Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ACTIVIDAD
1
4.14
$ 8,000
$ 33,120
$ 33,120
8.36
16.25
1
9.5
1
2
3
13.35
9.35
18.7
2
2
8.5
1
$ 29,380
$ 15,021
$ 30,000
$ 15,021
$ 53,000
$ 36,000
$ 17,000
$ 4,700
$ 29,380
$ 15,021
$ 30,000
$ 90,000
$ 46,000
$ 170,000
$ 245,614
$ 244,088
$ 30,000
$ 142,698
$ 53,000
$ 72,000
$ 51,000
$ 62,745
$ 274,700
$ 280,889
$ 60,000
$ 180,000
$ 391,000
$ 170,000
UN
$ 50,000
$ 50,000
M2
6.25
$ 80,000
$ 500,000
M2
1.8
$ 29,380
$ 52,883
$ 50,000
$ 50,000
$ 60,000
$ 60,000
M2
M2
M2
UN
M2
UN
ML
ML
ML
M2
M2
UN
UN
M2
UN
PAETE
BAO
MESON COCINA
CIERRE CUATRO 2
M2
INSTALACION SANITARIA
UN
INSTALACION POTABLE
UN
$ 60,000
$ 60,000
$ 162,800
$ 162,800
7.75
$ 29,380
$ 227,692
15.5
$ 15,021
$ 232,822
$ 150,000
$ 150,000
0.9
$ 29,380
$ 26,442
0.9
$ 15,021
$ 13,519
$ 95,900
$ 95,900
LAVAPLATO INSTALACION
UN
LEVANTE EN BLOQUE
M2
LEVANTE EN BLOQUE
CIERRE PUERTA A PATIO
UNIDAD
VALOR PARCIAL
DEMOLICION
CIERRE CUARTO PRINCIPAL
VALOR
UNITARIO
DESCRIPCION
CANTIDAD
ITEMS
M2
UN
M2
PAE MURO
M2
UN
A TODO COSTO =
$ 2,862,397
$ 861,350
$ 3,972,911
$ 519,702
$ 142,698
$ 1,645,334
$ 500,000
$ 385,683
$ 610,515
TOTAL MANO DE
MANO DE OBRA APROX, OBRA
$ 8,000
$ 8,000
$ 4,500
$ 40,000
$ 4,500
$ 30,000
$ 2,500
$ 2,500
$ 2,500
$ 8,000
$ 4,500
$ 30,000
$0
$ 10,000
$0
$ 33,120
$ 66,880
$ 73,125
$ 40,000
$ 42,750
$ 30,000
$ 5,000
$ 7,500
$ 33,375
$ 74,800
$ 84,150
$ 60,000
$0
$ 85,000
$0
$ 50,000
$ 50,000
$ 30,000
$ 187,500
$ 8,000
$ 14,400
$ 60,000
$ 60,000
$ 20,000
$ 20,000
$ 20,000
$ 20,000
$ 20,000
$ 20,000
$ 8,000
$ 62,000
$ 4,500
$ 69,750
$ 30,000
$ 30,000
$ 8,000
$ 7,200
$ 135,860
$ 4,500
$ 4,050
$ 3,972,911
$ 30,000
MANO DE OBRA
$ 30,000
$ 1,210,600
POLLO
LEVANE EN BLOQUE
4.25
106250
UNIDAD
COSTO
DIRECTO
HA
HA
M2
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
$511,680.00
730,971.43
601.98
730.97
2,046.72
2,558.40
10,233.60
4,264.00
3,411.20
17,203.98
20,859.58
12
13
14
ACTIVIDAD
COMPONENTE: EXPLANACION
Desmonte y limpieza en rastrojo
Desmonte y limpieza en montaa
Descapote.Incluye desmonte y limpieza E = 0.20 m.
Descapote,Incluye desmonte y limpieza en terreno semimontaoso.
Cortes en tierra
Cortes en conglomerado
Cortes en roca
Terraplenes con prestamo lateral
Terraplenes compensados
Terraplen o relleno con material transportado (procedente del corte)
Terraplen o relleno con material transportado - Medido Compacto.
Terraplen o relleno con material transportado-Medido Suelto.
Desalojo de material en volquetas (acarreo libre 5 km.)
Canalizacion y/o rectificacion.Incluye retiro,distancia mxima 5km.
Canalizacion y/o rectificacion.Incluye retiro a sectoresadyacentes.
II
1
2
3
4
5
COMPONENTE: CONSERVACION
Renivelacion de banca existente.Incluye Bombeo y descoles.
Renivelacion de la banca existente. Incluye:Bombeo, cunetas en
tierra y descoles.
Limpieza
de alcantarillas sencillas, 36".
Limpieza de alcantarillas dobles, 36".
Limpieza de pontones
KM.
KM.
UN.
UN.
UN.
$707,200.00
1,131,520.00
42,000.00
60,000.00
48,000.00
III
1
2
3
4
5
6
COMPONENTE: AFIRMADO
M3
Material seleccionado compactado ( Zahorra Turbaco - Cartagena,
M3
medido compacto).
Material
seleccionado compactado ( Zahorra Turbaco - Cartagena,
M3
medido suelto).
Material
seleccionado compactado ( Medido compacto rural )
M3
Material seleccionado compactado ( Medido suelto rural )
M3-KM
Sobreacarreo del material seleccionado ( Medido compacto )
M3-KM
Sobreacarreo del material seleccionado ( Medido suelto )
$34,211.55
24,901.69
30,491.54
22,176.41
1,113.84
816.00
IV
1
2
3
4
5
6
7
8
9
10
11
M3
M3
M3
M2
M2
M2
ML.
M2
KM,
M2
M3
$28,915.13
32,269.32
17,545.10
72,626.88
89,669.22
37,330.85
18,511.80
28,884.28
510,399.75
3,278.83
454,135.98
V
1
2
3
4
5
6
7
8
M3
M3
M3
M3
M3
M3
M3
ML
$332,046.00
291,229.00
264,740.00
244,860.00
238,320.00
211,796.00
ITEM.
I
1
2
3
4
5
6
7
8
9
10
11
VI
15,498.38
16,871.18
3,244.80
186,237.71
189,937.07
1
2
3
4
5
6
VII
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
VIII
1
2
3
4
5
IX
1
2
3
4
5
6
7
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Mortero
Mortero
Mortero
Mortero
Mortero
Mortero
1:2
1:3
1:4
1:5
1:6
1:8
M3
M3
M3
M3
M3
M3
$348,761.00
270,404.00
235,211.00
207,924.00
190,391.00
163,579.00
M3
M3
M3
M3
M3
M3
M2
M3
M3
$14,087.58
30,816.59
24,213.04
17,609.48
22,011.85
18,049.72
18,215.91
363,894.26
335,277.04
260,356.49
454,358.71
426,617.71
370,631.61
3,297.60
3,385.81
247,804.73
464,882.48
660,784.08
698,466.02
15,584.39
M3
M3
M3
M3
KG.
KG.
Ml.
M3
M3
M3
M3
M2
M2
M3
M2
ML.
$955.94
838.55
13,626.38
2,096.37
7,681.91
ML.
$7,858.23
ML.
ML.
M2
ML.
M2
UN.
M2
M2
M2
M2
M2
UN.
ML.
M2
M2
M2
M2
M2
M2
UN.
65,089.12
49,890.29
51,525.70
82,473.42
21,982.29
814,347.67
22,599.72
31,139.51
27,951.46
29,528.12
18,944.83
474,369.22
28,696.42
39,593.60
51,672.88
51,637.55
52,988.61
63,988.95
65,775.31
1,015,316.00
21
22
23
24
25
26
27
28
M2
M2
M2
M2
UN.
M2
M2
M2
54,595.31
56,050.62
11,554.46
15,508.10
145,817.81
2,833.20
5,882.75
6,373.16
VALOR
UNITARIO
$665,184.00
950,262.86
782.57
950.26
2,660.74
3,325.92
13,303.68
5,543.20
4,434.56
22,365.18
27,117.46
0.00
20,147.90
21,932.54
4,218.24
$919,360.00
1,470,976.00
54,600.00
78,000.00
62,400.00
$44,475.01
32,372.19
39,639.01
28,829.33
1,447.99
1,060.80
$37,589.67
41,950.11
22,808.63
94,414.95
116,569.98
48,530.11
24,065.34
37,549.56
663,519.68
4,262.47
590,376.78
$431,659.80
378,597.70
344,162.00
318,318.00
309,816.00
275,334.80
242,109.03
246,918.20
$453,389.30
351,525.20
305,774.30
270,301.20
247,508.30
212,652.70
$18,313.86
40,061.57
31,476.95
22,892.32
28,615.41
23,464.63
23,680.68
473,062.53
435,860.15
338,463.44
590,666.33
554,603.03
481,821.10
4,286.88
4,401.56
322,146.15
604,347.22
859,019.30
908,005.82
20,259.71
$1,242.73
1,090.11
17,714.30
2,725.28
9,986.49
$10,215.70
84,615.86
64,857.37
66,983.42
107,215.45
28,576.97
1,058,651.97
29,379.63
40,481.37
36,336.89
38,386.55
24,628.28
616,679.99
37,305.34
51,471.68
67,174.75
67,128.81
68,885.20
83,185.63
85,507.90
1,319,910.80
70,973.91
72,865.81
15,020.80
20,160.53
189,563.16
3,683.16
7,647.57
8,285.10
DESCRIPCION
PRELIMINARES
Localizacin y Replanteo
Limpieza a mano
Descapote a Maquina
Campamento de Madera 25m2
Cerramiento Lamina Zinc Cal. 33 con Cativo 2x4 y 2x2
Reinstalacin Cubierta
Demolicin Vigas y Columnas 15 a 40
Desmonte Cielo Raso
Desmonte Malla Cicln
Picada de Enchape
Picada de Pisos y Paetes
Demolicin Redobln
Demolicin de Placa e = 0,10m, incl. Retiro
Desmonte de Lavamanos y Orinales
Desmonte de Sanitarios
Desmonte de Puertas, inc. Marco
Desmonte de Ventanas
Desmonte de Cubierta Eternit
Desmonte de Cubierta en Canaleta
Demolicin de Muros e= 0,10-0,15
Demolicin de Muros e= 0,20 - 0,25
22
23
24
25
26
27
28 A
28 B
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
UN.
VR. UNITARIO
m2
m2
m2
un
m2
m2
ml
m2
m2
m2
m2
ml
m2
un
un
un
un
m2
m2
m2
m2
$2,000
$1,970
$1,400
$2,240,000
$30,900
$11,900
$10,000
$4,600
$780
$4,100
$4,500
$3,800
$6,300
$15,000
$15,000
$15,000
$15,000
$6,000
$6,900
$3,200
$4,600
CIMENTACION Y ESTRUCTURA
Relleno Material Seleccionado
Relleno Suelo Cemento 1:20
Relleno Material Arenoso
Relleno Material del Sitio
Excavacin Comn
Excavacin Comn humeda
Retiro de Material Sobrante
m3
m3
m3
m3
m3
m3
m3
$44,000
$90,000
$65,900
$10,500
$14,000
$21,300
$18,000
m3
m2
m3
m3
ml
ml
m3
m3
m3
un
un
un
m3
m3
m3
m3
m2
$18,000
$20,000
$247,000
$258,000
$209,000
$239,000
$327,000
$377,000
$397,000
$253,000
$160,000
$118,000
$440,000
$671,000
$689,000
$675,000
$113,000
45
46
47
48
49
50
Concreto
Concreto
Concreto
Concreto
Concreto
Concreto
ITEM
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
m2
m2
m2
m3
m3
m3
$120,000
$188,000
$190,000
$510,000
$560,000
$700,000
DESCRIPCION
Concreto Muro de 3000psi
Concreto Muro de 3500psi
Acero de Refuerzo
Machon de 15x20 21/2"
Columna 15x20 41/2" aros 3/8" c,, 0.20
Columna de 20x20 41/2" aros 3/8" c.. 0.20
Columna de 25x25 41/2" aros 3/8" c.. 0.20
Columna de 30x30 45/8" aros 3/8" c.. 0.20
Columna de 35x35 45/8" aros 3/8" c.. 0.21
Sobrecimiento Block #4
Impermeabilizacin Sobrecimiento
Concreto Ciclopeo 30x30
Concreto Ciclopeo 30x40
Concreto Ciclopeo 40x40
Viga de Amarre Inf. 15x25 45/8" aros 3/8" c..20
Viga de Amarre Inf. 20x25 45/8" aros 3/8" c..20
Viga de Amarre Inf. 20x20 41/2" aros 3/8" c..20
Viga de Amarre Inf. 20x30 41/2" aros 3/8" c..20
Viga de Amarre Inf. 30x30 41/2" aros 3/8" c..20
Viga de Amarre Sup. 10x10 11/2" corrida
Viga de Amarre Sup. 10x20 21/2" aros 3/8" c..20
Viga de Amarre Sup. 10x20 31/2" aros 3/8" c..20
Viga de Amarre Sup. 15x10 11/2" corrida
Viga de Amarre Sup. 15x20 41/2" aros 3/8" c..20
Viga de Amarre Sup. 15x25 43/8" aros 3/8" c..20
Viga de Amarre Sup. 15x25 41/2" aros 3/8" c..20
Viga de Amarre Sup. 15x25 25/8" aros 3/8" c..20(vol)
Viga de Amarre Sup. 15x25 45/8" aros 3/8" c..20
Viga de Amarre Sup. 20x20 41/2" aros 3/8" c..20
UN.
m3
m3
Kg
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
VR. UNITARIO
$450,000
$480,000
$4,000
$40,000
$58,500
$60,600
$69,600
$99,800
$120,000
$16,000
$7,000
$30,200
$36,900
$46,300
$60,000
$63,600
$48,800
$58,000
$64,000
$18,300
$32,900
$34,000
$25,600
$50,000
$50,000
$55,400
$47,000
$63,000
$52,000
80
81
82
83
84
85
CUBIERTA
Cubierta Canaleta 90 Eternit
Suministro e instalacin Cubierta Asbesto - Cemento
Suministro e instalacin Caballete
Sum. Inst. Cercha Met. 15/20 31/2" - Tens. 3/8"
Redobln en Concreto 10x15m
Impermeabilizacin Vigas Canales y Redoblones
m2
m2
ml
ml
ml
ml
$70,000
$46,000
$31,000
$65,000
$13,000
$21,000
86
87
88
89
90
91
MAMPOSTERIA Y PAETE
Levante en Block # 4
Levante en Block # 6
Levante en Block # 6, rell. En mortero y reforzado 1/2
Levante en Block # 6, rell. En concreto y reforzado 1/2
Levante en Block # 8
Levante en Block # 8, rell. En mortero y reforzado 1/2
m2
m2
m2
m2
m2
m2
$25,600
$38,300
$56,000
$59,000
$65,000
$85,700
92
93
94
95
96
97
98
99
100
ITEM
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
ml
un
un
m2
ml
ml
m2
m2
m2
$25,000
$45,000
$22,000
$45,000
$37,300
$33,000
$12,300
$14,500
$13,600
UN.
m2
m2
ml
m2
m2
VR. UNITARIO
$7,000
$9,000
$1,200
$30,000
$21,000
PISOS Y ZOCALOS
Placa Inferior e=0,10m , ref. cuad. 3/8" c..50 ,3000psi
Placa Inferior e=0,10m , concreto simple 3000psi
Plantilla Concreto 3000psi , e=0,075m
Plantilla Concreto 3000psi , e=0,07m
Plantilla Concreto 3000psi , e=0,05m
Plantilla Concreto 3000psi , e=0,05m, imperm.
Plantilla afinada Coloreada, e = 0,05 - 3000psi
Enchape Ceramico Arcadia 300 - 20,5x20,5
Piso Decorpiso
Piso Baldosa de Cemento
Piso Tabln - Junta en China
Piso Tabln
Zocalo de Cemento 10x20
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
ml
$45,500
$40,700
$29,000
$27,800
$20,900
$25,700
$25,200
$39,000
$40,500
$29,000
$31,000
$32,000
$10,000
m2
m2
m3
m2
ml
$2,300
$6,400
$7,700
$7,000
$800
un
un
un
un
un
un
un
$74,968
$70,000
$43,422
$67,721
$205,701
$156,324
$56,009
un
un
un
un
$641,000
$220,000
$227,000
$233,000
DESCRIPCION
Estuco
Graniplast
Juntas exteriores
Sum. E Inst. Cielo Raso Icopor - Aluminio
124
125
126
127
128
129
130
PINTURAS
Pintura Promical
Pintura Vinilo ( 2 manos )
Pintura Vinilo placa Superior ( 2 manos )
Pintura en Esmalte
Pintura Zocalos
INSTALACIONES ELECTRICAS
Salida para Luces 110 V , c/luz piloto
Salida para Tomacorrientes 110 V
Salida para Telfonos
Salida para Instalacin de Abanicos 110 V
Sum. E Inst. Abanicos KDK
Sum e Inst. Lamparas 2x48
Sum e Inst. Lamparas fluorescentes redondas
131
132
133
134
119
120
121
122
123
135
136
137
m2
m2
m2
$100,000
$191,000
$120,000
138
139
140
141
142
143
144
un
un
un
un
un
un
un
$300,000
$150,000
$180,000
$95,000
$350,000
$30,000
$8,000
ITEM
145
146
147
148
149
150
151
152
DESCRIPCION
REDES DE AGUAS NEGRAS
Punto Sanitario
Suministro e Inst. Tubera Sanitaria 6"
Suministro e Inst. Tubera Sanitaria 4"
Suministro e Inst. Tubera Sanitaria 2"
Registros Domiciliarios .60x.60
Registro Sanitario 0.80x0.80
Suministro e Instalacin ventilacin de
Suministro e Instalacin ventilacin de
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
*****
172
173
174
175
176
UN.
PVC
PVC
PVC
4"
3"
VIAS Y PAVIMENTOS
Pav. Conc. Rigido e=0,20. 550psi flx, inc. Ref.
Pav. Conc. Rig. e=0,20. 550psi flx, inc. Ref., sin sum conc
VR. UNITARIO
Pto
ml
ml
ml
un
un
ml
ml
$65,962
$62,299
$30,734
$14,829
$193,466
$256,676
$17,655
$11,892
Pto
ml
ml
ml
ml
ml
un
un
un
un
un
un
un
un
un
un
un
un
un
$20,876
$12,771
$10,121
$6,547
$4,813
$3,920
$14,233
$42,497
$50,258
$60,504
$108,464
$45,631
$53,374
$74,520
$79,970
$473,309
$307,992
$215,342
$130,228
m2
m2
m2
m2
m2
$92,000
$23,000
$73,000
$20,000
$13,000
177
178
179
180
181
m2
ml
ml
ml
ml
$30,000
$15,000
$18,000
$15,000
$45,000
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
Conformacin de Sub-rasante
Construccin camaras de Inspeccin de 0 - 1,5m
Nivelacin y reconstruccin Camaras de Inspeccin
Nivelacin y reconstruccin Registros Domiciliarios
Inspecc. Y Reubicacin Acom. Acued y Alcant.
Demolicin de Bordillo
Demolicin de Andenes
Demolicin de Pavimento Rigido
Remocin y Demolicin de Pavimento Asfaltico
Pavimento en Concreto Asfaltico
Corte Area de Calzada
Juntas Corte Con Sierra y Sello con Poliuretano.
Sealizacion Horizontal (Lineas Continuas).
Flechas de Pisos
Sealizacion Vertical.
m2
un
un
un
ml
ml
m2
m2
m3
m3
m3
ml
ml
un
un
$2,400
$2,600,000
$400,000
$71,001
$13,000
$2,500
$4,000
$20,000
$46,000
$550,000
$8,000
$11,000
$8,000
$8,000
$320,000
DESCRIPCION
OBRAS VARIAS
Malla Cicln 2x2, rec. En PVC cal.10 inc. Tubo 11/2galv
Malla Cicln 2x2, rec. En PVC cal.10
Mlla Cicln 2x2, rec. PVC cal.10 Tubo 11/2galv-mod ang.
Sum. E Inst. Tubo Galv 11/2 para malla Cicln
Construccin Enrocado
Relleno en Piedra Ciclopea
Banca en Concreto y Bloque , placa e = 0,10m, ac.grn
Sum. E Inst. Juegos en Madera M-8
Sum. E Inst. Juegos en Madera M-10
Sum. E Inst. Juegos en Madera M-19
Sum. Inst Cercha Met. 15/20 35/8" - Tens. 3/8"
Tablero Mortero afinado incl. pintura verde optico 3x1.20
UN.
VIAS Y PAVIMENTOS
ITEM
197
198
199
200
201
202
203
204
205
206
207
208
m2
m2
m2
ml
m2
m3
ml
un
un
un
ml
m2
VR. UNITARIO
$33,500
$21,800
$54,000
$35,000
$60,000
$62,000
$120,000
$3,815,000
$4,360,000
$2,180,000
$70,000
$65,000
2013
$2,382
$2,346
$1,667
$2,667,876
$36,802
$14,173
$11,910
$5,479
$929
$4,883
$5,360
$4,526
$7,503
$17,865
$17,865
$17,865
$17,865
$7,146
$8,218
$3,811
$5,479
$0
$0
$52,405
$107,191
$78,488
$12,506
$16,674
$25,369
$21,438
$21,438
$23,820
$294,181
$307,282
$248,922
$284,653
$389,462
$449,013
$472,833
$301,327
$190,563
$140,540
$524,047
$799,172
$820,610
$803,936
$134,585
$142,922
$223,911
$226,293
$607,418
$666,969
$833,711
$0
$0
$0
$0
#VALUE!
$535,957
$571,688
$4,764
$47,641
$69,674
$72,176
$82,895
$118,863
$142,922
$19,056
$8,337
$35,969
$43,948
$55,144
$71,461
$75,749
$58,122
$69,079
$76,225
$21,796
$39,184
$40,495
$30,490
$59,551
$59,551
$65,982
$55,978
$75,034
$61,933
$0
$0
$83,371
$54,787
$36,921
$77,416
$15,483
$25,011
$0
$0
$30,490
$45,616
$66,697
$70,270
$77,416
$102,070
$29,775
$53,596
$26,202
$53,596
$44,425
$39,304
$14,649
$17,270
$16,198
$0
$0
$0
$0
$0
#VALUE!
$8,337
$10,719
$1,429
$35,730
$25,011
$0
$0
$54,191
$48,474
$34,539
$33,110
$24,892
$30,609
$30,014
$46,450
$48,236
$34,539
$36,921
$38,113
$11,910
$0
$0
$2,739
$7,623
$9,171
$8,337
$953
$0
$89,288
$83,371
$51,716
$80,657
$244,993
$186,184
$66,708
$0
$0
$763,441
$262,024
$270,361
$277,507
$119,102
$227,484
$142,922
$0
$0
$357,305
$178,652
$214,383
$113,147
$416,856
$35,730
$9,528
$0
$0
$0
$0
$0
$0
#VALUE!
$0
$78,562
$74,199
$36,605
$17,662
$230,421
$305,705
$21,027
$14,164
$0
$0
$24,864
$15,210
$12,054
$7,798
$5,732
$4,669
$16,952
$50,615
$59,858
$72,061
$129,182
$54,347
$63,569
$88,755
$95,246
$563,719
$366,823
$256,476
$155,104
$0
$0
$109,573
$27,393
$86,944
$23,820
$15,483
$35,730
$17,865
$21,438
$17,865
$53,596
$0
$2,858
$3,096,642
$476,406
$84,563
$15,483
$2,978
$4,764
$23,820
$54,787
$655,059
$9,528
$13,101
$9,528
$9,528
$381,125
$0
$0
#VALUE!
$0
$39,899
$25,964
$64,315
$41,686
$71,461
$73,843
$142,922
$4,543,726
$5,192,830
$2,596,415
$83,371
$77,416