Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Para:
Atencin:
Obra:
Contratista
Fecha:
Asunto:
ITEM
PROMOVER ARQUITECTURA EU
Ing. CAMILO SAAVEDRA
PARQUE SAN FELIPE
Ing. JHON JAIRO DIAZ LUNA
14 DE JULIO DE 2012
CORTE DE OBRA No. 2
INSTALACIONES HIDRAULICAS Y SANITARIAS PISO TERCERO
DESCRIPCION
DIAM
UN
CORTE
B
20
21
22
23
24
25
26
29
"
"
"
"
"
"
"
"
UN
UN
UN
UN
UN
UN
UN
UN
11.00
11.00
11.00
8.00
8.00
8.00
8.00
8.00
C
31
32
33
34
35
"
"
"
"
"
UN
UN
UN
UN
UN
11.00
11.00
8.00
8.00
8.00
D
39
40
41
42
43
44
45
46
"
"
"
"
1"
1"
1-"
1-"
ML
UN
ML
UN
ML
UN
ML
UN
70.95
105.00
121.85
257.00
134.05
111.00
4.00
8.00
E
53
54
55
56
"
"
"
"
ML
UN
ML
UN
132
129
86
104
H
100
101
102
103
104
105
107
4"
2"
2"
2"
2"
2"
2"
UN
UN
UN
UN
UN
UN
UN
11.00
11.00
8.00
8.00
11.00
8.00
23.00
I
113
114
115
116
2"
2"
4"
4"
ML
UN
ML
UN
97.41
157.00
34.45
92.00
J
119
120
2"
2"
ML
UN
77.94
121.00
1%
1%
1%
16%
0.94
VALOR
UNITARIO
CORTE
TOTAL
$1,029,725.93
238714.126
238714.126
238714.126
173610.273
173610.273
173610.273
173610.273
173610.273
$213,497.40
$213,497.40
$155,270.84
$155,270.84
$155,270.84
$892,807.33
328457.545
328457.545
238878.214
238878.214
238878.214
100%
100%
100%
100%
100%
100%
100%
100%
$374,875.52
$60,187.75
$718,991.94
$204,668.99
$930,288.26
$139,153.82
$31,920.73
$16,741.43
$2,476,828.45
100%
100%
100%
100%
$934,640.76
$123,476.78
$761,041.61
$142,665.32
$1,961,824.48
21,701
21,701
21,701
21,701
21,701
21,701
21,701
21,701
65%
65%
65%
65%
65%
65%
65%
65%
$155,164.18
$155,164.18
$155,164.18
$112,846.68
$112,846.68
$112,846.68
$112,846.68
$112,846.68
29,860
29,860
29,860
29,860
29,860
65%
65%
65%
65%
65%
5,284
573
5,901
796
6,940
1,254
7,980
2,093
7,085
957
8,866
1,372
1584193.743
1308281.792
415,474.47
554,467.81
30,375
30,375
30,375
30,375
30,375
30,375
30,375
65%
65%
65%
65%
65%
65%
65%
$217,181.36
$217,181.36
$157,950.08
$157,950.08
$217,181.36
$157,950.08
$454,106.48
$1,579,500.80
8,745
2,130
16,495
6,445
100%
100%
100%
100%
$851,834.52
$334,389.90
$568,262.92
$592,977.36
$2,347,464.70
7,019
2,130
100%
100%
$547,031.46
$257,714.51
$804,745.97
233887.619
233887.619
170100.087
170100.087
233887.619
170100.087
489037.749
1211963.117
367,537.69
#REF!
$11,092,897.66
$ 110,928.98
$ 110,928.98
$ 110,928.98
$ 11,425,684.59
$ 17,748.64
$ 11,443,433.23
HIDRAULICA Y CIVIL
Para:
Atencin:
Obra:
Contratista
Fecha:
Asunto:
ITEM
PROMOVER ARQUITECTURA EU
Ing. CAMILO SAAVEDRA
PARQUE SAN FELIPE
Ing. JHON JAIRO DIAZ LUNA
3 DE JULIO DE 2012
CORTE DE OBRA No. 1
DESCRIPCION
DIAM
UN
CORTE
B
20
21
22
23
24
25
26
29
"
"
"
"
"
"
"
"
UN
UN
UN
UN
UN
UN
UN
UN
11.00
11.00
11.00
8.00
8.00
8.00
8.00
8.00
C
31
32
33
34
35
"
"
"
"
"
UN
UN
UN
UN
UN
11.00
11.00
8.00
8.00
8.00
D
39
40
41
42
43
44
45
46
"
"
"
"
1"
1"
1-"
1-"
ML
UN
ML
UN
ML
UN
ML
UN
70.95
105.00
121.85
257.00
134.05
111.00
4.00
8.00
E
53
54
55
56
"
"
"
"
ML
UN
ML
UN
132
129
86
104
H
100
101
102
103
104
105
107
4"
2"
2"
2"
2"
2"
2"
UN
UN
UN
UN
UN
UN
UN
11.00
11.00
8.00
8.00
11.00
8.00
23.00
I
113
114
115
116
2"
2"
4"
4"
ML
UN
ML
UN
97.41
157.00
34.45
92.00
J
119
120
ML
UN
77.94
121.00
70%
70%
100%
100%
70%
100%
100%
SUBTOTAL
TOTAL COSTO DIRECTO
TOTAL UTILIDAD
TOTAL IMPREVISTOS
TOTAL ADMINISTRACIN
SUBTOTAL
IVA SOBRE UTILIDAD
TOTAL CORTE
Atentamente,
1%
1%
1%
16%
0.94
VALOR
UNITARIO
CORTE
TOTAL
21,701
21,701
21,701
21,701
21,701
21,701
21,701
21,701
$238,714.13
$238,714.13
$238,714.13
$173,610.27
$173,610.27
$173,610.27
$173,610.27
$173,610.27
$1,584,193.74
29,860
29,860
29,860
29,860
29,860
$328,457.54
$328,457.54
$238,878.21
$238,878.21
$238,878.21
$1,373,549.73
5,284
573
5,901
796
6,940
1,254
7,980
2,093
$374,875.52
$60,187.75
$718,991.94
$204,668.99
$930,288.26
$139,153.82
$31,920.73
$16,741.43
$2,476,828.45
7,085
957
8,866
1,372
$934,640.76
$123,476.78
$761,041.61
$142,665.32
$1,961,824.48
30,375
30,375
30,375
30,375
30,375
30,375
30,375
$334,125.17
$334,125.17
$243,000.12
$243,000.12
$334,125.17
$243,000.12
$698,625.36
$2,430,001.24
8,745
2,130
16,495
6,445
$851,834.52
$334,389.90
$568,262.92
$592,977.36
$2,347,464.70
7,019
2,130
$547,031.46
$257,714.51
$804,745.97
$1,584,193.74
$1,373,549.73
$2,476,828.45
$1,961,824.48
$2,430,001.24
$2,347,464.70
$804,745.97
$12,978,608.31
$1,108,935.62
$961,484.81
$2,476,828.45
$1,961,824.48
$1,701,000.87
$2,347,464.70
$804,745.97
$11,362,284.90
$ 113,622.85
$ 113,622.85
$ 113,622.85
$ 11,703,153.44
$ 18,179.66
$ 11,721,333.10
HIDRAULICA Y CIVIL
Para:
Atencin:
Obra:
Contratista
Fecha:
Asunto:
ITEM
PROMOVER ARQUITECTURA EU
Ing. CAMILO SAAVEDRA
PARQUE SAN FELIPE
Ing. JHON JAIRO DIAZ LUNA
3 DE JULIO DE 2012
CORTE DE OBRA No. 1
DESCRIPCION
DIAM
UN
CORTE
B
20
24
28
"
"
"
UN
UN
UN
1.00
1.00
1.00
D
39
40
41
42
"
"
"
"
ML
UN
ML
UN
4.00
6.00
3.00
5.00
H
100
104
106
107
108
109
4"
2"
3"
2"
3"
4"
UN
UN
UN
UN
UN
UN
1.00
1.00
1.00
1.00
1.00
8.00
I
115
116
117
118
4"
4"
6"
6"
ML
UN
ML
UN
73.00
77.00
7.50
9.00
J
119
120
ML
UN
3.00
5.00
K.
127
128
ML
UN
9.70
11.00
6"
6"
B
D
H
I
J
K
70%
100%
70%
100%
100%
100%
1%
1%
1%
16%
0.94
VALOR
UNITARIO
CORTE
TOTAL
21,701
21,701
21,701
$21,701.28
$21,701.28
$21,701.28
$65,103.85
5,284
573
5,901
796
$21,134.63
$3,439.30
$17,701.89
$3,981.89
$46,257.71
30,375
30,375
30,375
30,375
30,375
30,375
$30,375.02
$30,375.02
$30,375.02
$30,375.02
$30,375.02
$243,000.12
$394,875.20
16,495
6,445
42,925
51,500
$1,204,156.54
$496,296.27
$321,940.45
$463,503.84
$2,485,897.10
7,019
2,130
$21,055.87
$10,649.36
$31,705.23
42,925
51,500
$416,372.50
$566,500.00
$982,872.50
$65,103.85
$46,257.71
$394,875.20
$2,485,897.10
$31,705.23
$982,872.50
$45,572.70
$46,257.71
$276,412.64
$2,485,897.10
$31,705.23
$982,872.50
$3,868,717.88
$ 38,687.18
$ 38,687.18
$ 38,687.18
$ 3,984,779.41
$ 6,189.95
$ 3,990,969.36
Para:
Atencin:
Obra:
Proponente:
Fecha:
Asunto:
ITEM
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
B
20
21
22
23
24
25
26
27
28
29
PROMOVER ARQUITECTURA EU
Ing. CAMILO SAAVEDRA
PARQUE SAN FELIPE
Ing. JHON JAIRO DIAZ LUNA
27 DE ENERO DE 2012
PRESUPUESTO INSTALACION HIDRAULICA, SANITARIA Y GAS.
DESCRIPCION
DIAM
UN
CANT
C
31
32
33
34
35
D
39
40
41
42
43
44
45
46
47
48
49
50
51
52
E
53
54
55
56
G
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
H
100
"
"
"
"
"
UN
UN
UN
UN
UN
33
34
23
23
23
"
"
"
"
1"
1"
1-"
1-"
1-"
1-"
2"
2"
2-"
2-"
ML
UN
ML
UN
ML
UN
ML
UN
ML
UN
ML
UN
ML
UN
306
387
332
605
395
236
18
24
18
12
6
4
25
18
"
"
"
"
ML
UN
ML
UN
345
227
355
232
"
"
1"
1-"
1-"
2"
2-1/2"
4"
"
1"
"
1"
2"
1-1/2"
2-1/2"
4"
1"
2"
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
50
56
1
6
3
1
1
1
24
1
2
1
1
3
1
1
1
8
4"
UN
34
101
102
103
104
105
106
107
108
109
I
113
114
113
114
115
116
117
118
J
119
120
119
120
121
122
K
125
126
127
128
129
130
131
132
L
137
M
138
139
140
141
142
143
144
145
146
147
DUCHA
LAVADERO
LAVADORA
LAVAMANOS
LAVAPLATOS
POCETA DE ASEO
SIFON DE PISO
SIFON DE PISO
SIFON DE PISO
RED DE DESAGUES DE AGUAS RESIDUALES
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
RED DE VENTILACIONES Y REVENTILACIONES PVCL.
TUBERIA PVC LIVIANA
ACCESORIOS PVC SANITARIA
TUBERIA PVC LIVIANA
ACCESORIOS PVC SANITARIA
TUBERIA PVC LIVIANA
ACCESORIOS PVC SANITARIA
RED DE DESAGUES AGUAS LLUVIAS
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
TUBERIA PVC SANITARIA
ACCESORIOS PVC SANITARIA
SIFON DE PISO
SIFON DE PISO
REDES DE ALCANTARILLADO PVC
TUBERIA ALCANTARILLADO PVC
MONTAJE DE APARATOS (Mano de obra)
SANITARIO DE TANQUE
DUCHA
LAVADERO
LAVAMANOS
LAVAPLATOS
NEVERA
LAVADORA
LLAVES DE MANGUERA
POCETA DE ASEO
MEDIDORES AGUA FRA
2"
2"
2"
2"
2"
3"
2"
3"
4"
UN
UN
UN
UN
UN
UN
UN
UN
UN
33
23
23
34
23
1
57
1
8
2"
2"
3"
3"
4"
4"
6"
6"
ML
UN
ML
UN
ML
UN
ML
UN
290
402
36
24
246
384
36
28
2"
2"
3"
3"
4"
4"
ML
UN
ML
UN
ML
UN
356
272
18
12
30
36
3"
3"
4"
4"
6"
6"
3"
4"
ML
UN
ML
UN
ML
UN
UN
UN
20
15
158
82
30
18
8
32
160 mm
ML
12
"
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
34
33
23
34
23
23
23
2
1
24
148
N
152
153
154
154
155
O
156
157
P
159
160
161
162
Q
163
164
165
166
167
168
169
170
171
R
171
172
173
174
S
175
176
177
178
179
180
181
182
183
T
185
186
187
188
189
U
3"
UN
"
"
"
3"
UN
UN
UN
UN
UN
1
1
5
1
25
UN
UN
2
1
"
"
1"
1"
ML
UN
ML
UN
6
4
30
12
"
"
"
"
"
1"
"
"
ML
UN
ML
UN
ML
ML
UN
UN
UN
381
220
282
292
252
345
61
2
23
UN
UN
UN
UN
8
15
15
23
UN
UN
UN
UN
UN
UN
UN
UN
UN
56
72
6
2
4
6
20
54
28
ML
ML
UN
UN
UN
350
350
13
1
1
"
"
1"
1-"
1-"
2"
2-"
4"
6"
192
193
194
V
195
196
4"
4"
UN
UN
UN
1
12
1
ML
UN
84
46
1%
1%
1%
16%
0.94
V.UNIT.
VALOR TOTAL
PARA MEDIDORES
9,176
1,355
14,860
2,795
17,319
20,344
25,021
3,523
8,053
13,632
17,207
20,450
18,362
28,998
29,625
24,904
38,120
47,245
40,676
$229,396.07
$67,768.65
$59,439.51
$11,179.91
$831,293.70
$610,309.69
$300,248.93
$88,072.13
$201,315.69
$340,791.13
$430,174.84
$204,497.00
$73,449.25
$57,995.89
$118,501.10
$49,807.08
$38,119.94
$188,981.13
$162,704.60
21,701
21,701
21,701
21,701
21,701
21,701
21,701
21,701
21,701
21,701
$737,843.66
$716,142.38
$499,129.54
$499,129.54
$737,843.66
$499,129.54
$499,129.54
$43,402.57
$21,701.28
$499,129.54
29,860
29,860
29,860
29,860
29,860
$985,372.63
$1,015,232.41
$686,774.87
$686,774.87
$686,774.87
5,284
573
5,901
796
6,940
1,254
7,980
2,093
9,247
3,604
11,649
5,347
16,659
14,348
$1,616,799.27
$221,834.86
$1,959,009.64
$481,808.33
$2,741,244.78
$295,858.58
$143,643.29
$50,224.28
$166,445.06
$43,253.79
$69,895.24
$21,388.42
$416,484.60
$258,262.57
7,085
957
8,866
1,372
$2,444,292.48
$217,280.85
$3,147,364.55
$318,253.41
14,757
18,317
24,013
52,670
52,670
201,543
470,225
141,000
18,958
21,277
12,821
70,142
177,696
328,764
426,064
$737,852.41
$1,025,734.09
$24,012.75
$316,021.81
$158,010.90
$201,542.55
$470,224.76
$141,000.00
$454,985.29
$21,276.84
$25,641.60
$70,142.47
$177,696.08
$986,290.59
$426,064.10
199,094
20,128
$199,094.35
$161,025.76
30,375
$1,032,750.53
30,375
30,375
30,375
30,375
30,375
30,375
30,375
30,375
30,375
$1,002,375.51
$698,625.36
$698,625.36
$1,032,750.53
$698,625.36
$30,375.02
$1,731,375.88
$30,375.02
$243,000.12
8,745
2,130
12,283
4,025
16,495
6,445
42,925
51,500
$2,536,002.57
$856,208.53
$442,195.74
$96,604.74
$4,057,842.59
$2,475,035.94
$1,545,314.18
$1,442,011.94
7,019
2,130
9,215
4,025
13,588
6,445
$2,498,629.72
$579,325.18
$165,863.59
$48,302.37
$407,629.27
$232,034.62
12,284
4,026
16,495
6,445
42,925
51,500
30,375
42,116
$245,673.68
$60,384.66
$2,606,256.62
$528,523.30
$1,287,761.81
$927,007.67
$243,000.12
$1,347,715.60
31,251
$375,014.99
13,398
13,398
13,398
13,398
13,398
13,398
13,398
13,398
13,398
23,191
$455,545.38
$442,146.98
$308,163.05
$455,545.38
$308,163.05
$308,163.05
$308,163.05
$26,796.79
$13,398.39
$556,589.04
43,311
$43,310.50
61,365
166,714
166,714
189,490
2,188
$61,364.82
$166,714.17
$833,570.85
$189,489.69
$54,696.25
382,874
87,514
$765,747.50
$87,514.00
14,445
1,915
18,509
2,795
$86,671.68
$7,661.85
$555,276.33
$33,539.74
$683,149.60
14,445
1,915
14,445
1,510
1,750
1,750
16,945
20,505
2,188
$5,503,651.54
$421,401.79
$4,073,568.85
$440,808.02
$441,070.56
$603,846.60
$1,033,638.79
$41,009.06
$50,320.55
21,879
21,879
21,879
21,879
$175,028.00
$328,177.50
$328,177.50
$503,205.50
3,198
3,198
3,198
4,226
4,383
4,604
5,225
6,149
7,992
$179,062.40
$230,223.08
$19,185.26
$8,451.66
$17,533.43
$27,625.98
$104,491.72
$332,043.43
$223,785.80
3,829
3,829
0
0
0
$1,340,058.13
$1,340,058.13
$0.00
$0.00
$0.00
$0.00
$12,609,315.76
$1,334,588.50
$14,627,053.86 VALOR INSTALACIONES GAS
164,089
45,945
240,664
$164,088.75
$551,338.20
$240,663.50
13,588
6,445
$1,141,361.96
$296,488.68
$91,519,331.43
$915,193.31
$915,193.31
$915,193.31
$94,264,911.37
$146,430.93
$94,411,342.30
Para:
Atencin:
Obra:
Proponente:
Fecha:
Asunto:
PROMOVER ARQUITECTURA EU
Ing. CAMILO SAAVEDRA
PARQUE SAN FELIPE
Ing. JHON JAIRO DIAZ LUNA
27 DE JUNIO DE 2012
PROPUESTA ECONOMICA PARA CORTES DE OBRA PARQUE 72A.
91,519,331.43
77,575,427.17
13,943,904.26
PARA PROMEDIAR EL VALOR DE LA ARMADA POR PLACAS, EL PRIMER PISO Y CUBIERTA SE TOMAN COMO
SOLA PLACA.( SE TOMAN 4 PLACAS PARA NUESTROS CORTES).
77,575,427.17
38,787,713.59
27,151,399.51
11,636,314.08
77,575,427.17
SUMAS IGUALES
VALOR
POR PLACA
9,696,928.40
6,787,849.88
2,909,078.52
77,575,427.17
VALOR
POR PLACA
13,943,904.26
11,852,318.62
2,091,585.64
2,963,079.66
522,896.41
SUMAS IGUALES
13,943,904.26
13,943,904.26
Para:
Atencin:
Obra:
Contratista:
Fecha:
Asunto:
PROMOVER ARQUITECTURA EU
Ing. CAMILO SAAVEDRA
PARQUE SAN FELIPE
Ing. JHON JAIRO DIAZ LUNA - HIDRAULICA Y CIVIL
27 DE JUNIO DE 2012
CORTE DE OBRA N 1 DE JUNIO 27 2012
91,519,331.43
76,892,277.57
14,627,053.86
PARA PROMEDIAR EL VALOR DE LA ARMADA POR PLACAS, EL PRIMER PISO Y CUBIERTA SE TOMAN COMO
SOLA PLACA.( SE TOMAN 4 PLACAS PARA NUESTROS CORTES).
76,892,277.57
38,446,138.79
26,912,297.15
11,533,841.64
76,892,277.57
SUMAS IGUALES
4,805,767.35
9,611,534.70
14,417,302.04
1%
1%
1%
SUBTOTAL
IVA SOBRE UTILIDAD
VALOR
POR PLACA
9,611,534.70
6,728,074.29
2,883,460.41
76,892,277.57
16%
144,173.02
144,173.02
144,173.02
14,849,821.11
23,067.68
14,872,888.79
TOTAL
Cordialmente,
HIDRAULICA Y CIVIL
0.94