonte de puertas modulos ( 1.00 x 2.13) 7.00 UD 150.00 $1,050.00 100.00% 7.00 $1,050.00 0.00% 0.00 $0.00 100.00%
1.23


Hormigon en piso de modulos 9.00 M3 6,977.35 $62,796.15 100.00% 9.00 $62,796.15 0.00% 0.00 $0.00 100.00%
1.24
Zocalo de granito fondo gris 199.04 ML 184.24 $36,671.13 100.00% 199.04 $36,671.13 0.00% 0.00 $0.00 100.00%
1.25
SUB TOTAL PRELIMINARES 175,264.76 0.00 175,264.76 0.00
0.00%
EDIFICIO EXISTENTE 0.00%

2.00
0.00%
Ceramica de alto transito ( 41 x 41 ) cms en piso de baos 15.57 M2 947.08 $14,746.04 100.00% 15.57 $14,746.04 0.00% 0.00 $0.00 100.00%
2.01
Ceramica blanca ( 20 x 20) cms 48.37 M2 781.54 $37,803.09 100.00% 48.37 $37,803.09 0.00% 0.00 $0.00 100.00%
2.02
Fino de techo ( 1.60 x 34.20) 54.72 M2 449.45 $24,593.90 100.00% 54.72 $24,593.90 0.00% 0.00 $0.00 100.00%
2.03
Porcelanato de oficina 24.16 M2 837.08 $20,223.85 100.00% 24.16 $20,223.85 0.00% 0.00 $0.00 100.00%
2.04
Zocalo de porcelanato de oficina 24.21 ML 91.40 $2,212.79 100.00% 24.21 $2,212.79 0.00% 0.00 $0.00 100.00%
2.05
Hormigon pavimentacion patio 27.05 M3 7,165.37 $193,823.26 100.00% 27.05 $193,823.26 0.00% 0.00 $0.00 100.00%
2.06
Hormigon entrada frontal 4.81 M3 7,165.37 $34,465.43 100.00% 4.81 $34,465.43 0.00% 0.00 $0.00 100.00%
2.07
Excavacion en patio 0.10 mts 27.07 M3 389.61 $10,546.74 100.00% 27.07 $10,546.74 0.00% 0.00 $0.00 100.00%
2.08
Bote de material resultantede excavacion 35.21 M3 225.76 $7,949.01 100.00% 35.21 $7,949.01 0.00% 0.00 $0.00 100.00%
2.09
Relleno compactadi (caliche) con equipos manual 27.07 M3 816.00 $22,089.12 100.00% 27.07 $22,089.12 0.00% 0.00 $0.00 100.00%
2.10
Puerta everdoor ( 2.07 x 0.96 ) 1.00 UD 5,500.00 $5,500.00 100.00% 1.00 $5,500.00 0.00% 0.00 $0.00 100.00%
2.11
Corte y coloccaion de puertas 7.00 UD 200.00 $1,400.00 100.00% 7.00 $1,400.00 0.00% 0.00 $0.00
2.12
SUB TOTAL EDIF EXISTENTE 375,353.24 0.00 375,353.24 0.00


SUB TOTAL PARTIDAS NUEVAS No. 1 $550,617.99 $550,617.99 $0.00
PARTIDAS NUEVAS No. 2 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.00
REPARACION DE MODULO EXISTENTE $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01
Pintura mantenimiento en muros 710.13 m2 158.06 $112,243.49 100.00% 710.13 $112,243.49 0.00% 0.00 $0.00 100.00%
1.02
Pintura Acrilica en muros 604.94 m2 116.81 $70,663.04 100.00% 604.94 $70,663.04 0.00% 0.00 $0.00 100.00%
1.03
Sum/Instalacion de lavamanos de pedestal 3.00 Uds 3,289.75 $9,869.25 100.00% 3.00 $9,869.25 0.00% 0.00 $0.00 100.00%
1.04
Puerta de polimetal de (0.55x1.15m.) 4.00 Uds 5,500.00 $22,000.00 100.00% 4.00 $22,000.00 0.00% 0.00 $0.00 100.00%
1.05
Canaletas de aluzinc No. 26 en desague de techo 32.00 ml 623.00 $19,936.00 100.00% 32.00 $19,936.00 0.00% 0.00 $0.00 100.00%
1.06
Desmonte e Instalacion reparado de orinal existente 2.00 Uds 1,443.71 $2,887.43 100.00% 2.00 $2,887.43 0.00% 0.00 $0.00 100.00%
1.07
Desmonte e Instalacion reparado de inodoro existente 4.00 Uds 1,624.93 $6,499.70 100.00% 4.00 $6,499.70 0.00% 0.00 $0.00 100.00%
1.08
Desmonte de lavamano 3.00 Uds 300.00 $900.00 100.00% 3.00 $900.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL REPARACION DE MODULO EXISTENTE: $244,998.92 $244,998.92 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.00
MODULO DE AULAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
HORMIGON ARMADO
1.01
Platea de fundacion de (24.04x4.2x0.48+24.04x5.14x0.25+24.04x2.15x0.50 103.01 m3 11,334.66 $1,167,583.67 100.00% 103.01 $1,167,583.67 0.00% 0.00 $0.00 100.00%
1.02
Columna CA de 0.20x0.20 con 4 de 3/8" 0.34 m3 19,163.19 $6,515.48 100.00% 0.34 $6,515.48 0.00% 0.00 $0.00 100.00%
SUB- TOTAL HORMIGON ARMADO EN: $1,174,099.15 $1,174,099.15 $0.00


SUB-TOTAL PARTIDAS NUEVAS No. 2 $1,419,098.07 0.00% $1,419,098.07 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS No. 3 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
INSTALACION ELECTRICA ALTA TENSION 0.00% $0.00 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
ENTRADA GENERAL 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1.00
Acometida de entrada e Interconexin con compaa elctric( Estrctura de interconexin ) 1.00 ud 15,087.19 $15,087.19 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01
Pararrayos 1.00 ud 2,656.48 $2,656.48 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.02
Cout- aut. 200 Amp. Y Lmina de 5 Amp. 2.00 ud 8,415.92 $16,831.85 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.03
Transformador de 25 KVA , Q, tipo Poste ,7200 120/240 sumergido en aceite 1.00 ud 41,211.08 $41,211.08 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.04
aislador tipo campana 4.00 ud 999.46 $3,997.84 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.05
alambre AAAC 2/0 140 pl 24.08 $3,371.06 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.06
grapa terminal 2/0 4.00 ud 459.80 $1,839.20 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.07
Alambre THW No. 1/0 Alambre THW No. 2 Ducto PVC 2Q SDR -26 , e IMC 2Q Ducto PVC 2Q
1.08 SDR -26 148.00 pl 879.40 $130,150.46 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Alambre No 2 Cu. Trensado, desnudo 40.00 pl 38.72 $1,548.80 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.09
Panel Board ,barras 225 Amp. Q, con : 1.00 ud 29,546.57 $29,546.57 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.10
Barra conector de tierra , Nema 1 1.00 ud 469.01 $469.01 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.11
Tubo EMT. 2Q 1.00 ud 1,016.40 $1,016.40 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.12
Condulet 2Q 1.00 ud 468.97 $468.97 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.13


percha de bola 1.00 ud 393.25 $393.25 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.14
Racket 3.00 ud 471.90 $1,415.70 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.15
Poste HA - 35 1.00 ud 29,070.84 $29,070.84 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.16
Varrilla de Aterrizaje 5/8x 5con conector 2.00 ud 1,566.03 $3,132.05 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.17
Soporte doble ,Q (Cut- Out y Apararayo 2.00 ud 2,810.13 $5,620.25 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.18
Portacontador con MB 150/2 Nema 3R 1.00 ud 15,572.70 $15,572.70 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.19
Transporte y Uso de Gras 1.00 pa 18,000.00 $18,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.20
Excavacin :( 1.2 x 0.5 x 30 ) 18.10 m3 301.47 $5,456.61 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.21
Gestion de interconexion y pagos de Arbitrios a las edes 1.00 pa 30,000.00 $30,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.22
Elaboracion y aprobacion de Planos 1.00 pa 25,000.00 $25,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.23
Mano de obra 1.00 pa 141,080.86 $141,080.86 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.24
SUB- TOTAL ENTRADA GENERAL $522,937.17 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PARTIDAS NUEVAS No. 3 $522,937.17 0.00% $0.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS No. 4
MODULO B2
1.00 HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01
Platea de fundacion (11.74x39) E=0.45m y E=0.25m en el Centro 166.00 m3 13,710.80 $2,275,993.20 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%


SUB- TOTAL TRABAJOS ELECTRICOS $2,275,993.20 $0.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL PARTIDAS NUEVAS No. 4 $2,275,993.20 0.00% $0.00 0.00% 0.00 $0.00 0.00%
I.-
AULAS EXISTENTES $0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00%
1
INSTALACION ELECTRICA: $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.01
Alambre Vinil No. 12(en modulo de aulas existente instalacion luz cenital) 20.00 pl 37.77 $755.40 100.00% 20.00 755.40 0.00% 0.00 0.00 100.00%
1.02
Alambre estandar No. 12 (en modulo de aulas existente instalacion interructor triple) 48.00 pl 5.64 $270.72 100.00% 48.00 270.72 0.00% 0.00 0.00 100.00%
1.03
Interruptor triple (en modulo de aulas existente para encender luces del pasillo) 1.00 ud 1,638.55 $1,638.55 100.00% 1.00 1,638.55 0.00% 0.00 0.00 100.00%
SUB TOTAL $2,664.67 $2,664.67 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
II.-
PRIMER NIVEL MODULO DE AULAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1
MOVIMIENTO DE TIERRA $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.01
Relleno compactado sobre platea en el modulo de aulas nuevo 35.58 m3 690.00 $24,550.20 100.00% 35.58 24,550.20 0.00% 0.00 0.00 100.00%
SUB TOTAL $24,550.20 $24,550.20 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2
HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


2.01 HORMIGN ARMADO EN COLUMNAS CA 4 3/8 ESTRIBOS 3/8 @20 1er nivel
modulo de aulas nuevo 0.50 M3 20,744.52 $10,372.26 100.00% 0.50 10,372.26 0.00% 0.00 0.00 100.00%
en terminal de panderetas de area administrativa.
2.02
HORMIGN ARMADO EN COLUMNAS CA 4 3/8 ESTRIBOS 3/8 @20 1er
0.12 M3 20,744.52 $2,489.34 100.00% 0.12 2,489.34 0.00% 0.00 0.00 100.00%
nievel modulo de aulas nuevo en termanal de panderetas de area administrativa.
2.03
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20 1er nivel modulo de
0.10 m3 20,744.52 $2,115.94 100.00% 0.10 2,115.94 0.00% 0.00 0.00 100.00%
aulas nuevo
2.04
HORMIGN ARMADO EN VIGAS 2Y 31" Y 21/2 ESTRIBOS 3/8 @15
3.05 m3 20,091.28 $61,278.40 100.00% 3.05 61,278.40 0.00% 0.00 0.00 100.00%
indicados en planos. 1er nivel modulo de aulas nuevo.
2.05
HORMIGN ARMADO EN VIGAS VA 4 3/8 ESTRIBOS 3/8 @20 1er nivel
1.00 M3 17,865.35 $17,865.35 100.00% 1.00 17,865.35 0.00% 0.00 0.00 100.00%
modulo de aulas nuevo sobre panderetas de area administrativa y demas divisiones
SUB TOTAL $94,121.29 $94,121.29 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
III.-
SEGUNDO NIVEL MODULO DE AULAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1
HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20 2do nivel modulo de

0.41 m3 20,744.52 $8,505.25 100.00% 0.41 8,505.25 0.00% 0.00 0.00 100.00%
aulas nuevo
HORMIGN ARMADO EN VIGAS 2Y 31" Y 21/2 ESTRIBOS 3/8 @15 2do

2.39 m3 20,091.28 $48,018.16 100.00% 2.39 48,018.16 0.00% 0.00 0.00 100.00%
nivel modulo de aulas nuevo indicados en planos.
HORMIGN ARMADO EN VIGAS VA 4 1/2 ESTRIBOS 3/8 @15 2do nivel

modulo de aulas nuevo. 3.86 m3 18,221.42 $70,334.67 100.00% 3.86 70,334.67 0.00% 0.00 0.00 100.00%
indicados en planos.
VIGA CORONACION EN PASILLO PASAMANO 210 kg/cm2

0.88 M3 22,448.86 $19,755.00 100.00% 0.88 19,755.00 0.00% 0.00 0.00 100.00%
4 DE 3/8 CON ESTRIBOS 3/8 @ 20 2do nivel modulo de aulas nuevo


HORMIGN 210 kg/cm2 ENTRE COLUMNAS Y MUROS PASILLO 2do nivel

0.83 M3 4,732.99 $3,928.38 100.00% 0.83 3,928.38 0.00% 0.00 0.00 100.00%
modulo de aulas nuevo
SUB TOTAL $150,541.46 $150,541.46 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

IV.- TERCER NIVEL MODULO DE AULAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20 3er nivel modulo de

0.29 m3 20,744.52 $6,015.91 100.00% 0.29 6,015.91 0.00% 0.00 0.00 100.00%
aulas nuevo 3er nivel
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20

0.12 M3 20,744.52 $2,489.34 100.00% 0.12 2,489.34 0.00% 0.00 0.00 100.00%
EN MODULO DE AULAS nuevo 3er nivel

2.58 M3 18,221.42 $47,011.26 100.00% 2.58 47,011.26 0.00% 0.00 0.00 100.00%
modulo de aulas nuevo indicados en planos en modulo de aulas.

0.88 M3 22,448.86 $19,755.00 100.00% 0.88 19,755.00 0.00% 0.00 0.00 100.00%
4 DE 3/8 CON ESTRIBOS 3/8 @ 20 3er nivel modulo de aulas nuevo
HORMIGN 210 kg/cm2 ENTRE COLUMNAS Y MUROS PASILLO 3er nivel

0.83 M3 4,732.99 $3,928.38 100.00% 0.83 3,928.38 0.00% 0.00 0.00 100.00%
HORMIGN ARMADO EN VIGAS 2Y 31" Y 21/2 ESTRIBOS 3/8 @15 3er

2.31 M3 20,091.28 $46,410.86 100.00% 2.31 46,410.86 0.00% 0.00 0.00 100.00%
nivel modulo de aulas nuevo indicados en planos en modulo de aulas.
SUB TOTAL $125,610.75 $125,610.75 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

V.-
CUARTO NIVEL MODULO DE AULAS (CAJA DE ESCALERA) $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


1.01
Viga VA en muros sismo resistentes en caja escalera 4to nivel
1.60 M3 20,324.72 $32,519.55 100.00% 1.60 32,519.55 0.00% 0.00 0.00 100.00%
4 DE 3/8 CON ESTRIBOS 3/8 @ 15 4to nivel modulo de aulas nuevo
SUB TOTAL $32,519.55 $32,519.55 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 MURO DE BLOQUES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01 Muros de 6" antepechos 4to nivel modulo de aulas nuevo 21.68 M2 901.54 $19,545.39 100.00% 21.68 19,545.39 0.00% 0.00 0.00 100.00%
2.02 Muros de 8" caja de escalera 4to nivel modulo de aulas nuevo 32.76 M2 1,063.22 $34,831.09 100.00% 32.76 34,831.09 0.00% 0.00 0.00 100.00%
SUB TOTAL $54,376.48 $54,376.48 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

VI.- CAMARA SPTICA (adicional para baos existentes) $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 MOVIMIENTO DE TIERRA $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

1.01
EXCAVACION CAMARASEPTICA UNA RECAMARA (para baos existentes) 4.41 M3 272.74 $1,202.78 100.00% 4.41 1,202.78 0.00% 0.00 0.00 100.00%
SUB TOTAL $1,202.78 $1,202.78 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01
LOSA DE FONDO CAMARA SEPTICA UNA RECAMARA (para baos existentes) 0.66 M3 10,435.66 $6,887.54 100.00% 0.66 6,887.54 0.00% 0.00 0.00 100.00%
2.02
VIGA DE FONDO CAMARA SEPTICA UNA RECAMARA (para baos existentes) 0.38 M3 22,448.86 $8,530.57 100.00% 0.38 8,530.57 0.00% 0.00 0.00 100.00%
2.03
VIGA CORONACION CAMARA SEPTICA UNA RECAMARA (para baos
0.31 M3 22,448.86 $6,959.15 100.00% 0.31 6,959.15 0.00% 0.00 0.00 100.00%
existentes)
2.04
LOSA DE TECHO CAMARA SEPTICA UNA RECAMARA (para baos existentes) 0.27 M3 11,325.66 $3,080.58 100.00% 0.27 3,080.58 0.00% 0.00 0.00 100.00%


SUB TOTAL $25,457.84 $25,457.84 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

3 MURO DE BLOQUES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.01
MUROS 6" CAMARASEPTICA UNA RECAMARA (para baos existentes) 11.25 M2 806.86 $9,077.18 100.00% 11.25 9,077.18 0.00% 0.00 0.00 100.00%
SUB TOTAL $9,077.18 $9,077.18 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

4 TERMINACION DE SUPERFICIE: $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
4.01
PAETE PULIDO CAMARA SEPTICA UNA RECAMARA (para baos existentes) 13.50 M2 236.16 $3,188.16 100.00% 13.50 3,188.16 0.00% 0.00 0.00 100.00%
SUB TOTAL $3,188.16 $3,188.16 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

VII.- AREAS EXTERIORES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 MOVIMIENTO DE TIERRA: $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.01 CORTE PARA NIVELADO DE TERRENO PARTE ATRS DEL
92.40 M3 167.46 $15,473.30 100.00% 92.40 15,473.30 0.00% 0.00 0.00 100.00%
MODULO DE AULAS nuevo
1.02 BOTE PROVENIENTE DEL CORTE PARA NIVELADO de parte atrs del modulo de
120.12 M3 300.00 $36,036.00 100.00% 120.12 36,036.00 0.00% 0.00 0.00 100.00%
aulas nuevo.
SUB TOTAL $51,509.30 $51,509.30 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 MISCELANEOS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01
VALLA DIVISION ESCUELA Y AREA DE TRABAJO en zinc y reglas 1 x 4 25.00 ML 687.40 $17,185.00 100.00% 25.00 17,185.00 0.00% 0.00 0.00 100.00%
SUB TOTAL $17,185.00 $17,185.00 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL PARTIDAS NUEVAS 592,004.66 592,004.66 0.00


PARTIDAS NUEVAS JARDINERIA
1 ACONDICIONAMIENTO EL AREA
1.01 Limpieza Preliminar 1.00 PA 15,000.00 $15,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.02 Bote de Material proveniente de limpieza 1.00 PA 10,000.00 $10,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.03
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro 1.00 PA 20,000.00 $20,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB-TOTAL ACONDICIONAMIENTO $45,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 PALMAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01 Palma Areca de 5-7 50.00 UD 225.00 $11,250.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.02 Palma xica revoluta 6.00 UD 1,200.00 $7,200.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.03 Palma Fnix Rob Elina de 4-6 6.00 UD 600.00 $3,600.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.04 Palma Manila 10.00 UD 725.00 $7,250.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.05 Mano de obra de siembra 1.00 PA 11,720.00 $11,720.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL $41,020.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

3 ARBUSTOS Y FLORES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.01 Arbol chino 200.00 UD 50.00 $10,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.02 Remolacha 75.00 UD 30.00 $2,250.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.03 Mala madre 60.00 UD 35.00 $2,100.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.04 Cordiline 40.00 UD 30.00 $1,200.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.05 Crotos 70.00 UD 50.00 $3,500.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


3.06 Coralillos enanos 70.00 UD 45.00 $3,150.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL $31,080.00 $0.00 0.00% $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

4 ARBOLES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
4.01 Grigri de 5-7 pies 10.00 UD 900.00 $9,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
4.02 Mara 3.00 UD 1,200.00 $3,600.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL $17,640.00 $0.00 0.00% $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

5 GRAMA Y TIERRA NEGRA $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
5.01 Grama Enana 900.00 m2 291.22 $262,098.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
5.02 Tierra Negra 117.00 Mt3 800.00 $93,600.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL $355,698.00 $0.00 0.00% $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

6 AGROQUIMICOS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
6.01 Abono (Urea y triple) 4.00 Sacos 2,000.00 $8,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB-TOTAL AGROQUIMICOS $8,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

7 MISCELANEOS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.01 Arena en area de juegos incluye suministro y regado 4.00 m3 1,350.00 $5,400.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.02 Piedras blancas pomier 2.00 m3 1,000.00 $2,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.03 Tarros bool 3.00 Uds 2,500.00 $7,500.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.04 Bancos fondo gris sin espaldar 8.00 Uds 4,500.00 $36,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


7.05 Sacos de viruta 40.00 Uds 70.00 $2,800.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.06 Zafacones de jardin 2.00 Uds 550.00 $1,100.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
Limpieza General de area, incluye bote de escombros y bote de material producto de

7.07 1.00 PA 15,000.00 $15,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
excavacion de huecos para palmas
7.08 Mantenimiento de plantas 15.00 dias 2,500.00 $37,500.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.09 Murales en area inicial 1.00 Uds 35,000.00 $35,000.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.1 Toboganes 1.00 Uds 65,765.86 $65,765.86 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.11 Columpios 1.00 Uds 17,237.07 $17,237.07 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB-TOTAL MISCELANEOS $225,302.93 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL PARTIDAS NUEVAS JARDINERIA 723,740.93 0.00 0.00 0.00 0.00 0.00 0.00
PARTIDAS NUEVAS
1.00 BAO PROVISIONAL 2.10 X 2.10 X 2.20 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.01 Hojas de zinc 19.00 ud 225.00 $4,275.00 100.00% 19.00 4,275.00 0.00% 0.00 0.00 100.00%
1.02 Parales 2 x 4 8.80 ml 102.05 $898.04 100.00% 8.80 898.04 0.00% 0.00 0.00 100.00%
1.03 Bajantes y soportes en juan primero 21.00 ml 102.05 $2,143.05 100.00% 21.00 2,143.05 0.00% 0.00 0.00 100.00%
1.04 Reglas 1 x 4 25.20 ml 55.30 $1,393.56 100.00% 25.20 1,393.56 0.00% 0.00 0.00 100.00%
1.05 Mano de obra 1.00 P.A. 2,000.00 $2,000.00 100.00% 1.00 2,000.00 0.00% 0.00 0.00 100.00%
1.06 Inodoro Sencillo 1.00 ud 4,856.36 $4,856.36 100.00% 1.00 4,856.36 0.00% 0.00 0.00 100.00%
SUB-TOTAL $15,566.01 0.00% $15,566.01 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.00 CMARA SPTICA DOS RECAMARAS 0.00% 0.00 0.00% 0.00 0.00 0.00%


hormign armado en losa superior de cmara sptica 3/8 @ 0.20 en ambos lados
2.01
mas adicional de 1/2, con un espezor de H: 0.12 1.43 m3 9,856.33 $14,094.55 100.00% 1.43 14,094.55 0.00% 0.00 0.00 100.00%
2.02 Hormign armado en vigas cmara sptica 5 3/8 con estrivos @ 0.20, con H:0.20 0.66 m3 21,856.45 $14,425.26 100.00% 0.66 14,425.26 0.00% 0.00 0.00 100.00%
2.03 Hormign en losa de fondo fc-210 kg/cm2 2.97 m3 7,663.22 $22,759.76 100.00% 2.97 22,759.76 0.00% 0.00 0.00 100.00%
SUB-TOTAL $51,279.57 0.00% $51,279.57 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.00 COMEDOR TIPO 3 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.01 Fino en techo cocina comedor tipo 3 58.32 m2 360.00 $20,995.20 100.00% 58.32 20,995.20 0.00% 0.00 0.00 100.00%
3.02 Zabaletas en techo cocina comedor tipo 3 36.40 ml 96.72 $3,520.61 100.00% 36.40 3,520.61 0.00% 0.00 0.00 100.00%
3.03 MOLDURA EN ALUMINIO DE 1" X 1/2" EN MUROS COMEDOR COCINA 67.40 ML 210.00 $14,154.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.04 ESQUINEROS EN PVC EN BAOS MODULO DE AULAS 1er y 2do NIVEL 76.10 ML 85.40 $6,498.94 100.00% 76.10 6,498.94 0.00% 0.00 0.00 100.00%
GARGOLAS PARA DESAGUES DE PASILLO EN FIBRA DE VIDRIO

3.05
EN MODULO DE AULAS
6.00 UD 1,200.00 $7,200.00 100.00% 6.00 7,200.00 0.00% 0.00 0.00 100.00%
COMEDOR COCINA HORMIGON ARMADO

3.06
EN LOSAS H:0.15 Y VUELOS H:0.10 12.54 M3 11,447.01 $143,545.51 100.00% 12.54 143,545.51 0.00% 0.00 0.00 100.00%
COLUMNAS DE AMARRE (0.15M X 0.20M), 4 1/2", ESTRIBOS 3/8" A 0.20M

3.07
4 1/2 con estribos 3/8 @ 20 CMS EN COCINA COMEDOR TIPO 3
0.46 M3 27,164.13 $12,495.50 100.00% 0.46 12,495.50 0.00% 0.00 0.00 100.00%
SUB-TOTAL $208,409.76 0.00% $194,255.76 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB-TOTAL PARTIDAS NUEVAS 275,255.34 0.00 261,101.34 0.00 0.00 0.00 0.00
SUB-TOTAL PARTIDAS NUEVAS No. 5 $1,591,000.93 $853,106.00 $0.00


1 MODULO DE AULAS SEGUNDO NIVEL
1.01 Modulo de Aulas baranda balcon pasillo tubo HG 3.5 mm 2do nivel 28.10 ml 1,445.00 40,604.50 100.00% 28.10 $40,604.50 0.00% 0.00 $0.00 100.00%
40,604.50 0.00% 0.00 40,604.50 0.00% 0.00 0.00%
2 MODULO DE AULAS 3ER NIVEL 0.00 0.00% 0.00 0.00% 0.00%
2.01 Escalones granito fondo gris en modulo de aulas 3er nivel 39.45 ml 2,060.43 81,283.96 100.00% 39.45 $81,283.96 0.00% 0.00 $0.00 100.00%
2.02 Modulo de Aulas Ventanas tipo unicas 3er nivel 30.50 m2 3,626.00 110,593.00 100.00% 30.50 $110,593.00 0.00% 0.00 $0.00 100.00%
2.03 Modulo de Aulas baranda balcon pasillo tubo HG 3.5 mm 3er nivel 28.10 ml 1,445.00 40,604.50 100.00% 28.10 $40,604.50 0.00% 0.00 $0.00 100.00%
232,481.46 0.00% 0.00 232,481.46 0.00% 0.00 0.00%
3 MODULO DE AULAS CAJA DE ESCALERA 0.00 0.00% 0.00 0.00% 0.00%
3.01 Modulo de Aulas Ventanas tipo unicas caja escalera 15.10 m2 3,626.00 54,752.60 100.00% 15.10 $54,752.60 0.00% 0.00 $0.00 100.00%
54,752.60 0.00% 0.00 54,752.60 0.00% 0.00 0.00%
4 MODULO DE AULAS 0.00 0.00% 0.00 0.00% 0.00%
Columnas falsas en modulos de aulas en desagues de techo acero 3 redondas 3/8 con
4.01 2.84 m3 10,356.36 29,412.06 100.00% 2.84 $29,412.06 0.00% 0.00 $0.00 100.00%
estribos 3/8 @ 0.40
29,412.06 0.00% 0.00 29,412.06 0.00% 0.00 0.00%
5 COCINA 0.00 0.00% 0.00 0.00% 0.00%
5.01 Revestimiento en paredes de Cocina 20 x 20 espaola con brillo 93.52 m2 815.15 76,232.83 100.00% 93.52 $76,232.83 0.00% 0.00 $0.00 100.00%
76,232.83 0.00% 0.00 76,232.83 0.00% 0.00 0.00%
6 COMEDOR COCINA 0.00 0.00% 0.00 0.00% 0.00%
6.01 Comedor Cocina - viga coronacion 0.20 x 0.40 6 de 1/2 est 3/8 @ 0.20 1.98 M3 20,565.97 40,720.63 100.00% 1.98 $40,720.63 0.00% 0.00 $0.00 100.00%
6.02 ceramicas de piso 15 x 15 quarry style italiana en comedor cocina 54.46 m2 1,790.09 97,488.30 100.00% 54.46 $97,488.30 0.00% 0.00 $0.00 100.00%
6.03 Cocina Comedor ventanas tipo unicas 42.90 m2 3,626.00 155,555.40 100.00% 42.90 $155,555.40 0.00% 0.00 $0.00 100.00%


COMEDOR COCINA 293,764.33 293,764.33 0.00
SUB TOTAL PARTIDAS NUEVAS 727,247.78 727,247.78 0.00
PARTIDAS NUEVAS
1 COCINA-COMEDOR
1.01 Biselados en aluminio tipo u de 1 x incrustado en pared de cocina comedor 68.00 ML 268.98 18,290.64 100.00% 68.00 $18,290.64 0.00% 0.00 $0.00 100.00%
COCINA-COMEDOR 18,290.64 18,290.64 0.00
2 MODULO DE AULAS 0.00
2.01 Andamios para realizacin de empaete exterior (66ml x 9mt altura) en mdulo de aulas 594.00 M2 120.00 71,280.00 100.00% 594.00 $71,280.00 0.00% 0.00 $0.00 100.00%
MODULO DE AULAS 71,280.00 71,280.00 0.00
0.00
3 AREA EXTERIOR 0.00
3.01 Excavacin de material inservible con retro en rea exterior 176.55 M3 264.87 46,762.80 100.00% 176.55 $46,762.80 0.00% 0.00 $0.00 100.00%
3.02 Botes de material proveniente de excavacion de material inservible rea exterior 229.52 M3 300.00 68,856.00 100.00% 229.52 $68,856.00 0.00% 0.00 $0.00 100.00%
3.03 Relleno con material granular en rea exteriores 104.49 M3 690.00 72,098.10 100.00% 104.49 $72,098.10 0.00% 0.00 $0.00 100.00%
3.04 Desmonte de palizada postes en concreto 0.15x0.15x 1.30 en lindero 40.50 ML 30.00 1,215.00 100.00% 40.50 $1,215.00 0.00% 0.00 $0.00 100.00%
AREA EXTERIOR 188,931.90 188,931.90 0.00
0.00
4 CORTE Y DESTROQUE DE ARBOLES: 0.00


4.01 Corte y destronque de caobas, 50cm diametro y 4mt altura aproximadamente. 2.00 UD 2,850.00 5,700.00 100.00% 2.00 $5,700.00 0.00% 0.00 $0.00 100.00%
CORTE Y DESTROQUE DE ARBOLES: $5,700.00 $5,700.00 $0.00
SUB TOTAL PARTIDAS 284,202.54 284,202.54 0.00
SUB TOTAL PARTIDAS No. 6 $1,011,450.32 $1,011,450.32 $0.00
MODULO DE AULAS
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1 ACERAS PERIMETRALES MODULO DE AULAS 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01 Excavacion de zapata para bordillo 8.47 m3 286.53 2,426.91 100.00% 8.47 $2,426.91 0.00% 0.00 $0.00 100.00%
Hormign armado en zapata de bordillo,

1.02 3.98 m3 8,866.58 35,288.98 100.00% 3.98 $35,288.98 0.00% 0.00 $0.00 100.00%
con 3 redondas de 3/8 y cangrejos de 3/8 @ 20 cm H=0.20mt
ACERAS PERIMETRALES MODULO DE AULAS 37,715.89 0.00% 37,715.89 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2 MDULO DE AULAS 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2.01 Block para base de tinaco 3.08 M2 817.10 2,516.67 100.00% 3.08 $2,516.67 0.00% 0.00 $0.00 100.00%
2.02 Relleno para base de tinaco 1.46 M3 690.00 1,007.40 100.00% 1.46 $1,007.40 0.00% 0.00 $0.00 100.00%
2.03 Hormign simple para base de tinaco 0.92 M3 4,266.36 3,925.05 100.00% 0.92 $3,925.05 0.00% 0.00 $0.00 100.00%
2.04 Paete para base de tinaco 3.35 M2 221.45 741.86 100.00% 3.35 $741.86 0.00% 0.00 $0.00 100.00%
2.05 Cantos para base de tinaco 14.40 ML 62.95 906.48 100.00% 14.40 $906.48 0.00% 0.00 $0.00 100.00%
2.06 Tinaco 500 Gls. ( Anti-algas) 3.00 Ud 11,500.00 34,500.00 100.00% 3.00 $34,500.00 0.00% 0.00 $0.00 100.00%


2.07 Piezas en PVC para instalacin de 3 tinacos Incluye instalacion 1.00 P.A 2,500.00 2,500.00 100.00% 1.00 $2,500.00 0.00% 0.00 $0.00 100.00%
2.08 Modulo de Aulas baranda balcon pasillo tubo Hierro Negro 3.5 mm 3er nivel 7.20 ML 1,445.00 10,404.00 100.00% 7.20 $10,404.00 0.00% 0.00 $0.00 100.00%
2.09 Modulo de Aulas baranda balcon pasillo tubo Hierro Negro 3.5 mm 2do nivel 7.20 ML 1,445.00 10,404.00 100.00% 7.20 $10,404.00 0.00% 0.00 $0.00 100.00%
Tubo Hierro Negro 2" negro de 3.66mm en baranda escalera 1er @ 3er nivel incluye las
2.10 80.32 ML 2,200.00 176,704.00 100.00% 80.32 $176,704.00 0.00% 0.00 $0.00 100.00%
vertical, horizontal y en diagonal y curvas modulo de aulas.
Barras redondas 5/8" en baranda escalera 1er @ 3er nivel modulo de aulas nota: cada
2.11 16.60 ML 2,850.00 47,310.00 100.00% 16.60 $47,310.00 0.00% 0.00 $0.00 100.00%
metro lineal contiene 5 lneas de barras.
2.12 Columna falsa para cubrir tuberas detrs de los baos 10.60 x 1.38 del 1er @ 3er nivel 10.60 ML 2,150.00 22,790.00 100.00% 10.60 $22,790.00 -100.00% (10.60) ($22,790.00) 0.00%
2.13 Mesetas en graniflex, con soporte en angular de 1 x 1 de 3er nivel 2.72 M2 4,500.00 12,240.00 100.00% 2.72 $12,240.00 0.00% 0.00 $0.00 100.00%
2.14 Mesetas en graniflex, con soporte en angular de 1 x 1 de 2do nivel 2.61 M2 4,500.00 11,745.00 100.00% 2.61 $11,745.00 0.00% 0.00 $0.00 100.00%
2.15 Mesetas en graniflex, con soporte en angular de 1 x 1 de 1er nivel 2.72 M2 4,500.00 12,240.00 100.00% 2.72 $12,240.00 0.00% 0.00 $0.00 100.00%
Hierros en entrada divisin aula inicial, en marco de 1 x 1 y barras de cuadradas

2.16 69.94 P2 310.00 21,681.40 100.00% 69.94 $21,681.40 0.00% 0.00 $0.00 100.00%
1er nivel
Baranda en acero inoxidable de 1 baos discapacitados, incluye piezas y mano de

2.17 3.25 ml 2,500.00 8,125.00 100.00% 3.25 $8,125.00 0.00% 0.00 $0.00 100.00%
obra
2.18 Puertas en pino debajo de mesetas aula inicial 28.30 P2 550.00 15,565.00 100.00% 28.30 $15,565.00 0.00% 0.00 $0.00 100.00%
2.19 Cermica blanca espaola sobre mesetas aula inicial 3.55 M2 805.15 2,858.28 100.00% 3.55 $2,858.28 0.00% 0.00 $0.00 100.00%
MDULO DE AULAS 398,164.14 0.00% 398,164.14 0.00% 0.00 -22,790.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3 SANITARIA MDULO DE AULAS 3ER NIVEL 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3.01 Plafond en PVC 3er nivel 28.12 m2 750.00 21,090.00 100.00% 28.12 $21,090.00 0.00% 0.00 $0.00 100.00%
3.02 Lavamanos Corona ovalado de 0.50cm de largo 2.00 Ud 3,550.00 7,100.00 100.00% 2.00 $7,100.00 0.00% 0.00 $0.00 100.00%


3.03 Lavamanos American Standard de 0.57 cm de largo 2.00 Ud 4,706.82 9,413.64 100.00% 2.00 $9,413.64 0.00% 0.00 $0.00 100.00%
3.04 Orinales Cato 1.0 gpf/3.8lpd 2.00 Ud 6,093.13 12,186.26 100.00% 2.00 $12,186.26 0.00% 0.00 $0.00 100.00%
3.05 Llave de chorro en vertedero 2.00 Ud 262.80 525.60 100.00% 2.00 $525.60 0.00% 0.00 $0.00 100.00%
SANITARIA MDULO DE AULAS 3ER NIVEL 50,315.50 0.00% 50,315.50 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4 SANITARIA MDULO DE AULAS 2DO NIVEL 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4.01 Lavamanos Corona ovalado de 0.50cm delargo 2.00 Ud 3,550.00 7,100.00 100.00% 2.00 $7,100.00 0.00% 0.00 $0.00 100.00%
4.02 Lavamanos American Standard de 0.57 cm de largo 2.00 Ud 4,706.82 9,413.64 100.00% 2.00 $9,413.64 0.00% 0.00 $0.00 100.00%
4.03 Orinales Cato 1.0 gpf/3.8lpd 2.00 Ud 6,093.13 12,186.26 100.00% 2.00 $12,186.26 0.00% 0.00 $0.00 100.00%
SANITARIA MDULO DE AULAS 2DO NIVEL 29,225.50 0.00% 29,225.50 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5 SANITARIA MODULO DE AULAS 1ER NIVEL 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5.01 Lavamanos American Standard de 57 cm de largo 1.00 Ud 4,706.82 4,706.82 100.00% 1.00 $4,706.82 0.00% 0.00 $0.00 100.00%
5.02 Lavamanos sencillo taino 1.00 Ud 3,550.00 3,550.00 100.00% 1.00 $3,550.00 0.00% 0.00 $0.00 100.00%
5.03 Llave de palanca para lavamanos discapacitados 1.00 Ud 375.00 375.00 100.00% 1.00 $375.00 0.00% 0.00 $0.00 100.00%
5.04 Fregadero de una boca, incluye mezcladora simple 1.00 Ud 1,850.00 1,850.00 100.00% 1.00 $1,850.00 0.00% 0.00 $0.00 100.00%
SANITARIA MODULO DE AULAS 1ER NIVEL 11,007.42 0.00% 11,007.42 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6 MODULO DE AULAS 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6.01 Puerta de polimetal en (cub/Baos) 0.70x1.40 1er nivel 2.00 Ud 5,200.00 10,400.00 100.00% 2.00 $10,400.00 0.00% 0.00 $0.00 100.00%
6.02 Puerta de polimetal en (cub/Baos) 0.70x1.40 2do nivel 6.00 Ud 5,200.00 31,200.00 100.00% 6.00 $31,200.00 0.00% 0.00 $0.00 100.00%
6.03 Puerta de polimetal en (cub/Baos) 0.70x1.40 3er nivel 6.00 Ud 5,200.00 31,200.00 100.00% 6.00 $31,200.00 0.00% 0.00 $0.00 100.00%


puerta de polimetal bao discapacitados (1.00 x 2.75), incluye llavin de palanca, transo
6.04 1.00 Ud 10,600.00 10,600.00 100.00% 1.00 $10,600.00 0.00% 0.00 $0.00 100.00%
y tirador de acero inoxidable.
MODULO DE AULAS 83,400.00 0.00% 83,400.00 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
COCINA COMEDOR 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1 COCINA COMEDOR 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01 Cermicas blancas espaolas 20 cm x 20 cm en lavaderos exteriores 11.57 m2 805.15 9,315.59 100.00% 11.57 $9,315.59 0.00% 0.00 $0.00 100.00%
1.02 Relleno compactado con material granular en aceras 14.17 m3 690.00 9,777.30 100.00% 14.17 $9,777.30 0.00% 0.00 $0.00 100.00%
1.03 Tableta Italicas 7x25cm en fachada parte frontal 26.10 m2 922.54 24,078.29 100.00% 26.10 $24,078.29 0.00% 0.00 $0.00 100.00%
COCINA COMEDOR 43,171.18 0.00% 43,171.18 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2 COCINA COMEDOR 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2.01 Ventanas AA reforzadas de 53mm 1.47 M2 3,626.00 5,330.22 100.00% 1.47 $5,330.22 0.00% 0.00 $0.00 100.00%
2.02 Protectores de hierro en barras de cuadrada en ventanas (Cant. 44.37 m2) 44.37 M2 3,120.40 138,452.15 100.00% 44.37 $138,452.15 0.00% 0.00 $0.00 100.00%
2.03 Pintura mantenimiento interior 66.67 M2 159.69 10,646.53 100.00% 66.67 $10,646.53 0.00% 0.00 $0.00 100.00%
2.04 Puerta En Barras De 1/2" y tola 1/16 Marcos En 1"X1" 13.68 M2 3,335.60 45,631.01 100.00% 13.68 $45,631.01 0.00% 0.00 $0.00 100.00%
2.05 Block para Base para tinaco 2.07 M2 810.40 1,677.53 100.00% 2.07 $1,677.53 0.00% 0.00 $0.00 100.00%
2.06 Puertas de polimetal incluye tirador de en acero inoxidable y llavn 2.00 Ud 6,403.47 12,806.94 100.00% 2.00 $12,806.94 0.00% 0.00 $0.00 100.00%
2.07 Relleno para base de tinaco 0.68 M3 690.00 469.20 100.00% 0.68 $469.20 0.00% 0.00 $0.00 100.00%
2.08 Hormign simple para base de tinaco 0.46 M3 4,126.36 1,898.13 100.00% 0.46 $1,898.13 0.00% 0.00 $0.00 100.00%
2.09 Paete para base de tinaco 2.25 M2 221.45 498.26 100.00% 2.25 $498.26 0.00% 0.00 $0.00 100.00%
2.10 Cantos para base de tinaco 10.00 ML 62.95 629.50 100.00% 10.00 $629.50 0.00% 0.00 $0.00 100.00%


2.11 Impermeabilizante polyester Lona (e=3mm) 101.05 M2 460.20 46,503.21 100.00% 101.05 $46,503.21 0.00% 0.00 $0.00 100.00%
2.12 Lavaderos de granito de 2 bocas 2.00 Ud 4,155.60 8,311.20 100.00% 2.00 $8,311.20 0.00% 0.00 $0.00 100.00%
2.13 Llaves de chorro en lavaderos, incluye piezas PVC e instalacin. 4.00 Ud 325.00 1,300.00 100.00% 4.00 $1,300.00 0.00% 0.00 $0.00 100.00%
2.14 Columnas falsas para cubrir tuberas 2 unidades de 3.63x0.78 7.46 ML 2,150.00 16,039.00 100.00% 7.46 $16,039.00 -100.00% (7.46) ($16,039.00) 0.00%
2.15 Tinaco de 500 galones anti-algas Incluye instalacion 1.00 Ud 11,500.00 11,500.00 100.00% 1.00 $11,500.00 0.00% 0.00 $0.00 100.00%
2.16 Mano de obra instalacin 1 tinaco EXISTENTE 1.00 P.A. 800.00 800.00 100.00% 1.00 $800.00 0.00% 0.00 $0.00 100.00%
2.17 Piezas en pvc para instalacin 1.00 P.A. 550.00 550.00 100.00% 1.00 $550.00 0.00% 0.00 $0.00 100.00%
COCINA COMEDOR 303,042.87 0.00% 303,042.87 0.00% 0.00 -16,039.00 0.00%
0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL PARTIDAS 956,042.50 0.00 956,042.50 0.00 0.00 -38,829.00 0.00
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS
MODULO DE AULAS 1ER NIVEL
0.01 Salidas cenitales en Aulas 4.00 ud 1,181.53 4,726.12 100.00% 4.00 $4,726.12 0.00% 0.00 $0.00 100.00%
0.02 Salidas cenitales Pasillos 6.00 ud 1,181.53 7,089.18 100.00% 6.00 $7,089.18 0.00% 0.00 $0.00 100.00%
0.03 Salidas cenitales Adinistraativo 4.00 ud 1,181.53 4,726.12 100.00% 4.00 $4,726.12 0.00% 0.00 $0.00 100.00%
0.04 Salidas cenitales Baos con Lamparas tipo Ojo de Buey 3.00 ud 1,444.25 4,332.75 100.00% 3.00 $4,332.75 0.00% 0.00 $0.00 100.00%
0.05 Salidas cenitales Almacen 2.00 ud 1,181.53 2,363.06 100.00% 2.00 $2,363.06 0.00% 0.00 $0.00 100.00%
0.06 Salidas Tomacorriente 120v 11.00 ud 1,047.20 11,519.20 100.00% 11.00 $11,519.20 0.00% 0.00 $0.00 100.00%
0.07 Salidas Data 3.00 ud 692.88 2,078.64 100.00% 3.00 $2,078.64 0.00% 0.00 $0.00 100.00%
0.08 Salida Interruptor sencillo 9.00 ud 1,057.14 9,514.26 100.00% 9.00 $9,514.26 0.00% 0.00 $0.00 100.00%
0.09 Salida Interruptor doble 3.00 ud 1,250.69 3,752.07 100.00% 3.00 $3,752.07 0.00% 0.00 $0.00 100.00%


0.10 Salida Interruptor Three way 1.00 ud 1,372.19 1,372.19 100.00% 1.00 $1,372.19 0.00% 0.00 $0.00 100.00%
0.11 Caja de Breaker 4-8 con breeaker de 20amp 1.00 ud 3,082.20 3,082.20 100.00% 1.00 $3,082.20 0.00% 0.00 $0.00 100.00%
0.12 Salida de telefono 2.00 ud 706.69 1,413.38 100.00% 2.00 $1,413.38 0.00% 0.00 $0.00 100.00%
0.13 Globos 6 pulg 6.00 ud 649.00 3,894.00 100.00% 6.00 $3,894.00 0.00% 0.00 $0.00 100.00%
0.14 Lamparas de 2 T tipo T8 de 32W 9.00 ud 1,800.00 16,200.00 100.00% 9.00 $16,200.00 0.00% 0.00 $0.00 100.00%
0.15 ALIMENTACION CON 3THWNN6 45.00 pl 147.22 6,624.99 100.00% 45.00 $6,624.99 0.00% 0.00 $0.00 100.00%
MODULO DE AULAS 1ER NIVEL 82,688.16 0.00% 82,688.16 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.00 MODULO DE AULAS 2DO NIVEL 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01 Salidas Tomacorriente120v 6.00 ud 1,047.20 6,283.20 100.00% 6.00 $6,283.20 0.00% 0.00 $0.00 100.00%
1.02 Salidas cenitales Aulas 8.00 ud 1,181.53 9,452.24 100.00% 8.00 $9,452.24 0.00% 0.00 $0.00 100.00%
1.04 Salidas cenitales Baos con lamparas tipo ojo de Buey 4.00 ud 1,444.25 5,777.00 100.00% 4.00 $5,777.00 0.00% 0.00 $0.00 100.00%
1.06 Salida Interruptor Three way 1.00 ud 1,372.19 1,372.19 100.00% 1.00 $1,372.19 0.00% 0.00 $0.00 100.00%
1.07 Globos de 6 pulg 6.00 ud 649.00 3,894.00 100.00% 6.00 $3,894.00 0.00% 0.00 $0.00 100.00%
1.08 Lampara de 2 Tubos T8 de 32 W 8.00 ud 1,800.00 14,400.00 100.00% 8.00 $14,400.00 0.00% 0.00 $0.00 100.00%
1.09 Salida Interruptor Sencillo 5.00 ud 1,057.14 5,285.70 100.00% 5.00 $5,285.70 0.00% 0.00 $0.00 100.00%
1.10 ALIMENTACION CON 3THWNN6 72.00 pl 147.22 10,599.99 100.00% 72.00 $10,599.99 0.00% 0.00 $0.00 100.00%
MODULO DE AULAS 2DO NIVEL 67,235.70 0.00% 67,235.70 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2.00 MODULO DE AULAS 3ER NIVEL 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2.01 Salidas Tomacorriente120v 5.00 ud 1,047.20 5,236.00 100.00% 5.00 $5,236.00 0.00% 0.00 $0.00 100.00%


2.02 Salidas cenitales Aulas 8.00 ud 1,181.53 9,452.24 100.00% 8.00 $9,452.24 0.00% 0.00 $0.00 100.00%
2.04 Salidas cenitales Baos con Lamparas tipo Ojo de Buey 4.00 ud 1,444.25 5,777.00 100.00% 4.00 $5,777.00 0.00% 0.00 $0.00 100.00%
2.05 Salida Interruptor sencillo 3.00 ud 1,057.14 3,171.42 100.00% 3.00 $3,171.42 0.00% 0.00 $0.00 100.00%
2.07 Salidas cenitales Escaleras 8.00 ud 1,181.53 9,452.24 100.00% 8.00 $9,452.24 0.00% 0.00 $0.00 100.00%
2.08 Salida Interruptor three way 1.00 ud 1,372.19 1,372.19 100.00% 1.00 $1,372.19 0.00% 0.00 $0.00 100.00%
2.09 Globos 6 pulg 13.00 ud 649.00 8,437.00 100.00% 13.00 $8,437.00 0.00% 0.00 $0.00 100.00%
2.10 Lampara de 2 Tubos T8 de 32 W 8.00 ud 1,800.00 14,400.00 100.00% 8.00 $14,400.00 0.00% 0.00 $0.00 100.00%
2.11 ALIMENTACION CON 3 THWNN6 98.00 pl 147.22 14,427.76 100.00% 98.00 $14,427.76 0.00% 0.00 $0.00 100.00%
MODULO DE AULAS 3ER NIVEL 81,897.23 0.00% 81,897.23 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3.00 CANCHA 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3.01 POSTES DE 35 PIES DE HORMIGON 2.00 ud 25,000.00 50,000.00 100.00% 2.00 $50,000.00 0.00% 0.00 $0.00 100.00%
3.02 LAMPARAS METAL HALIDE DE 1500W 4.00 ud 22,000.00 88,000.00 100.00% 4.00 $88,000.00 0.00% 0.00 $0.00 100.00%
3.03 CRUCETA 4X4 DE METAL 2.00 ud 2,788.93 5,577.86 100.00% 2.00 $5,577.86 0.00% 0.00 $0.00 100.00%
3.04 FLEJES DE 4PIES DE METAL 2.00 ud 241.63 483.26 100.00% 2.00 $483.26 0.00% 0.00 $0.00 100.00%
3.05 TORNILLOS 5/8X10 4.00 ud 83.21 332.84 100.00% 4.00 $332.84 0.00% 0.00 $0.00 100.00%
3.06 TORNILLOS PARA LAMPARAS 4.00 ud 225.00 900.00 100.00% 4.00 $900.00 0.00% 0.00 $0.00 100.00%
3.07 ALAMBRE 2 THWN N6 532.00 pl 104.04 55,347.51 100.00% 532.00 $55,347.51 0.00% 0.00 $0.00 100.00%
CANCHA 200,641.47 0.00% 200,641.47 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4.00 LUCES DE EXTERIOR 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


4.01 ALAMBRE DE VINIL 14/2 230.00 pl 15.88 3,652.40 100.00% 230.00 $3,652.40 0.00% 0.00 $0.00 100.00%
4.02 POSTES DE METAL PARA LUCES 6.00 ud 18,112.34 108,674.07 100.00% 6.00 $108,674.07 0.00% 0.00 $0.00 100.00%
4.03 REGISTROS DE HORMIGON 0.80X0.8X0.50 4.00 ud 3,200.00 12,800.00 100.00% 4.00 $12,800.00 0.00% 0.00 $0.00 100.00%
4.04 REGISTROS DE HORMIGON 0.40X0.4X0.30 3.00 ud 3,200.00 9,600.00 100.00% 3.00 $9,600.00 0.00% 0.00 $0.00 100.00%
4.05 LAMPARAS HPS TIPO CABEZA DE COBRA 250 W 8.00 ud 9,500.00 76,000.00 100.00% 8.00 $76,000.00 0.00% 0.00 $0.00 100.00%
4.06 ALIMENTACION CON 2THWN N10 898.00 pl 61.73 55,437.71 100.00% 898.00 $55,437.71 0.00% 0.00 $0.00 100.00%
LUCES DE EXTERIOR 266,164.18 0.00% 266,164.18 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5.00 BOMBAS DE AGUA 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5.01 PANEL DE BREAKER DE 4*8 CON BREAKER PARA BOMBA 1.00 ud 3,082.20 3,082.20 100.00% 1.00 $3,082.20 0.00% 0.00 $0.00 100.00%
5.02 ALAMBRE DE VINIL 12/2 80.00 pl 23.56 1,884.80 100.00% 80.00 $1,884.80 0.00% 0.00 $0.00 100.00%
5.03 ALAMBRE DE VINIL 14/2 20.00 pl 15.88 317.60 100.00% 20.00 $317.60 0.00% 0.00 $0.00 100.00%
5.04 CAJA DE CONTROL Y ARRANCADOR BOMBA 1.00 ud 965.00 965.00 100.00% 1.00 $965.00 0.00% 0.00 $0.00 100.00%
5.05 ALIMENTACION CON 2 THWN N6 1 THWN N2 90.00 pl 162.17 14,595.65 100.00% 90.00 $14,595.65 0.00% 0.00 $0.00 100.00%
BOMBAS DE AGUA 20,845.25 0.00% 20,845.25 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6.00 MEDIA TENSION 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6.01 POSTE DE 40 PIES DE HORMIGON 1.00 ud 35,000.00 35,000.00 100.00% 1.00 $35,000.00 0.00% 0.00 $0.00 100.00%
6.02 GRAPA TERMINAL N2 7.00 ud 536.07 3,752.49 100.00% 7.00 $3,752.49 0.00% 0.00 $0.00 100.00%
6.03 SOPORTE DE CUT OUT SENCILLO 1.00 ud 391.76 391.76 100.00% 1.00 $391.76 0.00% 0.00 $0.00 100.00%
6.04 GRAPA CALIENTE 1.00 ud 637.34 637.34 100.00% 1.00 $637.34 0.00% 0.00 $0.00 100.00%
6.05 AISLADOR TIPO POLIMERO 4.00 ud 861.49 3,445.96 100.00% 4.00 $3,445.96 0.00% 0.00 $0.00 100.00%
6.06 AISLADOR TIPO CAMPANA CERAMICA 2.00 ud 252.33 504.66 100.00% 2.00 $504.66 0.00% 0.00 $0.00 100.00%


6.07 CONECTOR DE EMPALME A COMPRESION 10.00 ud 189.60 1,896.00 100.00% 10.00 $1,896.00 0.00% 0.00 $0.00 100.00%
6.08 RIEL UNITRON 5.00 pl 841.34 4,206.70 100.00% 5.00 $4,206.70 0.00% 0.00 $0.00 100.00%
6.09 ABAZADERA DE 2 PULG UNITRON 3.00 ud 45.00 135.00 100.00% 3.00 $135.00 0.00% 0.00 $0.00 100.00%
6.10 CONECTOR DE EMPALME A CUT OUT 1.00 ud 365.00 365.00 100.00% 1.00 $365.00 0.00% 0.00 $0.00 100.00%
6.11 COUPLING DE 2PULG IMC 2.00 ud 90.86 181.72 100.00% 2.00 $181.72 0.00% 0.00 $0.00 100.00%
6.12 CURVA DE 2 PULG IMC 2.00 ud 371.70 743.40 100.00% 2.00 $743.40 0.00% 0.00 $0.00 100.00%
6.13 ALAMBRE ALIMENTACION 3 THWN N2/0 88.00 pl 781.67 68,787.16 100.00% 88.00 $68,787.16 0.00% 0.00 $0.00 100.00%
6.14 ALAMBRE 1/0 AAAC 380.00 pl 16.04 6,095.20 100.00% 380.00 $6,095.20 0.00% 0.00 $0.00 100.00%
6.15 CRUCETA 4X4 DE METAL 1.00 ud 2,788.93 2,788.93 100.00% 1.00 $2,788.93 0.00% 0.00 $0.00 100.00%
6.16 FLEJE DE 4 PIES EE METAL SOPORTE CRUCETA 1.00 ud 241.63 241.63 100.00% 1.00 $241.63 0.00% 0.00 $0.00 100.00%
6.17 AISLADOR CABEZA DE POSTE CON SOPORTE 2.00 ud 301.00 602.00 100.00% 2.00 $602.00 0.00% 0.00 $0.00 100.00%
6.18 TORNILLOS Y ARANDELAS 1.00 pa 750.00 750.00 100.00% 1.00 $750.00 0.00% 0.00 $0.00 100.00%
DISEO DE PLANOS, INTERCONEXION Y PAGO DE IMPUESTOS
6.19 1.00 pa 60,000.00 60,000.00 100.00% 1.00 $60,000.00 0.00% 0.00 $0.00 100.00%
EDENORTE
6.20 MANO DE OBRA 1.00 pa 202,021.32 202,021.32 100.00% 1.00 $202,021.32 0.00% 0.00 $0.00 100.00%
MEDIA TENSION 392,546.27 0.00% 392,546.27 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7.00 COMEDOR 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7.01 GLOBOS DE 4-6 PULG 11.00 ud 649.00 7,139.00 100.00% 11.00 $7,139.00 0.00% 0.00 $0.00 100.00%
7.02 LAMPARAS T8 4.00 ud 1,800.00 7,200.00 100.00% 4.00 $7,200.00 0.00% 0.00 $0.00 100.00%
7.03 SALIDA TOMACORRIENTE 220 V 2.00 ud 1,714.56 3,429.12 100.00% 2.00 $3,429.12 0.00% 0.00 $0.00 100.00%
7.04 SALIDA INTERRUPTOR DOBLE 2.00 ud 1,250.69 2,501.38 100.00% 2.00 $2,501.38 0.00% 0.00 $0.00 100.00%
7.05 CAJA DE BREAKER 4-8 CON BREAKER 1.00 ud 3,082.20 3,082.20 100.00% 1.00 $3,082.20 0.00% 0.00 $0.00 100.00%
7.06 SALIDA INTERRUPTOR SENCILLO 1.00 ud 1,444.25 1,444.25 100.00% 1.00 $1,444.25 0.00% 0.00 $0.00 100.00%


7.07 SALIDA INTERRUPTOR THREE WAY 4.00 ud 1,181.53 4,726.12 100.00% 4.00 $4,726.12 0.00% 0.00 $0.00 100.00%
7.08 SALIDA INTERRUPTOR ABANICO 12.00 ud 760.64 9,127.68 100.00% 12.00 $9,127.68 0.00% 0.00 $0.00 100.00%
7.09 SALIDA EN EMT PARA ABANICOS EN TECHO 12.00 ud 1,178.76 14,145.12 100.00% 12.00 $14,145.12 0.00% 0.00 $0.00 100.00%
7.10 SALIDA EN EMT PARA LAMPARAS T5, INCL LAMPARA 20.00 ud 3,878.76 77,575.20 100.00% 20.00 $77,575.20 0.00% 0.00 $0.00 100.00%
7.11 ALIMENTACION CON 2 THWN N4 Y 1 THWN N6 253.00 pl 230.73 58,374.69 100.00% 253.00 $58,374.69 0.00% 0.00 $0.00 100.00%
COMEDOR 188,744.76 0.00% 188,744.76 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
8.00 ALIMENTACION ELECTRICA A EDIFICIOS EXISTENTES 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
8.01 ALIMENTACION A EDIFICIO NI CON 2 THWN N4 1 THWN N6 235.00 pl 230.73 54,221.55 100.00% 235.00 $54,221.55 0.00% 0.00 $0.00 100.00%
8.02 ALIMENTACION A EDIFICIO N2 CON 2 THWN N4 1 THWN N6 144.00 pl 230.73 33,225.12 100.00% 144.00 $33,225.12 0.00% 0.00 $0.00 100.00%
8.03 ZANJA DE 0.3X0.3X51 CON TUBERIA DE 1 1/2 , 1, 3/4 4.66 m3 300.00 1,398.00 100.00% 4.66 $1,398.00 0.00% 0.00 $0.00 100.00%
8.04 ZANJA DE 0.3X0.3X76 CON 2 TUBERIA DE 1 1/2 , 1, 3/4 6.86 m3 300.00 2,058.00 100.00% 6.86 $2,058.00 0.00% 0.00 $0.00 100.00%
ZANJA DE 0.3X0.4X9 CON TUBERIA 3DE 1 1/2 , 1 DE 3, 1 DE 1 ,1

8.05 1.08 m3 300.00 324.00 100.00% 1.08 $324.00 0.00% 0.00 $0.00 100.00%
DE3/4
8.06 ZANJA CON TUBERIA DE 3/4 DE 0.30X0.30X76 6.86 m3 300.00 2,058.00 100.00% 6.86 $2,058.00 0.00% 0.00 $0.00 100.00%
ALIMENTACION ELECTRICA A EDIFICIOS EXISTENTES 93,284.67 0.00% 93,284.67 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL PARTIDAS 1,394,047.69 0.00 1,394,047.69 0.00 0.00 0.00 0.00
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS JARDINERIA 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.00 ACONDICIONAMIENTO EL AREA 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro 20,000.00 100.00% 1.00 $20,000.00 0.00% 0.00 $0.00 100.00%
1.01 1.00 PA 20,000.00


SUB-TOTAL ACONDICIONAMIENTO 20,000.00 0.00% 20,000.00 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2.00 PALMAS 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
2.01 Palma Areca de 5-7 109.00 UD 225.00 24,525.00 100.00% 109.00 $24,525.00 0.00% 0.00 $0.00 100.00%
2.02 Palma xica revoluta 7,200.00 100.00% 6.00 $7,200.00 0.00% 0.00 $0.00 100.00%
6.00 UD 1,200.00
2.03 Palma Fnix Rob Elina de 4-6 6.00 UD 600.00 3,600.00 100.00% 6.00 $3,600.00 0.00% 0.00 $0.00 100.00%
2.04 Palma Manila 7,250.00 100.00% 10.00 $7,250.00 0.00% 0.00 $0.00 100.00%
10.00 UD 725.00
2.05 Mano de obra de siembra 1.00 PA 12,772.50 12,772.50 100.00% 1.00 $12,772.50 0.00% 0.00 $0.00 100.00%
PALMAS 55,347.50 0.00% 55,347.50 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3.00 ARBUSTOS Y FLORES 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
3.01 Arbol chino 10,000.00 100.00% 200.00 $10,000.00 0.00% 0.00 $0.00 100.00%
200.00 UD 50.00
3.02 Remolacha 75.00 UD 30.00 2,250.00 100.00% 75.00 $2,250.00 0.00% 0.00 $0.00 100.00%
3.03 Mala madre 2,100.00 100.00% 60.00 $2,100.00 0.00% 0.00 $0.00 100.00%
60.00 UD 35.00
3.04 Cordiline 40.00 UD 30.00 1,200.00 100.00% 40.00 $1,200.00 0.00% 0.00 $0.00 100.00%
3.05 Crotos 70.00 UD 50.00 3,500.00 100.00% 70.00 $3,500.00 0.00% 0.00 $0.00 100.00%
3.06 Coralillos enanos 3,150.00 100.00% 70.00 $3,150.00 0.00% 0.00 $0.00 100.00%
70.00 UD 45.00
3.07 Mano de obra de siembra 1.00 PA 6,660.00 6,660.00 100.00% 1.00 $6,660.00 0.00% 0.00 $0.00 100.00%
ARBUSTOS Y FLORES 28,860.00 0.00% 28,860.00 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4.00 ARBOLES 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
4.01 Grigri de 5-7 pies 10.00 UD 900.00 9,000.00 100.00% 10.00 $9,000.00 0.00% 0.00 $0.00 100.00%
4.02 Mara 3.00 UD 1,200.00 3,600.00 100.00% 3.00 $3,600.00 0.00% 0.00 $0.00 100.00%


4.03 Mano de obra de siembra 3,780.00 100.00% 1.00 $3,780.00 0.00% 0.00 $0.00 100.00%
1.00 PA 3,780.00
ARBOLES 16,380.00 0.00% 16,380.00 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5.00 GRAMA Y TIERRA NEGRA 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
5.01 Grama Enana 327,849.65 100.00% 1,125.78 $327,849.65 0.00% 0.00 $0.00 100.00%
1,125.78 m2 291.22
GRAMA Y TIERRA NEGRA 327,849.65 0.00% 327,849.65 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6.00 AGROQUIMICOS 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
6.01 Abono (Urea y triple) 4.00 Sacos 2,000.00 8,000.00 100.00% 4.00 $8,000.00 0.00% 0.00 $0.00 100.00%
SUB-TOTAL AGROQUIMICOS 8,000.00 0.00% 8,000.00 0.00% 0.00 0.00 0.00%
0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7.00 MISCELANEOS 0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
7.01 Arena en area de juegos incluye suministro y regado 4.00 m3 1,350.00 5,400.00 100.00% 4.00 $5,400.00 0.00% 0.00 $0.00 100.00%
7.02 Piedras blancas pomier 2.00 m3 1,000.00 2,000.00 100.00% 2.00 $2,000.00 0.00% 0.00 $0.00 100.00%
7.03 Tarros bool 7,500.00 100.00% 3.00 $7,500.00 0.00% 0.00 $0.00 100.00%
3.00 Uds 2,500.00
7.04 Bancos fondo gris sin espaldar 4.00 Uds 4,500.00 18,000.00 100.00% 4.00 $18,000.00 0.00% 0.00 $0.00 100.00%
7.05 Sacos de viruta 2,800.00 100.00% 40.00 $2,800.00 0.00% 0.00 $0.00 100.00%
40.00 Uds 70.00
7.06 Zafacones de jardin 2.00 Uds 550.00 1,100.00 100.00% 2.00 $1,100.00 0.00% 0.00 $0.00 100.00%
Limpieza General de area, incluye bote de escombros y bote de material producto de

15,000.00 100.00% 1.00 $15,000.00 0.00% 0.00 $0.00 100.00%
excavacion de huecos para palmas
7.07 1.00 PA 15,000.00
Mantenimiento de plantas 22,500.00 100.00% 15.00 $22,500.00 0.00% 0.00 $0.00 100.00%
7.08 15.00 dias 1,500.00
7.09 Murales en area inicial 1.00 Uds 35,000.00 35,000.00 100.00% 1.00 $35,000.00 0.00% 0.00 $0.00 100.00%
SUB-TOTAL MISCELANEOS 109,300.00 0.00% 109,300.00 0.00% 0.00 0.00 0.00%
0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


SUB TOTAL PARTIDAS NUEVAS JARDINERIA 565,737.15 0.00 565,737.15 0.00 0.00 0.00 0.00
SUB TOTAL PARTIDAS No. 7 $2,915,827.34 $2,915,827.34 ($38,829.00)
VERJA PERIMETRAL
1 PINTURA
1.01 Pintura Mantenimiento Puertas sugerida por la unidad de fiscalizacion de MINERD 24.80 M2 165.93 4,115.06 0.00% $0.00 100.00% 24.80 $4,115.06 100.00%
4,115.06 0.00 4,115.06
MODULO DE AULAS
1 INSTALACIONES SANITARIAS
1.01 Duchas en baos aula inicial incluye suministro y mano de obra 2.00 UD 2,850.00 5,700.00 0.00% $0.00 100.00% 2.00 $5,700.00 100.00%
Suministro y colocacion Columna falsa en DENSGLASS para cubrir tuberas detrs de los
1.02 14.63 M2 934.20 13,667.35 0.00% $0.00 100.00% 14.63 $13,667.35 100.00%
baos 10.60 x 1.38 del 1er @ 3er nivel
19,367.35 0.00 19,367.35
COCINA COMEDOR
1 INSTALACIONES SANITARIAS
Suministro y colocacion Columnas falsas en DENSGLASS para cubrir tuberas 2 unidades de

1.01 5.66 M2 934.20 5,287.57 0.00% $0.00 100.00% 5.66 $5,287.57 100.00%
3.63x0.78
5,287.57 0.00 5,287.57


SUB-TOTAL 28,769.98 0.00 28,769.98
PARTIDAS NUEVAS
3 ACERAS INTER CONEXIN ENTRE MODULO DE AULAS Y COMEDOR 0.00
3.01 Excavacin para zapata de bordillo 13.00 m3 286.53 3,724.89 0.00% $0.00 100.00% 13.00 $3,724.89 100.00%
3.02
con 3 redondas de 3/8 y cangrejos de 3/8 @ 20 cm H= 0.20mt
6.50 m3 8,866.58 57,632.76 0.00% $0.00 100.00% 6.50 $57,632.76 100.00%
3.03 Block en bordillo 1L (H=0.20) 76.20 ml 522.36 39,803.83 0.00% $0.00 100.00% 76.20 $39,803.83 100.00%
3.04 Relleno de reposicin manual 4.33 m3 110.00 476.30 0.00% $0.00 100.00% 4.33 $476.30 100.00%
3.05 Relleno compactado con material granular 13.61 m3 690.00 9,390.90 0.00% $0.00 100.00% 13.61 $9,390.90 100.00%
3.06 Bote de material proveniente de excavacion 16.90 m3 300.00 5,070.00 0.00% $0.00 100.00% 16.90 $5,070.00 100.00%
Hormign armado y violinado en acera
3.07
H= 10cm con malla electro soldada de 20 x 20
90.73 m2 742.55 67,371.56 0.00% $0.00 100.00% 90.73 $67,371.56 100.00%
183,470.24 0.00 183,470.24
AREA DE JUEGOS DIVISION 0.00
0.00
1 AREA DE JUEGOS DIVISION 0.00
1.01 excavacion zapata 11.81 m3 286.53 3,383.92 0.00% $0.00 100.00% 11.81 $3,383.92 100.00%
Hormign armado en zapata,
1.02
3.94 m3 8,866.58 34,934.32 0.00% $0.00 100.00% 3.94 $34,934.32 100.00%
1.03 Block BNP de 6" 18.38 m2 810.40 14,895.15 0.00% $0.00 100.00% 18.38 $14,895.15 100.00%
1.04 Block SNP de 6" 28.00 m2 817.10 22,878.80 0.00% $0.00 100.00% 28.00 $22,878.80 100.00%
1.05 Paete 56.00 m2 221.45 12,401.20 0.00% $0.00 100.00% 56.00 $12,401.20 100.00%
1.06 Cantos 1.60 ml 62.95 100.72 0.00% $0.00 100.00% 1.60 $100.72 100.00%
1.07 Zabaleta entre muro y malla en ambos lados 43.75 ml 76.15 3,331.56 0.00% $0.00 100.00% 43.75 $3,331.56 100.00%


1.08 Relleno de reposicion manual 5.25 m3 110.00 577.50 0.00% $0.00 100.00% 5.25 $577.50 100.00%
Malla de 6ft, incluye palometas, 3 lneas alambre de pas, abrazaderas, tola y tubos verticales y
1.09
horizontales
143.50 pl 422.10 60,571.35 0.00% $0.00 100.00% 143.50 $60,571.35 100.00%
1.10 Pintura acrilica en muros 56.00 m2 128.49 7,195.44 0.00% $0.00 100.00% 56.00 $7,195.44 100.00%
1.11 Pintura mantenimiento en malla 80.06 m2 159.69 12,784.78 0.00% $0.00 100.00% 80.06 $12,784.78 100.00%
173,054.74 0.00 173,054.74
2 SANITARIA EXTERIOR 0.00
2.01 Trampa de grasa 0.80X0.80X0.80 3.00 ud 7,585.60 22,756.80 0.00% $0.00 100.00% 3.00 $22,756.80 100.00%
2.02 Tuberia Drenaje 6" SDR-41 36.40 ml 662.95 24,131.38 0.00% $0.00 100.00% 36.40 $24,131.38 100.00%
2.03 Excavacin para colocacin de tubera de arrastre sanitario 43.51 m3 286.53 12,466.92 0.00% $0.00 100.00% 43.51 $12,466.92 100.00%
2.04 Relleno de reposicin manual en excavacin para tubera de arrastre sanitario 41.41 m3 120.00 4,969.20 0.00% $0.00 100.00% 41.41 $4,969.20 100.00%
2.05 Tapas de cmaras spticas 3.45 M2 645.80 2,228.01 0.00% $0.00 100.00% 3.45 $2,228.01 100.00%
2.06 Block para subir tapas de cmaras spticas 2.48 M2 810.40 2,009.79 0.00% $0.00 100.00% 2.48 $2,009.79 100.00%
2.07 Paete faltante en cmara sptica 2.56 M2 221.45 566.91 0.00% $0.00 100.00% 2.56 $566.91 100.00%
2.08 Tubera 2 de arrastre de agua potable 41.90 ML 237.81 9,964.24 0.00% $0.00 100.00% 41.90 $9,964.24 100.00%
2.11 Tubera de arrastre de agua potable para llaves de chorro 41.60 ML 86.45 3,596.32 0.00% $0.00 100.00% 41.60 $3,596.32 100.00%
2.12 Excavacin para colocacin de tuberas de agua potable 8.17 M3 286.53 2,340.95 0.00% $0.00 100.00% 8.17 $2,340.95 100.00%
2.13 Relleno sobre tuberas de agua potable 8.17 M3 120.00 980.40 0.00% $0.00 100.00% 8.17 $980.40 100.00%
98,264.01 0.00 98,264.00
CANCHA MIXTA 0.00
0.00
1 CANCHA MIXTA 0.00
1.01 Pintura y sealizacin 540.00 m2 110.40 59,616.00 0.00% $0.00 100.00% 540.00 $59,616.00 100.00%


1.02 Cortes en losa de piso 192.00 ml 90.00 17,280.00 0.00% $0.00 100.00% 192.00 $17,280.00 100.00%
1.03 Cncamos para soporte de malla de voleibol de por 4 4.00 ud 245.80 983.20 0.00% $0.00 100.00% 4.00 $983.20 100.00%
77,879.20 0.00 77,879.20
BASE PARA SOPORTE LMPARAS EXTERIORES 0.00
0.00
1 BASE PARA SOPORTE DE LMPARAS EXTERIORES 0.00
1.01 Excavacin en Bases para lmparas 1.08 M3 286.53 309.45 0.00% $0.00 100.00% 1.08 $309.45 100.00%
Hormign en Bases para lmparas, incluye 4 varillas de
1.02
con estribos 3/8 @ 20 cm 0.40x0.45x1.50mt por 6 unidades
1.62 M3 6,556.86 10,622.11 0.00% $0.00 100.00% 1.62 $10,622.11 100.00%
1.03 Paete en Bases para lmparas 6.60 M2 221.45 1,461.57 0.00% $0.00 100.00% 6.60 $1,461.57 100.00%
1.04 Cantos en Bases para lmparas 3.78 ML 62.95 237.95 0.00% $0.00 100.00% 3.78 $237.95 100.00%
1.05 Pintura en Bases para lmparas 6.60 M2 128.49 848.03 0.00% $0.00 100.00% 6.60 $848.03 100.00%
13,479.12 0.00 13,479.11
RAMPAS DISCAPACITADOS 0.00
0.00
1 RAMPAS DISCAPACITADOS 0.00
1.01 Hormign 210 en rampa para discapacitados H = 0.12 3.67 M2 645.80 2,370.09 0.00% $0.00 100.00% 3.67 $2,370.09 100.00%
Barandas en rampas para discapacitados, tubo de 2 negro de 3.66 mm horizontal, ms 25 unidades de
1.02
tubo de 2" negro de 3.66 mm vertical de 0.88 mt de altura, cada ML comprende 2 lneas de barras 5/8"
22.61 ML 2,200.00 49,742.00 0.00% $0.00 100.00% 22.61 $49,742.00 100.00%
1.03 Pintura en rampas discapacitados incluye logos en las tres rampas 19.91 M2 128.49 2,558.24 0.00% $0.00 100.00% 19.91 $2,558.24 100.00%
54,670.32 0.00 54,670.33
REA CVICA 0.00
0.00
1 REA CVICA 0.00
Hormign violinado completivo rea cvica,

1.01
con malla electro soldada de 20 x 20, H= 10cm
46.67 m2 941.65 43,946.81 0.00% $0.00 100.00% 46.67 $43,946.81 100.00%
1.02 Botes proveniente de demoliciones, basura y escombros apilados en el terreno 16 viajes de 3 mts 48.00 m3 300.00 14,400.00 0.00% $0.00 100.00% 48.00 $14,400.00 100.00%


58,346.81 0.00 58,346.81
REA EXTERIOR 0.00
0.00
1 REA EXTERIOR 0.00
1.01 Hormign 210 en Aceras frontal del plantel 37.20 m2 685.40 25,496.88 0.00% $0.00 100.00% 37.20 $25,496.88 100.00%
1.02 Demolicin fondo de Cuneta frente a la escuela 2.73 M2 110.00 300.30 0.00% $0.00 100.00% 2.73 $300.30 100.00%
1.03 Bote proveniente de demolicin en cuneta 0.35 M3 300.00 105.00 0.00% $0.00 100.00% 0.35 $105.00 100.00%
1.04 Hormign en fondo de cuneta frente a la escuela 2.73 M2 545.60 1,489.49 0.00% $0.00 100.00% 2.73 $1,489.49 100.00%
1.05 Encache en cuneta 1.73 M2 1,285.35 2,223.66 0.00% $0.00 100.00% 1.73 $2,223.66 100.00%
29,615.32 0.00 29,615.33
2 PLAZOLETA ENTRE COMEDOR Y BAO EXTERIOR 0.00
2.01 Excavacin zapata bordillo en aceras plazoleta 7.55 M3 286.53 2,163.30 0.00% $0.00 100.00% 7.55 $2,163.30 100.00%
2.02 Hormign en zapata bordillo en aceras plazoleta 2.52 M3 8,866.58 22,343.78 0.00% $0.00 100.00% 2.52 $22,343.78 100.00%
2.03 Relleno zapata bordillo en aceras plazoleta 3.35 M3 120.00 402.00 0.00% $0.00 100.00% 3.35 $402.00 100.00%
2.04 Block en Bordillo en aceras plazoleta 11.18 M2 810.40 9,060.27 0.00% $0.00 100.00% 11.18 $9,060.27 100.00%
2.05 Cantos en bordillo en aceras plazoleta 27.95 ml 62.95 1,759.45 0.00% $0.00 100.00% 27.95 $1,759.45 100.00%
2.06 Hormign en aceras frente plazoleta 36.81 M2 685.40 25,229.57 0.00% $0.00 100.00% 36.81 $25,229.57 100.00%
60,958.38 0.00 60,958.38
MDULO EXISTENTE 1 0.00
0.00
1 MDULO EXISTENTE 1 0.00
1.01 Desmonte de puerta de polimetal paneladas en mal estado de 1 x 2.10 4.00 ud 300.00 1,200.00 0.00% $0.00 100.00% 4.00 $1,200.00 100.00%
1.02 Puertas de polimetal de 1 x 2.10, incluye llavn, tirador de en acero inoxidable y visor en cristal. 4.00 ud 6,900.00 27,600.00 0.00% $0.00 100.00% 4.00 $27,600.00 100.00%
1.03 Pintura acrlica exterior una mano 132.47 M2 105.40 13,962.34 0.00% $0.00 100.00% 132.47 $13,962.34 100.00%


1.04 Pintura acrlica interior una mano incluye techos 486.41 M2 105.40 51,267.61 0.00% $0.00 100.00% 486.41 $51,267.61 100.00%
1.05 Pintura mantenimiento exterior una mano 135.74 M2 110.36 14,980.27 0.00% $0.00 100.00% 135.74 $14,980.27 100.00%
1.06 Pintura mantenimiento interior una mano 150.95 M2 110.36 16,658.84 0.00% $0.00 100.00% 150.95 $16,658.84 100.00%
1.07 Pintura acrlica en block calados ambas caras 53.12 M2 105.40 5,598.85 0.00% $0.00 100.00% 53.12 $5,598.85 100.00%
1.08 Zabaletas entre muros y aceras 54.00 ML 76.55 4,133.70 0.00% $0.00 100.00% 54.00 $4,133.70 100.00%
135,401.61 0.00 135,401.61
MDULO EXISTENTE 2 0.00
0.00
1 MDULO EXISTENTE 2 0.00
1.01 Desmonte de puerta de polimetal paneladas en mal estado de 1 x 2.10 2.00 ud 300.00 600.00 0.00% $0.00 100.00% 2.00 $600.00 100.00%
1.02 Puertas de polimetal de 1 x 2.10, incluye llavn, tirador de en acero inoxidable y visor en cristal. 2.00 ud 6,900.00 13,800.00 0.00% $0.00 100.00% 2.00 $13,800.00 100.00%
1.03 Pintura acrlica exterior una mano 54.83 M2 105.40 5,779.08 0.00% $0.00 100.00% 54.83 $5,779.08 100.00%
1.04 Pintura acrlica interior una mano incluye techos 167.76 M2 105.40 17,681.90 0.00% $0.00 100.00% 167.76 $17,681.90 100.00%
1.05 Pintura mantenimiento exterior una mano 63.53 M2 110.36 7,011.17 0.00% $0.00 100.00% 63.53 $7,011.17 100.00%
1.06 Pintura mantenimiento interior una mano 36.72 M2 110.36 4,052.42 0.00% $0.00 100.00% 36.72 $4,052.42 100.00%
1.07 Pintura acrlica en block calados ambas caras 29.32 M2 105.40 3,090.33 0.00% $0.00 100.00% 29.32 $3,090.33 100.00%
1.08 Zabaletas entre muros y aceras 50.60 ML 76.55 3,873.43 0.00% $0.00 100.00% 50.60 $3,873.43 100.00%
1.09 Mural alegrico a Duarte de 4.60mt x 2.70mt 1.00 P.A 25,000.00 25,000.00 0.00% $0.00 100.00% 1.00 $25,000.00 100.00%
80,888.33 0.00 80,888.33
SEALIZACIONES EN GENERAL 0.00
0.00
1 SEALIZACIONES EN GENERAL 0.00
1.01 Sealizacin ACM grabado (4"*16") En mdulo existente 1 4.00 Ud 742.40 2,969.60 0.00% $0.00 100.00% 4.00 $2,969.60 100.00%
1.02 Sealizacin ACM grabado (4"*16") En mdulo existente 2 3.00 Ud 742.40 2,227.20 0.00% $0.00 100.00% 3.00 $2,227.20 100.00%


1.03 Sealizacin ACM grabado (4"*16") en baos existentes 2.00 Ud 742.40 1,484.80 0.00% $0.00 100.00% 2.00 $1,484.80 100.00%
1.04 Letras de 6" en Sintra con el nombre de COMEDOR ESCOLAR 14.00 Ud 825.00 11,550.00 0.00% $0.00 100.00% 14.00 $11,550.00 100.00%
1.05 Letras de 8" en Sintra con el nombre de ESCUELA BASICA JAIME MOLINA MOTA 28.00 Ud 1,160.00 32,480.00 0.00% $0.00 100.00% 28.00 $32,480.00 100.00%
1.06 Letras de 6" en Sintra con el nombre de AULA INICIAL 11.00 Ud 825.00 9,075.00 0.00% $0.00 100.00% 11.00 $9,075.00 100.00%
59,786.60 0.00 59,786.60
BAOS EXISTENTES 0.00
0.00
1 BAOS EXISTENTES 0.00
1.01 Pintura acrlica exterior 17.66 M2 128.49 2,269.13 0.00% $0.00 100.00% 17.66 $2,269.13 100.00%
1.02 Pintura mantenimiento exterior 24.04 M2 159.69 3,838.95 0.00% $0.00 100.00% 24.04 $3,838.95 100.00%
1.03 Pintura acrlica interior incluye techo 57.05 M2 128.49 7,330.35 0.00% $0.00 100.00% 57.05 $7,330.35 100.00%
1.04 Cambio de llavn nuevo en puertas 2.00 Ud 350.00 700.00 0.00% $0.00 100.00% 2.00 $700.00 100.00%
1.05 Zabaleta entre muros y aceras 16.04 ML 76.55 1,227.86 0.00% $0.00 100.00% 16.04 $1,227.86 100.00%
1.06 Reparacin de puertas de cubculos, cambio de bisagras 2 bisagras por puerta 8.00 Ud 65.00 520.00 0.00% $0.00 100.00% 8.00 $520.00 100.00%
1.07 Pedestal para lavamanos corona 1.00 Ud 1,169.83 1,169.83 0.00% $0.00 100.00% 1.00 $1,169.83 100.00%
1.08 Cambio Llaves para orinales tipo llave de paso de 2.00 Ud 1,245.00 2,490.00 0.00% $0.00 100.00% 2.00 $2,490.00 100.00%
1.09 Reparacin de aparatos sanitarios; 4 inodoros, 3 lavamanos y 2 orinales 1.00 P.A. 4,500.00 4,500.00 0.00% $0.00 100.00% 1.00 $4,500.00 100.00%
1.10 Reparacin de registros, fondo y colocacin de tapa 2.10 x 0.57 x 0.80 1.00 P.A. 1,500.00 1,500.00 0.00% $0.00 100.00% 1.00 $1,500.00 100.00%
1.11 Cambio de llaves en lavamanos 2.00 Ud 350.00 700.00 0.00% $0.00 100.00% 2.00 $700.00 100.00%
26,246.13 0.00 26,246.13
CISTERNA EXISTENTE 0.00
0.00
1 CISTERNA EXISTENTE 0.00
1.01 Hormign simple sobre losa 9.02 M2 545.60 4,921.31 0.00% $0.00 100.00% 9.02 $4,921.31 100.00%


1.02 Bomba p/cisterna 2 HP Marca PENTAIR STA RITE 1.00 Ud 22,744.98 22,744.98 0.00% $0.00 100.00% 1.00 $22,744.98 100.00%
1.03 Tanque de 82 Gls. ( Presurizado en Fibra) 1.00 Ud 23,000.00 23,000.00 0.00% $0.00 100.00% 1.00 $23,000.00 100.00%
1.04 Tapa de cisterna (galvanizada) de 60 cm x 60 cm 1.00 Ud 3,500.00 3,500.00 0.00% $0.00 100.00% 1.00 $3,500.00 100.00%
1.05 Paete 2.08 M2 221.45 460.62 0.00% $0.00 100.00% 2.08 $460.62 100.00%
1.06 Cantos 10.40 ML 62.95 654.68 0.00% $0.00 100.00% 10.40 $654.68 100.00%
1.07 Bomba sumergible de 1/2 HP Marca FRANKLIN 1.00 Ud 21,072.00 21,072.00 0.00% $0.00 100.00% 1.00 $21,072.00 100.00%
1.08 Pintura acrlica 23.19 M2 128.49 2,979.68 0.00% $0.00 100.00% 23.19 $2,979.68 100.00%
1.09 Pintura mantenimiento 12.67 M2 159.69 2,023.27 0.00% $0.00 100.00% 12.67 $2,023.27 100.00%
1.10 Mano de obra instalacin bomba de 2HP 1.00 P.A. 2,500.00 2,500.00 0.00% $0.00 100.00% 1.00 $2,500.00 100.00%
1.11 Mano de obra instalacin bomba sumergible de HP 1.00 P.A. 1,300.00 1,300.00 0.00% $0.00 100.00% 1.00 $1,300.00 100.00%
1.12 Piezas en PVC y en HIERRO GALVANIZADO para instalacin de bomba de 2HP 1.00 P.A. 1,750.00 1,750.00 0.00% $0.00 100.00% 1.00 $1,750.00 100.00%
1.13 Piezas de PVC para instalacin de bomba sumergible de HP 1.00 P.A. 800.00 800.00 0.00% $0.00 100.00% 1.00 $800.00 100.00%
1.14 Tubera de 1 PVC de presin SCH-40 para colocacin de bomba sumergible 19.20 ML 98.45 1,890.24 0.00% $0.00 100.00% 19.20 $1,890.24 100.00%
1.15 Check horizontal de 1 1.00 Ud 215.00 215.00 0.00% $0.00 100.00% 1.00 $215.00 100.00%
1.16 Check Vertical de 1 1.00 Ud 215.00 215.00 0.00% $0.00 100.00% 1.00 $215.00 100.00%
1.17 Pintura mantenimiento en puerta de caseta cisterna 1.16 M2 260.00 301.60 0.00% $0.00 100.00% 1.16 $301.60 100.00%
90,328.38 0.00 90,328.38
ASTA Y TARJA 0.00
0.00
1 ASTA Y TARJA 0.00
1.01 Hormign Simple 210 k/cm2 Losa superior (h=0.10 m) 0.21 M3 6,300.00 1,323.00 0.00% $0.00 100.00% 0.21 $1,323.00 100.00%
1,323.00 0.00 1,323.00
SUB-TOTAL 1,143,712.19 0.00 1,143,712.19


SUB-TOTAL PARTIDAS NUEVAS No. 8 1,172,482.17 0.00 1,172,482.17
TOTAL GENERAL PARTIDAS NUEVAS $11,459,407.19 $6,750,099.72 $1,133,653.17
SUB-TOTAL GENERAL $15,565,763.12 0.00% $10,858,104.30 0.00% 0.00 $1,135,586.32 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
GASTOS GENERALES 0.00% $0.00 0.00% 0.00
DIRECCION TECN. Y RESP. ADM. 10.00% $1,556,576.31 0.00% $1,085,810.43 0.00% 0.00 $113,558.63
GASTOS ADMINISTRATIVOS 3.00% $466,972.89 0.00% $325,743.13 0.00% 0.00 $34,067.59
TRANSPORTE 2.25% $350,229.67 0.00% $244,307.35 0.00% 0.00 $25,550.69
SEGUROS Y FIANZAS 4.50% $700,459.34 0.00% 0.00% 0.00 $539,716.08
LEY -616 (Liq. Y prest. Laborales) 1.00% $155,657.63 0.00% $108,581.04 0.00% 0.00 $11,355.87
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 10.00% $1,489,514.71 0.00% $909,471.47 0.00% 10.00% $113,558.63
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 5.00% $33,530.80 0.00% $33,530.80
CODIA 0.10% $15,565.76 0.00% $10,858.10 0.00% 0.00 $1,135.59
ITBIS 18.00% $280,183.74 0.00% $195,445.88 0.00% 0.00 $20,440.55
DIFERENCIA EST. DE SUELOS PA $1,700.00 0.00% $1,700.00 $0.00 0.00
ROTURA DE PROBETA PA $121,818.00 $121,818.00
TOTAL GASTOS GENERALES $5,172,208.84 0.00% $3,037,266.21 0.00% 0.00 $859,383.63
$0.00 0.00% $0.00 0.00% 0.00
TOTAL GENERAL AUMENTO DE CANTIDAD Y PARTIDAS NUEVAS : $20,737,971.96 $13,895,370.51 $1,994,969.95


PARTIDAS NUEVAS
SOLUCION PLUVIAL 0.00
0.00
CAMARAS DE INSPECCION PLUVIALES (DIMENSIONES INTERIORES 0.40M X 0.40M)

1 0.00
12 UD
1.01 Excavacin de material no clasificado 2.30 M3 286.53 659.02 0.00% $0.00 100.00% 2.30 $659.02 100.00%
1.02 Losa de hormign de fondo 0.38 M3 6,458.00 2,454.04 0.00% $0.00 100.00% 0.38 $2,454.04 100.00%
1.03 Muros de blocks de 6" 6.24 M2 810.40 5,056.90 0.00% $0.00 100.00% 6.24 $5,056.90 100.00%
1.04 Construccin de tapa de hormign armado 0.39 M3 6,458.00 2,518.62 0.00% $0.00 100.00% 0.39 $2,518.62 100.00%
1.05 Mortero para impermeabilizar 4.80 M2 235.60 1,130.88 0.00% $0.00 100.00% 4.80 $1,130.88 100.00%
1.06 Bote de material excavado 2.99 M3E 300.00 897.00 0.00% $0.00 100.00% 2.99 $897.00 100.00%
12,716.46 0.00 12,716.46
2 TUBERIAS DE DRENAJE PLUVIAL DE 08" PVC SDR-41 L= 48.00 0.00
2.01 Excavacin de material no clasificado 15.60 M3 286.53 4,469.87 0.00% $0.00 100.00% 15.60 $4,469.87 100.00%
2.02 Suministro y colocacin de material clasificado 12.96 M3 755.95 9,797.11 0.00% $0.00 100.00% 12.96 $9,797.11 100.00%
2.03 Suministro y colocacin de tubera PVC SDR-41 48.00 ML 911.91 43,771.68 0.00% $0.00 100.00% 48.00 $43,771.68 100.00%
2.04 Bote de material excavado 12.17 M3E 300.00 3,651.00 0.00% $0.00 100.00% 12.17 $3,651.00 100.00%
61,689.66 0.00 61,689.66


3 CANALETA CON REJILLA DE ANCHO= 0.30M L=69.10M 0.00
3.01 Excavacin de material no clasificado 13.37 M3 286.53 3,830.91 0.00% $0.00 100.00% 13.37 $3,830.91 100.00%
3.02 Losa de hormign de fondo 6.22 M3 6,458.00 40,168.76 0.00% $0.00 100.00% 6.22 $40,168.76 100.00%
3.03 Blocks de 6" 27.66 M2 810.40 22,415.66 0.00% $0.00 100.00% 27.66 $22,415.66 100.00%
3.04 Suministro y colocacin de ribetes de 1 1/2" y 1/2 a 0.05 m(rejilla) 69.10 ML 1,750.00 120,925.00 0.00% $0.00 100.00% 69.10 $120,925.00 100.00%
3.05 Mortero para impermeabilizar 33.60 M2 235.60 7,916.16 0.00% $0.00 100.00% 33.60 $7,916.16 100.00%
3.06 Bote de material excavado 17.38 M3E 300.00 5,214.00 0.00% $0.00 100.00% 17.38 $5,214.00 100.00%
200,470.49 0.00 200,470.49
SUB-TOTAL 274,876.61 0.00 274,876.61
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 10.00% 27,487.66 $27,487.66
GASTOS ADMINISTRATIVOS 3.00% 8,246.30 $8,246.30
TRANSPORTE 2.25% 6,184.72 $6,184.72
LEY -616 (Liq. Y prest. Laborales) 1.00% 2,748.77 $2,748.77
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 10.00% 27,487.66 $27,487.66
CODIA 0.10% 274.88 $274.88
ITBIS ( 18% ) 18.00% 4,947.78 $4,947.78
TOTAL GASTOS GENERALES 77,377.76 0.00 77,377.76


TOTAL GENERAL SOLUCION PLUVIAL: 352,254.37 0.00 352,254.37
TOTAL GENERAL PARTIDAS NUEVAS $21,090,226.33 $13,895,370.51 $2,347,224.31
REVISADO POR: O
SUPERVISORES DE OBRAS DEL ESTADO.
Ing. Stanly Nuez

Coordinador Provincial

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
122.00 $36,471.90
250.71 $75,213.00
167.16 $122,682.07
$234,366.97
$0.00
$0.00
1.02 $35,629.75
0.09 $2,284.30
0.06 $1,288.50
0.10 $1,842.67
0.06 $1,450.63
0.36 $6,503.44
$48,999.28

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
32.03 $40,580.09
31.49 $36,620.35
$77,200.44
$0.00
$0.00
14.45 $576.41
37.95 $1,513.83
148.78 $33,234.48
54.87 $2,107.01
37.57 $6,282.08
$43,713.81
$0.00
$0.00
5.00 $4,531.90
$4,531.90
$0.00
$0.00
67.78 $12,211.92

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$12,211.92
$0.00
5.89 $635.88
$635.88
$0.00
2.89 $10,479.14
$10,479.14
$0.00
5.00 $47,017.35
$47,017.35
$0.00
52.29 $15,164.10
$15,164.10
$0.00
$0.00
10.90 $508.38

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$508.38
$0.00
$494,829.17
$0.00
$0.00
$0.00
$0.00
0.17 $5,766.67
1.44 $51,225.48
0.32 $11,771.36
0.05 $1,537.60
0.09 $2,320.06
0.06 $1,305.20
0.10 $1,870.02
0.07 $1,266.97
$77,063.36
$0.00
$0.00
0.02 $25.54
$25.54

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
5.91 $243.14
33.23 $1,367.08
75.01 $18,672.24
192.25 $41,956.64
248.04 $15,728.22
82.80 $3,179.52
$81,146.84
$0.00
$0.00
6.00 $5,649.42
19.08 $15,818.27
$21,467.69
$0.00
$0.00
31.27 $5,663.00
$5,663.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
3.46 $12,545.96
$12,545.96
$0.00
$0.00
9.75 $20,249.00
$20,249.00
$0.00
206.03 $9,625.72
$9,625.72
$0.00
$227,787.11
$0.00
$0.00
$0.00
$0.00
0.16 $5,487.05
0.49 $15,813.72
2.76 $99,431.90
0.31 $11,560.13

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.46 $11,809.28
0.09 $2,349.09
0.07 $1,537.53
0.10 $1,893.34
2.35 $27,155.26
1.26 $22,982.92
$200,020.22
$0.00
$0.00
30.27 $1,273.46
326.04 $72,299.37
24.61 $6,554.38
494.89 $31,682.86
$111,810.07
$0.00
$0.00
12.60 $4,658.60
28.40 $2,278.82
45.53 $20,033.20
43.70 $9,871.37
$36,841.99

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
1.00 $1,064.44
6.00 $5,860.50
19.08 $15,971.68
$22,896.62
$0.00
$0.00
40.47 $7,363.11
$7,363.11
$0.00
$0.00
1.00 $9,403.47
$9,403.47
$0.00
$0.00
9.66 $20,153.37
$20,153.37
$0.00
176.06 $8,236.09

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$8,236.09
$0.00
$416,724.94
$0.00
$1,139,341.22
$0.00
$0.00
$0.00
$0.00
8.60 $2,973.88
4.00 $13,255.00
$16,228.88
$0.00
$16,228.88
$0.00
$0.00
23.56 $6,456.85
6.95 $8,307.47
10.70 $2,532.90
17.36 $1,091.77
$18,388.99

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$18,388.99
$0.00
$0.00
$0.00
0.00 $0.00
$0.00
$0.00
$0.00
4.04 $3,255.59
8.30 $1,975.23
18.04 $1,130.03
9.32 $1,197.53
$7,558.38
$0.00
$7,558.38
$0.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
10.00 $7,424.00
$7,424.00
$0.00
$7,424.00
$0.00
$0.00
$0.00
$0.00
43.91 $12,033.97
35.07 $20,943.45
17.12 $5,136.00
2.60 $17,677.19
3.99 $88,323.14
3.21 $69,796.73
62.09 $49,138.03
117.63 $101,971.09
1,157.44 $72,502.04
34.72 $8,335.92
193.14 $24,816.56

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
43.93 $19,768.50
2.40 $20,400.00
4.80 $1,464.34
$512,306.96
$0.00
$512,306.96
$0.00
$0.00
$0.00
$0.00
1.00 $840.00
1.00 $24,116.40
$24,956.40
$0.00
$24,956.40
$0.00
$0.00
$0.00
28.61 $4,214.83

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
203.42 $60,812.41
42.30 $12,645.59
289.18 $86,754.00
296.51 $167,421.41
$331,848.24
$0.00
$0.00
7.14 $64,402.59
2.49 $53,792.74
1.15 $25,588.49
6.73 $122,786.16
$266,569.98
$0.00
$0.00
115.90 $91,368.61
114.75 $92,094.91
$183,463.52
$0.00
117.54 $4,642.83

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
147.39 $35,118.62
337.89 $74,862.91
253.96 $15,834.41
$130,458.77
$0.00
176.70 $88,102.62
108.79 $101,879.66
28.84 $5,192.93
$195,175.21
$0.00
72.65 $152,565.00
$152,565.00
$0.00
$0.00
516.28 $24,079.30
336.19 $43,197.05
$67,276.35
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
39.57 $22,152.47
73.94 $8,071.29
$30,223.76
$0.00
2.00 $872.64
$872.64
$1,358,453.47
$0.00
$0.00
$0.00
3.00 $3,643.92
4.00 $4,971.88
$0.00
4.00 $12,000.00
$20,615.80
$0.00
$20,615.80
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
576.53 $84,934.40
11.65 $3,192.80
732.52 $219,756.00
888.96 $530,878.02
$838,761.22
$0.00
$0.00
0.46 $3,228.31
0.60 $4,765.21
$7,993.52
$0.00
$0.00
23.80 $18,762.49
$18,762.49
$0.00
$0.00
19.20 $4,534.27
0.52 $123.90

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.52 $20.54
91.36 $5,696.30
$10,375.01
$0.00
$0.00
0.52 $66.81
$66.81
$0.00
$875,959.05
$0.00
$0.00
$0.00
$0.00
118.14 $11,814.00
312.70 $93,810.00
29.03 $12,773.20
5.52 $1,600.80
$119,998.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.00 $432.38
20.00 $1,509.80
41.00 $6,765.00
$8,707.18
$128,705.18
$4,109,937.70
0.83 $723.70
0.86 $749.86
0.53 $462.12
15.88 $1,588.00
41.05 $1,642.00
0.02 $17.44
49.64 $4,382.22
8.71 $7,594.51
0.54 $470.84

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
13.88 $12,102.39
26.07 $17,920.52
2.42 $8.42
20.00 $186.40
400.00 $2,468.00
2.09 $313.50
20.00 $1,000.00
0.31 $270.30
0.15 $130.79
4.87 $4,246.30
17.90 $1,580.21
8.75 $772.45
11.05 $975.49
95.28 $6,729.63
29.19 $1,459.50
28.14 $6,352.89
4.00 $600.00
7.00 $1,050.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
9.00 $62,796.15
199.04 $36,671.13
175,264.76
15.57 $14,746.04
48.37 $37,803.09
54.72 $24,593.90
24.16 $20,223.85
24.21 $2,212.79
27.05 $193,823.26
4.81 $34,465.43
27.07 $10,546.74
35.21 $7,949.01
27.07 $22,089.12
1.00 $5,500.00
7.00 $1,400.00
375,353.24

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$550,617.99
$0.00
$0.00
710.13 $112,243.49
604.94 $70,663.04
3.00 $9,869.25
4.00 $22,000.00
32.00 $19,936.00
2.00 $2,887.43
4.00 $6,499.70
3.00 $900.00
$244,998.92
$0.00
$0.00
103.01 $1,167,583.67
0.34 $6,515.48
$1,174,099.15

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$1,419,098.07
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.00 $0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
0.00 0.00
0.00
20.00 755.40
48.00 270.72
1.00 1,638.55
$2,664.67
0.00
0.00
0.00
35.58 24,550.20
$24,550.20
0.00
0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.50 10,372.26
0.12 2,489.34
0.10 2,115.94
3.05 61,278.40
1.00 17,865.35
$94,121.29
0.00
0.00
0.00
0.41 8,505.25
2.39 48,018.16
3.86 70,334.67
0.88 19,755.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.83 3,928.38
$150,541.46
0.00
0.00
0.00
0.29 6,015.91
0.12 2,489.34
2.58 47,011.26
0.88 19,755.00
0.83 3,928.38
2.31 46,410.86
$125,610.75
0.00
0.00
0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.60 32,519.55
$32,519.55
0.00
0.00
21.68 19,545.39
32.76 34,831.09
$54,376.48
0.00
0.00
0.00
4.41 1,202.78
$1,202.78
0.00
0.00
0.66 6,887.54
0.38 8,530.57
0.31 6,959.15
0.27 3,080.58

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$25,457.84
0.00
0.00
11.25 9,077.18
$9,077.18
0.00
0.00
13.50 3,188.16
$3,188.16
0.00
0.00
0.00
92.40 15,473.30
120.12 36,036.00
$51,509.30
0.00
0.00
25.00 17,185.00
$17,185.00
0.00
592,004.66

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
19.00 4,275.00
8.80 898.04
21.00 2,143.05
25.20 1,393.56
1.00 2,000.00
1.00 4,856.36
$15,566.01
0.00
0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.43 14,094.55
0.66 14,425.26
2.97 22,759.76
$51,279.57
0.00
0.00
58.32 20,995.20
36.40 3,520.61
0.00
76.10 6,498.94
6.00 7,200.00
12.54 143,545.51
0.46 12,495.50
$194,255.76
0.00
261,101.34
$853,106.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
28.10 $40,604.50
0.00 40,604.50
0.00
39.45 $81,283.96
30.50 $110,593.00
28.10 $40,604.50
0.00 232,481.46
0.00
15.10 $54,752.60
0.00 54,752.60
0.00
2.84 $29,412.06
0.00 29,412.06
0.00 $0.00
93.52 $76,232.83
0.00 76,232.83
0.00 $0.00
1.98 $40,720.63
54.46 $97,488.30
42.90 $155,555.40

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
293,764.33
727,247.78
68.00 $18,290.64
18,290.64
594.00 $71,280.00
71,280.00
176.55 $46,762.80
229.52 $68,856.00
104.49 $72,098.10
40.50 $1,215.00
188,931.90

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.00 $5,700.00
$5,700.00
284,202.54
$1,011,450.32
$0.00
$0.00
8.47 $2,426.91
3.98 $35,288.98
37,715.89
$0.00
$0.00
3.08 $2,516.67
1.46 $1,007.40
0.92 $3,925.05
3.35 $741.86
14.40 $906.48
3.00 $34,500.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $2,500.00
7.20 $10,404.00
7.20 $10,404.00
80.32 $176,704.00
16.60 $47,310.00
0.00 $0.00
2.72 $12,240.00
2.61 $11,745.00
2.72 $12,240.00
69.94 $21,681.40
3.25 $8,125.00
28.30 $15,565.00
3.55 $2,858.28
375,374.14
$0.00
$0.00
28.12 $21,090.00
2.00 $7,100.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.00 $9,413.64
2.00 $12,186.26
2.00 $525.60
50,315.50
$0.00
$0.00
2.00 $7,100.00
2.00 $9,413.64
2.00 $12,186.26
2.00 $525.60
29,225.50
$0.00
$0.00
1.00 $4,706.82
1.00 $3,550.00
1.00 $375.00
1.00 $1,850.00
2.00 $525.60
11,007.42
$0.00
$0.00
2.00 $10,400.00
6.00 $31,200.00
6.00 $31,200.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $10,600.00
83,400.00
$0.00
$0.00
$0.00
$0.00
11.57 $9,315.59
14.17 $9,777.30
26.10 $24,078.29
43,171.18
$0.00
$0.00
1.47 $5,330.22
44.37 $138,452.15
66.67 $10,646.53
13.68 $45,631.01
2.07 $1,677.53
2.00 $12,806.94
0.68 $469.20
0.46 $1,898.13
2.25 $498.26
10.00 $629.50

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
101.05 $46,503.21
2.00 $8,311.20
4.00 $1,300.00
0.00 $0.00
1.00 $11,500.00
1.00 $800.00
1.00 $550.00
287,003.87
0.00
917,213.50
$0.00
4.00 $4,726.12
6.00 $7,089.18
4.00 $4,726.12
3.00 $4,332.75
2.00 $2,363.06
11.00 $11,519.20
3.00 $2,078.64
9.00 $9,514.26
3.00 $3,752.07

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $1,372.19
1.00 $3,082.20
2.00 $1,413.38
6.00 $3,894.00
9.00 $16,200.00
45.00 $6,624.99
82,688.16
$0.00
$0.00
6.00 $6,283.20
8.00 $9,452.24
6.00 $7,089.18
4.00 $5,777.00
1.00 $3,082.20
1.00 $1,372.19
6.00 $3,894.00
8.00 $14,400.00
5.00 $5,285.70
72.00 $10,599.99
67,235.70
$0.00
$0.00
5.00 $5,236.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
8.00 $9,452.24
1.00 $3,082.20
4.00 $5,777.00
3.00 $3,171.42
6.00 $7,089.18
8.00 $9,452.24
1.00 $1,372.19
13.00 $8,437.00
8.00 $14,400.00
98.00 $14,427.76
81,897.23
$0.00
$0.00
2.00 $50,000.00
4.00 $88,000.00
2.00 $5,577.86
2.00 $483.26
4.00 $332.84
4.00 $900.00
532.00 $55,347.51
200,641.47
$0.00
$0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
230.00 $3,652.40
6.00 $108,674.07
4.00 $12,800.00
3.00 $9,600.00
8.00 $76,000.00
898.00 $55,437.71
266,164.18
$0.00
$0.00
1.00 $3,082.20
80.00 $1,884.80
20.00 $317.60
1.00 $965.00
90.00 $14,595.65
20,845.25
$0.00
$0.00
1.00 $35,000.00
7.00 $3,752.49
1.00 $391.76
1.00 $637.34
4.00 $3,445.96
2.00 $504.66

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
10.00 $1,896.00
5.00 $4,206.70
3.00 $135.00
1.00 $365.00
2.00 $181.72
2.00 $743.40
88.00 $68,787.16
380.00 $6,095.20
1.00 $2,788.93
1.00 $241.63
2.00 $602.00
1.00 $750.00
1.00 $60,000.00
1.00 $202,021.32
392,546.27
$0.00
$0.00
11.00 $7,139.00
4.00 $7,200.00
2.00 $3,429.12
2.00 $2,501.38
1.00 $3,082.20
1.00 $1,444.25

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
4.00 $4,726.12
12.00 $9,127.68
12.00 $14,145.12
20.00 $77,575.20
253.00 $58,374.69
188,744.76
$0.00
$0.00
235.00 $54,221.55
144.00 $33,225.12
4.66 $1,398.00
6.86 $2,058.00
1.08 $324.00
6.86 $2,058.00
93,284.67
0.00
1,394,047.69
$0.00
$0.00
$0.00
$0.00
$20,000.00
1.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
20,000.00
$0.00
$0.00
$24,525.00
109.00
$7,200.00
6.00
$3,600.00
6.00
$7,250.00
10.00
$12,772.50
1.00
55,347.50
$0.00
$0.00
$10,000.00
200.00
$2,250.00
75.00
$2,100.00
60.00
$1,200.00
40.00
$3,500.00
70.00
$3,150.00
70.00
$6,660.00
1.00
28,860.00
$0.00
$0.00
$9,000.00
10.00
$3,600.00
3.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$3,780.00
1.00
16,380.00
$0.00
$0.00
$327,849.65
1,125.78
327,849.65
$0.00
$0.00
$8,000.00
4.00
8,000.00
$0.00
$0.00
$5,400.00
4.00
$2,000.00
2.00
$7,500.00
3.00
$18,000.00
4.00
$2,800.00
40.00
$1,100.00
2.00
$15,000.00
1.00
$22,500.00
15.00
$35,000.00
1.00
109,300.00
0.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
565,737.15
$2,876,998.34
24.80 $4,115.06
4,115.06
2.00 $5,700.00
14.63 $13,667.35
19,367.35
5.66 $5,287.57
5,287.57

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
28,769.98
13.00 $3,724.89
6.50 $57,632.76
76.20 $39,803.83
4.33 $476.30
13.61 $9,390.90
16.90 $5,070.00
90.73 $67,371.56
183,470.24
11.81 $3,383.92
3.94 $34,934.32
18.38 $14,895.15
28.00 $22,878.80
56.00 $12,401.20
1.60 $100.72
43.75 $3,331.56

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
5.25 $577.50
143.50 $60,571.35
56.00 $7,195.44
80.06 $12,784.78
173,054.74
3.00 $22,756.80
36.40 $24,131.38
43.51 $12,466.92
41.41 $4,969.20
3.45 $2,228.01
2.48 $2,009.79
2.56 $566.91
41.90 $9,964.24
19.30 $3,763.11
52.70 $8,489.97
41.60 $3,596.32
8.17 $2,340.95
8.17 $980.40
98,264.00
540.00 $59,616.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
192.00 $17,280.00
4.00 $983.20
77,879.20
1.08 $309.45
1.62 $10,622.11
6.60 $1,461.57
3.78 $237.95
6.60 $848.03
13,479.11
3.67 $2,370.09
22.61 $49,742.00
19.91 $2,558.24
54,670.33
46.67 $43,946.81
48.00 $14,400.00

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
58,346.81
37.20 $25,496.88
2.73 $300.30
0.35 $105.00
2.73 $1,489.49
1.73 $2,223.66
29,615.33
7.55 $2,163.30
2.52 $22,343.78
3.35 $402.00
11.18 $9,060.27
27.95 $1,759.45
36.81 $25,229.57
60,958.38
4.00 $1,200.00
4.00 $27,600.00
132.47 $13,962.34

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
486.41 $51,267.61
135.74 $14,980.27
150.95 $16,658.84
53.12 $5,598.85
54.00 $4,133.70
135,401.61
2.00 $600.00
2.00 $13,800.00
54.83 $5,779.08
167.76 $17,681.90
63.53 $7,011.17
36.72 $4,052.42
29.32 $3,090.33
50.60 $3,873.43
1.00 $25,000.00
80,888.33
4.00 $2,969.60
3.00 $2,227.20

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.00 $1,484.80
14.00 $11,550.00
28.00 $32,480.00
11.00 $9,075.00
59,786.60
17.66 $2,269.13
24.04 $3,838.95
57.05 $7,330.35
2.00 $700.00
16.04 $1,227.86
8.00 $520.00
1.00 $1,169.83
2.00 $2,490.00
1.00 $4,500.00
1.00 $1,500.00
2.00 $700.00
26,246.13
9.02 $4,921.31

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $22,744.98
1.00 $23,000.00
1.00 $3,500.00
2.08 $460.62
10.40 $654.68
1.00 $21,072.00
23.19 $2,979.68
12.67 $2,023.27
1.00 $2,500.00
1.00 $1,300.00
1.00 $1,750.00
1.00 $800.00
19.20 $1,890.24
1.00 $215.00
1.00 $215.00
1.16 $301.60
90,328.38
0.21 $1,323.00
1,323.00
1,143,712.19

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1,172,482.17
$7,883,752.89
$11,993,690.59
$0.00
$0.00
$1,199,369.06
$359,810.72
$269,858.04
$539,716.08
$119,936.91
$1,023,030.10
$33,530.80
$11,993.69
$215,886.43
$1,700.00
$121,818.00
$3,896,649.84
$0.00
$15,890,340.43

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
2.30 $659.02
0.38 $2,454.04
6.24 $5,056.90
0.39 $2,518.62
4.80 $1,130.88
2.99 $897.00
12,716.46
15.60 $4,469.87
12.96 $9,797.11
48.00 $43,771.68
12.17 $3,651.00
61,689.66

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
13.37 $3,830.91
6.22 $40,168.76
27.66 $22,415.66
69.10 $120,925.00
33.60 $7,916.16
17.38 $5,214.00
200,470.49
274,876.61
$27,487.66
$8,246.30
$6,184.72
$2,748.77
$27,487.66
$274.88
$4,947.78
77,377.76

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
352,254.37
$16,242,594.79
OFICINA DE INGENIEROS
S DE OBRAS DEL ESTADO.
ng. Stanly Nuez

ordinador Provincial
afael F. Martinez Flores
rvisin de Edificaciones Escolares


CDIGO No:
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN 0
ADICIONALES ACTUALES
No. DESCRIPCION CANT. UND P.U
0.00 0.00
AUMENTO DE CANTIDAD
II-
PRIMER NIVEL ( 1 aula Inicial + Area administrativa + Sanitaria + Escalera
).
6-
INSTALACION SANITARIA
j-
Desague de Pisos 2" 5.00 ud 906.38
SUB- TOTAL INSTALACION SANITARIA
8-
ACERAS PERIMETRALES
d-
Zabaletas 5.89 ml 107.96
SUB- TOTAL ACERAS PERIMETRALES
SUB-TOTAL PRIMER NIVEL
III- SEGUNDO NIVEL (1 Aulas + Biblioteca+Sanitarios)
5-
e-
SUB-TOTAL SEGUNDO NIVEL 0.00
186 de 436

CDIGO No:
0.00
III- TERCER NIVEL (2 Aulas + Sanitarios) 0.00
0.00
5-
TERMINACION DE TECHO
c-
Impermeabilizante polyester Lona (e=3mm) 45.53 m2 440.00
SUB- TOTAL TERMINACION DE TECHO
6-
e-
SUB-TOTAL TERCER NIVEL
SUB-TOTAL BLOQUE
VII-
INSTALACION SANITARIA EXTERIOR
1-
SANITARIA EXTERIOR
c-
Tuberia Drenaje 4" SDR-41( m.o. emp. exc.) 8.60 ml 345.80
d-
Cmara de Inspeccin ( 60*70*70)m 4.00 ud 3,313.75
SUB- TOTAL SANITARIA EXTERIOR
SUB-TOTAL INSTALACION SANITARIA EXTERIOR

187 de 436

CDIGO No:
XI-
AREAS EXTERIORES
1-
ACCESO PRINCIPAL ,AREA CIVICA
b-
Bancos de granito sin espaldar 3.00 ud 4,500.00
SUB- TOTAL ACCESO PRINCIPAL ,AREA CIVICA
3-
TARJA EN BRONCE ( 2.00*1.50 )
i-
Bloques en muros de 6" S.N.P. 4.04 m2 805.84
j-
Paete en muros maestreado 8.30 m2 237.98
k-
Cantos en general 18.04 ml 62.64
l-
Pintura acrlica (muros) 9.32 m2 128.49
SUB- TOTAL TARJA EN BRONCE ( 2.00*1.50 )
SUB-TOTAL AREAS EXTERIORES
XII-
MISCELANEOS
c-
Sealiz. ACM grabado (4"*16")(AULAS ) 10.00 ud 742.40
SUB- TOTAL MISCELANEOS
SUB-TOTAL MISCELANEOS
188 de 436

CDIGO No:
XIII- VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml)
1-
VERJA PERIMETRAL
f-
Columna (20 * 20) 41/2"est. 3/8"@ 20 0.31 m3 22,158.34
g-
Viga de Amarre (15*20)43/8"est.3/8"@20 0.41 m3 21,743.53
i-
Bloques en Muros Violinados de 6" S.N.P. 13.68 m2 866.88
l-
Cantos en ( Vigas y Cols. ) 552.30 ml 62.64
k-
Paete ( Vigas, Cols., ) 34.72 m2 240.09
m-
Pintura Acrlica en Muros ,vigas y col. 193.14 m2 128.49
n-
Alambre Trinchera (T/Costo) Inc. Palomet 43.93 ml 450.00
SUB- TOTAL VERJA PERIMETRAL
SUB-TOTAL VERJA PERIMETRAL EN MUROS
XIV-
INSTALACIONES ELECTRICAS
2-
ENTRADA GENERAL
h-
Tubo EMT. 2Q 1.00 ud 840.00
j-
Poste HA - 35 1.00 ud 24,116.40
SUB- TOTAL ENTRADA GENERAL

189 de 436

CDIGO No:
SUB-TOTAL INSTALACIONES ELECTRICAS
III- COCINA-COMEDOR TIPO II
10-
PINTURA
b-
Acrilica En Muros Modulo 336.19 m2 128.49
SUB- TOTAL PINTURA
12-
ACERAS PERIMETRAL EN AREA EXTERIOR
c-
HORMIGON SIMPLE (VIOLINADO H=0.10m) 39.57 m2 559.83
d-
Zabaleta 68.52 ml 109.16
SUB- TOTAL ACERAS PERIMETRAL EN AREA EXTERIOR
SUB-TOTAL COCINA-COMEDOR
14-
INSTALACION ELECTRICA DE COMEDOR
Comedor tipo I
a-
Salidas luz cenital 3.00 U 1,214.64
f-
Salidas tomacorrientes 110v, levitong 4.00 U 1,242.97
Aterrizados
g-
Abanicos KDK-56 sin globo 4.00 u 3,000.00
190 de 436

CDIGO No:
SUB- TOTAL INSTALACION ELECTRICA DE COMEDOR
CANCHA MIXTA
5-
TERMINACION DE SUPERFICES
b-
Paete liso en columnas 0.52 m2 238.27
c-
Fraguache 0.52 m2 39.50
d-
Cantos en general 42.80 ml 62.35
SUB- TOTAL TERMINACION DE SUPERFICES
8-
PINTURA
a-
Acrilica en columnas 0.52 m2 128.49
SUB- TOTAL PINTURA
SUB-TOTAL CANCHA MIXTA
SUB-TOTAL AUMENTO DE CANTIDAD
191 de 436

CDIGO No:
MODULO DE AULAS
1 ACERAS PERIMETRALES MODULO DE AULAS
1.01 Excavacion de zapata para bordillo 8.47 m3 286.53

1.02 3.98 m3 8,866.58
ACERAS PERIMETRALES MODULO DE AULAS
2 MDULO DE AULAS
2.01 Block para base de tinaco 3.08 M2 817.10
2.02 Relleno para base de tinaco 1.46 M3 690.00
2.03 Hormign simple para base de tinaco 0.92 M3 4,266.36
2.04 Paete para base de tinaco 3.35 M2 221.45
2.05 Cantos para base de tinaco 14.40 ML 62.95
2.06 Tinaco 500 Gls. ( Anti-algas) 3.00 Ud 11,500.00
2.07 Piezas en PVC para instalacin de 3 tinacos Incluye instalacion 1.00 P.A 2,500.00
2.08 Modulo de Aulas baranda balcon pasillo tubo Hierro Negro 3.5 mm 3er nivel 7.20 ML 1,445.00
2.09 Modulo de Aulas baranda balcon pasillo tubo Hierro Negro 3.5 mm 2do nivel 7.20 ML 1,445.00
Tubo Hierro Negro 2" negro de 3.66mm en baranda escalera 1er @ 3er nivel
2.10 80.32 ML 2,200.00
incluye las vertical, horizontal y en diagonal y curvas modulo de aulas.
Barras redondas 5/8" en baranda escalera 1er @ 3er nivel modulo de aulas nota:
2.11 16.60 ML 2,850.00
cada metro lineal contiene 5 lneas de barras.
Columna falsa para cubrir tuberas detrs de los baos 10.60 x 1.38 del 1er @ 3er
2.12 10.60 ML 2,150.00
nivel
2.13 Mesetas en graniflex, con soporte en angular de 1 x 1 de 3er nivel 2.72 M2 4,500.00
192 de 436

CDIGO No:
2.14 Mesetas en graniflex, con soporte en angular de 1 x 1 de 2do nivel 2.61 M2 4,500.00
2.15 Mesetas en graniflex, con soporte en angular de 1 x 1 de 1er nivel 2.72 M2 4,500.00
Hierros en entrada divisin aula inicial, en marco de 1 x 1 y barras de

2.16 69.94 P2 310.00
cuadradas 1er nivel
Baranda en acero inoxidable de 1 baos discapacitados, incluye piezas y mano

2.17 3.25 ml 2,500.00
de obra
2.18 Puertas en pino debajo de mesetas aula inicial 28.30 P2 550.00
2.19 Cermica blanca espaola sobre mesetas aula inicial 3.55 M2 805.15
MDULO DE AULAS
3 SANITARIA MDULO DE AULAS 3ER NIVEL
3.01 Plafond en PVC 3er nivel 28.12 m2 750.00
3.02 Lavamanos Corona ovalado de 0.50cm de largo 2.00 Ud 3,550.00
3.03 Lavamanos American Standard de 0.57 cm de largo 2.00 Ud 4,706.82
3.04 Orinales Cato 1.0 gpf/3.8lpd 2.00 Ud 6,093.13
3.05 Llave de chorro en vertedero 2.00 Ud 262.80
SANITARIA MDULO DE AULAS 3ER NIVEL
4 SANITARIA MDULO DE AULAS 2DO NIVEL
4.01 Lavamanos Corona ovalado de 0.50cm delargo 2.00 Ud 3,550.00
4.02 Lavamanos American Standard de 0.57 cm de largo 2.00 Ud 4,706.82
4.03 Orinales Cato 1.0 gpf/3.8lpd 2.00 Ud 6,093.13
SANITARIA MDULO DE AULAS 2DO NIVEL
193 de 436

CDIGO No:
5 SANITARIA MODULO DE AULAS 1ER NIVEL
5.01 Lavamanos American Standard de 57 cm de largo 1.00 Ud 4,706.82
5.02 Lavamanos sencillo taino 1.00 Ud 3,550.00
5.03 Llave de palanca para lavamanos discapacitados 1.00 Ud 375.00
5.04 Fregadero de una boca, incluye mezcladora simple 1.00 Ud 1,850.00
SANITARIA MODULO DE AULAS 1ER NIVEL
6 MODULO DE AULAS
6.01 Puerta de polimetal en (cub/Baos) 0.70x1.40 1er nivel 2.00 Ud 5,200.00
6.02 Puerta de polimetal en (cub/Baos) 0.70x1.40 2do nivel 6.00 Ud 5,200.00
6.03 Puerta de polimetal en (cub/Baos) 0.70x1.40 3er nivel 6.00 Ud 5,200.00
puerta de polimetal bao discapacitados (1.00 x 2.75), incluye llavin de palanca,

6.04 1.00 Ud 10,600.00
transo y tirador de acero inoxidable.
MODULO DE AULAS
COCINA COMEDOR
1 COCINA COMEDOR
1.01 Cermicas blancas espaolas 20 cm x 20 cm en lavaderos exteriores 11.57 m2 805.15
1.02 Relleno compactado con material granular en aceras 14.17 m3 690.00
1.03 Tableta Italicas 7x25cm en fachada parte frontal 26.10 m2 922.54
COCINA COMEDOR
2 COCINA COMEDOR
2.01 Ventanas AA reforzadas de 53mm 1.47 M2 3,626.00

194 de 436

CDIGO No:
2.02 Protectores de hierro en barras de cuadrada en ventanas (Cant. 44.37 m2) 44.37 M2 3,120.40
2.03 Pintura mantenimiento interior 66.67 M2 159.69
2.04 Puerta En Barras De 1/2" y tola 1/16 Marcos En 1"X1" 13.68 M2 3,335.60
2.05 Block para Base para tinaco 2.07 M2 810.40
2.06 Puertas de polimetal incluye tirador de en acero inoxidable y llavn 2.00 Ud 6,403.47
2.07 Relleno para base de tinaco 0.68 M3 690.00
2.08 Hormign simple para base de tinaco 0.46 M3 4,126.36
2.09 Paete para base de tinaco 2.25 M2 221.45
2.10 Cantos para base de tinaco 10.00 ML 62.95
2.11 Impermeabilizante polyester Lona (e=3mm) 101.05 M2 460.20
2.12 Lavaderos de granito de 2 bocas 2.00 Ud 4,155.60
2.13 Llaves de chorro en lavaderos, incluye piezas PVC e instalacin. 4.00 Ud 325.00
2.14 Columnas falsas para cubrir tuberas 2 unidades de 3.63x0.78 7.46 ML 2,150.00
2.15 Tinaco de 500 galones anti-algas Incluye instalacion 1.00 Ud 11,500.00
2.16 Mano de obra instalacin 1 tinaco EXISTENTE 1.00 P.A. 800.00
2.17 Piezas en pvc para instalacin 1.00 P.A. 550.00
COCINA COMEDOR
SUB TOTAL PARTIDAS
PARTIDAS NUEVAS
0.01 Salidas cenitales en Aulas 4.00 ud 1,181.53
195 de 436

CDIGO No:
0.02 Salidas cenitales Pasillos 6.00 ud 1,181.53
0.03 Salidas cenitales Adinistraativo 4.00 ud 1,181.53
0.04 Salidas cenitales Baos con Lamparas tipo Ojo de Buey 3.00 ud 1,444.25
0.05 Salidas cenitales Almacen 2.00 ud 1,181.53
0.06 Salidas Tomacorriente 120v 11.00 ud 1,047.20
0.07 Salidas Data 3.00 ud 692.88
0.08 Salida Interruptor sencillo 9.00 ud 1,057.14
0.09 Salida Interruptor doble 3.00 ud 1,250.69
0.10 Salida Interruptor Three way 1.00 ud 1,372.19
0.11 Caja de Breaker 4-8 con breeaker de 20amp 1.00 ud 3,082.20
0.12 Salida de telefono 2.00 ud 706.69
0.13 Globos 6 pulg 6.00 ud 649.00
0.14 Lamparas de 2 T tipo T8 de 32W 9.00 ud 1,800.00
0.15 ALIMENTACION CON 3THWNN6 45.00 pl 147.22
1.00 MODULO DE AULAS 2DO NIVEL
1.01 Salidas Tomacorriente120v 6.00 ud 1,047.20
1.02 Salidas cenitales Aulas 8.00 ud 1,181.53
1.04 Salidas cenitales Baos con lamparas tipo ojo de Buey 4.00 ud 1,444.25
1.06 Salida Interruptor Three way 1.00 ud 1,372.19
1.07 Globos de 6 pulg 6.00 ud 649.00
196 de 436

CDIGO No:
1.08 Lampara de 2 Tubos T8 de 32 W 8.00 ud 1,800.00
1.09 Salida Interruptor Sencillo 5.00 ud 1,057.14
1.10 ALIMENTACION CON 3THWNN6 72.00 pl 147.22
MODULO DE AULAS 2DO NIVEL
2.00 MODULO DE AULAS 3ER NIVEL
2.01 Salidas Tomacorriente120v 5.00 ud 1,047.20
2.02 Salidas cenitales Aulas 8.00 ud 1,181.53
2.04 Salidas cenitales Baos con Lamparas tipo Ojo de Buey 4.00 ud 1,444.25
2.05 Salida Interruptor sencillo 3.00 ud 1,057.14
2.07 Salidas cenitales Escaleras 8.00 ud 1,181.53
2.08 Salida Interruptor three way 1.00 ud 1,372.19
2.09 Globos 6 pulg 13.00 ud 649.00
2.10 Lampara de 2 Tubos T8 de 32 W 8.00 ud 1,800.00
2.11 ALIMENTACION CON 3 THWNN6 98.00 pl 147.22
3.00 CANCHA
3.01 POSTES DE 35 PIES DE HORMIGON 2.00 ud 25,000.00
3.02 LAMPARAS METAL HALIDE DE 1500W 4.00 ud 22,000.00
3.03 CRUCETA 4X4 DE METAL 2.00 ud 2,788.93
3.04 FLEJES DE 4PIES DE METAL 2.00 ud 241.63
197 de 436

CDIGO No:
3.05 TORNILLOS 5/8X10 4.00 ud 83.21
3.06 TORNILLOS PARA LAMPARAS 4.00 ud 225.00
3.07 ALAMBRE 2 THWN N6 532.00 pl 104.04
CANCHA
4.00 LUCES DE EXTERIOR
4.01 ALAMBRE DE VINIL 14/2 230.00 pl 15.88
4.02 POSTES DE METAL PARA LUCES 6.00 ud 18,112.34
4.03 REGISTROS DE HORMIGON 0.80X0.8X0.50 4.00 ud 3,200.00
4.04 REGISTROS DE HORMIGON 0.40X0.4X0.30 3.00 ud 3,200.00
4.05 LAMPARAS HPS TIPO CABEZA DE COBRA 250 W 8.00 ud 9,500.00
4.06 ALIMENTACION CON 2THWN N10 898.00 pl 61.73
LUCES DE EXTERIOR
5.00 BOMBAS DE AGUA
5.01 PANEL DE BREAKER DE 4*8 CON BREAKER PARA BOMBA 1.00 ud 3,082.20
5.04 CAJA DE CONTROL Y ARRANCADOR BOMBA 1.00 ud 965.00
5.05 ALIMENTACION CON 2 THWN N6 1 THWN N2 90.00 pl 162.17
BOMBAS DE AGUA
6.00 MEDIA TENSION
6.01 POSTE DE 40 PIES DE HORMIGON 1.00 ud 35,000.00
198 de 436

CDIGO No:
6.02 GRAPA TERMINAL N2 7.00 ud 536.07
6.03 SOPORTE DE CUT OUT SENCILLO 1.00 ud 391.76
6.04 GRAPA CALIENTE 1.00 ud 637.34
6.05 AISLADOR TIPO POLIMERO 4.00 ud 861.49
6.06 AISLADOR TIPO CAMPANA CERAMICA 2.00 ud 252.33
6.07 CONECTOR DE EMPALME A COMPRESION 10.00 ud 189.60
6.08 RIEL UNITRON 5.00 pl 841.34
6.09 ABAZADERA DE 2 PULG UNITRON 3.00 ud 45.00
6.10 CONECTOR DE EMPALME A CUT OUT 1.00 ud 365.00
6.11 COUPLING DE 2PULG IMC 2.00 ud 90.86
6.12 CURVA DE 2 PULG IMC 2.00 ud 371.70
6.13 ALAMBRE ALIMENTACION 3 THWN N2/0 88.00 pl 781.67
6.14 ALAMBRE 1/0 AAAC 380.00 pl 16.04
6.15 CRUCETA 4X4 DE METAL 1.00 ud 2,788.93
6.16 FLEJE DE 4 PIES EE METAL SOPORTE CRUCETA 1.00 ud 241.63
6.17 AISLADOR CABEZA DE POSTE CON SOPORTE 2.00 ud 301.00
6.18 TORNILLOS Y ARANDELAS 1.00 pa 750.00

DISEO DE PLANOS, INTERCONEXION Y PAGO DE IMPUESTOS
6.19 1.00 pa 60,000.00
EDENORTE
6.20 MANO DE OBRA 1.00 pa 202,021.32
MEDIA TENSION
7.00 COMEDOR
7.01 GLOBOS DE 4-6 PULG 11.00 ud 649.00
7.02 LAMPARAS T8 4.00 ud 1,800.00
199 de 436

CDIGO No:
7.03 SALIDA TOMACORRIENTE 220 V 2.00 ud 1,714.56
7.04 SALIDA INTERRUPTOR DOBLE 2.00 ud 1,250.69
7.05 CAJA DE BREAKER 4-8 CON BREAKER 1.00 ud 3,082.20
7.06 SALIDA INTERRUPTOR SENCILLO 1.00 ud 1,444.25
7.07 SALIDA INTERRUPTOR THREE WAY 4.00 ud 1,181.53
7.08 SALIDA INTERRUPTOR ABANICO 12.00 ud 760.64
7.09 SALIDA EN EMT PARA ABANICOS EN TECHO 12.00 ud 1,178.76
7.10 SALIDA EN EMT PARA LAMPARAS T5, INCL LAMPARA 20.00 ud 3,878.76
7.11 ALIMENTACION CON 2 THWN N4 Y 1 THWN N6 253.00 pl 230.73
COMEDOR
8.00 ALIMENTACION ELECTRICA A EDIFICIOS EXISTENTES
8.01 ALIMENTACION A EDIFICIO NI CON 2 THWN N4 1 THWN N6 235.00 pl 230.73
8.02 ALIMENTACION A EDIFICIO N2 CON 2 THWN N4 1 THWN N6 144.00 pl 230.73
8.03 ZANJA DE 0.3X0.3X51 CON TUBERIA DE 1 1/2 , 1, 3/4 4.66 m3 300.00
8.04 ZANJA DE 0.3X0.3X76 CON 2 TUBERIA DE 1 1/2 , 1, 3/4 6.86 m3 300.00
ZANJA DE 0.3X0.4X9 CON TUBERIA 3DE 1 1/2 , 1 DE 3, 1 DE 1 ,

8.05 1.08 m3 300.00
1 DE3/4
8.06 ZANJA CON TUBERIA DE 3/4 DE 0.30X0.30X76 6.86 m3 300.00
ALIMENTACION ELECTRICA A EDIFICIOS EXISTENTES
SUB TOTAL PARTIDAS
200 de 436

CDIGO No:
1.00 ACONDICIONAMIENTO EL AREA
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro

1.01 1.00 PA 20,000.00
SUB-TOTAL ACONDICIONAMIENTO
2.00 PALMAS
2.01 Palma Areca de 5-7 109.00 UD 225.00
2.02 Palma xica revoluta 6.00 UD 1,200.00
2.03 Palma Fnix Rob Elina de 4-6 6.00 UD 600.00
2.04 Palma Manila 10.00 UD 725.00
2.05 Mano de obra de siembra 1.00 PA 12,772.50

PALMAS
3.00 ARBUSTOS Y FLORES
3.01 Arbol chino 200.00 UD 50.00
3.02 Remolacha 75.00 UD 30.00
3.03 Mala madre 60.00 UD 35.00
3.04 Cordiline 40.00 UD 30.00
3.05 Crotos 70.00 UD 50.00
3.06 Coralillos enanos 70.00 UD 45.00

ARBUSTOS Y FLORES
4.00 ARBOLES
4.01 Grigri de 5-7 pies 10.00 UD 900.00
201 de 436

CDIGO No:
4.02 Mara 3.00 UD 1,200.00

ARBOLES
5.00 GRAMA Y TIERRA NEGRA
5.01 Grama Enana 1,125.78 m2 291.22

GRAMA Y TIERRA NEGRA
6.00 AGROQUIMICOS
6.01 Abono (Urea y triple) 4.00 Sacos 2,000.00

SUB-TOTAL AGROQUIMICOS
7.00 MISCELANEOS
7.01 Arena en area de juegos incluye suministro y regado 4.00 m3 1,350.00
7.02 Piedras blancas pomier 2.00 m3 1,000.00
7.03 Tarros bool 3.00 Uds 2,500.00
7.04 Bancos fondo gris sin espaldar 4.00 Uds 4,500.00
7.05 Sacos de viruta 40.00 Uds 70.00
7.06 Zafacones de jardin 2.00 Uds 550.00

Limpieza General de area, incluye bote de escombros y bote de material producto
de excavacion de huecos para palmas 1.00 PA 15,000.00
7.07
Mantenimiento de plantas
7.08 15.00 dias 1,500.00
7.09 Murales en area inicial 1.00 Uds 35,000.00

202 de 436

CDIGO No:
SUB TOTAL PARTIDAS NUEVAS JARDINERIA
SUB TOTAL PARTIDAS No. 7
SUB TOTAL AUMENTO DE CANTIDAD Y PARTIDAS NUEVAS
DESCUBICACIONES ACTUALES
SUB-TOTAL GENERAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 10.00%
GASTOS ADMINISTRATIVOS 3.00%
TRANSPORTE 2.25%
LEY -616 (Liq. Y prest. Laborales) 1.00%
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 10.00%
CODIA 0.10%
ITBIS 18.00%
TOTAL GASTOS GENERALES
TOTAL GENERAL ADICIONALES ACTUALES
REVISADO POR:
203 de 436

CDIGO No:
Ing. Stanly Nuez

Coordinador Provincial
204 de 436
la Repblica Dominicana
de Obras del Estado Adscrita al Poder Ejecutivo
275
10-abr-2017
NALES ACTUALES
VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$4,531.90
$4,531.90
$0.00
$0.00
$635.88
$635.88
$0.00
$5,167.78
$0.00
$0.00
$0.00
$0.00
$5,649.42
$5,649.42
$0.00
$5,649.42
205 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
$0.00
$0.00
$0.00
$0.00
$20,033.20
$20,033.20
$0.00
$5,860.50
$5,860.50
$0.00
$25,893.70
$0.00
$36,710.90
$0.00
$0.00
$0.00
$2,973.88
$13,255.00
$16,228.88
$0.00
$16,228.88
206 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
$0.00
$0.00
$0.00
$0.00
$13,500.00
$13,500.00
$0.00
$0.00
$3,255.59
$1,975.23
$1,130.03
$1,197.53
$7,558.38
$0.00
$21,058.38
$0.00
$0.00
$0.00
$7,424.00
$7,424.00
$0.00
$7,424.00
207 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
$0.00
$0.00
$0.00
$0.00
$6,869.08
$8,914.85
$11,858.92
$34,596.07
$8,335.92
$24,816.56
$19,768.50
$115,159.90
$0.00
$115,159.90
$0.00
$0.00
$0.00
$0.00
$840.00
$24,116.40
$24,956.40
208 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
$0.00
$24,956.40
$0.00
$0.00
$0.00
$43,197.05
$43,197.05
$0.00
$0.00
$22,152.47
$7,479.64
$29,632.11
$72,829.16
$0.00
$0.00
$3,643.92
$4,971.88
$0.00
$12,000.00
209 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
$20,615.80
$0.00
$20,615.80
$0.00
$0.00
$0.00
$123.90
$20.54
$2,668.58
$2,813.02
$0.00
$0.00
$66.81
$66.81
$0.00
$2,879.83
$0.00
$317,863.25
210 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
0.00
0.00
2,426.91
35,288.98
37,715.89
0.00
0.00
2,516.67
1,007.40
3,925.05
741.86
906.48
34,500.00
2,500.00
10,404.00
10,404.00
176,704.00
47,310.00
22,790.00
12,240.00
211 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
11,745.00
12,240.00
21,681.40
8,125.00
15,565.00
2,858.28
398,164.14
0.00
0.00
21,090.00
7,100.00
9,413.64
12,186.26
525.60
50,315.50
0.00
0.00
7,100.00
9,413.64
12,186.26
525.60
29,225.50
0.00
212 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
0.00
4,706.82
3,550.00
375.00
1,850.00
525.60
11,007.42
0.00
0.00
10,400.00
31,200.00
31,200.00
10,600.00
83,400.00
0.00
0.00
0.00
0.00
9,315.59
9,777.30
24,078.29
43,171.18
0.00
0.00
5,330.22
213 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
138,452.15
10,646.53
45,631.01
1,677.53
12,806.94
469.20
1,898.13
498.26
629.50
46,503.21
8,311.20
1,300.00
16,039.00
11,500.00
800.00
550.00
303,042.87
0.00
956,042.50
0.00
4,726.12
214 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
7,089.18
4,726.12
4,332.75
2,363.06
11,519.20
2,078.64
9,514.26
3,752.07
1,372.19
3,082.20
1,413.38
3,894.00
16,200.00
6,624.99
82,688.16
0.00
0.00
6,283.20
9,452.24
7,089.18
5,777.00
3,082.20
1,372.19
3,894.00
215 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
14,400.00
5,285.70
10,599.99
67,235.70
0.00
0.00
5,236.00
9,452.24
3,082.20
5,777.00
3,171.42
7,089.18
9,452.24
1,372.19
8,437.00
14,400.00
14,427.76
81,897.23
0.00
0.00
50,000.00
88,000.00
5,577.86
483.26
216 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
332.84
900.00
55,347.51
200,641.47
0.00
0.00
3,652.40
108,674.07
12,800.00
9,600.00
76,000.00
55,437.71
266,164.18
0.00
0.00
3,082.20
1,884.80
317.60
965.00
14,595.65
20,845.25
0.00
0.00
35,000.00
217 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
3,752.49
391.76
637.34
3,445.96
504.66
1,896.00
4,206.70
135.00
365.00
181.72
743.40
68,787.16
6,095.20
2,788.93
241.63
602.00
750.00
60,000.00
202,021.32
392,546.27
0.00
0.00
7,139.00
7,200.00
218 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
3,429.12
2,501.38
3,082.20
1,444.25
4,726.12
9,127.68
14,145.12
77,575.20
58,374.69
188,744.76
0.00
0.00
54,221.55
33,225.12
1,398.00
2,058.00
324.00
2,058.00
93,284.67
0.00
1,394,047.69
0.00
0.00
0.00
219 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
0.00
20,000.00
20,000.00
0.00
0.00
24,525.00
7,200.00
3,600.00
7,250.00
12,772.50
55,347.50
0.00
0.00
10,000.00
2,250.00
2,100.00
1,200.00
3,500.00
3,150.00
6,660.00
28,860.00
0.00
0.00
9,000.00
220 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
3,600.00
3,780.00
16,380.00
0.00
0.00
327,849.65
327,849.65
0.00
0.00
8,000.00
8,000.00
0.00
0.00
5,400.00
2,000.00
7,500.00
18,000.00
2,800.00
1,100.00
15,000.00
22,500.00
35,000.00
109,300.00
0.00
221 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
565,737.15
$2,915,827.34
$3,233,690.59
($1,197,235.57)
2,036,455.05
$203,645.51
$61,093.65
$45,820.24
$20,364.55
$203,645.51
$2,036.46
$36,656.19
$573,262.09
$2,609,717.14
OFICINA DE
VISORES DE OBRAS DEL ESTADO.
222 de 436
275
10-abr-2017
NALES ACTUALES
VALOR
Ing. Stanly Nuez

oordinador Provincial
Rafael F. Martinez Flores
ervisin de Edificaciones Escolares
223 de 436

CDIGO No:
0.00 0.00
AUMENTO DE CANTIDAD
II-
).
10-
PUERTAS DE EVERDOOR (Solicitar Diseo)
a-
Puertas Everdoor (1,00 * 2.75) Inc. Tragalux -1.00 und 9,403.47
SUB- TOTAL PUERTAS DE EVERDOOR (Solicitar Diseo)
INSTALACION ELECTRICA ALTA TENSION
ENTRADA GENERAL
1.00
Acometida de entrada e Interconexin con compaa elctric( Estrctura de interconexin ) -1.00 ud 15,087.19
1.01
Pararrayos -1.00 ud 2,656.48

1.02
Cout- aut. 200 Amp. Y Lmina de 5 Amp. -2.00 ud 8,415.92

1.03
Transformador de 25 KVA , Q, tipo Poste ,7200 120/240 sumergido en aceite -1.00 ud 41,211.08
1.04
224 de 436

CDIGO No:
aislador tipo campana -4.00 ud 999.46

1.05
alambre AAAC 2/0 -140 pl 24.08

1.06
grapa terminal 2/0 -4.00 ud 459.80

1.07
Alambre THW No. 1/0 Alambre THW No. 2 Ducto PVC 2Q SDR -26 , e IMC 2Q Ducto PVC
2Q SDR -26
-148.00 pl 879.40
1.08
Alambre No 2 Cu. Trensado, desnudo -40.00 pl 38.72

1.09
Panel Board ,barras 225 Amp. Q, con : -1.00 ud 29,546.57

1.10
Barra conector de tierra , Nema 1 -1.00 ud 469.01

1.11
Tubo EMT. 2Q -1.00 ud 1,016.40

1.12
Condulet 2Q -1.00 ud 468.97

1.13
percha de bola -1.00 ud 393.25

1.14
Racket -3.00 ud 471.90

1.15
Poste HA - 35 -1.00 ud 29,070.84

1.16
Varrilla de Aterrizaje 5/8x 5con conector -2.00 ud 1,566.03

1.17
Soporte doble ,Q (Cut- Out y Apararayo -2.00 ud 2,810.13

1.18
Portacontador con MB 150/2 Nema 3R -1.00 ud 15,572.70

1.19
Transporte y Uso de Gras 0.00 pa 18,000.00

1.20
Excavacin :( 1.2 x 0.5 x 30 ) -18.10 m3 301.47

1.21
Gestion de interconexion y pagos de Arbitrios a las edes 0.00 pa 30,000.00

1.22
Elaboracion y aprobacion de Planos 0.00 pa 25,000.00

1.23
Mano de obra -1.00 pa 141,080.86

1.24
225 de 436

CDIGO No:
SUB- TOTAL PARTIDAS NUEVAS No. 3
1.01 Limpieza Preliminar -1.00 PA 15,000.00
1.02 Bote de Material proveniente de limpieza -1.00 PA 10,000.00
1.03
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro -1.00 PA 20,000.00
SUB-TOTAL ACONDICIONAMIENTO 0.00
0.00
2 PALMAS 0.00
2.01 Palma Areca de 5-7 -50.00 UD 225.00
2.02 Palma xica revoluta -6.00 UD 1,200.00
2.03 Palma Fnix Rob Elina de 4-6 -6.00 UD 600.00
2.04 Palma Manila -10.00 UD 725.00
2.05 Mano de obra de siembra -1.00 PA 11,720.00
SUB TOTAL 0.00
0.00
3 ARBUSTOS Y FLORES 0.00
3.01 Arbol chino -200.00 UD 50.00
3.02 Remolacha -75.00 UD 30.00
3.03 Mala madre -60.00 UD 35.00
226 de 436

CDIGO No:
3.04 Cordiline -40.00 UD 30.00
3.05 Crotos -70.00 UD 50.00
3.06 Coralillos enanos -70.00 UD 45.00
SUB TOTAL
0.00
4 ARBOLES 0.00
4.01 Grigri de 5-7 pies -10.00 UD 900.00
4.02 Mara -3.00 UD 1,200.00
SUB TOTAL
0.00
5 GRAMA Y TIERRA NEGRA 0.00
5.01 Grama Enana -900.00 m2 291.22
5.02 Tierra Negra -117.00 Mt3 800.00
SUB TOTAL
0.00
6 AGROQUIMICOS 0.00
6.01 Abono (Urea y triple) -4.00 Sacos 2,000.00
SUB-TOTAL AGROQUIMICOS 0.00
0.00
7 MISCELANEOS 0.00
7.01 Arena en area de juegos incluye suministro y regado -4.00 m3 1,350.00
7.02 Piedras blancas pomier -2.00 m3 1,000.00
7.03 Tarros bool -3.00 Uds 2,500.00
227 de 436

CDIGO No:
7.04 Bancos fondo gris sin espaldar -8.00 Uds 4,500.00
7.05 Sacos de viruta -40.00 Uds 70.00
7.06 Zafacones de jardin -2.00 Uds 550.00

7.07 -1.00 PA 15,000.00
de excavacion de huecos para palmas
7.08 Mantenimiento de plantas -15.00 dias 2,500.00
7.09 Murales en area inicial -1.00 Uds 35,000.00
7.1 Toboganes -1.00 Uds 65,765.86
7.11 Columpios -1.00 Uds 17,237.07
PARTIDAS NUEVAS
3.00 COMEDOR TIPO 3
3.03 MOLDURA EN ALUMINIO DE 1" X 1/2" EN MUROS COMEDOR COCINA -67.40 ML 210.00
SUB-TOTAL
SUB-TOTAL PARTIDAS NUEVAS
SUB-TOTAL PARTIDAS NUEVAS No. 5
228 de 436
275
10-abr-2017
ACIONES ACTUALES
VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
($9,403.47)
($9,403.47)
($9,403.47)
$0.00
($9,403.47)
($15,087.19)
($2,656.48)
($16,831.85)
($41,211.08)
229 de 436
275
10-abr-2017
ACIONES ACTUALES
VALOR
($3,997.84)
($3,371.06)
($1,839.20)
($130,150.46)
($1,548.80)
($29,546.57)
($469.01)
($1,016.40)
($468.97)
($393.25)
($1,415.70)
($29,070.84)
($3,132.05)
($5,620.25)
($15,572.70)
$0.00
($5,456.61)
$0.00
$0.00
($141,080.86)
($449,937.17)
$0.00
230 de 436
275
10-abr-2017
ACIONES ACTUALES
VALOR
($449,937.17)
($15,000.00)
($10,000.00)
($20,000.00)
($45,000.00)
$0.00
$0.00
($11,250.00)
($7,200.00)
($3,600.00)
($7,250.00)
($11,720.00)
($41,020.00)
$0.00
$0.00
($10,000.00)
($2,250.00)
($2,100.00)
231 de 436
275
10-abr-2017
ACIONES ACTUALES
VALOR
($1,200.00)
($3,500.00)
($3,150.00)
($8,880.00)
($31,080.00)
$0.00
$0.00
($9,000.00)
($3,600.00)
($5,040.00)
($17,640.00)
$0.00
$0.00
($262,098.00)
($93,600.00)
($355,698.00)
$0.00
$0.00
($8,000.00)
($8,000.00)
$0.00
$0.00
($5,400.00)
($2,000.00)
($7,500.00)
232 de 436
275
10-abr-2017
ACIONES ACTUALES
VALOR
($36,000.00)
($2,800.00)
($1,100.00)
($15,000.00)
($37,500.00)
($35,000.00)
($65,765.86)
($17,237.07)
($225,302.93)
$0.00
-723,740.93
($14,154.00)
($14,154.00)
$0.00
-14,154.00
($737,894.93)
($1,197,235.57)
233 de 436

CDIGO No:
ADICIONAL N. 7
0.00 0.00
AUMENTO DE CANTIDAD
II- PRIMER NIVEL ( 1 aula Inicial + Area administrativa + Sanitaria + Escalera

).
10- PUERTAS DE EVERDOOR (Solicitar Diseo)

a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 6.00 und 9,403.47
SUB- TOTAL PUERTAS DE EVERDOOR (Solicitar Diseo)
9- TERMINACION DE ESCALERA
a- Escalones granito fondo gris 9.75 ml 2,076.82
SUB- TOTAL TERMINACION DE ESCALERA
SUB-TOTAL SEGUNDO NIVEL
III- TERCER NIVEL (2 Aulas + Sanitarios)
9- PUERTAS ( Solicitar Diseo )

a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 1.00 Und 9,403.47
SUB- TOTAL PUERTAS ( Solicitar Diseo )
234 de 436

CDIGO No:
ADICIONAL N. 7
11- TERMINACION DE ESCALERA
a- Escalones granito fondo gris 9.66 ml 2,086.27
SUB- TOTAL TERMINACION DE ESCALERA
SUB-TOTAL BLOQUE
6- PISO
b- Pisos Mosaico De Granito F/Gris (0.30*0.30) 108.79 m2 936.48
c- Zocalos De Granitos (0.07 X 0.30) 28.84 ml 180.06
SUB- TOTAL PISO
9- TERMINACION DE TECHO
a-
En Aluzinc Cal.26 Con Aislante Prepintado (Inc. Tijjerilla Metlica- Ver
72.65 m2 2,100.00
Especificaciones)
10- PINTURA
a- Base (Economica) 470.25 m2 46.64
SUB- TOTAL PINTURA
235 de 436

CDIGO No:
ADICIONAL N. 7
SUB-TOTAL GENERAL
GASTOS GENERALES
TRANSPORTE 2.25%
CODIA 0.10%
ITBIS 18.00%
TOTAL GENERAL ADICIONAL N. 7
REVISADO POR:
Ing. Jorge Lus Escao Garca

Coordinador Area Escolar
Arq. Alejandro de los Santos
236 de 436

CDIGO No:
ADICIONAL N. 7
Encargado Edificaciones Escolares
237 de 436
275
10-abr-2017
DICIONAL N. 7
VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$56,420.82
$56,420.82
$0.00
$56,420.82
$0.00
$0.00
$0.00
$20,249.00
$20,249.00
$0.00
$20,249.00
$0.00
$0.00
$0.00
$9,403.47
$9,403.47
$0.00
238 de 436
275
10-abr-2017
DICIONAL N. 7
VALOR
$0.00
$20,153.37
$20,153.37
$0.00
$29,556.84
$0.00
$106,226.66
$0.00
$0.00
$0.00
$101,879.66
$5,192.93
$107,072.59
$0.00
$0.00
$152,565.00
$152,565.00
$0.00
$21,932.46
$21,932.46
$0.00
$281,570.05
239 de 436
275
10-abr-2017
DICIONAL N. 7
VALOR
$387,796.70
387,796.70
$38,779.67
$11,633.90
$8,725.43
$3,877.97
$38,779.67
$387.80
$6,980.34
$109,164.77
$496,961.47
OFICINA DE
Jorge Lus Escao Garca

oordinador Area Escolar
. Alejandro de los Santos
240 de 436
275
10-abr-2017
DICIONAL N. 7
VALOR
gado Edificaciones Escolares
241 de 436
Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito, Salcedo, Prov. Hermanas Mirabal. R.D. UBICACION: Hermanas mirabal SUPERVI
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA DE INICIO: 1-mar-2013 CDIG
RESUMEN DE CUBICACIN No. 11 FINAL FE
ADICIONAL N. 7 PREVIO ACTUAL TOTAL

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
AUMENTO DE CANTIDAD
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
).
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
10- PUERTAS DE EVERDOOR (Solicitar Diseo) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 6.00 und 9,403.47 $56,420.82 0.00% $0.00 100.00% 6.00 $56,420.82 100.00%
SUB- TOTAL PUERTAS DE EVERDOOR (Solicitar Diseo) $56,420.82 $0.00 $56,420.82
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL PRIMER NIVEL $56,420.82 0.00% $0.00 0.00% 0.00 $56,420.82 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Escalones granito fondo gris 9.75 ml 2,076.82 $20,249.00 0.00% $0.00 100.00% 9.75 $20,249.00 100.00%
SUB- TOTAL TERMINACION DE ESCALERA $20,249.00 $0.00 $20,249.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL SEGUNDO NIVEL $20,249.00 0.00% $0.00 0.00% 0.00 $20,249.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

242 de 436 Digitado por: Vctor Morillo


a- Puertas Everdoor (1,00 * 2.75) Inc. Tragalux 1.00 Und 9,403.47 $9,403.47 0.00% $0.00 100.00% 1.00 $9,403.47 100.00%
SUB- TOTAL PUERTAS ( Solicitar Diseo ) $9,403.47 $0.00 $9,403.47
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Escalones granito fondo gris 9.66 ml 2,086.27 $20,153.37 0.00% $0.00 100.00% 9.66 $20,153.37 100.00%
SUB- TOTAL TERMINACION DE ESCALERA $20,153.37 $0.00 $20,153.37
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL TERCER NIVEL $29,556.84 0.00% $0.00 0.00% 0.00 $29,556.84 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL BLOQUE $106,226.66 0.00% $0.00 0.00% 0.00 $106,226.66 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

6- PISO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
b- Pisos Mosaico De Granito F/Gris (0.30*0.30) 108.79 m2 936.48 $101,879.66 0.00% 0.00 $0.00 100.00% 108.79 $101,879.66 100.00%
c- Zocalos De Granitos (0.07 X 0.30) 28.84 ml 180.06 $5,192.93 0.00% 0.00 $0.00 100.00% 28.84 $5,192.93 100.00%
SUB- TOTAL PISO $107,072.59 $0.00 $107,072.59
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

72.65 m2 2,100.00 $152,565.00 0.00% $0.00 100.00% 72.65 $152,565.00 100.00%
Especificaciones)
SUB- TOTAL TERMINACION DE TECHO $152,565.00 $0.00 $152,565.00
0.00% $0.00 0.00% 0.00 $0.00 0.00%

10- PINTURA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a- Base (Economica) 470.25 m2 46.64 $21,932.46 0.00% $0.00 100.00% 470.25 $21,932.46 100.00%
SUB- TOTAL PINTURA $21,932.46 $0.00 $21,932.46
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL COCINA-COMEDOR $281,570.05 0.00% $0.00 0.00% 0.00 $281,570.05 0.00%
SUB-TOTAL AUMENTO DE CANTIDAD $387,796.70 0.00% $0.00 0.00% 0.00 $387,796.70 0.00%
SUB-TOTAL GENERAL 387,796.70 0.00% 0.00% 0.00 387,796.70 0.00%
0.00% 0.00% 0.00 $0.00 0.00%
GASTOS GENERALES 0.00% 0.00% 0.00 $0.00 0.00%
DIRECCION TECN. Y RESP. ADM. 10.00% $38,779.67 0.00% 0.00% 0.00 $38,779.67 0.00%
GASTOS ADMINISTRATIVOS 3.00% $11,633.90 0.00% 0.00% 0.00 $11,633.90 0.00%
TRANSPORTE 2.25% $8,725.43 0.00% 0.00% 0.00 $8,725.43 0.00%
LEY -616 (Liq. Y prest. Laborales) 1.00% $3,877.97 0.00% 0.00% 0.00 $3,877.97 0.00%
CODIA 0.10% $387.80 0.00% 0.00% 0.00 $387.80 0.00%
ITBIS 18.00% $6,980.34 0.00% 0.00% 0.00 $6,980.34 0.00%
TOTAL GASTOS GENERALES $109,164.77 0.00% 0.00% 0.00 $109,164.77 0.00%
0.00% 0.00% 0.00 $0.00 0.00%


TOTAL GENERAL ADICIONAL N. 7 $496,961.47 $496,961.47
REVISADO POR:
Ing. Jorge Luis Escao Garcia

Coordinador Edificaciones Escolares

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
6.00 $56,420.82
$56,420.82
$0.00
$56,420.82
$0.00
$0.00
$0.00
$0.00
9.75 $20,249.00
$20,249.00
$0.00
$20,249.00
$0.00
$0.00
$0.00
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $9,403.47
$9,403.47
$0.00
$0.00
9.66 $20,153.37
$20,153.37
$0.00
$29,556.84
$0.00
$106,226.66
$0.00
$0.00
$0.00
$0.00
108.79 $101,879.66
28.84 $5,192.93
$107,072.59
$0.00
$0.00
72.65 $152,565.00
$152,565.00
$0.00
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
470.25 $21,932.46
$21,932.46
$0.00
$281,570.05
$387,796.70
387,796.70
$0.00
$0.00
$38,779.67
$11,633.90
$8,725.43
$3,877.97
$38,779.67
$387.80
$6,980.34
$109,164.77
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$496,961.47
OFICINA DE
Jorge Luis Escao Garcia

nador Edificaciones Escolares

ADICIONAL N. 6 PREVIO ACTUAL TOTA

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
AUMENTO DE CANTIDAD
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

II-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
).
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4- MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Bloques de 8" B.N.P. 3/8"0.40 V y Hm2 10.04 m2 1,266.94 $12,720.08 100.00% 10.04 $12,720.08 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

5- TERMINACION DE SUPERFICES 0.00% $0.00 0.00% 0.00 $0.00 0.00%
e- Paete en Muros ( Interior y Exterior ) 148.78 m2 223.38 $33,234.48 100.00% 148.78 $33,234.48 0.00% 0.00 $0.00 100.00%
g- Junta de Expans. ( Poliestireno) 2"X 6" 54.87 ml 38.40 $2,107.01 100.00% 54.87 $2,107.01 0.00% 0.00 $0.00 100.00%
i- Goteros Colgantes 37.57 ml 167.21 $6,282.08 100.00% 37.57 $6,282.08 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 67.78 ml 180.17 $12,211.92 100.00% 67.78 $12,211.92 0.00% 0.00 $0.00 100.00%
9- VENTANAS ( Cumplir especificaciones )



11- PROTECTORES METALICOS ( Sol. Diseo ) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Protectores de H.B/Cuad. 1/2"en Ventanas 52.29 p2 290.00 $15,164.10 100.00% 52.29 $15,164.10 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PROTECTORES METALICOS ( Sol. Diseo ) $15,164.10 0.00% $15,164.10 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- De base tropical 10.90 m2 46.64 $508.38 100.00% 10.90 $508.38 0.00% 0.00 $0.00 100.00%
$508.38 0.00% $508.38 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Columnas C1 de 0.25*0.40 0.17 m3 33,921.61 $5,766.67 100.00% 0.17 $5,766.67 0.00% 0.00 $0.00 100.00%
d Columnas C4 de 0.25*0.60+0.20*0.20 1.19 m3 35,450.16 $42,185.69 100.00% 1.19 $42,185.69 0.00% 0.00 $0.00 100.00%
e Columnas C5 de 0.25*0.60+0.20*0.30 0.32 m3 36,785.50 $11,771.36 100.00% 0.32 $11,771.36 0.00% 0.00 $0.00 100.00%
g Columnas C7 de 0.20*0.30 0.05 m3 30,751.93 $1,537.60 100.00% 0.05 $1,537.60 0.00% 0.00 $0.00 100.00%
l Viga V4X de escalera 0.20*0.45 0.06 m3 21,753.40 $1,305.20 100.00% 0.06 $1,305.20 0.00% 0.00 $0.00 100.00%
m Viga V1Y de escalera 0.20*0.35 0.10 m3 18,700.21 $1,870.02 100.00% 0.10 $1,870.02 0.00% 0.00 $0.00 100.00%
o Rampa de Escalera ( e=0.15 mts ) 0.07 m3 18,099.50 $1,266.97 100.00% 0.07 $1,266.97 0.00% 0.00 $0.00 100.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3 MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Bloques de 8" con acero a 0.40m. HM2 0.02 m2 1,276.77 $25.54 100.00% 0.02 $25.54 0.00% 0.00 $0.00 100.00%
SUB- TOTAL MUROS DE BLOQUES $25.55 $25.54 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

b- Fraguache en Vigas 5.91 m2 41.14 $243.14 100.00% 5.91 $243.14 0.00% 0.00 $0.00 100.00%
e- Paete en Muros ( Exterior ) 75.01 m2 248.93 $18,672.24 100.00% 75.01 $18,672.24 0.00% 0.00 $0.00 100.00%
h- Junta de Expans. ( Poliestireno) 2"X 6" 82.80 ml 38.40 $3,179.52 100.00% 82.80 $3,179.52 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

k- Cermica Espaola (20*20) C/Brillo 19.08 m2 829.05 $15,818.27 100.00% 19.08 $15,818.27 0.00% 0.00 $0.00 100.00%
SUB- TOTAL $15,818.27 0.00% $15,818.27 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%



SUB- TOTAL VENTANAS ( Cumplir especificaciones ) $12,545.96 0.00% $12,545.96 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a Columnas C1 de 0.25*0.40 0.16 m3 34,294.09 $5,487.05 100.00% 0.16 $5,487.05 0.00% 0.00 $0.00 100.00%
c Columnas C3 de 0.25*0.60+0.25*0.25 0.49 m3 32,272.90 $15,813.72 100.00% 0.49 $15,813.72 0.00% 0.00 $0.00 100.00%
d Columnas C4 de 0.25*0.60+0.20*0.20 2.76 m3 36,026.05 $99,431.90 100.00% 2.76 $99,431.90 0.00% 0.00 $0.00 100.00%
e Columnas C5 de 0.25*0.60+0.20*0.30 0.31 m3 37,290.74 $11,560.13 100.00% 0.31 $11,560.13 0.00% 0.00 $0.00 100.00%
g Columnas C7 de 0.20*0.30 0.46 m3 25,672.35 $11,809.28 100.00% 0.46 $11,809.28 0.00% 0.00 $0.00 100.00%
j Viga V3X de escalera 0.20*0.35 0.09 m3 26,101.00 $2,349.09 100.00% 0.09 $2,349.09 0.00% 0.00 $0.00 100.00%
l Viga V1Y de escalera 0.20*0.35 0.10 m3 18,933.35 $1,893.34 100.00% 0.10 $1,893.34 0.00% 0.00 $0.00 100.00%
n Losas maciza de( e=0.12 mts ) 2.35 m3 11,555.43 $27,155.26 100.00% 2.35 $27,155.26 0.00% 0.00 $0.00 100.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

g- Paete en Antepecho 24.61 m2 266.33 $6,554.38 100.00% 24.61 $6,554.38 0.00% 0.00 $0.00 100.00%
h- Cantos en General ( Inc. Antepecho ) 57.81 ml 64.02 $3,701.00 100.00% 57.81 $3,701.00 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Fino en Techo Plano 12.60 m2 369.73 $4,658.60 100.00% 12.60 $4,658.60 0.00% 0.00 $0.00 100.00%
b- Zabaleta En Techo 28.40 ml 80.24 $2,278.82 100.00% 28.40 $2,278.82 0.00% 0.00 $0.00 100.00%

f- Cermica Espaola (20*20) C/Brillo 19.08 m2 837.09 $15,971.68 100.00% 19.08 $15,971.68 0.00% 0.00 $0.00 100.00%
SUB- TOTAL INSTALACION SANITARIA $15,971.68 0.00% $15,971.68 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%



$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL TERCER NIVEL $318,926.82 0.00% $318,926.82 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL BLOQUE $588,754.70 0.00% $588,754.69 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

X-
i- Excavaciones en tierra 23.56 m3 274.06 $6,456.85 100.00% 23.56 $6,456.85 0.00% 0.00 $0.00 100.00%
- Bloques en muros 8" B.N.P. 6.95 m2 1,195.32 $8,307.47 100.00% 6.95 $8,307.47 0.00% 0.00 $0.00 100.00%
SUB- TOTAL $14,764.32 0.00% $14,764.32 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17) $14,764.32 0.00% $14,764.32 0.00% 0.00 $0.00 0.00%
XIII-
VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1- VERJA PERIMETRAL $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
c- Relleno Reposicin (manual) 35.07 m3 597.19 $20,943.45 100.00% 35.07 $20,943.45 0.00% 0.00 $0.00 100.00%
f- Columna (20 * 20) 41/2"est. 3/8"@ 20 1.84 m3 22,158.34 $40,771.35 100.00% 1.84 $40,771.35 0.00% 0.00 $0.00 100.00%
g- Viga de Amarre (15*20)43/8"est.3/8"@20 1.40 m3 21,743.53 $30,440.94 100.00% 1.40 $30,440.94 0.00% 0.00 $0.00 100.00%
i- Bloques en Muros Violinados de 6" S.N.P. 103.95 m2 866.88 $90,112.18 100.00% 103.95 $90,112.18 0.00% 0.00 $0.00 100.00%


l- Cantos en ( Vigas y Cols. ) 503.24 ml 62.64 $31,522.95 100.00% 503.24 $31,522.95 0.00% 0.00 $0.00 100.00%
- Puerta de Tola Corrediza (en verja) 1.20 m2 8,500.00 $10,200.00 100.00% 1.20 $10,200.00 0.00% 0.00 $0.00 100.00%
o- Pintura Mantenimiento Puertas 2.40 m2 305.07 $732.17 100.00% 2.40 $732.17 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

b- Excavacion Zapata Colum.H=1.00 12.00 m3 298.95 $3,587.40 100.00% 12.00 $3,587.40 0.00% 0.00 $0.00 100.00%
c- Excavacion Zapata Muros H=1.00 42.30 m3 298.95 $12,645.59 100.00% 42.30 $12,645.59 0.00% 0.00 $0.00 100.00%
f- Relleno Compactado Caliche (C/Equipo Manual) (Hp=0.4m) 153.60 m3 564.64 $86,728.70 100.00% 153.60 $86,728.70 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3- HORMIGON ARMADO En (HORM. IND.): $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- ZAPATAS DE MUROS (0.45x0.25) 7.14 m3 9,019.97 $64,402.59 100.00% 7.14 $64,402.59 0.00% 0.00 $0.00 100.00%
c- Viga Perimetral B.N.P (0.15x0.20) 41/2", 3/8"@20 2.49 m3 21,603.51 $53,792.74 100.00% 2.49 $53,792.74 0.00% 0.00 $0.00 100.00%
d- Columnas (0.20x0.35) 43/8"+21/2", 3/8"@20 1.15 m3 22,250.86 $25,588.49 100.00% 1.15 $25,588.49 0.00% 0.00 $0.00 100.00%
e- Viga (0.20x0.40) 41/2"+23/8", 3/8"@20 6.73 m3 18,244.60 $122,786.16 100.00% 6.73 $122,786.16 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4- MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


a- De 6" (BNP) 115.90 m2 788.34 $91,368.61 100.00% 115.90 $91,368.61 0.00% 0.00 $0.00 100.00%
b- De 6" (SNP) 114.75 m2 802.57 $92,094.91 100.00% 114.75 $92,094.91 0.00% 0.00 $0.00 100.00%
5- TERMINACION DE SUPERFICIES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

b- Paete En Losas, Vigas,Columnas 101.36 m2 238.27 $24,151.05 100.00% 101.36 $24,151.05 0.00% 0.00 $0.00 100.00%
c- Paete En Muros (Interior Y Exterior) 337.89 m2 221.56 $74,862.91 100.00% 337.89 $74,862.91 0.00% 0.00 $0.00 100.00%
$99,013.96 0.00% $99,013.96 0.00% 0.00 $0.00 0.00%

6- PISO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- H. A. (Malla Elect. 20*20) Bajo Piso H=0.08m 176.70 m2 498.60 $88,102.62 100.00% 176.70 $88,102.62 0.00% 0.00 $0.00 100.00%
SUB- TOTAL PISO $88,102.62 $88,102.62 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
CANCHA MIXTA $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- MOVIMIENTO DE TIERRA: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Extraccin de capa vegetal ( h= 0.30 cm ) 576.53 m3 147.32 $84,934.40 100.00% 576.53 $84,934.40 0.00% 0.00 $0.00 100.00%
b- Excavacin 11.65 m3 274.06 $3,192.80 100.00% 11.65 $3,192.80 0.00% 0.00 $0.00 100.00%
c- Bote de material sobrante (e=1.30) m 732.52 m3 300.00 $219,756.00 100.00% 732.52 $219,756.00 0.00% 0.00 $0.00 100.00%
e- Relleno compactado ( e=0.30 m ) 888.96 m3 597.19 $530,878.02 100.00% 888.96 $530,878.02 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


3- HORMIGON ARMADO EN: $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Zapata de muros bordillo ( 0.45*0.20 ) m 0.46 m3 7,018.07 $3,228.31 100.00% 0.46 $3,228.31 0.00% 0.00 $0.00 100.00%
b- Zapata columnas soporte (0.80*1.70*0.50) m 0.60 m3 7,942.01 $4,765.21 100.00% 0.60 $4,765.21 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4- BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a- Bordillo de 0.15 m ( B.N.P.) 23.80 m2 788.34 $18,762.49 100.00% 23.80 $18,762.49 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a- Paete en exterior 19.20 m2 236.16 $4,534.27 100.00% 19.20 $4,534.27 0.00% 0.00 $0.00 100.00%
d- Cantos en general 48.56 ml 62.35 $3,027.72 100.00% 48.56 $3,027.72 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL AUMENTO DE CANTIDAD $2,441,433.00 0.00% $2,441,433.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS
I.- AULAS EXISTENTES $0.00 0.00% 0.00 0.00 0.00% 0.00 0.00 0.00%
1 INSTALACION ELECTRICA: $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


1.01
Alambre Vinil No. 12(en modulo de aulas existente instalacion luz cenital) 20.00 pl 37.77 $755.40 100.00% 20.00 755.40 0.00% 0.00 0.00 100.00%
1.02 Alambre estandar No. 12 (en modulo de aulas existente instalacion interructor
48.00 pl 5.64 $270.72 100.00% 48.00 270.72 0.00% 0.00 0.00 100.00%
triple)
1.03
Interruptor triple (en modulo de aulas existente para encender luces del pasillo) 1.00 ud 1,638.55 $1,638.55 100.00% 1.00 1,638.55 0.00% 0.00 0.00 100.00%
SUB TOTAL $2,664.67 $2,664.67 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

II.- PRIMER NIVEL MODULO DE AULAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.01 Relleno compactado sobre platea en el modulo de aulas nuevo 35.58 m3 690.00 $24,550.20 100.00% 35.58 24,550.20 0.00% 0.00 0.00 100.00%
SUB TOTAL $24,550.20 $24,550.20 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01 HORMIGN ARMADO EN COLUMNAS CA 4 3/8 ESTRIBOS 3/8 @20 1er
nivel modulo de aulas nuevo 0.50 M3 20,744.52 $10,372.26 100.00% 0.50 10,372.26 0.00% 0.00 0.00 100.00%
2.02
0.12 M3 20,744.52 $2,489.34 100.00% 0.12 2,489.34 0.00% 0.00 0.00 100.00%
2.03
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20 1er nivel modulo
0.10 m3 20,744.52 $2,115.94 100.00% 0.10 2,115.94 0.00% 0.00 0.00 100.00%
de aulas nuevo
2.04
3.05 m3 20,091.28 $61,278.40 100.00% 3.05 61,278.40 0.00% 0.00 0.00 100.00%
2.05
1.00 M3 17,865.35 $17,865.35 100.00% 1.00 17,865.35 0.00% 0.00 0.00 100.00%
SUB TOTAL $94,121.29 $94,121.29 $0.00


$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

III.- SEGUNDO NIVEL MODULO DE AULAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20 2do nivel modulo

0.41 m3 20,744.52 $8,505.25 100.00% 0.41 8,505.25 0.00% 0.00 0.00 100.00%
de aulas nuevo

2.39 m3 20,091.28 $48,018.16 100.00% 2.39 48,018.16 0.00% 0.00 0.00 100.00%
2do nivel modulo de aulas nuevo indicados en planos.

modulo de aulas nuevo. 3.86 m3 18,221.42 $70,334.67 100.00% 3.86 70,334.67 0.00% 0.00 0.00 100.00%

0.88 M3 22,448.86 $19,755.00 100.00% 0.88 19,755.00 0.00% 0.00 0.00 100.00%

0.83 M3 4,732.99 $3,928.38 100.00% 0.83 3,928.38 0.00% 0.00 0.00 100.00%
SUB TOTAL $150,541.46 $150,541.46 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

IV.- TERCER NIVEL MODULO DE AULAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

0.29 m3 20,744.52 $6,015.91 100.00% 0.29 6,015.91 0.00% 0.00 0.00 100.00%
de aulas nuevo 3er nivel

0.12 M3 20,744.52 $2,489.34 100.00% 0.12 2,489.34 0.00% 0.00 0.00 100.00%

2.58 M3 18,221.42 $47,011.26 100.00% 2.58 47,011.26 0.00% 0.00 0.00 100.00%



0.88 M3 22,448.86 $19,755.00 100.00% 0.88 19,755.00 0.00% 0.00 0.00 100.00%

0.83 M3 4,732.99 $3,928.38 100.00% 0.83 3,928.38 0.00% 0.00 0.00 100.00%

2.31 M3 20,091.28 $46,410.86 100.00% 2.31 46,410.86 0.00% 0.00 0.00 100.00%
SUB TOTAL $125,610.75 $125,610.75 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

V.-
CUARTO NIVEL MODULO DE AULAS (CAJA DE ESCALERA) $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

1.01
1.60 M3 20,324.72 $32,519.55 100.00% 1.60 32,519.55 0.00% 0.00 0.00 100.00%
SUB TOTAL $32,519.55 $32,519.55 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 MURO DE BLOQUES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01 Muros de 6" antepechos 4to nivel modulo de aulas nuevo 21.68 M2 901.54 $19,545.39 100.00% 21.68 19,545.39 0.00% 0.00 0.00 100.00%
2.02 Muros de 8" caja de escalera 4to nivel modulo de aulas nuevo 32.76 M2 1,063.22 $34,831.09 100.00% 32.76 34,831.09 0.00% 0.00 0.00 100.00%
SUB TOTAL $54,376.48 $54,376.48 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

VI.- CAMARA SPTICA (adicional para baos existentes) $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
1.01
EXCAVACION CAMARASEPTICA UNA RECAMARA (para baos existentes) 4.41 M3 272.74 $1,202.78 100.00% 4.41 1,202.78 0.00% 0.00 0.00 100.00%


SUB TOTAL $1,202.78 $1,202.78 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 HORMIGON ARMADO $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01
LOSA DE FONDO CAMARA SEPTICA UNA RECAMARA (para baos
0.66 M3 10,435.66 $6,887.54 100.00% 0.66 6,887.54 0.00% 0.00 0.00 100.00%
existentes)
2.02
VIGA DE FONDO CAMARA SEPTICA UNA RECAMARA (para baos
0.38 M3 22,448.86 $8,530.57 100.00% 0.38 8,530.57 0.00% 0.00 0.00 100.00%
existentes)
2.03
0.31 M3 22,448.86 $6,959.15 100.00% 0.31 6,959.15 0.00% 0.00 0.00 100.00%
existentes)
2.04
LOSA DE TECHO CAMARA SEPTICA UNA RECAMARA (para baos
0.27 M3 11,325.66 $3,080.58 100.00% 0.27 3,080.58 0.00% 0.00 0.00 100.00%
existentes)
SUB TOTAL $25,457.84 $25,457.84 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

3 MURO DE BLOQUES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.01
MUROS 6" CAMARASEPTICA UNA RECAMARA (para baos existentes) 11.25 M2 806.86 $9,077.18 100.00% 11.25 9,077.18 0.00% 0.00 0.00 100.00%
SUB TOTAL $9,077.18 $9,077.18 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

4 TERMINACION DE SUPERFICIE: $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
4.01 PAETE PULIDO CAMARA SEPTICA UNA RECAMARA (para baos
13.50 M2 236.16 $3,188.16 100.00% 13.50 3,188.16 0.00% 0.00 0.00 100.00%
existentes)
SUB TOTAL $3,188.16 $3,188.16 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

VII.- AREAS EXTERIORES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


1 MOVIMIENTO DE TIERRA: $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
92.40 M3 167.46 $15,473.30 100.00% 92.40 15,473.30 0.00% 0.00 0.00 100.00%
1.02 BOTE PROVENIENTE DEL CORTE PARA NIVELADO de parte atrs del
120.12 M3 300.00 $36,036.00 100.00% 120.12 36,036.00 0.00% 0.00 0.00 100.00%
modulo de aulas nuevo.
SUB TOTAL $51,509.30 $51,509.30 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 MISCELANEOS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01
VALLA DIVISION ESCUELA Y AREA DE TRABAJO en zinc y reglas 1 x 4 25.00 ML 687.40 $17,185.00 100.00% 25.00 17,185.00 0.00% 0.00 0.00 100.00%
SUB TOTAL $17,185.00 $17,185.00 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB TOTAL PARTIDAS NUEVAS $592,004.66 $592,004.66 $0.00
1.01 Limpieza Preliminar 1.00 PA 15,000.00 $15,000.00 100.00% 1.00 15,000.00 0.00% 0.00 0.00 100.00%
1.02 Bote de Material proveniente de limpieza 1.00 PA 10,000.00 $10,000.00 100.00% 1.00 10,000.00 0.00% 0.00 0.00 100.00%
1.03
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro 1.00 PA 20,000.00 $20,000.00 100.00% 1.00 20,000.00 0.00% 0.00 0.00 100.00%
SUB-TOTAL ACONDICIONAMIENTO $45,000.00 0.00% $45,000.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

2 PALMAS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
2.01 Palma Areca de 5-7 50.00 UD 225.00 $11,250.00 100.00% 50.00 11,250.00 0.00% 0.00 0.00 100.00%


2.02 Palma xica revoluta 6.00 UD 1,200.00 $7,200.00 100.00% 6.00 7,200.00 0.00% 0.00 0.00 100.00%
2.03 Palma Fnix Rob Elina de 4-6 6.00 UD 600.00 $3,600.00 100.00% 6.00 3,600.00 0.00% 0.00 0.00 100.00%
2.04 Palma Manila 10.00 UD 725.00 $7,250.00 100.00% 10.00 7,250.00 0.00% 0.00 0.00 100.00%
2.05 Mano de obra de siembra 1.00 PA 11,720.00 $11,720.00 100.00% 1.00 11,720.00 0.00% 0.00 0.00 100.00%
SUB TOTAL $41,020.00 0.00% $41,020.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

3 ARBUSTOS Y FLORES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
3.01 Arbol chino 200.00 UD 50.00 $10,000.00 100.00% 200.00 10,000.00 0.00% 0.00 0.00 100.00%
3.02 Remolacha 75.00 UD 30.00 $2,250.00 100.00% 75.00 2,250.00 0.00% 0.00 0.00 100.00%
3.03 Mala madre 60.00 UD 35.00 $2,100.00 100.00% 60.00 2,100.00 0.00% 0.00 0.00 100.00%
3.04 Cordiline 40.00 UD 30.00 $1,200.00 100.00% 40.00 1,200.00 0.00% 0.00 0.00 100.00%
3.05 Crotos 70.00 UD 50.00 $3,500.00 100.00% 70.00 3,500.00 0.00% 0.00 0.00 100.00%
3.06 Coralillos enanos 70.00 UD 45.00 $3,150.00 100.00% 70.00 3,150.00 0.00% 0.00 0.00 100.00%
SUB TOTAL $31,080.00 $31,080.00 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

4 ARBOLES $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
4.01 Grigri de 5-7 pies 10.00 UD 900.00 $9,000.00 100.00% 10.00 9,000.00 0.00% 0.00 0.00 100.00%
4.02 Mara 3.00 UD 1,200.00 $3,600.00 100.00% 3.00 3,600.00 0.00% 0.00 0.00 100.00%
SUB TOTAL $17,640.00 $17,640.00 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

5 GRAMA Y TIERRA NEGRA $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


5.01 Grama Enana 900.00 m2 291.22 $262,098.00 100.00% 900.00 262,098.00 0.00% 0.00 0.00 100.00%
5.02 Tierra Negra 117.00 Mt3 800.00 $93,600.00 100.00% 117.00 93,600.00 0.00% 0.00 0.00 100.00%
SUB TOTAL $355,698.00 $355,698.00 $0.00
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

6 AGROQUIMICOS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
6.01 Abono (Urea y triple) 4.00 Sacos 2,000.00 $8,000.00 100.00% 4.00 8,000.00 0.00% 0.00 0.00 100.00%
SUB-TOTAL AGROQUIMICOS $8,000.00 0.00% $8,000.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

7 MISCELANEOS $0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
7.01 Arena en area de juegos incluye suministro y regado 4.00 m3 1,350.00 $5,400.00 100.00% 4.00 5,400.00 0.00% 0.00 0.00 100.00%
7.02 Piedras blancas pomier 2.00 m3 1,000.00 $2,000.00 100.00% 2.00 2,000.00 0.00% 0.00 0.00 100.00%
7.03 Tarros bool 3.00 Uds 2,500.00 $7,500.00 100.00% 3.00 7,500.00 0.00% 0.00 0.00 100.00%
7.04 Bancos fondo gris sin espaldar 8.00 Uds 4,500.00 $36,000.00 100.00% 8.00 36,000.00 0.00% 0.00 0.00 100.00%
7.05 Sacos de viruta 40.00 Uds 70.00 $2,800.00 100.00% 40.00 2,800.00 0.00% 0.00 0.00 100.00%
7.06 Zafacones de jardin 2.00 Uds 550.00 $1,100.00 100.00% 2.00 1,100.00 0.00% 0.00 0.00 100.00%

7.07 1.00 PA 15,000.00 $15,000.00 100.00% 1.00 15,000.00 0.00% 0.00 0.00 100.00%
7.08 Mantenimiento de plantas 15.00 dias 2,500.00 $37,500.00 100.00% 15.00 37,500.00 0.00% 0.00 0.00 100.00%
7.09 Murales en area inicial 1.00 Uds 35,000.00 $35,000.00 100.00% 1.00 35,000.00 0.00% 0.00 0.00 100.00%
7.1 Toboganes 1.00 Uds 65,765.86 $65,765.86 100.00% 1.00 65,765.86 0.00% 0.00 0.00 100.00%
7.11 Columpios 1.00 Uds 17,237.07 $17,237.07 100.00% 1.00 17,237.07 0.00% 0.00 0.00 100.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%


SUB TOTAL PARTIDAS NUEVAS JARDINERIA $723,740.93 0.00% $723,740.93 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS
BAO PROVISIONAL 2.10 X 2.10 X 2.20

1.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
Hojas de zinc
1.01 19.00 ud 225.00 $4,275.00 100.00% 19.00 4,275.00 0.00% 0.00 0.00 100.00%
Parales 2 x 4
1.02 8.80 ml 102.05 $898.04 100.00% 8.80 898.04 0.00% 0.00 0.00 100.00%
Bajantes y soportes en juan primero
1.03 21.00 ml 102.05 $2,143.05 100.00% 21.00 2,143.05 0.00% 0.00 0.00 100.00%
Reglas 1 x 4
1.04 25.20 ml 55.30 $1,393.56 100.00% 25.20 1,393.56 0.00% 0.00 0.00 100.00%
Mano de obra
1.05 1.00 P.A. 2,000.00 $2,000.00 100.00% 1.00 2,000.00 0.00% 0.00 0.00 100.00%
Inodoro Sencillo
1.06 1.00 ud 4,856.36 $4,856.36 100.00% 1.00 4,856.36 0.00% 0.00 0.00 100.00%
SUB-TOTAL
$15,566.01 0.00% $15,566.01 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

CMARA SPTICA DOS RECAMARAS
2.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
mas adicional de 1/2, con un espezor de H: 0.12
2.01 1.43 m3 9,856.33 $14,094.55 100.00% 1.43 14,094.55 0.00% 0.00 0.00 100.00%
Hormign armado en vigas cmara sptica 5 3/8 con estrivos @ 0.20, con H:0.20
2.02 0.66 m3 21,856.45 $14,425.26 100.00% 0.66 14,425.26 0.00% 0.00 0.00 100.00%
Hormign en losa de fondo fc-210 kg/cm2

2.03 2.97 m3 7,663.22 $22,759.76 100.00% 2.97 22,759.76 0.00% 0.00 0.00 100.00%
SUB-TOTAL
$51,279.57 0.00% $51,279.57 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%

COMEDOR TIPO 3
3.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
Fino en techo cocina comedor tipo 3
3.01 58.32 m2 360.00 $20,995.20 100.00% 58.32 20,995.20 0.00% 0.00 0.00 100.00%


Zabaletas en techo cocina comedor tipo 3
3.02 36.40 ml 96.72 $3,520.61 100.00% 36.40 3,520.61 0.00% 0.00 0.00 100.00%
MOLDURA EN ALUMINIO DE 1" X 1/2" EN MUROS COMEDOR COCINA
3.03 67.40 ML 210.00 $14,154.00 100.00% 67.40 14,154.00 0.00% 0.00 0.00 100.00%
ESQUINEROS EN PVC EN BAOS MODULO DE AULAS 1er y 2do NIVEL

3.04 76.10 ML 85.40 $6,498.94 100.00% 76.10 6,498.94 0.00% 0.00 0.00 100.00%

EN MODULO DE AULAS
3.05 6.00 UD 1,200.00 $7,200.00 100.00% 6.00 7,200.00 0.00% 0.00 0.00 100.00%

3.06 EN LOSAS H:0.15 Y VUELOS H:0.10 12.54 M3 11,447.01 $143,545.51 100.00% 12.54 143,545.51 0.00% 0.00 0.00 100.00%

3.07 4 1/2 con estribos 3/8 @ 20 CMS EN COCINA COMEDOR TIPO 3 0.46 M3 27,164.13 $12,495.50 100.00% 0.46 12,495.50 0.00% 0.00 0.00 100.00%
SUB-TOTAL
$208,409.76 0.00% $208,409.76 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00 0.00% 0.00 0.00 0.00%
SUB-TOTAL PARTIDAS NUEVAS $275,255.34 0.00% $275,255.34 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00% 0.00 0.00 0.00%
SUB-TOTAL GENERAL 4,032,433.93 0.00% 4,032,433.93 0.00% 0.00 0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
GASTOS GENERALES 0.00% $0.00 0.00% 0.00 $0.00 0.00%
DIRECCION TECN. Y RESP. ADM. 10.00% $403,243.39 0.00% $403,243.39 0.00% 0.00 $0.00 0.00%
GASTOS ADMINISTRATIVOS 3.00% $120,973.02 0.00% $120,973.02 0.00% 0.00 $0.00 0.00%
TRANSPORTE 2.25% $90,729.76 0.00% $90,729.76 0.00% 0.00 $0.00 0.00%
LEY -616 (Liq. Y prest. Laborales) 1.00% $40,324.34 0.00% $40,324.34 0.00% 0.00 $0.00 0.00%
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 10.00% $403,243.39 0.00% $403,243.39 $0.00
CODIA 0.10% $4,032.43 0.00% $4,032.43 0.00% 0.00 $0.00 0.00%


ITBIS 18.00% $72,583.81 0.00% $72,583.81 0.00% 0.00 $0.00 0.00%
TOTAL GASTOS GENERALES $1,135,130.15 0.00% $1,135,130.15 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


TOTAL GENERAL ADICIONAL N. 6 $5,167,564.08 $5,167,564.08 $0.00
REVISADO POR:

Coordinador Edificaciones Escolares

Repblica Dominicana
Obras del Estado Adscrita al Poder Ejecutivo
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
10.04 $12,720.08
$12,720.08
$0.00
$0.00
148.78 $33,234.48
54.87 $2,107.01
37.57 $6,282.08
$41,623.57
$0.00
$0.00
67.78 $12,211.92
$12,211.92
2.89 $10,479.14
$10,479.14

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
52.29 $15,164.10
$15,164.10
$0.00
$0.00
10.90 $508.38
$508.38
$0.00
$92,707.19
$0.00
$0.00
$0.00
$0.00
0.17 $5,766.67
1.19 $42,185.69
0.32 $11,771.36
0.05 $1,537.60
0.09 $2,320.06
0.06 $1,305.20
0.10 $1,870.02
0.07 $1,266.97

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$68,023.57
$0.00
$0.00
0.02 $25.54
$25.54
$0.00
$0.00
5.91 $243.14
33.23 $1,367.08
75.01 $18,672.24
192.25 $41,956.64
82.80 $3,179.52
$65,418.62
$0.00
$0.00
19.08 $15,818.27
$15,818.27
$0.00
$0.00
31.27 $5,663.00
$5,663.00
$0.00
$0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
3.46 $12,545.96
$12,545.96
$0.00
$0.00
206.03 $9,625.72
$9,625.72
$0.00
$177,120.68
$0.00
$0.00
$0.00
$0.00
0.16 $5,487.05
0.49 $15,813.72
2.76 $99,431.90
0.31 $11,560.13
0.46 $11,809.28
0.09 $2,349.09
0.07 $1,537.53
0.10 $1,893.34
2.35 $27,155.26
1.26 $22,982.92
$200,020.22

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
30.27 $1,273.46
326.04 $72,299.37
24.61 $6,554.38
57.81 $3,701.00
$83,828.21
$0.00
$0.00
12.60 $4,658.60
28.40 $2,278.82
$6,937.42
$0.00
19.08 $15,971.68
$15,971.68
$0.00
$0.00
40.47 $7,363.11
$7,363.11
$0.00
$0.00
102.74 $4,806.18

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$4,806.18
$0.00
$318,926.82
$0.00
$588,754.69
$0.00
$0.00
23.56 $6,456.85
6.95 $8,307.47
$14,764.32
$0.00
$14,764.32
$0.00
$0.00
$0.00
35.07 $20,943.45
1.84 $40,771.35
1.40 $30,440.94
103.95 $90,112.18

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
503.24 $31,522.95
1.20 $10,200.00
2.40 $732.17
$224,723.04
$0.00
$224,723.04
$0.00
$0.00
$0.00
$0.00
12.00 $3,587.40
42.30 $12,645.59
153.60 $86,728.70
$102,961.69
$0.00
$0.00
7.14 $64,402.59
2.49 $53,792.74
1.15 $25,588.49
6.73 $122,786.16
$266,569.98
$0.00
$0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
115.90 $91,368.61
114.75 $92,094.91
$183,463.52
$0.00
101.36 $24,151.05
337.89 $74,862.91
$99,013.96
$0.00
176.70 $88,102.62
$88,102.62
$0.00
$740,111.77
$0.00
$0.00
$0.00
$0.00
576.53 $84,934.40
11.65 $3,192.80
732.52 $219,756.00
888.96 $530,878.02
$838,761.22
$0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
0.46 $3,228.31
0.60 $4,765.21
$7,993.52
$0.00
$0.00
23.80 $18,762.49
$18,762.49
$0.00
$0.00
19.20 $4,534.27
48.56 $3,027.72
$7,561.99
$0.00
$873,079.22
$0.00
$2,441,433.00
0.00 0.00
0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
20.00 755.40
48.00 270.72
1.00 1,638.55
$2,664.67
0.00
0.00
0.00
35.58 24,550.20
$24,550.20
0.00
0.00
0.50 10,372.26
0.12 2,489.34
0.10 2,115.94
3.05 61,278.40
1.00 17,865.35
$94,121.29

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.00
0.00
0.00
0.41 8,505.25
2.39 48,018.16
3.86 70,334.67
0.88 19,755.00
0.83 3,928.38
$150,541.46
0.00
0.00
0.00
0.29 6,015.91
0.12 2,489.34
2.58 47,011.26

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.88 19,755.00
0.83 3,928.38
2.31 46,410.86
$125,610.75
0.00
0.00
0.00
1.60 32,519.55
$32,519.55
0.00
0.00
21.68 19,545.39
32.76 34,831.09
$54,376.48
0.00
0.00
0.00
4.41 1,202.78

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$1,202.78
0.00
0.00
0.66 6,887.54
0.38 8,530.57
0.31 6,959.15
0.27 3,080.58
$25,457.84
0.00
0.00
11.25 9,077.18
$9,077.18
0.00
0.00
13.50 3,188.16
$3,188.16
0.00
0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
0.00
92.40 15,473.30
120.12 36,036.00
$51,509.30
0.00
0.00
25.00 17,185.00
$17,185.00
0.00
$592,004.66
1.00 15,000.00
1.00 10,000.00
1.00 20,000.00
$45,000.00
0.00
0.00
50.00 11,250.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
6.00 7,200.00
6.00 3,600.00
10.00 7,250.00
1.00 11,720.00
$41,020.00
0.00
0.00
200.00 10,000.00
75.00 2,250.00
60.00 2,100.00
40.00 1,200.00
70.00 3,500.00
70.00 3,150.00
1.00 8,880.00
$31,080.00
0.00
0.00
10.00 9,000.00
3.00 3,600.00
1.00 5,040.00
$17,640.00
0.00
0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
900.00 262,098.00
117.00 93,600.00
$355,698.00
0.00
0.00
4.00 8,000.00
$8,000.00
0.00
0.00
4.00 5,400.00
2.00 2,000.00
3.00 7,500.00
8.00 36,000.00
40.00 2,800.00
2.00 1,100.00
1.00 15,000.00
15.00 37,500.00
1.00 35,000.00
1.00 65,765.86
1.00 17,237.07
$225,302.93
0.00

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$723,740.93
0.00
19.00 4,275.00
8.80 898.04
21.00 2,143.05
25.20 1,393.56
1.00 2,000.00
1.00 4,856.36
$15,566.01
0.00
0.00
1.43 14,094.55
0.66 14,425.26
2.97 22,759.76
$51,279.57
0.00
0.00
58.32 20,995.20

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
36.40 3,520.61
67.40 14,154.00
76.10 6,498.94
6.00 7,200.00
12.54 143,545.51
0.46 12,495.50
$208,409.76
0.00
$275,255.34
0.00
4,032,433.93
$0.00
$0.00
$403,243.39
$120,973.02
$90,729.76
$40,324.34
$403,243.39
$4,032.43

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$72,583.81
$1,135,130.15

Repblica Dominicana
N DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$5,167,564.08
OFICINA DE
SORES DE OBRAS DEL ESTADO.
ge Luis Escao Garcia

or Edificaciones Escolares
lejandro de los Santos
o Edificaciones Escolares

Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito, Salcedo, Prov. Hermanas Mirabal. R.D. UBICACION: Hermanas mirabal SUPERV
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA DE INICIO: 1-mar-2013 CDI
RESUMEN DE CUBICACIN No. 11 FINAL F
ADICIONAL No. 5 PREVIO ACTUAL TOTAL

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
AUMENTO DECANTIDAD
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

II-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

5-
a-
Fraguache en Losa de Entrepiso/Rampa 14.45 m2 39.89 $576.41 100.00% 14.45 $576.41 0.00% 0.00 $0.00 100.00%
c-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

III-
SEGUNDO NIVEL (1 Aulas + Biblioteca+Sanitarios) $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2-
HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
d
Columnas C4 de 0.25*0.60+0.20*0.20 0.26 m3 35,450.16 $9,039.79 100.00% 0.26 $9,039.79 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL BLOQUE $11,130.03 0.00% $11,130.03 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


XIII-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1-
f-
Columna (20 * 20) 41/2"est. 3/8"@ 20 1.84 m3 22,158.34 $40,682.71 100.00% 1.84 $40,682.71 0.00% 0.00 $0.00 100.00%
g-
Viga de Amarre (15*20)43/8"est.3/8"@20 1.40 m3 21,743.53 $30,440.94 100.00% 1.40 $30,440.94 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL AUMENTO DE CANTIDAD $82,253.68 0.00% $82,253.68 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
MODULO B2
1.00 HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01
Platea de fundacion (11.74x39) E=0.45m y E=0.25m en el Centro 166.00 m3 13,710.80 $2,275,993.20 0.00% 0.00 $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL TRABAJOS ELECTRICOS $2,275,993.20 $0.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL PARTIDAS NUEVAS 2,275,993.20 0.00% 0.00 0.00% 0.00 0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL GENERAL $2,358,246.88 0.00% $82,253.68 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 0.00%


GASTOS GENERALES 0.00% $0.00 0.00% 0.00 0.00%
DIRECCION TECN. Y RESP. ADM. 10.00% $235,824.69 0.00% $8,225.37 0.00% 0.00 0.00%
GASTOS ADMINISTRATIVOS 3.00% $70,747.41 0.00% $2,467.61 0.00% 0.00 0.00%
TRANSPORTE 2.25% $53,060.55 0.00% $1,850.71 0.00% 0.00 0.00%
LEY -616 (Liq. Y prest. Laborales) 1.00% $23,582.47 0.00% $822.54 0.00% 0.00 0.00%
CODIA 0.10% $2,358.25 0.00% $82.25 0.00% 0.00 0.00%
ITBIS 18.00% $42,448.44 0.00% $1,480.57 0.00% 0.00 0.00%
TOTAL GASTOS GENERALES $663,846.49 0.00% $23,154.40 0.00% 0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 0.00%
TOTAL GENERAL ADICIONAL No. 5 $3,022,093.37 $105,408.08
REVISADO POR:
Ing. Jorge Luis Escao

Coordinador

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
14.45 $576.41
37.95 $1,513.83
$2,090.24
$0.00
$2,090.24
$0.00
$0.00
$0.00
$0.00
0.26 $9,039.79
$9,039.79
$0.00
$9,039.79
$0.00
$11,130.03
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
1.84 $40,682.71
1.40 $30,440.94
$71,123.65
$0.00
$71,123.65
$0.00
$82,253.68
$0.00
$0.00
0.00 $0.00
$0.00
$0.00
0.00
$0.00
$82,253.68
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$8,225.37
$2,467.61
$1,850.71
$822.54
$8,225.37
$82.25
$1,480.57
$23,154.40
$0.00
$105,408.08
OFICINA DE
ng. Jorge Luis Escao

Coordinador

ADICIONAL No.4 PREVIO ACTUAL TOTA

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
AUMENTO DE CANTIDAD
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

II-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3-
HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
l
Columnas C4 de 0.25*0.60+0.20*0.20 0.99 m3 34,777.70 $34,586.42 100.00% 0.99 $34,586.42 0.00% 0.00 $0.00 100.00%
q-
s-
v-
Dintel de 0.15*0.30m. 0.06 m4 24,177.11 $1,450.63 100.00% 0.06 $1,450.63 0.00% 0.00 $0.00 100.00%
w-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XIII-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1-
b-
Excavacin en Zap. Cols. Y muros 43.91 m3 274.06 $12,033.97 100.00% 43.91 $12,033.97 0.00% 0.00 $0.00 100.00%
e-
Zapata Muro de 6" y columnas. 2.60 m3 6,798.92 $17,677.19 100.00% 2.60 $17,677.19 0.00% 0.00 $0.00 100.00%
h-


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL AUMENTO DE CANTIDAD $119,984.76 0.00% $119,984.76 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
INSTALACION ELECTRICA ALTA TENSION 0.00% $0.00 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
ENTRADA GENERAL 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1.00
Acometida de entrada e Interconexin con compaa elctric( Estrctura de interconexin ) 1.00 ud 15,087.19 $15,087.19 100.00% 1.00 $15,087.19 0.00% 0.00 $0.00 100.00%
1.01
Pararrayos 1.00 ud 2,656.48 $2,656.48 100.00% 1.00 $2,656.48 0.00% 0.00 $0.00 100.00%
1.02
1.03
Cout- aut. 200 Amp. Y Lmina de 5 Amp. 2.00 ud 8,415.92 $16,831.85 100.00% 2.00 $16,831.85 0.00% 0.00 $0.00 100.00%
Transformador de 25 KVA , Q, tipo Poste ,7200 120/240 sumergido en aceite 1.00 ud 41,211.08 $41,211.08 100.00% 1.00 $41,211.08 0.00% 0.00 $0.00 100.00%
1.04
1.05
aislador tipo campana 4.00 ud 999.46 $3,997.84 100.00% 4.00 $3,997.84 0.00% 0.00 $0.00 100.00%
alambre AAAC 2/0 140 pl 24.08 $3,371.06 100.00% 139.99 $3,371.06 0.00% 0.00 $0.00 100.00%
1.06
1.07
grapa terminal 2/0 4.00 ud 459.80 $1,839.20 100.00% 4.00 $1,839.20 0.00% 0.00 $0.00 100.00%
Alambre THW No. 1/0 Alambre THW No. 2 Ducto PVC 2Q SDR -26 , e IMC 2Q Ducto
PVC 2Q SDR -26 148.00 pl 879.40 $130,150.46 100.00% 148.00 $130,150.46 0.00% 0.00 $0.00 100.00%
1.08
1.09
Alambre No 2 Cu. Trensado, desnudo 40.00 pl 38.72 $1,548.80 100.00% 40.00 $1,548.80 0.00% 0.00 $0.00 100.00%
Panel Board ,barras 225 Amp. Q, con : 1.00 ud 29,546.57 $29,546.57 100.00% 1.00 $29,546.57 0.00% 0.00 $0.00 100.00%
1.10
Barra conector de tierra , Nema 1 1.00 ud 469.01 $469.01 100.00% 1.00 $469.01 0.00% 0.00 $0.00 100.00%
1.11
Tubo EMT. 2Q 1.00 ud 1,016.40 $1,016.40 100.00% 1.00 $1,016.40 0.00% 0.00 $0.00 100.00%
1.12


Condulet 2Q 1.00 ud 468.97 $468.97 100.00% 1.00 $468.97 0.00% 0.00 $0.00 100.00%
1.13
1.14
percha de bola 1.00 ud 393.25 $393.25 100.00% 1.00 $393.25 0.00% 0.00 $0.00 100.00%
Racket 3.00 ud 471.90 $1,415.70 100.00% 3.00 $1,415.70 0.00% 0.00 $0.00 100.00%
1.15
1.16
Poste HA - 35 1.00 ud 29,070.84 $29,070.84 100.00% 1.00 $29,070.84 0.00% 0.00 $0.00 100.00%
Varrilla de Aterrizaje 5/8x 5con conector 2.00 ud 1,566.03 $3,132.05 100.00% 2.00 $3,132.05 0.00% 0.00 $0.00 100.00%
1.17
Soporte doble ,Q (Cut- Out y Apararayo 2.00 ud 2,810.13 $5,620.25 100.00% 2.00 $5,620.25 0.00% 0.00 $0.00 100.00%
1.18
Portacontador con MB 150/2 Nema 3R 1.00 ud 15,572.70 $15,572.70 100.00% 1.00 $15,572.70 0.00% 0.00 $0.00 100.00%
1.19
Transporte y Uso de Gras 1.00 pa 18,000.00 $18,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.20
Excavacin :( 1.2 x 0.5 x 30 ) 18.10 m3 301.47 $5,456.61 100.00% 18.10 $5,456.61 0.00% 0.00 $0.00 100.00%
1.21
Gestion de interconexion y pagos de Arbitrios a las edes 1.00 pa 30,000.00 $30,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.22
Elaboracion y aprobacion de Planos 1.00 pa 25,000.00 $25,000.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.23
Mano de obra 1.00 pa 141,080.86 $141,080.86 100.00% 1.00 $141,080.86 0.00% 0.00 $0.00 100.00%
1.24
SUB- TOTAL ENTRADA GENERAL $522,937.17 0.00% $449,937.17 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB- TOTAL PARTIDAS NUEVAS $522,937.17 0.00% $449,937.17 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL ADICIONAL $642,921.93 0.00% $569,921.93 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
TRANSPORTE 2.25% $14,465.74 0.00% $12,823.24 0.00% 0.00 $0.00 0.00%




CODIA 0.10% $642.92 0.00% $569.92 0.00% 0.00 $0.00 0.00%
ITBIS 18.00% $11,572.59 0.00% $10,258.59 0.00% 0.00 $0.00 0.00%
TOTAL GASTOS GENERALES $180,982.51 0.00% $160,433.01 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
TOTAL GENERAL ADICIONAL No.4 $823,904.44 $730,354.94 $0.00
REVISADO POR:


IN DE CUBICACIONES
SUPERVISIN: OISOE/ EDIF. ESCOLARES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
0.99 $34,586.42
0.09 $2,284.30
0.10 $1,842.67
0.06 $1,450.63
0.36 $6,503.44
$46,667.46
$0.00
$46,667.46
$0.00
$0.00
$0.00
$0.00
43.91 $12,033.97
2.60 $17,677.19
55.10 $43,606.14
$73,317.30

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$73,317.30
$0.00
$119,984.76
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
1.00 $15,087.19
1.00 $2,656.48
2.00 $16,831.85
1.00 $41,211.08
4.00 $3,997.84
139.99 $3,371.06
4.00 $1,839.20
148.00 $130,150.46
40.00 $1,548.80
1.00 $29,546.57
1.00 $469.01
1.00 $1,016.40

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
1.00 $468.97
1.00 $393.25
3.00 $1,415.70
1.00 $29,070.84
2.00 $3,132.05
2.00 $5,620.25
1.00 $15,572.70
$0.00
18.10 $5,456.61
$0.00
$0.00
1.00 $141,080.86
$449,937.17
$0.00
$449,937.17
$0.00
$569,921.93
$0.00
$0.00
$56,992.19
$17,097.66
$12,823.24

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$5,699.22

IN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$56,992.19
$569.92
$10,258.59
$160,433.01
$0.00
$730,354.94
OFICINA DE
orge Lus Escao Garca

ordinador Area Escolar
Alejandro de los Santos
do Edificaciones Escolares


0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
AUMENTO DE CANTIDAD $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

II-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

3-
HORMIGON ARMADO $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
l
Columnas C4 de 0.25*0.60+0.20*0.20 0.03 m3 34,777.70 $1,043.33 100.00% 0.03 $1,043.33 0.00% 0.00 $0.00 100.00%
r-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4-
MUROS DE BLOQUES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
a-
b-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XIII-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1-


d-
Bote de Material Sobrante (e=1.30) 17.12 m3 300.00 $5,136.00 100.00% 17.12 $5,136.00 0.00% 0.00 $0.00 100.00%
h-
l-
Cantos en ( Vigas y Cols. ) 96.70 ml 62.64 $6,057.29 100.00% 96.70 $6,057.29 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.00
REPARACION DE MODULO EXISTENTE $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
1.01
Pintura mantenimiento en muros 710.13 m2 158.06 $112,243.49 100.00% 710.13 $112,243.49 0.00% 0.00 $0.00 100.00%
1.02
Pintura Acrilica en muros 604.94 m2 116.81 $70,663.04 100.00% 604.94 $70,663.04 0.00% 0.00 $0.00 100.00%
1.03
Sum/Instalacion de lavamanos de pedestal 3.00 Uds 3,289.75 $9,869.25 100.00% 3.00 $9,869.25 0.00% 0.00 $0.00 100.00%
1.04
Puerta de polimetal de (0.55x1.15m.) 4.00 Uds 5,500.00 $22,000.00 100.00% 4.00 $22,000.00 0.00% 0.00 $0.00 100.00%
1.05
Canaletas de aluzinc No. 26 en desague de techo 32.00 ml 623.00 $19,936.00 100.00% 32.00 $19,936.00 0.00% 0.00 $0.00 100.00%
1.06
Desmonte e Instalacion reparado de orinal existente 2.00 Uds 1,443.71 $2,887.43 100.00% 2.00 $2,887.43 0.00% 0.00 $0.00 100.00%
1.07
Desmonte e Instalacion reparado de inodoro existente 4.00 Uds 1,624.93 $6,499.70 100.00% 4.00 $6,499.70 0.00% 0.00 $0.00 100.00%
1.08
Desmonte de lavamano 3.00 Uds 300.00 $900.00 100.00% 3.00 $900.00 0.00% 0.00 $0.00 100.00%
SUB- TOTAL REPARACION DE MODULO EXISTENTE: $244,998.92 $244,998.92 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


1.00
MODULO DE AULAS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
HORMIGON ARMADO
1.01
Platea de fundacion de (24.04x4.2x0.48+24.04x5.14x0.25+24.04x2.15x0.50 103.01 m3 11,334.66 $1,167,583.67 100.00% 103.01 $1,167,583.67 0.00% 0.00 $0.00 100.00%
1.02
Columna CA de 0.20x0.20 con 4 de 3/8" 0.34 m3 19,163.19 $6,515.48 100.00% 0.34 $6,515.48 0.00% 0.00 $0.00 100.00%
SUB- TOTAL HORMIGON ARMADO EN: $1,174,099.15 $1,174,099.15 $0.00
SUB-TOTAL GENERAL PARTIDAS NUEVAS $1,419,098.07 0.00% $1,419,098.07 0.00% 0.00 $0.00 0.00%
SUB-TOTAL ADICIONAL $1,502,635.44 $1,502,635.44 $0.00
TRANSPORTE 2.25% $33,809.30 0.00% $33,809.30 0.00% 0.00 $0.00 0.00%


CODIA 0.10% $1,502.64 0.00% $1,502.64 0.00% 0.00 $0.00 0.00%
ITBIS 18.00% $27,047.44 0.00% $27,047.44 0.00% 0.00 $0.00 0.00%
$0.00 0.00% 0.00% 0.00 $0.00 0.00%
TOTAL GENERAL ADICIONAL No. 3 $1,925,627.32 $1,925,627.32 $0.00
REVISADO POR:


CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.03 $1,043.33
0.06 $1,288.50
$2,331.83
$0.00
$0.00
21.99 $27,860.01
31.49 $36,620.35
$64,480.36
$0.00
$66,812.19
$0.00
$0.00
$0.00
$0.00
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
17.12 $5,136.00
6.99 $5,531.89
96.70 $6,057.29
$16,725.18
$0.00
$16,725.18
$0.00
$83,537.37
$0.00
$0.00
710.13 $112,243.49
604.94 $70,663.04
3.00 $9,869.25
4.00 $22,000.00
32.00 $19,936.00
2.00 $2,887.43
4.00 $6,499.70
3.00 $900.00
$244,998.92
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
103.01 $1,167,583.67
0.34 $6,515.48
$1,174,099.15
$1,419,098.07
$1,502,635.44
$0.00
$150,263.54
$45,079.06
$33,809.30
$15,026.35

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$150,263.54
$1,502.64
$27,047.44
$422,991.88
$0.00
$1,925,627.32
OFICINA DE

q. Alejandro de los Santos

ADICIONAL No.2 PREVIO ACTUAL TOTAL

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
ADICIONAL No.2 POR AUMENTO DE CANTIDAD
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

II-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2-
b-
Excavacion Zapata de Muros y columnas 122.00 m3 298.95 $36,471.30 100.00% 122.00 $36,471.30 0.00% 0.00 $0.00 100.00%
d-
Bote de material sobrante de (e=1.25 mt) ( Proveniente de las excavs. y extraccion de capa
vegetal )
250.71 m3 300.00 $75,213.00 100.00% 250.71 $75,213.00 0.00% 0.00 $0.00 100.00%
e-
Relleno compactado con material granular 167.16 m3 733.92 $122,682.07 100.00% 167.16 $122,682.07 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

XIII-
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

1-
l-
Cantos en ( Vigas y Cols. ) 5.20 ml 62.64 $325.73 100.00% 5.20 $325.73 0.00% 0.00 $0.00 100.00%
-
Puerta de Tola Corrediza (en verja) 1.20 m2 8,500.00 $10,200.00 100.00% 1.20 $10,200.00 0.00% 0.00 $0.00 100.00%
o-
Pintura Mantenimiento Puertas 2.40 m2 305.07 $732.17 100.00% 2.40 $732.17 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

III-
COCINA-COMEDOR TIPO II $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2-
a-
Extraccion De Capa Vegetal (H=0.30) a mano 28.61 m3 147.32 $4,214.83 100.00% 28.61 $4,214.83 0.00% 0.00 $0.00 100.00%
b-
Excavacion Zapata Colum.H=1.00 191.42 m3 298.95 $57,225.01 100.00% 191.42 $57,225.01 0.00% 0.00 $0.00 100.00%
e-
Bote de material sobrante (E=1.25) 289.18 m3 300.00 $86,754.00 100.00% 289.18 $86,754.00 0.00% 0.00 $0.00 100.00%
f-
Relleno Compactado Caliche (C/Equipo Manual) (Hp=0.4m) 142.91 m3 564.64 $80,692.70 100.00% 142.91 $80,692.70 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

b-
Interuptor doble 2.00 ud 216.19 $432.38 100.00% 2.00 $432.38 0.00% 0.00 $0.00 100.00%
c-
Tomacorriente 110v 20.00 ud 75.49 $1,509.80 100.00% 20.00 $1,509.80 0.00% 0.00 $0.00 100.00%
d-
Bombillos de bajo consumo 41.00 ud 165.00 $6,765.00 100.00% 41.00 $6,765.00 0.00% 0.00 $0.00 100.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL REPARACIONES EN AREAS EXISTENTES 8,707.18 0.00% 8,707.18 0.00% 0.00 0.00 0.00%


0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL GENERAL $483,217.98 0.00% $483,217.98 0.00% 0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
TRANSPORTE 2.25% $10,872.40 0.00% $10,872.40 0.00% 0.00 $0.00 0.00%
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 10.00% $48,321.80 0.00% $48,321.80 0.00% 0.00%
CODIA 0.10% $483.22 0.00% $483.22 0.00% 0.00 $0.00 0.00%
ITBIS 18.00% $8,697.92 0.00% $8,697.92 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


REVISADO POR:


CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
122.00 $36,471.30
250.71 $75,213.00
167.16 $122,682.07
$234,366.37
$0.00
$234,366.37
$0.00
$0.00
$0.00
$0.00
5.20 $325.73
1.20 $10,200.00
2.40 $732.17
$11,257.90
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$11,257.90
$0.00
$0.00
$0.00
$0.00
28.61 $4,214.83
191.42 $57,225.01
289.18 $86,754.00
142.91 $80,692.70
$228,886.54
$0.00
$228,886.54
$0.00
$0.00
$0.00
$0.00
2.00 $432.38
20.00 $1,509.80
41.00 $6,765.00
$8,707.18
$0.00
8,707.18

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$483,217.98
$0.00
$0.00
$48,321.80
$14,496.54
$10,872.40
$4,832.18
$48,321.80
$483.22
$8,697.92
$136,025.86
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$619,243.84
OFICINA DE



0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
TRABAJOS VARIOS $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

a-
Desmonte techo de zin 118.14 m2 100.00 $11,814.00 100.00% 118.14 $11,814.00 0.00% 0.00 $0.00 100.00%
b-
Bote de material demolido 312.70 m3 300.00 $93,810.00 100.00% 312.70 $93,810.00 0.00% 0.00 $0.00 100.00%
f-
Impermeabilizante (Lona poliester de 3mm) 29.03 m2 440.00 $12,773.20 100.00% 29.03 $12,773.20 0.00% 0.00 $0.00 100.00%
h-
Protectores en ventanas en barras de 1/2" cuadradas 5.52 p2 290.00 $1,600.80 100.00% 5.52 $1,600.80 0.00% 0.00 $0.00 100.00%
SUB- TOTAL TRABAJOS VARIOS $119,998.00 $119,998.00 $0.00
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
SUB-TOTAL REPARACIONES EN AREAS EXISTENTES 119,998.00 0.00% 119,998.00 0.00% 0.00 0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%
0.00% $0.00 0.00% 0.00 $0.00 0.00%
PARTIDAS NUEVAS
1.00 PRELIMINARES
1.01
Demolicion de viga a nivel de ventana ( 0.20 x 0.15 x 27.59) S.N.P 0.83 M3 871.93 $723.70 100.00% 0.83 $723.70 0.00% 0.00 $0.00 100.00%
Demolicion de viga a nivel de dintel (0.20 x 0.15 x 28.60) S.N.P 0.86 M3 871.93 $749.86 100.00% 0.86 $749.86 0.00% 0.00 $0.00 100.00%
1.02
1.03
Demolicion de 6 columnas sobre nivel de piso ( 0.20 x 0.15 x 2.20) S.N.P 0.53 M3 871.93 $462.12 100.00% 0.53 $462.12 0.00% 0.00 $0.00 100.00%
Desmonte puertas de los 3 modulos existentes 15.88 M2 100.00 $1,588.00 100.00% 15.88 $1,588.00 0.00% 0.00 $0.00 100.00%
1.04


Desmonte Ventanas de los 3 modulos existentes 41.05 M2 40.00 $1,642.00 100.00% 41.05 $1,642.00 0.00% 0.00 $0.00 100.00%
1.05
Demolicion de columna BNP en modulo (0.80 x 0.20 x 0.15) S.N.P 0.02 M3 871.93 $17.44 100.00% 0.02 $17.44 0.00% 0.00 $0.00 100.00%
1.06
Demolicion de muro BNP (0.40 x x 66.90) + (0.80 x 28.60) 49.64 M2 88.28 $4,382.22 100.00% 49.64 $4,382.22 0.00% 0.00 $0.00 100.00%
1.07
Demolicion de viga S.N.P ( 82 x 0.70 x 0.15) + (3.26 x 0.20 x 0.15) 8.71 M3 871.93 $7,594.51 100.00% 8.71 $7,594.51 0.00% 0.00 $0.00 100.00%
1.08
Demolicion de zapata de columna 6( 0.60 x 0.60 x 0.25) 0.54 M3 871.93 $470.84 100.00% 0.54 $470.84 0.00% 0.00 $0.00 100.00%
1.09
Demolicion de zapata de muro (84 x 0.60 x 0.20 x) + ( 25 x 0.60 x 0.25) 13.88 M3 871.93 $12,102.39 100.00% 13.88 $12,102.39 0.00% 0.00 $0.00 100.00%
1.10
DIVISION DE MADERA Y ZINC 26.07 ML 687.40 $17,920.52 100.00% 26.07 $17,920.52 0.00% 0.00 $0.00 100.00%
1.11
REPACIONES ELECTRICAS EN AREAS EXISTENTES 0.00% $0.00 0.00% 0.00 $0.00

1.12
1.121
Sum. De tuberiapvc de 1/2 " SDR 2-26 2.42 PL 3.48 $8.42 100.00% 2.42 $8.42 0.00% 0.00 $0.00 100.00%
Sum. De tuberiapvc de 1 " SDR 2-26 20.00 PL 9.32 $186.40 100.00% 20.00 $186.40 0.00% 0.00 $0.00 100.00%
1.122
Sum. De alambre THHN No. 1, para alimentadores de interruptore, tomacorrientes,
1.123 inversores 400.00 PL 6.17 $2,468.00 100.00% 400.00 $2,468.00 0.00% 0.00 $0.00 100.00%
Demolicion para colocacion de ducto para alimentadores 2.09 M2 150.00 $313.50 100.00% 2.09 $313.50 0.00% 0.00 $0.00 100.00%
1.124
1.125
Desmonte de postes de concreto en empalizada 20.00 UD 50.00 $1,000.00 100.00% 20.00 $1,000.00 0.00% 0.00 $0.00 100.00%
Demolicion de columnas de puerta en verja frontal ( 0.28 x 0.28 x 2.00) x 2 ( manual) 0.31 M3 871.93 $270.30 100.00% 0.31 $270.30 0.00% 0.00 $0.00 100.00%
1.130
Demolicion de zapatas de columnas de puerta en verja frontal ( 0.50 x 0.50 x 0.30) x 2
( manual)
0.15 M3 871.93 $130.79 100.00% 0.15 $130.79 0.00% 0.00 $0.00 100.00%
1.140
Demolicion de zapatas de muro de puerta en verja frontal ( 0.50 x 0.50 x 0.30) x 2
( manual)
4.87 M3 871.93 $4,246.30 100.00% 4.87 $4,246.30 0.00% 0.00 $0.00 100.00%
1.150
Demolicion de muro S.N.P en verja frontal a ( 44.75 x 0.40) ) (manual) 17.90 M2 88.28 $1,580.21 100.00% 17.90 $1,580.21 0.00% 0.00 $0.00 100.00%
1.160
Demolicion de muro B.N.P (45.75 x 0.40) ( manual) 8.75 M2 88.28 $772.45 100.00% 8.75 $772.45 0.00% 0.00 $0.00 100.00%
1.170
Demolicion de calzada ( 0.92 x 7.45) + ( 1.00 x 4.20) (manual) 11.05 M2 88.28 $975.49 100.00% 11.05 $975.49 0.00% 0.00 $0.00 100.00%
1.180
Demolicion de piso en modulo (3.94 x 2.88) + ( 3.92 x 6.07) + ( 8.05x 6.07) ) 95.28 M2 70.63 $6,729.63 100.00% 95.28 $6,729.63 0.00% 0.00 $0.00 100.00%
1.190
Demolicion de ceramica en baos (9.73 x 1.50) x 2 29.19 M2 50.00 $1,459.50 100.00% 29.19 $1,459.50 0.00% 0.00 $0.00 100.00%
1.200


Bote de material resultante de las demoliciones 28.14 M3 225.76 $6,352.89 100.00% 28.14 $6,352.89 0.00% 0.00 $0.00 100.00%
1.210
1.220
Demonte puertas de madera en baos( 0.55 x 1.15) 4.00 UD 150.00 $600.00 100.00% 4.00 $600.00 0.00% 0.00 $0.00 100.00%
Desmonte de puertas modulos ( 1.00 x 2.13) 7.00 UD 150.00 $1,050.00 100.00% 7.00 $1,050.00 0.00% 0.00 $0.00 100.00%
1.23
1.24
Hormigon en piso de modulos 9.00 M3 6,977.35 $62,796.15 100.00% 9.00 $62,796.15 0.00% 0.00 $0.00 100.00%
Zocalo de granito fondo gris 199.04 ML 184.24 $36,671.13 100.00% 199.04 $36,671.13 0.00% 0.00 $0.00 100.00%
1.25
SUB TOTAL PRELIMINARES $175,264.76 0.00% $175,264.76 $0.00
0.00%
EDIFICIO EXISTENTE 0.00%

2.00
0.00%
Ceramica de alto transito ( 41 x 41 ) cms en piso de baos 15.57 M2 947.08 $14,746.04 100.00% 15.57 $14,746.04 0.00% 0.00 $0.00 100.00%
2.01
Ceramica blanca ( 20 x 20) cms 48.37 M2 781.54 $37,803.09 100.00% 48.37 $37,803.09 0.00% 0.00 $0.00 100.00%
2.02
Fino de techo ( 1.60 x 34.20) 54.72 M2 449.45 $24,593.90 100.00% 54.72 $24,593.90 0.00% 0.00 $0.00 100.00%
2.03
Porcelanato de oficina 24.16 M2 837.08 $20,223.85 100.00% 24.16 $20,223.85 0.00% 0.00 $0.00 100.00%
2.04
Zocalo de porcelanato de oficina 24.21 ML 91.40 $2,212.79 100.00% 24.21 $2,212.79 0.00% 0.00 $0.00 100.00%
2.05
Hormigon pavimentacion patio 27.05 M3 7,165.37 $193,823.26 100.00% 27.05 $193,823.26 0.00% 0.00 $0.00 100.00%
2.06
Hormigon entrada frontal 4.81 M3 7,165.37 $34,465.43 100.00% 4.81 $34,465.43 0.00% 0.00 $0.00 100.00%
2.07
Excavacion en patio 0.10 mts 27.07 M3 389.61 $10,546.74 100.00% 27.07 $10,546.74 0.00% 0.00 $0.00 100.00%
2.08
Bote de material resultantede excavacion 35.21 M3 225.76 $7,949.01 100.00% 35.21 $7,949.01 0.00% 0.00 $0.00 100.00%
2.09
2.10
Relleno compactadi (caliche) con equipos manual 27.07 M3 816.00 $22,089.12 100.00% 27.07 $22,089.12 0.00% 0.00 $0.00 100.00%
Puerta everdoor ( 2.07 x 0.96 ) 1.00 UD 5,500.00 $5,500.00 100.00% 1.00 $5,500.00 0.00% 0.00 $0.00 100.00%
2.11
2.12
Corte y coloccaion de puertas 7.00 UD 200.00 $1,400.00 100.00% 7.00 $1,400.00 0.00% 0.00 $0.00
SUB TOTAL EDIF EXISTENTE $375,353.24 0.00% $375,353.24 $0.00


SUB TOTAL PARTIDAS NUEVAS $550,617.99 $550,617.99 $0.00
SUB TOTAL $670,615.99 $670,615.99 $0.00
TRANSPORTE 2.25% $15,088.86 0.00% $15,088.86 0.00% 0.00 $0.00 0.00%
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 5.00% $33,530.80 0.00% $33,530.80 0.00% 0.00 $0.00 0.00%
CODIA 0.10% $670.62 0.00% $670.62 0.00% 0.00 $0.00 0.00%
ITBIS 18.00% $12,071.09 0.00% $12,071.09 0.00% 0.00 $0.00 0.00%
EST. DE SUELOS $1,700.00 0.00% $1,700.00 0.00% 0.00 $0.00 0.00%
$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%


REVISADO POR:

Coordinador

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$0.00
$0.00
$0.00
$0.00
118.14 $11,814.00
312.70 $93,810.00
29.03 $12,773.20
5.52 $1,600.80
$119,998.00
$0.00
$0.00
119,998.00
$0.00
$119,998.00
$0.00
0.83 $723.70
0.86 $749.86
0.53 $462.12
15.88 $1,588.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
41.05 $1,642.00
0.02 $17.44
49.64 $4,382.22
8.71 $7,594.51
0.54 $470.84
13.88 $12,102.39
26.07 $17,920.52
2.42 $8.42
20.00 $186.40
400.00 $2,468.00
2.09 $313.50
20.00 $1,000.00
0.31 $270.30
0.15 $130.79
4.87 $4,246.30
17.90 $1,580.21
8.75 $772.45
11.05 $975.49
95.28 $6,729.63
29.19 $1,459.50

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
28.14 $6,352.89
4.00 $600.00
7.00 $1,050.00
9.00 $62,796.15
199.04 $36,671.13
$175,264.76
15.57 $14,746.04
48.37 $37,803.09
54.72 $24,593.90
24.16 $20,223.85
24.21 $2,212.79
27.05 $193,823.26
4.81 $34,465.43
27.07 $10,546.74
35.21 $7,949.01
27.07 $22,089.12
1.00 $5,500.00
7.00 $1,400.00
$375,353.24

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$550,617.99
$670,615.99
$0.00
$67,061.60
$20,118.48
$15,088.86
$6,706.16
$33,530.80
$670.62
$12,071.09
$1,700.00
$156,947.60
$0.00

CIN DE CUBICACIONES
CDIGO No: 275
FECHA: 10-abr-2017
TOTAL ACUMULADO
CANT. VALOR
$827,563.58
OFICINA DE

Coordinador


CDIGO No:
ORDEN DE CAMBIO No.4

0.00 0.00
AUMENTO DE CANTIDAD
II-
PRIMER NIVEL ( 1 aula Inicial + Area administrativa + Sanitaria + Escalera ).
3-
HORMIGON ARMADO
l
Columnas C4 de 0.25*0.60+0.20*0.20 0.99 m3 34,777.70
q-
Viga V3X de escalera 0.20*0.35 0.09 m3 25,381.10
s-
Viga V1Y de escalera 0.20*0.35 0.10 m3 18,426.65
v-
Dintel de 0.15*0.30m. 0.06 m4 24,177.11
w-
Rampa de Escalera ( e=0.15 mts ) 0.36 m3 17,965.30
SUB- TOTAL HORMIGON ARMADO
XIII-
VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml )
1-
VERJA PERIMETRAL
b-
Excavacin en Zap. Cols. Y muros 43.91 m3 274.06
e-
Zapata Muro de 6" y columnas. 2.60 m3 6,798.92
h-
Bloques en Muros de 6" B.N.P. 55.10 m2 791.40
332 de 436

CDIGO No:

SUB- TOTAL AUMENTO DE CANTIDAD
PARTIDAS NUEVAS
INSTALACION ELECTRICA ALTA TENSION
ENTRADA GENERAL
1.00
Acometida de entrada e Interconexin con compaa elctric( Estrctura de
interconexin )
1.00 ud 15,087.19
1.01
Pararrayos 1.00 ud 2,656.48

1.02
Cout- aut. 200 Amp. Y Lmina de 5 Amp. 2.00 ud 8,415.92

1.03
Transformador de 25 KVA , Q, tipo Poste ,7200 120/240 sumergido en aceite 1.00 ud 41,211.08
1.04
aislador tipo campana 4.00 ud 999.46

1.05
alambre AAAC 2/0 140 pl 24.08

1.06
grapa terminal 2/0 4.00 ud 459.80

1.07
Alambre THW No. 1/0 Alambre THW No. 2 Ducto PVC 2Q SDR -26 , e IMC 2Q Ducto
PVC 2Q SDR -26
148.00 pl 879.40
1.08
Alambre No 2 Cu. Trensado, desnudo 40.00 pl 38.72

1.09
Panel Board ,barras 225 Amp. Q, con : 1.00 ud 29,546.57

1.10
Barra conector de tierra , Nema 1 1.00 ud 469.01

1.11
Tubo EMT. 2Q 1.00 ud 1,016.40

1.12
Condulet 2Q 1.00 ud 468.97

1.13
percha de bola 1.00 ud 393.25

1.14
Racket 3.00 ud 471.90

1.15
Poste HA - 35 1.00 ud 29,070.84

1.16
Varrilla de Aterrizaje 5/8x 5con conector 2.00 ud 1,566.03

1.17
Soporte doble ,Q (Cut- Out y Apararayo 2.00 ud 2,810.13

1.18
333 de 436

CDIGO No:

Portacontador con MB 150/2 Nema 3R 1.00 ud 15,572.70

1.19
Transporte y Uso de Gras 1.00 pa 18,000.00

1.20
Excavacin :( 1.2 x 0.5 x 30 ) 18.10 m3 301.47

1.21
Gestion de interconexion y pagos de Arbitrios a las edes 1.00 pa 30,000.00

1.22
Elaboracion y aprobacion de Planos 1.00 pa 25,000.00

1.23
Mano de obra 1.00 pa 141,080.86

1.24
SUB- TOTAL PARTIDAS NUEVAS
SUB-TOTAL ORDEN DE CAMBIO
GASTOS GENERALES
TRANSPORTE 2.25%
CODIA 0.10%
ITBIS 18.00%
334 de 436

CDIGO No:

TOTAL GENERAL ORDEN DE CAMBIO No.4
TOTAL GENERAL ORDEN DE CAMBIO No.1, 2, 3 y 4
REVISADO POR:
DE INGENIEROS SUPERVISORES DE OBRAS DEL ESTADO.

335 de 436
275
10-abr-2017
N DE CAMBIO No.4
VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$34,586.42
$2,284.30
$1,842.67
$1,450.63
$6,503.44
$46,667.46
$0.00
$46,667.46
$0.00
$0.00
$0.00
$0.00
$12,033.97
$17,677.19
$43,606.14
$73,317.30
$0.00
$73,317.30
$0.00
336 de 436
275
10-abr-2017
N DE CAMBIO No.4
VALOR
$119,984.76
$0.00
$0.00
$0.00
$15,087.19
$2,656.48
$16,831.85
$41,211.08
$3,997.84
$3,371.06
$1,839.20
$130,150.46
$1,548.80
$29,546.57
$469.01
$1,016.40
$468.97
$393.25
$1,415.70
$29,070.84
$3,132.05
$5,620.25
337 de 436
275
10-abr-2017
N DE CAMBIO No.4
VALOR
$15,572.70
$18,000.00
$5,456.61
$30,000.00
$25,000.00
$141,080.86
$522,937.17
$0.00
$522,937.17
$0.00
$642,921.93
$64,292.19
$19,287.66
$14,465.74
$6,429.22
$64,292.19
$642.92
$11,572.59
$180,982.51
338 de 436
275
10-abr-2017
N DE CAMBIO No.4
VALOR
$823,904.44
$0.00
$4,196,339.18
OFICINA
RVISORES DE OBRAS DEL ESTADO.

ado Edificaciones Escolares
339 de 436

CDIGO No:
ADICIONAL N. 6
0.00 0.00
AUMENTO DE CANTIDAD

).
4- MUROS DE BLOQUES
a- Bloques de 8" B.N.P. 3/8"0.40 V y Hm2 10.04 m2 1,266.94
SUB- TOTAL MUROS DE BLOQUES
5- TERMINACION DE SUPERFICES
e- Paete en Muros ( Interior y Exterior ) 148.78 m2 223.38
g- Junta de Expans. ( Poliestireno) 2"X 6" 54.87 ml 38.40
i- Goteros Colgantes 37.57 ml 167.21
7- TERMINACION DE PISOS
c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 67.78 ml 180.17
SUB- TOTAL TERMINACION DE PISOS

a- Ventanas AA Reforzadas (espesor 0.053mm) 2.89 m2 3,626.00
SUB- TOTAL VENTANAS ( Cumplir especificaciones )
11- PROTECTORES METALICOS ( Sol. Diseo )
340 de 436

CDIGO No:
ADICIONAL N. 6
a- Protectores de H.B/Cuad. 1/2"en Ventanas 52.29 p2 290.00
SUB- TOTAL PROTECTORES METALICOS ( Sol. Diseo )
12- PINTURA ( Tropical )

a- De base tropical 10.90 m2 46.64
2- HORMIGON ARMADO
a Columnas C1 de 0.25*0.40 0.17 m3 33,921.61
d Columnas C4 de 0.25*0.60+0.20*0.20 1.19 m3 35,450.16
e Columnas C5 de 0.25*0.60+0.20*0.30 0.32 m3 36,785.50
g Columnas C7 de 0.20*0.30 0.05 m3 30,751.93
k Viga V3X de escalera 0.20*0.35 0.09 m3 25,778.49
l Viga V4X de escalera 0.20*0.45 0.06 m3 21,753.40
m Viga V1Y de escalera 0.20*0.35 0.10 m3 18,700.21
o Rampa de Escalera ( e=0.15 mts ) 0.07 m3 18,099.50
3 MUROS DE BLOQUES
a Bloques de 8" con acero a 0.40m. HM2 0.02 m2 1,276.77
341 de 436

CDIGO No:
ADICIONAL N. 6
b- Fraguache en Vigas 5.91 m2 41.14
c- Fraguache en Columnas 33.23 m2 41.14
e- Paete en Muros ( Exterior ) 75.01 m2 248.93
f- Paete en Muros ( Interior ) 192.25 m2 218.24
h- Junta de Expans. ( Poliestireno) 2"X 6" 82.80 ml 38.40
5- INSTALACION SANITARIA
k- Cermica Espaola (20*20) C/Brillo 19.08 m2 829.05
SUB- TOTAL
b- Zocalos granito fondo gris ( 0,10 x 0,07 ) 31.27 ml 181.10

a- Ventanas AA Reforzadas (espesor 0.053mm) 3.46 m2 3,626.00
SUB- TOTAL VENTANAS ( Cumplir especificaciones )

a- De base Tropical 206.03 m2 46.72
SUB- TOTAL PINTURA ( Tropical )
342 de 436

CDIGO No:
ADICIONAL N. 6
SUB-TOTAL SEGUNDO NIVEL
III- TERCER NIVEL (2 Aulas + Sanitarios)
2- HORMIGON ARMADO
a Columnas C1 de 0.25*0.40 0.16 m3 34,294.09
c Columnas C3 de 0.25*0.60+0.25*0.25 0.49 m3 32,272.90
d Columnas C4 de 0.25*0.60+0.20*0.20 2.76 m3 36,026.05
e Columnas C5 de 0.25*0.60+0.20*0.30 0.31 m3 37,290.74
g Columnas C7 de 0.20*0.30 0.46 m3 25,672.35
j Viga V3X de escalera 0.20*0.35 0.09 m3 26,101.00
k Viga V4X de escalera 0.20*0.45 0.07 m3 21,964.76
l Viga V1Y de escalera 0.20*0.35 0.10 m3 18,933.35
n Losas maciza de( e=0.12 mts ) 2.35 m3 11,555.43
Rampa de Escalera ( e=0.15 mts ) 1.26 m3 18,240.41
c- Fraguache en Columnas 30.27 m2 42.07
f- Paete en Muros ( Interior ) 326.04 m2 221.75
g- Paete en Antepecho 24.61 m2 266.33
h- Cantos en General ( Inc. Antepecho ) 57.81 ml 64.02
343 de 436

CDIGO No:
ADICIONAL N. 6
5- TERMINACION DE TECHO
a- Fino en Techo Plano 12.60 m2 369.73
b- Zabaleta En Techo 28.40 ml 80.24
6- INSTALACION SANITARIA
f- Cermica Espaola (20*20) C/Brillo 19.08 m2 837.09
b- Zocalos granito fondo gris ( 0,10 x 0,07 ) 40.47 ml 181.94

a- De base Tropical 102.74 m2 46.78
SUB- TOTAL PINTURA ( Tropical )
SUB-TOTAL BLOQUE
X- CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17)

i- Excavaciones en tierra 23.56 m3 274.06
- Bloques en muros 8" B.N.P. 6.95 m2 1,195.32
SUB- TOTAL
344 de 436

CDIGO No:
ADICIONAL N. 6
SUB- TOTAL CAMARA SEPTICA DE DOS CAMARAS (4.75*2.40*2.17)
XIII-
VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml)
1- VERJA PERIMETRAL
c- Relleno Reposicin (manual) 35.07 m3 597.19

f- Columna (20 * 20) 41/2"est. 3/8"@ 20 1.84 m3 22,158.34
g- Viga de Amarre (15*20)43/8"est.3/8"@20 1.40 m3 21,743.53
i- Bloques en Muros Violinados de 6" S.N.P. 103.95 m2 866.88
l- Cantos en ( Vigas y Cols. ) 503.24 ml 62.64
- Puerta de Tola Corrediza (en verja) 1.20 m2 8,500.00
o- Pintura Mantenimiento Puertas 2.40 m2 305.07
2- MOVIMIENTO DE TIERRA
b- Excavacion Zapata Colum.H=1.00 12.00 m3 298.95
c- Excavacion Zapata Muros H=1.00 42.30 m3 298.95
f- Relleno Compactado Caliche (C/Equipo Manual) (Hp=0.4m) 153.60 m3 564.64
345 de 436

CDIGO No:
ADICIONAL N. 6
SUB- TOTAL MOVIMIENTO DE TIERRA
3- HORMIGON ARMADO En (HORM. IND.):

a- ZAPATAS DE MUROS (0.45x0.25) 7.14 m3 9,019.97
c- Viga Perimetral B.N.P (0.15x0.20) 41/2", 3/8"@20 2.49 m3 21,603.51
d- Columnas (0.20x0.35) 43/8"+21/2", 3/8"@20 1.15 m3 22,250.86
e- Viga (0.20x0.40) 41/2"+23/8", 3/8"@20 6.73 m3 18,244.60
SUB- TOTAL HORMIGON ARMADO En (HORM. IND.):
4- MUROS DE BLOQUES
a- De 6" (BNP) 115.90 m2 788.34
b- De 6" (SNP) 114.75 m2 802.57
5- TERMINACION DE SUPERFICIES
b- Paete En Losas, Vigas,Columnas 101.36 m2 238.27
c- Paete En Muros (Interior Y Exterior) 337.89 m2 221.56
6- PISO
a- H. A. (Malla Elect. 20*20) Bajo Piso H=0.08m 176.70 m2 498.60
SUB- TOTAL PISO
346 de 436

CDIGO No:
ADICIONAL N. 6
CANCHA MIXTA
2- MOVIMIENTO DE TIERRA:
a- Extraccin de capa vegetal ( h= 0.30 cm ) 576.53 m3 147.32
b- Excavacin 11.65 m3 274.06
c- Bote de material sobrante (e=1.30) m 732.52 m3 300.00
e- Relleno compactado ( e=0.30 m ) 888.96 m3 597.19
SUB- TOTAL MOVIMIENTO DE TIERRA:
3- HORMIGON ARMADO EN:

a- Zapata de muros bordillo ( 0.45*0.20 ) m 0.46 m3 7,018.07
b- Zapata columnas soporte (0.80*1.70*0.50) m 0.60 m3 7,942.01
SUB- TOTAL HORMIGON ARMADO EN:
4- BLOQUES
a- Bordillo de 0.15 m ( B.N.P.) 23.80 m2 788.34
SUB- TOTAL BLOQUES
a- Paete en exterior 19.20 m2 236.16
d- Cantos en general 48.56 ml 62.35
SUB-TOTAL CANCHA MIXTA
347 de 436

CDIGO No:
ADICIONAL N. 6
PARTIDAS NUEVAS
I.- AULAS EXISTENTES

1 INSTALACION ELECTRICA:
1.01
Alambre Vinil No. 12(en modulo de aulas existente instalacion luz cenital) 20.00 pl 37.77
1.02 Alambre estandar No. 12 (en modulo de aulas existente instalacion interructor
48.00 pl 5.64
triple)
1.03
Interruptor triple (en modulo de aulas existente para encender luces del pasillo) 1.00 ud 1,638.55
SUB TOTAL
II.- PRIMER NIVEL MODULO DE AULAS

1 MOVIMIENTO DE TIERRA
1.01 Relleno compactado sobre platea en el modulo de aulas nuevo 35.58 m3 690.00
SUB TOTAL
2 HORMIGON ARMADO
2.01 HORMIGN ARMADO EN COLUMNAS CA 4 3/8 ESTRIBOS 3/8 @20 1er
nivel modulo de aulas nuevo 0.50 M3 20,744.52
2.02
0.12 M3 20,744.52
2.03
0.10 m3 20,744.52
de aulas nuevo
348 de 436

CDIGO No:
ADICIONAL N. 6
2.04
3.05 m3 20,091.28
2.05
1.00 M3 17,865.35
SUB TOTAL
III.- SEGUNDO NIVEL MODULO DE AULAS

1 HORMIGON ARMADO
HORMIGN ARMADO EN COLUMNAS CA 4 DE 3/8 @20 2do nivel modulo

0.41 m3 20,744.52
de aulas nuevo

2.39 m3 20,091.28
2do nivel modulo de aulas nuevo indicados en planos.

modulo de aulas nuevo. 3.86 m3 18,221.42

0.88 M3 22,448.86

0.83 M3 4,732.99
SUB TOTAL
IV.- TERCER NIVEL MODULO DE AULAS

1 HORMIGON ARMADO

0.29 m3 20,744.52
de aulas nuevo 3er nivel

0.12 M3 20,744.52
349 de 436

CDIGO No:
ADICIONAL N. 6

2.58 M3 18,221.42

0.88 M3 22,448.86

0.83 M3 4,732.99

2.31 M3 20,091.28
SUB TOTAL
V.-
CUARTO NIVEL MODULO DE AULAS (CAJA DE ESCALERA)
1 HORMIGON ARMADO
1.01
1.60 M3 20,324.72
SUB TOTAL
2 MURO DE BLOQUES
2.01 Muros de 6" antepechos 4to nivel modulo de aulas nuevo 21.68 M2 901.54
2.02 Muros de 8" caja de escalera 4to nivel modulo de aulas nuevo 32.76 M2 1,063.22
SUB TOTAL
VI.- CAMARA SPTICA (adicional para baos existentes)

1 MOVIMIENTO DE TIERRA
1.01
EXCAVACION CAMARASEPTICA UNA RECAMARA (para baos existentes) 4.41 M3 272.74
350 de 436

CDIGO No:
ADICIONAL N. 6
SUB TOTAL
2 HORMIGON ARMADO
2.01
LOSA DE FONDO CAMARA SEPTICA UNA RECAMARA (para baos
0.66 M3 10,435.66
existentes)
2.02
VIGA DE FONDO CAMARA SEPTICA UNA RECAMARA (para baos
0.38 M3 22,448.86
existentes)
2.03
0.31 M3 22,448.86
existentes)
2.04
LOSA DE TECHO CAMARA SEPTICA UNA RECAMARA (para baos
0.27 M3 11,325.66
existentes)
SUB TOTAL
3 MURO DE BLOQUES
3.01
MUROS 6" CAMARASEPTICA UNA RECAMARA (para baos existentes) 11.25 M2 806.86
SUB TOTAL
4 TERMINACION DE SUPERFICIE:
4.01 PAETE PULIDO CAMARA SEPTICA UNA RECAMARA (para baos
13.50 M2 236.16
existentes)
SUB TOTAL
VII.- AREAS EXTERIORES

1 MOVIMIENTO DE TIERRA:
92.40 M3 167.46
351 de 436

CDIGO No:
ADICIONAL N. 6
1.02 BOTE PROVENIENTE DEL CORTE PARA NIVELADO de parte atrs del
120.12 M3 300.00
modulo de aulas nuevo.
SUB TOTAL
2 MISCELANEOS
2.01
VALLA DIVISION ESCUELA Y AREA DE TRABAJO en zinc y reglas 1 x 4 25.00 ML 687.40
SUB TOTAL
SUB TOTAL PARTIDAS NUEVAS
1.01 Limpieza Preliminar 1.00 PA 15,000.00
1.02 Bote de Material proveniente de limpieza 1.00 PA 10,000.00
1.03
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro 1.00 PA 20,000.00
2 PALMAS
2.01 Palma Areca de 5-7 50.00 UD 225.00
2.04 Palma Manila 10.00 UD 725.00
352 de 436

CDIGO No:
ADICIONAL N. 6
SUB TOTAL
3 ARBUSTOS Y FLORES
3.01 Arbol chino 200.00 UD 50.00
3.02 Remolacha 75.00 UD 30.00
3.03 Mala madre 60.00 UD 35.00
3.04 Cordiline 40.00 UD 30.00
3.05 Crotos 70.00 UD 50.00
SUB TOTAL
4 ARBOLES
4.01 Grigri de 5-7 pies 10.00 UD 900.00
4.02 Mara 3.00 UD 1,200.00
SUB TOTAL
5 GRAMA Y TIERRA NEGRA

5.01 Grama Enana 900.00 m2 291.22
5.02 Tierra Negra 117.00 Mt3 800.00
SUB TOTAL
6 AGROQUIMICOS
353 de 436

CDIGO No:
ADICIONAL N. 6
7 MISCELANEOS
7.03 Tarros bool 3.00 Uds 2,500.00

7.07 1.00 PA 15,000.00
7.08 Mantenimiento de plantas 15.00 dias 2,500.00
7.11 Toboganes 1.00 Uds 65,765.86
7.12 Columpios 1.00 Uds 17,237.07
PARTIDAS NUEVAS
BAO PROVISIONAL 2.10 X 2.10 X 2.20

1.00
Hojas de zinc
1.01 19.00 ud 225.00
Parales 2 x 4
1.02 8.80 ml 102.05
Bajantes y soportes en juan primero
1.03 21.00 ml 102.05
354 de 436

CDIGO No:
ADICIONAL N. 6
Reglas 1 x 4
1.04 25.20 ml 55.30
Mano de obra
1.05 1.00 P.A. 2,000.00
Inodoro Sencillo
1.06 1.00 ud 4,856.36
SUB-TOTAL
CMARA SPTICA DOS RECAMARAS

2.00
mas adicional de 1/2, con un espezor de H: 0.12
2.01 1.43 m3 9,856.33
Hormign armado en vigas cmara sptica 5 3/8 con estrivos @ 0.20, con H:0.20
2.02 0.66 m3 21,856.45
Hormign en losa de fondo fc-210 kg/cm2
2.03 2.97 m3 7,663.22
SUB-TOTAL
COMEDOR TIPO 3
3.00
Fino en techo cocina comedor tipo 3

3.01 58.32 m2 360.00
Zabaletas en techo cocina comedor tipo 3
3.02 36.40 ml 96.72
MOLDURA EN ALUMINIO DE 1" X 1/2" EN MUROS COMEDOR COCINA
3.03 67.40 ML 210.00
ESQUINEROS EN PVC EN BAOS MODULO DE AULAS 1er y 2do NIVEL
3.04 76.10 ML 85.40

3.05 EN MODULO DE AULAS 6.00 UD 1,200.00
3.06 EN LOSAS H:0.15 Y VUELOS H:0.10 12.54 M3 11,447.01

3.07 4 1/2 con estribos 3/8 @ 20 CMS EN COCINA COMEDOR TIPO 3 0.46 M3 27,164.13
SUB-TOTAL
SUB-TOTAL PARTIDAS NUEVAS
355 de 436

CDIGO No:
ADICIONAL N. 6
SUB-TOTAL GENERAL
GASTOS GENERALES
TRANSPORTE 2.25%
CODIA 0.10%
ITBIS 18.00%
REVISADO POR:

356 de 436

CDIGO No:
ADICIONAL N. 6
357 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$12,720.08
$12,720.08
$0.00
$33,234.48
$2,107.01
$6,282.08
$41,623.57
$0.00
$0.00
$12,211.92
$12,211.92
$10,479.14
$10,479.14
$0.00
358 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$15,164.10
$15,164.10
$0.00
$0.00
$508.38
$508.38
$0.00
$0.00
$92,707.19
$0.00
$0.00
$0.00
$0.00
$5,766.67
$42,185.69
$11,771.36
$1,537.60
$2,320.06
$1,305.20
$1,870.02
$1,266.97
$68,023.57
$0.00
$0.00
$25.54
359 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$25.55
$0.00
$0.00
$243.14
$1,367.08
$18,672.24
$41,956.64
$3,179.52
$65,418.62
$0.00
$0.00
$15,818.27
$15,818.27
$0.00
$0.00
$5,663.00
$5,663.00
$0.00
$0.00
$12,545.96
$12,545.96
$0.00
$0.00
$9,625.72
$9,625.72
360 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$0.00
$177,120.69
$0.00
$0.00
$0.00
$0.00
$5,487.05
$15,813.72
$99,431.90
$11,560.13
$11,809.28
$2,349.09
$1,537.53
$1,893.34
$27,155.26
$22,982.92
$200,020.22
$0.00
$0.00
$1,273.46
$72,299.37
$6,554.38
$3,701.00
$83,828.21
$0.00
361 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$0.00
$4,658.60
$2,278.82
$6,937.42
$0.00
$15,971.68
$15,971.68
$0.00
$0.00
$7,363.11
$7,363.11
$0.00
$0.00
$4,806.18
$4,806.18
$0.00
$318,926.82
$0.00
$588,754.70
$0.00
$0.00
$6,456.85
$8,307.47
$14,764.32
362 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$0.00
$14,764.32
$0.00
$0.00
$0.00
$20,943.45
$40,771.35
$30,440.94
$90,112.18
$31,522.95
$10,200.00
$732.17
$224,723.04
$0.00
$224,723.04
$0.00
$0.00
$0.00
$0.00
$3,587.40
$12,645.59
$86,728.70
363 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$102,961.69
$0.00
$0.00
$64,402.59
$53,792.74
$25,588.49
$122,786.16
$266,569.98
$0.00
$0.00
$91,368.61
$92,094.91
$183,463.52
$0.00
$24,151.05
$74,862.91
$99,013.96
$0.00
$88,102.62
$88,102.62
$0.00
$740,111.77
364 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$0.00
$0.00
$0.00
$84,934.40
$3,192.80
$219,756.00
$530,878.02
$838,761.22
$0.00
$0.00
$3,228.31
$4,765.21
$7,993.52
$0.00
$0.00
$18,762.49
$18,762.49
$0.00
$0.00
$4,534.27
$3,027.72
$7,561.99
$0.00
$873,079.22
$0.00
365 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$2,441,433.00
$0.00
$0.00
$755.40
$270.72
$1,638.55
$2,664.67
$0.00
$0.00
$0.00
$24,550.20
$24,550.20
$0.00
$0.00
$10,372.26
$2,489.34
$2,115.94
366 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$61,278.40
$17,865.35
$94,121.29
$0.00
$0.00
$0.00
$8,505.25
$48,018.16
$70,334.67
$19,755.00
$3,928.38
$150,541.46
$0.00
$0.00
$0.00
$6,015.91
$2,489.34
367 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$47,011.26
$19,755.00
$3,928.38
$46,410.86
$125,610.75
$0.00
$0.00
$0.00
$32,519.55
$32,519.55
$0.00
$0.00
$19,545.39
$34,831.09
$54,376.48
$0.00
$0.00
$0.00
$1,202.78
368 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$1,202.78
$0.00
$0.00
$6,887.54
$8,530.57
$6,959.15
$3,080.58
$25,457.84
$0.00
$0.00
$9,077.18
$9,077.18
$0.00
$0.00
$3,188.16
$3,188.16
$0.00
$0.00
$0.00
$15,473.30
369 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$36,036.00
$51,509.30
$0.00
$0.00
$17,185.00
$17,185.00
$0.00
$592,004.66
$15,000.00
$10,000.00
$20,000.00
$45,000.00
$0.00
$0.00
$11,250.00
$7,200.00
$3,600.00
$7,250.00
$11,720.00
370 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$41,020.00
$0.00
$0.00
$10,000.00
$2,250.00
$2,100.00
$1,200.00
$3,500.00
$3,150.00
$8,880.00
$31,080.00
$0.00
$0.00
$9,000.00
$3,600.00
$5,040.00
$17,640.00
$0.00
$0.00
$262,098.00
$93,600.00
$355,698.00
$0.00
$0.00
$8,000.00
371 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$8,000.00
$0.00
$0.00
$5,400.00
$2,000.00
$7,500.00
$36,000.00
$2,800.00
$1,100.00
$15,000.00
$37,500.00
$35,000.00
$65,765.86
$17,237.07
$225,302.93
$0.00
$723,740.93
$4,275.00
$898.04
$2,143.05
372 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$1,393.56
$2,000.00
$4,856.36
$15,566.01
$0.00
$14,094.55
$14,425.26
$22,759.76
$51,279.57
$0.00
$20,995.20
$3,520.61
$14,154.00
$6,498.94
$7,200.00
$143,545.51
$12,495.50
$208,409.76
$0.00
$275,255.34
373 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
$0.00
4,032,433.93
$403,243.39
$120,973.02
$90,729.76
$40,324.34
$403,243.39
$4,032.43
$72,583.81
$1,135,130.15
$0.00
$5,167,564.08
OFICINA DE

374 de 436
275
10-abr-2017
ICIONAL N. 6
VALOR
375 de 436

CDIGO No:
ADICIONAL POR PARTIDAS NUEVAS JARDINERIA

1.01 Limpieza Preliminar 1.00 PA 15,000.00
1.02 Bote de Material proveniente de limpieza 1.00 PA 10,000.00
1.03
Mangueras de 3/4" 4Uds , Reguiletes para regar plantas y llaves de chorro 1.00 PA 20,000.00
2 PALMAS
2.01 Palma Areca de 5-7 50.00 UD 225.00
2.04 Palma Manila 10.00 UD 725.00
SUB TOTAL
3 ARBUSTOS Y FLORES
3.01 Arbol chino 200.00 UD 50.00
3.02 Remolacha 75.00 UD 30.00
3.03 Mala madre 60.00 UD 35.00
3.04 Cordiline 40.00 UD 30.00
3.05 Crotos 70.00 UD 50.00
SUB TOTAL
376 de 436

CDIGO No:
4 ARBOLES
4.01 Grigri de 5-7 pies 10.00 UD 900.00
4.02 Mara 3.00 UD 1,200.00
SUB TOTAL
5 GRAMA Y TIERRA NEGRA

5.01 Grama Enana 900.00 m2 291.22
5.02 Tierra Negra 117.00 Mt3 800.00
SUB TOTAL
6 AGROQUIMICOS
7 MISCELANEOS
7.03 Tarros bool 3.00 Uds 2,500.00

7.07 1.00 PA 15,000.00
7.08 Mantenimiento de plantas 15.00 dias 2,500.00
377 de 436

CDIGO No:

7.11 Toboganes 1.00 Uds 65,765.86
7.12 Columpios 1.00 Uds 17,237.07
SUB-TOTAL GENERAL
GASTOS GENERALES
TRANSPORTE 2.25%
CODIA 0.10%
ITBIS 18.00%
REVISADO POR:
378 de 436

CDIGO No:

379 de 436
275
10-abr-2017
ADIC. POR DIF. DE PRECIO

ARTIDAS NUEVAS JARDINERIA
DIFEREN
$15,000.00
$10,000.00
$20,000.00
$45,000.00
$0.00
$0.00
$11,250.00
$7,200.00
$3,600.00
$7,250.00
$11,720.00
$41,020.00
$0.00
$0.00
$10,000.00
$2,250.00
$2,100.00
$1,200.00
$3,500.00
$3,150.00
$8,880.00
$31,080.00
380 de 436
275
10-abr-2017

DIFEREN
$0.00
$0.00
$9,000.00
$3,600.00
$5,040.00
$17,640.00
$0.00
$0.00
$262,098.00
$93,600.00
$355,698.00
$0.00
$0.00
$8,000.00
$8,000.00
$0.00
$0.00
$5,400.00
$2,000.00
$7,500.00
$36,000.00
$2,800.00
$1,100.00
$15,000.00
$37,500.00
381 de 436
275
10-abr-2017

DIFEREN
$35,000.00
$65,765.86
$17,237.07
$225,302.93
$0.00
$723,740.93
723,740.93
$72,374.09
$21,712.23
$16,284.17
$7,237.41
$72,374.09
$723.74
$13,027.34
$203,733.07
$0.00
$927,474.00
OFICINA DE
382 de 436
275
10-abr-2017

DIFEREN

383 de 436
Oficina de Ingenieros Supervisores de Obras del Estado Adscrita al Poder Ejecuti
FECHA:
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN CDIGO No:
PRES. ORDEN DE CAMBIO No. 3

0.00 0.00
AUMENTO DE CANTIDAD
II-
3-
HORMIGON ARMADO
l
Columnas C4 de 0.25*0.60+0.20*0.20 0.03 m3 34,777.70
r-
Viga V4X de escalera 0.20*0.45 0.06 m3 21,475.06
4-
MUROS DE BLOQUES
a-
Bloques de 8" B.N.P. 3/8"0.40 V y Hm2 21.99 m2 1,266.94
b-
Bloques de 8" B.N.P. 3/8"0.60 V y Hm1 31.49 m2 1,162.92
XIII-
1-
VERJA PERIMETRAL
d-
Bote de Material Sobrante (e=1.30) 17.12 m3 300.00
h-
Bloques en Muros de 6" B.N.P. 6.99 m2 791.40
384 de 436
FECHA:

l-
PARTIDAS NUEVAS
1.00
REPARACION DE MODULO EXISTENTE
1.01
Pintura mantenimiento en muros 710.13 m2 158.06
1.02
Pintura Acrilica en muros 604.94 m2 116.81
1.03
Sum/Instalacion de lavamanos de pedestal 3.00 Uds 3,289.75
1.04
Puerta de polimetal de (0.55x1.15m.) 4.00 Uds 5,500.00
1.05
Canaletas de aluzinc No. 26 en desague de techo 32.00 ml 623.00
1.06
Desmonte e Instalacion reparado de orinal existente 2.00 Uds 1,443.71
1.07
Desmonte e Instalacion reparado de inodoro existente 4.00 Uds 1,624.93
1.08
Desmonte de lavamano 3.00 Uds 300.00
SUB- TOTAL REPARACION DE MODULO EXISTENTE:
1.00
MODULO DE AULAS
HORMIGON ARMADO
1.01
Platea de fundacion de (24.04x4.2x0.48+24.04x5.14x0.25+24.04x2.15x0.50 103.01 m3 11,334.66
1.02
Columna CA de 0.20x0.20 con 4 de 3/8" 0.34 m3 19,163.19
SUB- TOTAL HORMIGON ARMADO EN:
385 de 436
FECHA:

SUB-TOTAL GENERAL PARTIDAS NUEVAS
SUB-TOTAL ORDEN DE CAMBIO
GASTOS GENERALES
TRANSPORTE 2.25%
CODIA 0.10%
ITBIS 18.00%
386 de 436
FECHA:

TOTAL GENERAL ORDEN DE CAMBIO No. 3
TOTAL GENERAL ORDEN DE CAMBIO No. 1, 2, y 3
REVISADO POR:
OFICINA DE INGENIEROS SUPERVISORES DE OBRAS DEL ESTADO.

387 de 436
10-abr-17
275
DEN DE CAMBIO No. 3

VALOR
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,043.33
$1,288.50
$2,331.83
$0.00
$0.00
$27,860.01
$36,620.35
$64,480.36
$0.00
$0.00
$66,812.19
$0.00
$0.00
$0.00
$0.00
$0.00
$5,136.00
$5,531.89
388 de 436
10-abr-17
275
DEN DE CAMBIO No. 3

VALOR
$6,057.29
$16,725.18
$0.00
$16,725.18
$0.00
$83,537.37
$0.00
$0.00
$0.00
$112,243.49
$70,663.04
$9,869.25
$22,000.00
$19,936.00
$2,887.43
$6,499.70
$900.00
$244,998.92
$0.00
$0.00
$1,167,583.67
$6,515.48
$1,174,099.15
389 de 436
10-abr-17
275
DEN DE CAMBIO No. 3

VALOR
$1,419,098.07
$1,502,635.44
$150,263.54
$45,079.06
$33,809.30
$15,026.35
$150,263.54
$1,502.64
$27,047.44
$422,991.88
$0.00
390 de 436
10-abr-17
275
DEN DE CAMBIO No. 3

VALOR
$1,925,627.32
$3,372,434.74

391 de 436
#REF! CDIGO No:
#REF! FECHA:
ORDEN DE CAMBIO
0.00 0.00
REPARACIONES EN AREAS EXISTENTES
TRABAJOS VARIOS
a-
Desmonte techo de zin 118.14 m2 100.00
b-
Bote de material demolido 312.70 m3 300.00
f-
Impermeabilizante (Lona poliester de 3mm) 29.03 m2 440.00
h-
Protectores en ventanas en barras de 1/2" cuadradas 5.52 p2 290.00
SUB- TOTAL TRABAJOS VARIOS
SUB-TOTAL REPARACIONES EN AREAS EXISTENTES
PARTIDAS NUEVAS
1.00 PRELIMINARES
Demolicion de viga a nivel de ventana ( 0.20 x 0.15 x 27.59) S.N.P 0.83 M3 871.93
1.01
Demolicion de viga a nivel de dintel (0.20 x 0.15 x 28.60) S.N.P 0.86 M3 871.93
1.02
Demolicion de 6 columnas sobre nivel de piso ( 0.20 x 0.15 x 2.20) S.N.P 0.53 M3 871.93
1.03
Desmonte puertas de los 3 modulos existentes 15.88 M2 100.00

1.04
Desmonte Ventanas de los 3 modulos existentes 41.05 M2 40.00

1.05
Demolicion de columna BNP en modulo (0.80 x 0.20 x 0.15) S.N.P 0.02 M3 871.93
1.06
392 de 436
#REF! CDIGO No:
#REF! FECHA:
ORDEN DE CAMBIO
Demolicion de muro BNP (0.40 x x 66.90) + (0.80 x 28.60) 49.64 M2 88.28

1.07
Demolicion de viga S.N.P ( 82 x 0.70 x 0.15) + (3.26 x 0.20 x 0.15) 8.71 M3 871.93
1.08
Demolicion de zapata de columna 6( 0.60 x 0.60 x 0.25) 0.54 M3 871.93

1.09
Demolicion de zapata de muro (84 x 0.60 x 0.20 x) + ( 25 x 0.60 x 0.25) 13.88 M3 871.93
1.10
DIVISION DE MADERA Y ZINC 26.07 ML 687.40

1.11
REPACIONES ELECTRICAS EN AREAS EXISTENTES

1.12
Sum. De tuberiapvc de 1/2 " SDR 2-26 2.42 PL 3.48

1.121
Sum. De tuberiapvc de 1 " SDR 2-26 20.00 PL 9.32

1.122
Sum. De alambre THHN No. 1, para alimentadores de interruptore, tomacorrientes,
inversores 400.00 PL 6.17
1.123
Demolicion para colocacion de ducto para alimentadores 2.09 M2 150.00

1.124
Desmonte de postes de concreto en empalizada 20.00 UD 50.00

1.125
Demolicion de columnas de puerta en verja frontal ( 0.28 x 0.28 x 2.00) x 2 ( manual) 0.31 M3 871.93
1.130
Demolicion de zapatas de columnas de puerta en verja frontal ( 0.50 x 0.50 x 0.30) x 2
( manual) 0.15 M3 871.93
1.140
Demolicion de zapatas de muro de puerta en verja frontal ( 0.50 x 0.50 x 0.30) x 2
( manual) 4.87 M3 871.93
1.150
Demolicion de muro S.N.P en verja frontal a ( 44.75 x 0.40) ) (manual) 17.90 M2 88.28
1.160
Demolicion de muro B.N.P (45.75 x 0.40) ( manual) 8.75 M2 88.28

1.170
Demolicion de calzada ( 0.92 x 7.45) + ( 1.00 x 4.20) (manual) 11.05 M2 88.28

1.180
Demolicion de piso en modulo (3.94 x 2.88) + ( 3.92 x 6.07) + ( 8.05x 6.07) ) 95.28 M2 70.63
1.190
Demolicion de ceramica en baos (9.73 x 1.50) x 2 29.19 M2 50.00

1.200
Bote de material resultante de las demoliciones 28.14 M3 225.76

1.210
Demonte puertas de madera en baos( 0.55 x 1.15) 4.00 UD 150.00

1.220
Desmonte de puertas modulos ( 1.00 x 2.13) 7.00 UD 150.00

1.23
Hormigon en piso de modulos 9.00 M3 6,977.35

1.24
393 de 436
#REF! CDIGO No:
#REF! FECHA:
ORDEN DE CAMBIO
Zocalo de granito fondo gris 199.04 ML 184.24

1.25
SUB TOTAL PRELIMINARES
EDIFICIO EXISTENTE
2.00
Ceramica de alto transito ( 41 x 41 ) cms en piso de baos 15.57 M2 947.08

2.01
Ceramica blanca ( 20 x 20) cms 48.37 M2 781.54

2.02
Fino de techo ( 1.60 x 34.20) 54.72 M2 449.45

2.03
Porcelanato de oficina 24.16 M2 837.08

2.04
Zocalo de porcelanato de oficina 24.21 ML 91.40

2.05
Hormigon pavimentacion patio 27.05 M3 7,165.37

2.06
Hormigon entrada frontal 4.81 M3 7,165.37

2.07
Excavacion en patio 0.10 mts 27.07 M3 389.61

2.08
Bote de material resultantede excavacion 35.21 M3 225.76

2.09
Relleno compactadi (caliche) con equipos manual 27.07 M3 816.00

2.10
Puerta everdoor ( 2.07 x 0.96 ) 1.00 UD 5,500.00

2.11
Corte y coloccaion de puertas 7.00 UD 200.00

2.12
SUB TOTAL EDIF EXISTENTE
SUB TOTAL PARTIDAS NUEVAS
SUB TOTAL ORDEN DE CAMBIO
GASTOS GENERALES
394 de 436
#REF! CDIGO No:
#REF! FECHA:
ORDEN DE CAMBIO
TRANSPORTE 2.25%
SUPERVISION 5.00%
CODIA 0.10%
ITBIS 18.00%
ESTUDIO DE SUELO 1 PA
TOTAL GENERAL ORDEN DE CAMBIO
REVISADO POR:

Coordinador
395 de 436
#REF! CDIGO No:
#REF! FECHA:
ORDEN DE CAMBIO
396 de 436
#REF!
#REF!
DEN DE CAMBIO
VALOR
$0.00
$0.00
$0.00
$0.00
$11,814.00
$93,810.00
$12,773.20
$1,600.80
$119,998.00
$0.00
$0.00
119,998.00
$0.00
$119,998.00
$723.70
$749.86
$462.12
$1,588.00
$1,642.00
$17.44
397 de 436
#REF!
#REF!
DEN DE CAMBIO
VALOR
$4,382.22
$7,594.51
$470.84
$12,102.39
$17,920.52
$8.42
$186.40
$2,468.00
$313.50
$1,000.00
$270.30
$130.79
$4,246.30
$1,580.21
$772.45
$975.49
$6,729.63
$1,459.50
$6,352.89
$600.00
$1,050.00
$62,796.15
398 de 436
#REF!
#REF!
DEN DE CAMBIO
VALOR
$36,671.13
$175,264.76
$14,746.04
$37,803.09
$24,593.90
$20,223.85
$2,212.79
$193,823.26
$34,465.43
$10,546.74
$7,949.01
$22,089.12
$5,500.00
$1,400.00
$375,353.24
$550,617.99
$670,615.99
$67,061.60
399 de 436
#REF!
#REF!
DEN DE CAMBIO
VALOR
$20,118.48
$15,088.86
$6,706.16
$33,530.80
$670.62
$12,071.09
$1,700.00
$156,947.59
$0.00
$827,563.58

Coordinador
400 de 436
#REF!
#REF!
DEN DE CAMBIO
VALOR
401 de 436

UBICACION:
FECHA:
PRESUPUESTO ORDEN DE CAMBIO No.2

0.00 0.00
ADICIONAL No.2 POR AUMENTO DE CANTIDAD
II-
2-
MOVIMIENTO DE TIERRA
b-
Excavacion Zapata de Muros y columnas 122.00 m3 298.95
d- Bote de material sobrante de (e=1.25 mt) ( Proveniente de las excavs. y extraccion de capa
vegetal ) 250.71 m3 300.00
e-
Relleno compactado con material granular 167.16 m3 733.92
XIII-
1-
VERJA PERIMETRAL
l-
-
Puerta de Tola Corrediza (en verja) 1.20 m2 8,500.00
o-
Pintura Mantenimiento Puertas 2.40 m2 305.07
III-
COCINA-COMEDOR TIPO II
402 de 436

UBICACION:
FECHA:

2-
MOVIMIENTO DE TIERRA
a-
Extraccion De Capa Vegetal (H=0.30) a mano 28.61 m3 147.32
b-
Excavacion Zapata Colum.H=1.00 191.42 m3 298.95
e-
Bote de material sobrante (E=1.25) 289.18 m3 300.00
f-
Relleno Compactado Caliche (C/Equipo Manual) (Hp=0.4m) 142.91 m3 564.64
REPARACIONES EN AREAS EXISTENTES
TRABAJOS ELECTRICOS
b-
Interuptor doble 2.00 ud 216.19
c-
Tomacorriente 110v 20.00 ud 75.49
d-
Bombillos de bajo consumo 41.00 ud 165.00
SUB- TOTAL TRABAJOS ELECTRICOS
SUB-TOTAL REPARACIONES EN AREAS EXISTENTES
SUB-TOTAL GENERAL
403 de 436

UBICACION:
FECHA:

GASTOS GENERALES
TRANSPORTE 2.25%
CODIA 0.10%
ITBIS 18.00%
TOTAL GENERAL ORDEN DE CAMBIO No.2
REVISADO POR:

Coordinador
404 de 436
de la Repblica Dominicana
res de Obras del Estado Adscrita al Poder Ejecutivo
Hermanas mirabal
275
10-abr-2017
STO ORDEN DE CAMBIO No.2

VALOR UND.
$0.00
$0.00
$0.00
$0.00
$0.00
$36,471.30
$75,213.00
$122,682.07
$234,366.37
$0.00
$234,366.37
$0.00
$0.00
$0.00
$0.00
$325.73
$10,200.00
$732.17
$11,257.90
$0.00
$11,257.90
$0.00
$0.00
$0.00
405 de 436
Hermanas mirabal
275
10-abr-2017

VALOR UND.
$0.00
$4,214.83
$57,225.01
$86,754.00
$80,692.70
$228,886.54
$0.00
$228,886.54
$0.00
$0.00
$0.00
$0.00
$432.38
$1,509.80
$6,765.00
$8,707.18
$0.00
8,707.18
$483,217.98
406 de 436
Hermanas mirabal
275
10-abr-2017

VALOR UND.
$48,321.80
$14,496.54
$10,872.40
$4,832.18
$48,321.80
$483.22
$8,697.92
$136,025.86
$0.00
$619,243.84
OS SUPERVISORES DE OBRAS DEL ESTADO.

Coordinador
ncargado Edificaciones Escolares
407 de 436
Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito, Salcedo, Prov. Hermanas
CODIGO: 275
Mirabal. R.D.
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA: 10-abr-17
ENMIENDA No. 1
. DESCRIPCION CANT. UND P.U VALOR P.U.
0.00 0.00 $0.00
AUMENTO DECANTIDAD
$0.00
II-
PRIMER NIVEL ( 1 aula Inicial + Area administrativa + Sanitaria + Escalera ). $0.00
$0.00
$0.00
5-
TERMINACION DE SUPERFICES $0.00
a-
Fraguache en Losa de Entrepiso/Rampa 14.45 m2 39.89 $576.41
c-
Fraguache en Columnas 37.95 m2 39.89 $1,513.83
SUB- TOTAL TERMINACION DE SUPERFICES $2,090.24
$0.00
$0.00
SUB-TOTAL PRIMER NIVEL $2,090.24
$0.00
III-
SEGUNDO NIVEL (1 Aulas + Biblioteca+Sanitarios) $0.00
$0.00
$0.00
2-
HORMIGON ARMADO $0.00
d
Columnas C4 de 0.25*0.60+0.20*0.20 0.26 m3 35,450.16 $9,039.79
SUB- TOTAL HORMIGON ARMADO $9,039.79
$0.00
$0.00
SUB-TOTAL SEGUNDO NIVEL $9,039.79
$0.00
$0.00
SUB-TOTAL BLOQUE $11,130.03
$0.00
$0.00
XIII-
VERJA PERIMETRAL EN MUROS (H=2.50 mt y L= 195.,00 ml ) $0.00
$0.00
1-
VERJA PERIMETRAL $0.00
408 de 436
CODIGO: 275
Mirabal. R.D.
ENMIENDA No. 1
f-
Columna (20 * 20) 41/2"est. 3/8"@ 20 1.84 m3 22,158.34 $40,682.71
g-
Viga de Amarre (15*20)43/8"est.3/8"@20 1.40 m3 21,743.53 $30,440.94
SUB- TOTAL VERJA PERIMETRAL $71,123.65
$0.00
SUB-TOTAL VERJA PERIMETRAL EN MUROS $71,123.65
$0.00
SUB-TOTAL AUMENTO DE CANTIDAD $82,253.68
PARTIDAS NUEVAS
$0.00
MODULO B2
1.00 HORMIGON ARMADO $0.00

1.01
Platea de fundacion (11.74x39) E=0.45m y E=0.25m en el Centro 166.00 m3 13,710.80 $2,275,993.20
SUB- TOTAL TRABAJOS ELECTRICOS $2,275,993.20
$0.00
SUB-TOTAL PARTIDAS NUEVAS 2,275,993.20
$0.00
409 de 436
CODIGO: 275
Mirabal. R.D.
ENMIENDA No. 1
SUB-TOTAL GENERAL $2,358,246.88
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 10.00% $235,824.69
GASTOS ADMINISTRATIVOS 3.00% $70,747.41
TRANSPORTE 2.25% $53,060.55
LEY -616 (Liq. Y prest. Laborales) 1.00% $23,582.47
SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS 10.00% $235,824.69
CODIA 0.10% $2,358.25
ITBIS 18.00% $42,448.44
TOTAL GASTOS GENERALES $663,846.49
$0.00
TOTAL GENERAL ENMIENDA No. 1 $3,022,093.37
REVISADO POR:
OFICINA
DE INGENIEROS SUPERVISORES DE OBRAS DEL ESTADO.

410 de 436
SUBDIRECCIN DE CUBICACIONES
RESUMEN DE CUBICACIN No. 11 FINAL UBICACION: Hermanas mirabal SUPERVISI

FECHA DE INICIO: 1-mar-13 CDIGO
CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FEC
ENMIENDAS No. 1 PREVIO ACTUAL TOTAL A

COCINA GRANDE A
ESTUFA DE OCHO HORNILLAS REF. E1 (COCINA) MODELO: 169037

$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
1
Caracteristicas: Estufa De Ocho (8) Hornillas Abiertas De 48" De 32.500 Btuh/C/U. Planos De
Trabajo Prensados En Una Sola Pieza Con Un Espesor De 2Mm En Acero Inoxidable Aisi 304
Con Las Esquinas Lisas Y

Redondeadas. Paneles Exteriores En Acero Inoxidable Con Acabado Scotch Brite. Sistema
Flower Falme $409,839.75 0% $0.00 100.00% 1.00 $409,839.75 100.00%

(Patentado) Con Quemadores Tipo Hongo. Bandeja Frontal Para Recolectar La Grasa. Incluye
Una (1)
Manguera Para Gas Dormont De 3/4" Diametro
1.01 1.00 409,839.75

SUB-TOTAL - 0.00 $409,839.75 $0.00 $409,839.75
BASE EN ACERO INOXIDABLE PARA ESTUFA DE OCHO HORNILLAS REF. E1

(COCINA)
MODELO: GT-3048BC $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
2 - 0.00
Caracteristicas: Base Tipo Mesa Con Tramo Inferior De 48" De Largo X 30" De Profundidad
Y 26" De Alto, $72,770.61 0% $0.00 100.00% 1.00 $72,770.61 100.00%

Totalmente Construida En Acero Inoxidable 304 Calibre 16 Tope Y Calibre 18 Tramo Inferior.
2 1.00 72,770.61
SUB-TOTAL - 0.00 $72,770.61 0% $0.00 0.00% 0.00 $72,770.61 0.00%
MANGUERA FLEXIBLE PARA GAS DE 3/4" X 48" LARGO PARA EL ITEM #1.03
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
3 - 0.00
Caracteristicas: Manguera Flexible Para El Gas De 3/4 De Diametro X 48 De Largo.
$14,776.03 0% $0.00 100.00% 1.00 $14,776.03 100.00%
3 Construida En Acero Inoxidable. 1.00 14,776.03
411 de 436 Digitado por: Licda. Luz Divina Jimnez


SUB-TOTAL
$14,776.03
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

HORNILLA INDUSTRIAL DE PISO PARA OLLAS GRANDES (1) HORNILLA REF. E1
(COCINA)
MODELO: 254106 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
4 - 0.00
Caracteristicas: Estufa De Una (1) Hornilla Abiertas De 21" De 35.500 Btuh/C/U. Planos De
Trabajo
Prensados En Una Sola Pieza Con Un Espesor De 2Mm En Acero Inoxidable Aisi 304 Con Las
Esquinas Lisas Y $119,536.38 0% $0.00 100.00% 1.00 $119,536.38 100.00%
Redondeadas. Paneles Exteriores En Acero Inoxidable Con Acabado Scotch Brite. Incluye Una
(1)
Manguera Para Gas Dormont De 1/2" Diametro
4.01 1.00 119,536.38
SUB-TOTAL
$119,536.38 $0.00 $119,536.38
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

MANGUERA FLEXIBLE PARA GAS DE 1/2" X 48" LARGO PARA EL ITEM #1.03
MODELO: DORMONT
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
5 - 0.00
Caracteristicas: Manguera Flexible Para El Gas De 1/2 De Diametro X 48 De Largo.
Construida En Acero $11,082.14 0% $0.00 100.00% 1.00 $11,082.14 100.00%

Inoxidable.
5.01 1.00 11,082.14
SUB-TOTAL $11,082.14 0% $0.00 0.00% 0.00 $11,082.14 0.00%
- 0.00
CAMPANA DE EXTRACCION DE 72" REF. E1
MODELO: GT-CEXFL4872 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
6 - 0.00



Caracteristicas: Campana Colectora De Humos Y Grasas Tipo De Pared Con Dimensiones De
48 De Fondo Por
72 De Largo Con 4 Filtros Para Grasa Construidos En Acero Inoxidable A Prueba De
Incendio Con Su Marco Y
Canaleta Colectora De Grasa Con Su Bandeja Colectora, Dos Luces A Prueba De Vapor
$117,493.95 0% $0.00 100.00% 1.00 $117,493.95 100.00%
Incandescente, Una
Salida Para El Ducto De Extraccin De Aire De 12 X 21 De Largo. Totalmente Construida
En Acero Inoxidable
304, Calibre 16, Norma Nsf.
6 1.00 117,493.95
SUB-TOTAL
$117,493.95 $0.00 $117,493.95
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

EXTRACTOR DE AIRE Y GRASA DE 1500 CFM REF. E1
MODELO: NCA10FA
7 - 0.00
Caracteristicas: Cextractor De Aire Tipo De Techo Heavy Duty Con Capacidad Para Remover
Hasta 1500 Pies
Cbicos Por Minuto Bajo Presin Esttica De 1. Con Corriente Para 208/60/3Ph Con Su
Proteccin Trmica Y $124,593.63 0% $0.00 100.00% 1.00 $124,593.63 100.00%
Correa. Se Suplir El Extractor Con Bandeja Colectora De Grasa. Terminacin Exterior En
Aluminio Marino
7.01 1.00 124,593.63
SUB-TOTAL - 0.00 $124,593.63 0% $0.00 0.00% 0.00 $124,593.63 0.00%
TOPE DE TRABAJO CON TRAMO INFERIOR TIPO MESA DE 30" X 30" REF. E2
(COCINA)
MODELO: GT-3030MT $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
8 - 0.00
Caracteristicas: Mesas Auxiliar De Con La Base Abierta, Con Respaldo De 6 De Alto Y

Un Tramo En La Parte
8.01 Inferior De La Mesa. Mesa De 30" De Largo X 30" De Ancho, Totalmente Construidas 1 $54,577.84 0% $0.00 100.00% 1.00 $54,577.84 100.00%
En Acero Inoxidable 304,
Topes En Calibre 16, Tramos En Calibre 18, Norma Nsf.
54,577.84
SUB-TOTAL $54,577.84 $0.00 $54,577.84
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%



(COCINA)
MODELO: GT-2430MT $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
9 - 0.00
Caracteristicas: Mesas Auxiliar De Con La Base Abierta, Con Respaldo De 6 De Alto Y Un
Tramo En La Parte
Inferior De La Mesa. Mesa De 30" De Largo X 24" De Ancho, Totalmente Construidas En $90,962.91 0% $0.00 100.00% 2.00 $90,962.91 100.00%
Acero Inoxidable 304,
9.01 2.00 45,481.45
SUB-TOTAL
$90,962.91 $0.00 $90,962.91
- 0.00
(COCINA)
MODELO: GT-3060MT $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
10 - 0.00
Caracteristicas: Mesas Auxiliar De Con La Base Abierta, Con Respaldo De 6 De Alto Y
Un Tramo En La Parte
Inferior De La Mesa. Mesa De 30" De Largo X 60" De Ancho, Totalmente Construidas
$181,925.81 0% $0.00 100.00% 2.00 $181,925.81 100.00%
En Acero Inoxidable 304,
10 2.00 90,962.91
SUB-TOTAL
$181,925.81 $0.00 $181,925.81
- 0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

FREGADERO DOBLE DE 41" CON TRAMO INFERIOR Y GRIFERIA REF. E3
(COCINA)
MODELO: GT-2441FD $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
11 - 0.00
Caracteristicas: Fregadero Doble, Pozas De 20"X 20"X 14" De Profundidad Y Respaldo De 8"
De Alto. $150,847.05 0% $0.00 100.00% 1.00 $150,847.05 100.00%

Totalmente Construida En Acero Inoxidable 304, Calibre 16, Norma Nsf.
11 1.00 150,847.05
SUB-TOTAL
$150,847.05 $0.00 $150,847.05



- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
MANGUERA DE PRE ENJUAGUE PARA EL ITEM #1.08 MODELO: 5PR-8W00
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
12 - 0.00
Caracteristicas: 8" (203Mm) Center Wall Mount Faucet, 46-13/16" (1188Mm) High, 14"
(356Mm) Overhang, 18"

(457Mm) Riser Model (00369-40), B-0044-R Pvc Hose, B-0107 Spray Valve, B-0109-01
$24,843.39 100.00% 1.00 $24,843.39 100.00%
Wall Bracket, 1/2" Npt Female
Eccentric Flanged Inlets (00Aa), Faucet With 14" Swing Nozzle (B-0158)
12 1.00 24,843.39
SUB-TOTAL
$24,843.39 $0.00 0.00 $24,843.39 0.00%
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

DESAGES DE PALANCA PARA EL ITEM #1.08
MODELO: B-3960
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
13 - 0.00
Caracteristicas: Valve Bodies Come Standard With A 2" Outlet, Also Available With Reducer
That Allows For
A 1-1/2" Or 2" Outlet, 3" (76 Mm) Or 3-1/2" (89 Mm) Sink Opening Applications, 3" Sink $15,708.91 0% $0.00 100.00% 2.00 $15,708.91 100.00%
Opening 1-1/2" Or 2" Drain
13.01 Outlet 2.00 7,854.45
$15,708.91 $0.00 $15,708.91

SUB-TOTAL
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
FREGADERO DOBLE DE 28" CON TRAMO INFERIOR Y GRIFERIA REF. E3

(COCINA) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
14 MODELO: GT-2428FOLLAS - 0.00
Caracteristicas: Fregadero De Ollas, Poza De 24"X 24"X 14" De Profundidad Y Respaldo De $84,140.85 0% $0.00 100.00% 1.00 $84,140.85 100.00%
8" De Alto.
14 Totalmente Construida En Acero Inoxidable 304, Calibre 16, Norma Nsf. 1.00 84,140.85
$84,140.85 $0.00 $84,140.85

SUB-TOTAL
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

- 0.00



MANGUERA DE PRE ENJUAGUE PARA EL ITEM #1.09 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
15 MODELO: 5PR-8W00 - 0.00
Caracteristicas: 8" (203Mm) Center Wall Mount Faucet, 46-13/16" (1188Mm) High, 14"
(356Mm) Overhang, 18"

(457Mm) Riser Model (00369-40), B-0044-R Pvc Hose, B-0107 Spray Valve, B-0109-01 Wall
$24,843.39 0% $0.00 100.00% 1.00 $24,843.39 100.00%
Bracket, 1/2" Npt Female
Eccentric Flanged Inlets (00Aa), Faucet With 14" Swing Nozzle (B-0158)
15.01 1.00 24,843.39
SUB-TOTAL
$24,843.39 $0.00 $24,843.39
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

DESAGES DE PALANCA PARA EL ITEM #1.09
MODELO: B-3960 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
16 - 0.00
Caracteristicas: Valve Bodies Come Standard With A 2" Outlet, Also Available With Reducer
That Allows For
A 1-1/2" Or 2" Outlet, 3" (76 Mm) Or 3-1/2" (89 Mm) Sink Opening Applications, 3" Sink $7,854.45 0% $0.00 100.00% 1.00 $7,854.45 100.00%
Opening 1-1/2" Or 2" Drain
16.01 Outlet 1.00 7,854.45
SUB-TOTAL
$7,854.45 $0.00 $7,854.45
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

TRAMOS SUPERIOR PARA LAS MESAS ITEM 1.07 REF. E7A
(COCINA) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
17 MODELO:GT-3012RP - 0.00
Caracteristicas: Tramo Tipo Repisa De Pared De 30" De Largo X 12" De Ancho, Totalmente
Construida En $11,370.24 0% $0.00 100.00% 1.00 $11,370.24 100.00%
Acero Inoxidable 304, Calibre 18, Norma Nsf.
17 1.00 11,370.24
SUB-TOTAL $11,370.24
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

(COCINA) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
MODELO: GT-2412RP
18 - 0.00



Construida En $16,676.55 0% $0.00 100.00% 2.00 $16,676.55 100.00%

Acero Inoxidable 304, Calibre 18, Norma Nsf
18 2.00 8,338.27
SUB-TOTAL
$16,676.55 $0.00 $16,676.55
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

(COCINA) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
19 MODELO: GT-6012RP - 0.00
Construida En $37,901.77 0% $0.00 100.00% 2.00 $37,901.77 100.00%
19 2.00 18,950.88
Acero Inoxidable 304, Calibre 18, Norma Nsf.
SUB-TOTAL
$37,901.77 $0.00 $37,901.77
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

REFRIGERADOR VERTICAL DE 23 Cu REF. E5
(REFRIGERACION) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
20 - 0.00
MODELO: 1R
Caracteristicas: De Una Seccion, Interior Y Exterior En Aluminio, Frente Y Puertas En Acero
Inoxidable,
Gabinete Profundo, Evaporador Condensado, Con Ruedas De 5" , 1/3Hp. Dimensiones De
$302,204.11 0% $0.00 100.00% 1.00 $302,204.11 100.00%
82.25 De Alto, Por 52"
De Alto, Por 35.50" De Profundidad.
20 1.00 302,204.11
SUB-TOTAL
$302,204.11 $0.00 $302,204.11
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

FREEZER HORIZONTAL DE DOS PUERTAS 14 Cu REF. E8
(REFRIGERACION) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
MODELO: SWF60-BS
21 - 0.00
Caracteristicas: Con 60" De Ancho, De Una Seccion, Tope Con 6" De Respaldo En Acero
Inoxidable, Lados E
Interior En Aluminio, Ruedas De 5", De 1/3Hp. Dimensiones De 42" De Algot, 27.5" De
$393,407.97 0% $0.00 100.00% 1.00 $393,407.97 100.00%
Ancho, Por 30" De
Profundidad. Voltaje De 115V/60/1.
21 1.00 393,407.97



SUB-TOTAL
$393,407.97 $0.00 $393,407.97
- 0.00 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%

TRAMOS SUPERIOR DE 60" REF. E7A
(REFRIGERACION)
MODELO: GT-6012RP
22 - 0.00
Caracteristicas: Repisa Sencilla De Pared 12"X 60" De Lado. Totalmente Construida En Acero
Inoxidable 304, $18,950.88 0% $0.00 100.00% 1.00 $18,950.88 100.00%
Calibre 18, Norma Nsf.
22 1.00 18,950.88
SUB-TOTAL - 0.00 $18,950.88 0% $0.00 0.00% 0.00 $18,950.88 0.00%
CONJUNTO DE TOPES DE TRABAJO CON TRAMO INFERIOR TIPO MESA REF. E2

(DESPACHO)
MODELO: GT-3072MT
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
23 - 0.00
Caracteristicas: Conjunto De Mesas Auxiliares De Con La Base Abierta, Con Respaldo De 6
De Alto Y Un
Tramo En La Parte Inferior De La Mesa. Conjunto Compuesto Por: Dos (2) Mesas De 72" De $109,155.68 0% $0.00 100.00% 1.00 $109,155.68 100.00%
Largo X 30" De
23.01 Ancho, Totalmente Construidas En Acero Inoxidable 304, Topes En Calibre 16, Tramos En 1.00 109,155.68
Calibre 18, Norma
SUB-TOTAL - 0.00 $109,155.68 0% $0.00 0.00% 0.00 $109,155.68 0.00%
Nsf.
REFRIGERADOR VERTICAL DE 23 Cu REF. E5

DESPACHO)
MODELO: 1R $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
24 - 0.00
Caracteristicas: De Una Seccion, Interior Y Exterior En Aluminio, Frente Y Puertas En Acero
Inoxidable,
Gabinete Profundo, Evaporador Condensado, Con Ruedas De 5" , 1/3Hp. Dimensiones De $302,204.11 0% $0.00 100.00% 1.00 $302,204.11 100.00%
82.25 De Alto, Por 52"
De Alto, Por 35.50" De Profundidad.
24.01 1.00 302,204.11
SUB-TOTAL - 0.00 $302,204.11 0% $0.00 0.00% 0.00 $302,204.11 0.00%



TRAMOS SUPERIOR DE 72" REF. E7A
(DESPACHO)
MODELO: GT-7212RP
25 - 0.00
Caracteristicas: Repisa Sencilla De Pared 12"X 72" De Lado. Totalmente Construida En Acero
Inoxidable 304, $45,481.93 0% $0.00 100.00% 2.00 $45,481.93 100.00%

Calibre 18, Norma Nsf.
25.01 2.00 22,740.96
SUB-TOTAL - 0.00 $45,481.93 0% $0.00 0.00% 0.00 $45,481.93 0.00%
SOPORTE PARA BANDEJAS DE 72" REF. E13

(DESPACHO) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
MODELO: GT-7218RIEL
26 - 0.00
Caracteristicas: Riel Para Bandejas 18"X 72" De Lado. Totalmente Construida En Acero
Inoxidable 304, $23,498.60 0% $0.00 100.00% 1.00 $23,498.60 100.00%
Calibre 18, Norma Nsf
26.01 1.00 23,498.60
SUB-TOTAL - 0.00 $23,498.60 0% $0.00 0.00% 0.00 $23,498.60 0.00%
ANAQUEL TIPO MALLA ELECTROSOLDADA DE 48" X 18" X 74" DE ALTO REF. E6

(ALMACEN) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
MODELO: A1848NC
27 - 0.00
Caracteristicas: Anaqueles Metalicos Tipo Enrejillado Cromado De 74" De Alto De 4 Tramos.
De 48" De Largo $63,536.60 0% $0.00 100.00% 4.00 $63,536.60 100.00%

X 18" De Ancho
27 4.00 15,884.15
SUB-TOTAL - 0.00 $63,536.60 0% $0.00 0.00% 0.00 $0.00 0.00%
0.00% 0.00 $0.00 0.00%
ANAQUEL PESADO DE 48" X 18" X 74" DE ALTO REF. E6
(ALMACEN)
MODELO: 2448HFG $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
28 - 0.00
Caracteristicas: Anaqueles Metalicos Tipo Solido Galvanizado De 74" De Alto De 4
Tramos. De 48" De Largo $76,613.07 100.00% 2.00 $76,613.07 100.00%
X 24" De Ancho
28.01 2.00 38,306.54
SUB-TOTAL - 0.00 $76,613.07 0% $0.00 0.00% 0.00 $76,613.07 0.00%



CARRO PLSTICO PARA ALMACENAJE DE LOS VVERES Y VEGETALES

REF.E12
(ALMACEN) $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
MODELO: IB44
29 - 0.00
Caracteristicas: Carros Para El Almacenamiento Y Transporte De Vegetales Construido En
Polietileno
Blanco Con Dimensiones De 181/2" X 291/2" X 285/8" De Largo Con Capacidad Para 43
$30,296.36 0% $0.00 100.00% 1.00 $30,296.36 100.00%
Galones Tapa Transparente
En La Parte Superior Y 4 Ruedas De 3De Dimetro: Dos Fijas Y Dos Giratorias.
29.01 1.00 30,296.36
SUB-TOTAL - 0.00 $30,296.36 0% $0.00 0.00% 0.00 $30,296.36 0.00%
TRAMOS PARA BANDEJAS Y CUBIERTOS REF. E9

(COMEDOR)
MODELO: SSD16 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
30 - 0.00
Caracteristicas: Carro Plstico Para Dispensar Bandejas Y Cubiertos Construido En Plstico
Resistente
(Polietileno) 38 1/8X 22 Con Seccin En La Parte Superior Para Alojar 12 Cilindros
Plsticos Para Los
Cubiertos Y Un Tramo Inferior Para Las Bandejas Y 4 Ruedas Giratorias De 6 De Dimetro Y $65,490.45 0% $0.00 100.00% 1.00 $65,490.45 100.00%
Cubierta En Vinilo.
Suplir Carro Con 12 Cilindros Plsticos Para Los Cubiertos Adicionales
30 1.00 65,490.45
SUB-TOTAL - 0.00 $65,490.45 0% $0.00 0.00% 0.00 $65,490.45 0.00%
BEBEDEROS REF. E10

(COMEDOR)
MODELO: 601087 $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
31 - 0.00



Caracteristicas: Dispensador De Agua Tipo Botellero En Acero Inoxidable. Single Spout, Fast-
Flowing, Icy
Cold, Cool And Piping Hot Water Tank Capacity - Cold: 54 Fl. Oz. And Hot: 34 Fl. Oz. 1-
$22,163.81 0% $0.00 100.00% 1.00 $22,163.81 100.00%
Year Mfr. Limited
Warranty Assembled Dimensions 36.6" (H) X 10.8" (W) X 12.5" (D)
31.01 1.00 22,163.81
SUB-TOTAL - 0.00 $22,163.81 0% $0.00 0.00% 0.00 $0.00 0.00%
MESAS TIPO PICNIC DE 30" X 72

(COMEDOR)
MODELO: BENCH TABLE $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
32 - 0.00
Caracteristicas: Mesa De 30" X 72" De Largo, Color Madera Con Base Metalica
$631,670.71 0% $0.00 100.00% 12.00 $631,670.71 100.00%
32 12.00 52,639.23
SUB-TOTAL - 0.00 $631,670.71 0% $0.00 0.00% 0.00 $631,670.71 0.00%
LAVAMANOS SENCILLO TIPO DE PARED

MODELO: GT-LAVRP $0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
33 - 0.00
Caracteristicas: Con Poza De 10X 14 X 5 De Profundidad Con Respaldo De 7De Alto,
Llave Mezcladora Tipo Cuello De Ganso Accionada Mediante Palanca A Nivel De Las
$271,980.13 0% $0.00 100.00% 6.00 $271,980.13 100.00%
Rodillas. Totalmente Construida En Acero
Inoxidable 304, Norma Nsf.
33 6.00 45,330.02
SUB-TOTAL $271,980.13 0% $0.00 0.00% 0.00 $271,980.13 0.00%
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
SUB TOTAL COCINA GRANDE $3,928,400.06 0% $0.00 0.00% 0.00 $3,928,400.06 0.00%
$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%
GASTOS GENERALES:
Gastos Administrativos 3% $117,852.00 0% $0.00 0.00% 0.00 $117,852.00 0.00%
Transporte de Equipos 2% $78,568.00 0% $0.00 0.00% 0.00 $78,568.00 0.00%
Supervisin e Inspeccin Obras 10% $392,840.01 0% $0.00 0.00% 0.00 $392,840.01 0.00%
ITBIS 18% $707,112.01 0% $0.00 0.00% 0.00 $707,112.01 0.00%
SUB-TOTAL GASTOS GENERALES $1,296,372.02 $0.00 $1,296,372.02



$0.00 0% $0.00 0.00% 0.00 $0.00 0.00%



TOTAL GENERAL ENMIENDAS No. 1: $5,224,772.08 $5,224,772.08
REVISADO POR:
OFICINA DE INGENIEROS SUPERVISORES DE OBRAS DEL ESTADO

Coordinador

Encargado de Edificaciones Escolares

CCIN DE CUBICACIONES
SUPERVISIN: EDIF. ESCOLARES
CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
$0.00
1.00 $409,839.75
0.00 $409,839.75
0.00 $0.00
1.00 $72,770.61
0.00 $72,770.61
0.00 $0.00
1.00 $14,776.03

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
0.00 $0.00
0.00 $0.00
1.00 $119,536.38
$119,536.38
0.00 $0.00
0.00 $0.00
1.00 $11,082.14
0.00 $11,082.14
0.00 $0.00

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
1.00 $117,493.95
$117,493.95
0.00 $0.00
0.00
1.00 $124,593.63
0.00 $124,593.63
0.00 $0.00
1.00 $54,577.84
$54,577.84
0.00 $0.00

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
0.00 $0.00
2.00 $90,962.91
$90,962.91
0.00
0.00 $0.00
2.00 $181,925.81
$181,925.81
0.00 $0.00
0.00 $0.00
1.00 $150,847.05
$150,847.05

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
0.00 $0.00
0.00 $0.00
1.00 $24,843.39
$24,843.39
0.00 $0.00
0.00 $0.00
2.00 $15,708.91
$15,708.91
0.00 $0.00
0.00 $0.00
1.00 $84,140.85
$84,140.85
0.00 $0.00

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
0.00 $0.00
1.00 $24,843.39
$24,843.39
0.00 $0.00
0.00 $0.00
1.00 $7,854.45
$7,854.45
0.00 $0.00
0.00 $0.00
1.00 $11,370.24
0.00 $0.00
0.00 $0.00

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
2.00 $16,676.55
$16,676.55
0.00 $0.00
0.00 $0.00
2.00 $37,901.77
$37,901.77
0.00 $0.00
0.00 $0.00
1.00 $302,204.11
$302,204.11
0.00 $0.00
0.00 $0.00
1.00 $393,407.97

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
$393,407.97
0.00 $0.00
0.00
1.00 $18,950.88
0.00 $18,950.88
0.00 $0.00
1.00 $109,155.68
0.00 $109,155.68
0.00 $0.00
1.00 $302,204.11
0.00 $302,204.11

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
0.00
2.00 $45,481.93
0.00 $45,481.93
0.00 $0.00
1.00 $23,498.60
0.00 $23,498.60
0.00 $0.00
4.00 $63,536.60
0.00 $0.00
$0.00
0.00 $0.00
2.00 $76,613.07
0.00 $76,613.07

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
0.00 $0.00
1.00 $30,296.36
0.00 $30,296.36
0.00 $0.00
1.00 $65,490.45
0.00 $65,490.45
0.00 $0.00

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
1.00 $22,163.81
0.00 $0.00
0.00 $0.00
12.00 $631,670.71
0.00 $631,670.71
0.00 $0.00
6.00 $271,980.13
$271,980.13
$0.00
$3,928,400.06
$0.00
$117,852.00
$78,568.00
$392,840.01
$707,112.01
$1,296,372.02

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
$0.00

CDIGO No: 275
FECHA: 12-dic-13
TOTAL ACUMULADO
CANT. VALOR
$5,224,772.08
S SUPERVISORES DE OBRAS DEL ESTADO
g. Jorge Luis Escao Garcia

Coordinador

ado de Edificaciones Escolares

(Codigo 275) Basica Jaime Molina Mota, 11FIN

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

(Codigo 275) Basica Jaime Molina Mota, 11FIN

Diunggah oleh

Hak Cipta:

Format Tersedia

Presidencia de la Repblica Dominicana

Oficina de Ingenieros Supervisores de Obras del Estado Adscrita al Poder Ejecu

DIRECCIN: Palmarito, Salcedo

PROVINCIA: Hermanas mirabal

CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN

CALLE JULIAN JAVIER No. 81, GRAN PARADA, SALCEDO, H

CDULA DEL CONTRATISTA: 064-0022056-9

CODIA DEL CONTRATISTA: 22501

FECHA DE INICIO DEL CONTRATO: 01-mar-13

NMERO DE CUBICACIN: 11 FINAL

FECHA LTIMA CUBICACIN: 10-abr-17

FECHA DE TERMINACIN CONTRACTUAL: Activo

MONTO CONTRATO BASE:

MONTO TOTAL EJECUTADO PRESUPUESTO BASE :

MONTO TOTAL ADICIONALES :

MONTO TOTAL EJECUTADO ACUMULADO:

AVANCE INICIAL CONTRATADO:

NIVEL DE EJECUCIN DEL PROYECTO:

MONTO EJECUTADO ACTUAL PRESUPUESTO BASE:

MONTO EJECUTADO ACTUAL ADICIONALES :

MONTO TOTAL EJECUTADO ACTUAL :

SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS:

LEY -616 (Liq. Y Prest. Laborales)

MONTO TOTAL A PAGAR A CONTRATISTA

REPORTE ELABORADO POR LA SUBDIRECCIN DE CUBICACIONES DE LA OISOE CON VOLU

Digitado por: Lic. Jenny C. Lpez

JOSELIN ESCOLASTICO GUZMAN

CALLE JULIAN JAVIER No. 81, GRAN PARADA, SALCEDO, HERMANAS

IRECCIN DE CUBICACIONES DE LA OISOE CON VOLUMETRIA

Digitado por: Lic. Jenny C. Lpez

Reparacin y Ampliacin de La Escuela Basica Jaime Molina Mota, ubicada en Palmarito,

CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA: 10 de abril de 2017

MONTO EJECUTADO ACTUAL

MONTO EJECUTADO ACTUAL ADICIONALES : $2,347,224.31

MONTO TOTAL EJECUTADO ACTUAL : $0.00 2,817,564.77

NIVEL DE EJECUCION DEL PROYECTO 155.93%

SUPERVISION, INSPECCION Y FISCALIZACION DE OBRAS: $142,536.74

LEY -616 (Liq. Y prest. Laborales) $14,253.69

MONTO TOTAL A PAGAR A CONTRATISTA $2,659,348.98

Digitado por: Lic. Jenny C. Lpez

CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA DE INICIO: 1-mar-2013 CD

RESUMEN DE CUBICACIN No. 11 FINAL

PRESUPUESTO BASE PREVIO ACTUAL TOTA

0.00 0.00 $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

I- PRELIMINARES $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

SUB- TOTAL PRELIMINARES $12,000.00 $12,000.00 $0.00

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

2- Caseta de materiales $0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

SUB- TOTAL Caseta de materiales $60,501.66 $60,501.65 $0.00

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

SUB-TOTAL PRELIMINARES $72,501.66 0.00% $72,501.65 0.00% 0.00 $0.00 0.00%

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

4 de 436 Digitado por: Lic. Jenny C. Lpez

CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA DE INICIO: 1-mar-2013 CD

RESUMEN DE CUBICACIN No. 11 FINAL

PRESUPUESTO BASE PREVIO ACTUAL TOTA

SUB- TOTAL LIMPIEZA Y REPLANTEO $10,000.00 $10,000.00 $0.00

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

SUB- TOTAL MOVIMIENTO DE TIERRA $271,693.96 $258,868.26 $0.00

$0.00 0.00% $0.00 0.00% 0.00 $0.00 0.00%

5 de 436 Digitado por: Lic. Jenny C. Lpez

CONTRATISTA: JOSELIN ESCOLASTICO GUZMAN FECHA DE INICIO: 1-mar-2013 CD

RESUMEN DE CUBICACIN No. 11 FINAL