CLINICA ESPECIALIZADA NEURO

CUADRO COM

PRESUPUESTO DE OBRA

Ítem Descripción Und. Cantidad

1 PRELIMINARES

2 ESTRUCTURAS

3 MAMPOSTERIA

4 PAÑETE

5 MAMPOSTERIA EN SUPERBOARD

6 CUBIERTA Y CIELO RASO

7 PISOS Y ENCHAPES

8 ACERO INOXIDABLE BARANDAS

9 PINTURAS

10 REDES AGUAS LLUVIAS

11 REDES AGUAS NEGRAS

12 REDES SUMINISTRO DE AGUA

13 MONTAJE APARATOS

14 REDES CONTRA INCENDIO

15 DRENAJES A.A

16 INSTALACIONES ELECTRICAS Y COMUNICACIONES

17 INSTALACIONES ESPECIALES AIRE ACOND

18 INSTALACIONES ESPECIALES GASES MEDICINALES

19 LLAMADO DE ENFERMERIA

20 ASCENSORES

21 CARPINTERIA PVC, ALUMINIO, VIDRIO TEMPLADO Y ACERO INOXIDABLE

22 AREAS PLOMADAS

23 FACHADA PRINCIPAL Y LATERAL

24 EXTERIORES

25 DEMARCACIÓN Y SEÑALIZACIÓN

26 RECUBRIMIENTO EN PLOMO

27 ASEO
 VALOR TOTAL COSTOS DIRECTOS

TOTAL COSTOS DIRECTOS

GASTOS ADMINISTRATIVOS DE OBRA (VER RELACION ANEXA)
IMPREVISTOS
VALOR HONORARIOS ADMINISTRACION DELEGADA
VALOR TOTAL PRESUPUESTO DE OBRA
VALOR M2 CONSTRUCCION SOBRE COSTO DIRECTO MAS ADMINISTRACION

AREAS CONSTRUIDAS

SEMISOTANO M2 929

PRIMER PISO M2 615.93

MEZANINE M2 340

SEGUNDO PISO M2 653

TERCER PISO M2 653

CUARTO PISO M2 653

QUINTO PISO M2 653

4496.93
CIALIZADA NEUROCIENCIAS
CUADRO COMPARATIVO

$ Unitario
 TOTAL COSTOS DIRECTOS

TOTAL COSTOS DIRECTOS

RA (VER RELACION ANEXA)
IMPREVISTOS
DMINISTRACION DELEGADA
AL PRESUPUESTO DE OBRA
CTO MAS ADMINISTRACION
ADA NEUROCIENCIAS
UADRO COMPARATIVO

CONSTRUCCIONES MACRO SAS JUAN AYAZO S.A.S. UNION TEMPORAL GEON-

MAXSMINERA
Vr,Total Vr,Total Vr,Total
$ 67,710,000.00 $ 38,365,800.00 $ 34,244,440.00

$ 3,372,012,020.00 $ 2,797,928,982.50 $ 3,684,531,000.00

$ 397,625,275.00 $ 292,767,596.88 $ 293,204,481.00

$ 253,664,000.00 $ 189,080,509.00 $ 216,664,131.00

$ 732,632,000.00 $ 423,316,000.00 $ 527,130,251.00

$ 181,262,000.00 $ 174,245,600.00 $ 157,200,216.00

$ 729,883,600.00 $ 913,581,572.32 $ 810,484,302.00

$ 63,305,150.00 $ 102,324,612.30 $ 20,500,680.00

$ 309,734,000.00 $ 283,015,212.00 $ 492,821,872.00

$ 38,461,500.00 $ 31,862,776.00 $ 27,477,563.00

$ 126,783,300.00 $ 78,273,238.00 $ 92,072,755.00

$ 56,378,330.00 $ 61,097,935.01 $ 69,390,885.00

$ 49,500,000.00 $ 64,886,000.00 $ 50,424,360.00

$ 267,306,160.00 $ 192,147,557.56 $ 238,270,043.00

$ 20,484,418 $ 11,487,657 $ 17,002,058

$ 1,252,893,494 $ 1,273,123,152 $ 2,101,188,913

$ 679,409,000.00 $ 678,128,956.00 $ 1,001,243,637.00

$ 258,972,000.00 $ 459,019,853.00 $ 637,893,548.00

$ 17,000,000.00 $ 11,128,000.00 $ 42,000,000.00

$ 274,000,000.00 $ 332,739,470.00 $ 270,900,000.00

$ 499,040,000.00 $ 304,795,272.00 $ 240,021,600.00

$ 166,190,000.00 $ 97,887,500.00 $ 130,095,000.00

$ 604,830,000.00 $ 512,200,000.00 $ 339,505,110.00

$ 100,682,000.00 $ 60,833,957.20 $ 111,094,385.00

$ 9,700,000.00 $ - $ 40,950,000.00

$ 9,812,650.00 $ 10,955,610.00 $ 7,230,300.00

$ 28,925,000.00 $ 4,450,000.00 $ 16,774,275.00

 $ 10,568,195,897 $ 9,399,642,818 $ 11,670,315,805

$ 10,568,195,897 $ 9,399,642,818 $ 11,670,315,805

$ 1,010,900,000
2% $ 211,363,918 0% $ - 1% $ 116,703,158
5% $ 528,409,795 5.5% $ 516,980,355 12.0% $ 1,414,442,276
$ 12,318,869,609 $ 9,916,623,173 $ 13,201,461,239
$ 2,739,395.46 $ 2,205,198.47 $ 2,935,660.83
 JPS SAS DINACOL VELEZ & SANTANDER S.A.S.

Vr,Total Vr,Total Vr,Total

$ 88,620,000.00 $ 75,629,712.25 $ 41,054,794.00

$ 4,186,037,950.00 $ 2,942,839,879.19 $ 4,603,948,586.10

$ 353,110,930.00 $ 643,854,235.72 $ 474,778,736.04

$ 325,706,000.00 $ 243,531,515.74 $ 267,161,684.00

$ 508,935,000.00 $ 622,574,175.00 $ 701,034,478.00

$ 177,642,000.00 $ 266,126,526.74 $ 230,492,714.00

$ 924,173,800.00 $ 919,462,479.04 $ 1,074,312,380.00

$ 99,047,000.00 $ 74,915,825.51 $ 67,100,414.34

$ 403,288,000.00 $ 312,887,612.84 $ 403,965,355.06

$ 48,937,554.78 $ 52,060,750.38 $ 44,183,773.00

$ 105,813,883.27 $ 266,345,605.60 $ 144,219,530.00

$ 128,962,260.60 $ 94,566,568.58 $ 48,929,367.30

$ 9,690,994.49 $ 41,240,215.83 $ 151,533,830.66

$ 300,191,946.99 $ 402,359,180.96 $ 222,406,376.68

$ 15,126,132 $ 9,960,100 $ 16,335,051

$ 2,114,410,290 $ 4,645,705,278 $ 1,390,139,570

$ 869,874,283.98 $ 868,548,202.87 $ 815,141,503.33

$ 557,352,700.00 $ 179,879,168.60 $ 1,010,911,822.04

$ 10,000,000.00 $ 3,500,000.00 $ 106,197,805.00

$ 214,500,000.00 $ 294,970,060.00 $ 279,163,000.00

$ 511,395,000.00 $ 177,950,000.00 $ 419,336,051.00

$ 127,890,000.00 $ 21,215,700.00 $ 217,552,347.00

$ 584,760,000.00 $ 408,981,882.50 $ 968,343,100.00

$ 118,569,400.00 $ 89,515,308.87 $ 71,743,017.76

$ 25,000,000.00 $ 11,000,000.00 $ 10,750,000.00

$ 8,211,700.00 $ 3,245,660.00 $ 19,120,155.00

$ 13,350,000.00 $ 5,740,500.00 $ 5,184,250.00

 $ 12,830,596,826
$ 12,830,596,826
$ 778,080,000
0% $ - 0%
5.0% $ 641,529,841 7.0%
$ 14,250,206,667 $
$ 3,168,874.47 $
$ 13,678,606,144 $ 13,805,039,691
$ 13,678,606,144 $ 13,805,039,691
$ 534,596,000
$ - 2% $ 276,100,794
$ 957,502,430 6.0% $ 828,302,381
14,636,108,574 $ 15,444,038,867
3,254,688.99 $ 3,434,351.63
SUPER HAVITAT S.A.S. MEJIA VILLEGA

Vr,Total Vr,Total
$ 49,816,873.00 $ 86,141,500.00

$ 3,395,509,846.20 $ 3,865,303,280.00

$ 281,075,465.14 $ 244,951,665.00

$ 177,480,076.00 $ 184,043,100.00

$ 453,383,218.00 $ 777,330,000.00

$ 152,604,199.00 $ 135,337,500.00

$ 662,266,322.64 $ 990,720,100.00

$ 127,267,408.00 $ 129,002,500.00

$ 475,526,224.00 $ 374,130,000.00

$ 39,759,991.17 $ 47,152,500.00

$ 88,185,830.74 $ 108,855,000.00

$ 90,148,950.73 $ 175,352,910.00

$ 10,961,000.00 $ 10,010,000.00

$ 165,050,473.78 $ 227,014,000.00

$ 11,712,391 $ 14,703,000

$ 1,803,119,698 $ 1,513,843,857

$ 732,890,789.91 $ 742,665,102.00

$ 512,452,067.00 $ 935,333,800.00

$ 17,000,000.00 $ 15,000,000.00

$ 253,267,114.52 $ 262,000,000.00

$ 410,489,000.00 $ 530,030,000.00

$ 149,950,000.00 $ 230,540,000.00

$ 627,750,000.00 $ 587,280,000.00

$ 108,802,999.04 $ 136,146,369.60

$ 38,870,000.00 $ 15,000,000.00

$ 9,670,000.00 $ 14,371,800.00

$ 10,243,900.00 $ 35,600,000.00
 $ 10,855,253,838
$ 10,855,253,838
5% $ 542,762,692
9.0% $ 976,972,845
$ 12,374,989,375 $
$ 2,751,875.03 $
$ 12,387,857,984
$ 12,387,857,984
$ 1,437,422,750
0% $ -
6.0% $ 743,271,479
14,568,552,213
3,239,666.22
PRESUPUESTO IDEAL PRESUPUESTO MINIMO

Vr,Total Vr,Total
$ 60,197,890 $ 34,244,440

$ 3,606,013,943 $ 2,797,928,983

$ 372,671,048 $ 244,951,665

$ 232,166,377 $ 177,480,076

$ 593,291,890 $ 423,316,000

$ 184,363,844 $ 135,337,500

$ 878,110,570 $ 662,266,323

$ 85,432,949 $ 20,500,680

$ 381,921,034 $ 283,015,212

$ 41,237,051 $ 27,477,563

$ 126,318,643 $ 78,273,238

$ 90,603,401 $ 48,929,367

$ 48,530,800 $ 9,690,994

$ 251,843,217 $ 165,050,474

$ 14,601,351 $ 9,960,100

$ 2,011,803,031 $ 1,252,893,494

$ 798,487,684 $ 678,128,956

$ 568,976,870 $ 179,879,169

$ 27,728,226 $ 3,500,000

$ 272,692,456 $ 214,500,000

$ 386,632,115 $ 177,950,000

$ 142,665,068 $ 21,215,700

$ 579,206,262 $ 339,505,110

$ 99,673,430 $ 60,833,957

$ 21,610,000 $ 9,700,000

$ 10,327,234 $ 3,245,660

$ 15,033,491 $ 4,450,000
 $ 13,225,827,213 $ 8,064,224,660

$ 13,225,827,213 $ 8,064,224,660

2% $ 264,516,544 2% $ 161,284,493
6.0% $ 793,549,633 5.0% $ 403,211,233
$ 14,283,893,390 $ 8,628,720,386
$ 3,176,365.52 $ 1,918,802.47