Presupuesto Chaparral - Rioblanco Fase 2

PRESUPUESTO DE LA FASE II DEL MEJORAMIENTO Y PAVIMENTACIN D
K37+000 AL K49+850), EN EL DEPARTAMENTO DEL TOLIMA EN EL M
PRESUPUESTO K49+700, LONGITUD

DESCRIPCION
Gavion
Excavaciones varias sin clasificar
Concreto clase F
Acero de refuerzo Fy=420 Mpa.
Concreto clase D
Rellenos para Estructuras
Conformacin de sitios de disposicion de sobrantes
Concreto clase F
Concreto clase D
Concreto clase F
Proteccin de Taludes con bloques de csped
Material granular Filtrante
Geotextil
Excavaciones en material comn de la Explanacin y Canales
UNIDAD
m3
m3
m3
Kg
m3
m3
M3
m3
m3
Kg
m3
m3
M3
m3
m3
M3
m2
m3
m3
m2
M3
M3
DESCRIPCION
UNIDAD
Conformacin de la calzada existente

Mejoramiento de la subrasante empleando unicamente material adicionado
m2
m3
Mejoramiento de la Subrasante con material tamao maximo de 4" (Incluye Transporte)
m3
Subbase granular
Base granular
Riego de imprimacion con emulsion asfaltica
Mezcla densa en caliente Tipo MDC-2
m3
m3
m2
m3
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para

distancias mayores de mil metros (1.000 m).
M3-KM
M3
Cuneta de concreto fundida en el lugar
m3
DESCRIPCION
UNIDAD
PRESUPUESTO K47+550, LONGITU

DESCRIPCION
Concreto clase F
Concreto clase D
Tuberia perforada en PVC para filtros D=4"
UNIDAD
m3
m3
Kg
m3
ml
m3
m3
M3
Caissons concreto (dimetro de 1.0 m hasta 1.8 m, anillo en concreto clase C y nucleo en concreto
clase D , incluye excavaciones, formaleta, no incluye acero de refuerzo)
m3
Kg
Dren horizontal de longitud mayor a diez (10) metros.
ml

Concreto clase F
Concreto clase D
m3
m3
m3
Kg
m3
ml
m3
M3
M3
DESCRIPCION
UNIDAD
Concreto clase F
Concreto clase D
m3
Kg
m3
m3
M3

Geotextil
m3
m3
m2
M3

Concreto clase F
Concreto clase D
m3

Geotextil
m3
m3
m2
M3

Geotextil
m3
m3
m2
M3
m3
Kg
m3
m3
M3
DESCRIPCION
UNIDAD
m3

Subbase granular
Base granular
m3
m2
m3
m3
m3
m3
m2
m3

M3-KM
M3
m3

DESCRIPCIN
Concreto clase F
Concreto clase D
UNIDAD
m3
m3
Kg
m3
ml
m3
m3
M3
DESCRIPCION
UNIDAD
m3
Kg
ml
Gavion
Gavion
m3
m3

Concreto clase F
Concreto clase D
m3
m3

M3
m2
m3
m3
m3
Kg
m3
ml
m3
m3
M3
DESCRIPCION
UNIDAD
Subbase granular
Base granular
m3
m3
m2
m3

M3-KM
M3
m3
Concreto clase C
m3

DESCRIPCION
Concreto clase F
Concreto clase D

UNIDAD
m3
m3
Kg
m3
ml
m3
m3
M3
m3
Kg
DESCRIPCION
Concreto clase F
Concreto clase D

UNIDAD
m3
m3
Kg
m3
ml
m3
m3
M3
ml

Concreto clase F
Concreto clase D
m3

Geotextil
m3
m3
m2

Concreto clase F
Concreto clase D
m3
m3
Kg
m3
m3
M3
M3
m3
Kg
m3
m3
DESCRIPCION
UNIDAD
M3

Concreto clase F
m3
m2

Geotextil
m3
m3
m2
m3

Concreto clase F
Concreto clase D
Tubera de Concreto Reforzado de 900mm de dimetro interior
m3
m2

M3
m2
m3
M3
M3
m3
Kg
m3
ML
m3
M3
DESCRIPCION
UNIDAD
m3
m3
Subbase granular
Base granular
m3
m3
m2
m3

M3-KM
M3
m3

DESCRIPCIN
Concreto clase F
Concreto clase D

UNIDAD
m3
m3
Kg
m3
ml
m3
m3
M3
m3
Kg
DESCRIPCION
UNIDAD
m3
Kg
m3
Kg
m3
Kg
Micropilotes de concreto ( = 0,40 m. L = 2,0 m, no incluye acero de refuerzo).
ML
ML
ml

Concreto clase F
Concreto clase D
m3

m3
Kg
m3
ml
m3
m3
M3
Gavion
m3
Gavion
m3
DESCRIPCION
UNIDAD
Gavion
m3

Concreto clase F
Concreto clase D
m3

Concreto clase F
Concreto clase D
m3

Geotextil
m3
m3
m2

Concreto clase F
Concreto clase D
m3
m3
m3
Kg
m3
m3
M3
m3
Kg
m3
m3
M3
M3
m3
Kg
m3
m3
M3
DESCRIPCION
UNIDAD

Geotextil
m3
m2

Concreto clase F
Concreto clase D
m3
m2

M3
m2
m3
m3
Subbase granular
Base granular
m3
m3
m2
m3

M3
m3
Kg
m3
ML
m3
M3
M3-KM
M3
m3
DESCRIPCION
UNIDAD
PRESUPUESTO K41+164,82 - K35+400 , LON

DESCRIPCION
UND.
Localizacin y replanteo
Ha
Desmonte y limpieza en bosque
Ha
Desmonte y limpieza en zonas no boscosas
Ha
Demolicin de Estructuras
m3
Remocin de alcantarillas
Excavacin en roca de la explanacin y canales
m3
m3
Remocin de Derrumbes
m3
Terraplenes
m3
m3
m2
Subbase granular
m3
Base granular
m3
m2
m3
m3
Excavaciones varias en roca en seco
m3
m3
Concreto clase C
m3
Caissons concreto (dimetro de 1.0 m hasta 1.8 m, anillo en concreto clase C y nucleo en concreto clase D , incluye
excavaciones, formaleta, no incluye acero de refuerzo)
m3
Concreto clase D
m3
Concreto clase F
m3
DESCRIPCION
UNIDAD
Concreto clase G
m3
kg
m3
m3
Geotextil
m2
Gavion
m3
Lneas de Demarcacin con pintura en frio
Marca Vial con pintura en fro
m2
Tacha Reflectiva
Seal vertical de Trnsito Tipo I
Seal vertical de Trnsito Tipo IV
Seal vertical de Trnsito Tipo V
Poste de referencia
Defensa metalica
Seccin final
Captafaros
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos, entre cien metros(100 m) y
mil metros(1.000 m) de distancia.
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para distancias mayores de
mil metros (1.000 m).
Transporte de materiales provenientes de derrumbes
m3-km
m3-km
m3-km
PRESUPUESTO K42+950/K45+000, K45+150/46+040, K46+190/K47+

DESCRIPCIN
UNIDAD
DESCRIPCION
UNIDAD
Ha
Ha
Ha

Concreto clase F
Concreto clase D
m3
m3

m3
Kg
m3
ml
m3
m3
M3

Geotextil
m3
m3
m2

Concreto clase F
Concreto clase D
m3

M3
m3
Kg
m3
ml
m3
m3
M3
DESCRIPCION
UNIDAD

Concreto clase F
Concreto clase D
m3

Concreto clase F
Concreto clase D
m3

M3
m2
m3
m3
Subbase granular
Base granular
m3
m3
m2
m3

m3
Kg
m3
ML
m3
M3
m3
Kg
m3
m3
M3
M3-KM
M3
DESCRIPCION
UNIDAD
m3

Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
m
m2
u
u
u
u
u
m
u
u
Cerca de Alambre de Pas con postes de concreto
PROVISION PARA AJUSTES, TANTO EN DISEOS COMO EN OBRAS COMPLEMENTARIAS Y/O ADICIONALE
OBRAS AMBIENTALES DEL PAGA)
TOTAL PRESUPUESTO
AVIMENTACIN DE LA VA SECUNDARIA CHAPARRAL RIOBLANCO (DEL

L TOLIMA EN EL MARCO DEL CONTRATO PLAN DEL SUR DEL TOLIMA
9+700, LONGITUD TRAMO = 66m

CANTIDAD
288
48
2
540
15.6
48
48
60
2.5
675
19.5
60
60
48.75
10.4
48.75
2000
900
900
3150
900
237.6
VALOR UNITARIO
$203,720.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,875.00
$16,700.00
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$6,394.00
VALOR PARCIAL
$58,671,360.00
$977,232.00
$911,768.00
$2,482,920.00
$8,935,524.00
$4,083,120.00
$234,000.00
$1,221,540.00
$1,139,710.00
$3,103,650.00
$11,169,405.00
$5,103,900.00
$292,500.00
$992,501.25
$4,741,193.60
$237,656.25
$33,400,000.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00
$1,519,214.40
CANTIDAD
528
32.34
32.34
118.8
105.6
396
30.69
4686.8964
237.6
49.5
VALOR UNITARIO
VALOR PARCIAL
$531.00
$18,618.00
$280,368.00
$602,106.12
$108,875.00
$3,521,017.50
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$15,725,318.40
$15,357,830.40
$1,063,260.00
$18,732,347.37
$1,250.00
$5,858,620.50
$4,875.00
$1,158,300.00
$540,233.00
$26,741,533.50
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL

CANTIDAD
1209.6
30.24
6858
137.16
108
64.8
604.8
1209.6
406.8
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
VALOR PARCIAL
$24,626,246.40
$13,785,932.16
$31,533,084.00
$78,563,876.40
$3,534,300.00
$8,998,970.40
$51,447,312.00
$5,896,800.00
$1,700,107.00
$4,598.00
$691,603,527.60
$168,341,976.00
230
$270,435.00
$62,200,050.00
60
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$1,221,540.00
$341,913.00
$6,897,000.00
$8,878,245.00
$1,963,500.00
$4,999,428.00
$5,103,900.00
$292,500.00
$20,359.00
$2,748,465.00
36612
0.75
1500
15.5
60
36
60
60
135
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
4.5
2460
60
67.5
135
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$2,051,478.00
$11,311,080.00
$34,367,400.00
$5,741,887.50
$658,125.00
84
140
294
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$1,710,156.00
$19,442,220.00
$2,143,554.00
$409,500.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$4,886,160.00
$4,558,840.00
$12,414,600.00
$44,677,620.00
$10,207,800.00
$1,170,000.00
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$2,394,218.40
$27,219,108.00
$3,000,975.60
$573,300.00
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00
84
240
10
2700
78
120
240
117.6
196
411.6
117.6
900
900
3150
900
CANTIDAD
1200
VALOR UNITARIO
VALOR PARCIAL
$85,065.00
$102,078,000.00
98.5
1200
98.5
540
270
240
900
69.75
1477.5
98.5
49.5
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$629,809.00
$637,200.00
$1,833,873.00
$58,792,500.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,250.00
$4,875.00
$1,846,875.00
$480,187.50
$540,233.00
$26,741,533.50

CANTIDAD
463.75
13.25
6519
136.21
53
31.8
231.875
463.75
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
VALOR PARCIAL
$9,441,486.25
$6,040,463.00
$29,974,362.00
$78,019,725.90
$1,734,425.00
$4,416,161.40
$19,724,446.88
$2,260,781.25
CANTIDAD
203.4
VALOR UNITARIO
VALOR PARCIAL
$1,700,107.00
$4,598.00
$345,801,763.80
$84,170,988.00
120
$270,435.00
$32,452,200.00
216
108
$203,720.00
$203,720.00
$44,003,520.00
$22,001,760.00
135
67.5
135
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$2,748,465.00
$1,504,417.20
$11,586,960.00
$20,620,440.00
$1,963,500.00
$4,999,428.00
$5,741,887.50
$658,125.00
750
$85,065.00
18306
3.3
2520
36
60
36
$63,798,750.00
98.5
1200
98.5
98.5
$6,394.00
$531.00
$18,618.00
$108,875.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
CANTIDAD
270
240
900
69.75
1477.5
98.5
VALOR UNITARIO
VALOR PARCIAL
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,250.00
$1,846,875.00
$480,187.50
$4,875.00
49.5
$540,233.00
112
$930,398.00
$26,741,533.50
$104,204,576.00

CANTIDAD
3245.76
VALOR UNITARIO
VALOR PARCIAL
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$66,080,427.84
$21,138,429.31
$185,391,360.00
$203,235,056.64
$3,298,680.00
$8,399,039.04
$138,050,287.20
$15,823,080.00
316.4
$1,700,107.00
$537,913,854.80
25312
$4,598.00
$116,384,576.00
46.368
40320
354.816
100.8
60.48
1622.88
3245.76
CANTIDAD
173.25
VALOR UNITARIO
VALOR PARCIAL
86.625
173.25
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$3,527,196.75
$1,930,668.74
$14,869,932.00
$26,462,898.00
$2,519,825.00
$6,415,932.60
$7,368,755.63
$844,593.75
483
$270,435.00
$130,620,105.00
288
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$5,863,392.00
$4,376,486.40
$24,130,304.00
$73,317,120.00
$12,249,360.00
$1,404,000.00
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$5,344,237.50
$36,454,162.50
$6,698,606.25
$1,279,687.50
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$1,221,540.00
$1,139,710.00
$3,103,650.00
$11,169,405.00
$5,103,900.00
4.235
3234
46.2
77
46.2
9.6
5248
128
144
288
262.5
262.5
918.75
262.5
60
2.5
675
19.5
60
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
$4,875.00
$292,500.00
$20,359.00
$455,884.00
$4,875.00
$3,053,850.00
$14,588,288.00
$731,250.00
$16,700.00
$33,400,000.00
900
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$18,323,100.00
$178,551,000.00
$22,966,650.00
$4,387,500.00
600
$85,065.00
$51,039,000.00
0.624
1600
22
14
16
16
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$548,461.00
$85,065.00
$4,875.00
$325,744.00
$284,471.62
$7,356,800.00
$12,601,380.00
$7,678,454.00
$1,361,040.00
$78,000.00
2000
$16,700.00
$33,400,000.00
98.5
1200
$6,394.00
$531.00
$629,809.00
$637,200.00
60
150
32
150
2000
900
1285.71428571
3150
16
CANTIDAD
98.5
98.5
270
240
900
69.75
1477.5
98.5
49.5
VALOR UNITARIO
VALOR PARCIAL
$18,618.00
$1,833,873.00
$108,875.00
$10,724,187.50
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,250.00
$1,846,875.00
$4,875.00
$480,187.50
$540,233.00
$26,741,533.50

CANTIDAD
1716.75
49.05
24132.6
504.234
196.2
117.72
1716.75
1716.75
63.28
5695.2
VALOR UNITARIO
VALOR PARCIAL
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$34,951,313.25
$22,361,110.20
$110,961,694.80
$288,820,192.86
$6,420,645.00
$16,348,129.56
$146,035,338.75
$8,369,156.25
$1,700,107.00
$107,582,770.96
$4,598.00
$26,186,529.60
CANTIDAD
54.24
VALOR UNITARIO
VALOR PARCIAL
$1,700,107.00
$92,213,803.68
$4,598.00
$22,445,596.80
214.7
$1,700,107.00
$365,012,972.90
19323
$4,598.00
$88,847,154.00
79.1
$1,700,107.00
$134,478,463.70
7119
$4,598.00
$32,733,162.00
234
90
$278,772.00
$278,772.00
$65,232,648.00
$25,089,480.00
621
$270,435.00
$167,940,135.00
148.5
148.5
148.5
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$3,023,311.50
$1,654,858.92
$12,745,656.00
$22,682,484.00
$2,159,850.00
$5,499,370.80
$12,632,152.50
$723,937.50
270
$203,720.00
$55,004,400.00
225
$203,720.00
$45,837,000.00
4881.6
3.63
2772
39.6
66
39.6
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
162
$203,720.00
$33,002,640.00
199.2
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$4,055,512.80
$3,783,837.20
$10,304,118.00
$37,082,424.60
$16,944,948.00
$971,100.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$1,172,678.40
$1,094,121.60
$2,979,504.00
$10,722,628.80
$4,899,744.00
$280,800.00
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$1,026,093.60
$6,999,199.20
$1,286,132.40
$245,700.00
9.6
5248
128
288
288
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$5,863,392.00
$4,376,486.40
$24,130,304.00
$73,317,120.00
$24,498,720.00
$1,404,000.00
358.4
$20,359.00
$7,296,665.60
8.3
2241
64.74
199.2
199.2
57.6
2.4
648
18.72
57.6
57.6
50.4
50.4
176.4
50.4
288
CANTIDAD
358.4
1254.4
VALOR UNITARIO
VALOR PARCIAL
$138,873.00
$7,291.00
$4,875.00
$49,772,083.20
$9,145,830.40
$1,747,200.00
0.936
2400
33
21
24
24
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$548,461.00
$85,065.00
$4,875.00
$488,616.00
$426,707.42
$11,035,200.00
$18,902,070.00
$11,517,681.00
$2,041,560.00
$117,000.00
2000
$16,700.00
$33,400,000.00
98.5
1200
98.5
$6,394.00
$531.00
$18,618.00
$629,809.00
$637,200.00
$1,833,873.00
$108,875.00
$10,724,187.50
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,250.00
$1,846,875.00
$4,875.00
$480,187.50
$540,233.00
$26,741,533.50
358.4
24
98.5
270
240
900
69.75
1477.5
98.5
49.5
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
2 - K35+400 , LONGITUD TRAMO = 5764,82m

CANTIDAD
VALOR UNITARIO
VALOR TOTAL
6.23
$715,794.00
$4,459,396.62
2.34
$1,089,957.00
$2,550,499.38
0.78
$886,609.00
$691,555.02
65.44
$81,441.00
$5,329,499.04
179.18
$64,869.00
$11,623,227.42
4362.57
$54,391.00
$237,284,544.87
31320.11
$6,394.00
$200,260,783.34
3132.01
$6,693.00
$20,962,542.93
48389.82
$9,973.00
$482,591,674.86
40994.61
$4,875.00
$199,848,723.75
35523.76
$531.00
$18,863,116.56
10657.13
$132,368.00
$1,410,662,983.84
7104.75
$145,434.00
$1,033,272,211.50
30382.16
$2,685.00
$81,576,099.60
3036.11
$610,373.00
$1,853,159,569.03
5058.98
$20,359.00
$102,995,773.82
252.95
$89,799.00
$22,714,657.05
4553.08
$85,065.00
$387,307,750.20
120.75
$930,398.00
$112,345,558.50
415.22
$1,700,107.00
$705,918,428.54
1686.33
$572,790.00
$965,912,960.70
84.32
$455,884.00
$38,440,138.88
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
251.96
$358,383.00
$90,298,180.68
147781.16
$4,598.00
$679,497,773.68
10174.1
$32,725.00
$332,947,422.50
416
$548,461.00
$228,159,776.00
2723.49
$540,233.00
$1,471,319,173.17
5194.07
$138,873.00
$721,316,083.11
12985.3
$7,291.00
$94,675,822.30
515.72
$203,720.00
$105,062,478.40
740.08
$270,435.00
$200,143,534.80
14803.41
$1,590.00
$23,537,421.90
37.39
$24,958.00
$933,179.62
1519
$12,541.00
$19,049,779.00
20
$321,323.00
$6,426,460.00
$249,471.00
$2,245,239.00
$326,642.00
$653,284.00
$204,628.00
$1,227,768.00
888.8956903208
$183,444.00
$163,062,581.02
50
$80,549.00
$4,027,450.00
466
$14,372.00
$6,697,352.00
35682.6777405405
$1,732.00
$61,802,397.85
356826.777405405
$1,250.00
$446,033,471.76
34271.4653851351
$1,250.00
$42,839,331.73
0, K46+190/K47+550, K47+700/K49+700 LONGITUD TRAMOS =6300m

CANTIDAD
VALOR UNITARIO
VALOR TOTAL
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
6.19
1.757
0.92
$715,794.00
$1,089,957.00
$886,609.00
$4,430,764.86
$1,915,054.45
$815,680.28
3150
315
252
94500
1575
900
540
2205
3150
$20,359.00
$89,799.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$64,130,850.00
$28,286,685.00
$114,882,768.00
$434,511,000.00
$902,144,250.00
$29,452,500.00
$74,991,420.00
$187,568,325.00
$15,356,250.00
4193
4193
20965
4193
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$85,365,287.00
$582,294,489.00
$152,855,815.00
$20,440,875.00
292.5
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$5,955,007.50
$4,102,956.00
$48,692,820.00
$55,847,025.00
$981,750.00
$2,499,714.00
$24,804,954.00
$1,425,937.50
9
10590
97.5
30
18
291.6
292.5
CANTIDAD
VALOR UNITARIO
VALOR PARCIAL
312
129.172
17550
351
273
312
312
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$548,461.00
$85,065.00
$4,875.00
$6,352,008.00
$58,887,448.05
$80,694,900.00
$201,049,290.00
$149,729,853.00
$26,540,280.00
$1,521,000.00
525
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$10,688,475.00
$11,966,955.00
$43,451,100.00
$116,276,370.00
$44,659,125.00
$2,559,375.00
$6,394.00
$531.00
$18,618.00
$22,571,075.76
$26,762,400.00
$41,939,651.52
26.25
9450
203
525
525
3530.04
50400
2252.64
2034.64
11340
7560
37800
2929.5
219557.13
3530.04
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
$4,875.00
$221,521,430.00
$1,501,053,120.00
$1,099,481,040.00
$101,493,000.00
$1,788,087,703.50
$274,446,412.50
$17,208,945.00
CANTIDAD
3180.36
25200
110.76
1431
22
7
1
6
118.964673813
7
41
250
VALOR UNITARIO
$540,233.00
VALOR PARCIAL
$1,718,135,423.88
$1,590.00
$24,958.00
$12,541.00
$321,323.00
$249,471.00
$326,642.00
$204,628.00
$183,444.00
$80,549.00
$14,372.00
$40,068,000.00
$2,764,348.08
$17,946,171.00
$7,069,106.00
$1,746,297.00
$326,642.00
$1,227,768.00
$21,823,355.62
$563,843.00
$589,252.00
$30,378.00
$7,594,500.00
NTARIAS Y/O ADICIONALES (INCLUYE
$31,140,774,060.10
$1,008,761,939.90
$32,149,536,000.00
HAPARRAL RIOBLANCO (DEL

LAN DEL SUR DEL TOLIMA
OBSERVACION
MURO EN GAVION N1 Htotal=3m
$58,671,360.00
CANAL ESCALONADO H=1,0m B=2,0m

L=20,0m
$17,624,564.00

L=40,0m
$22,030,705.00
RONDA DE CORONACION Ldesarrollo=1,6m

EN "V" L=65,0m
Revegetalizacion Area=2000 m2
$5,971,351.10
$33,400,000.00
LECHO FILTRANTE H=0,30m B=20m

L=150,0m
$170,662,950.00
OBSERVACION
ESTRUCTURA DE PAVIMENTO FLEXIBLE

L=66m ancho=6m
$63,818,382.69
CUNETA TIPO "ELE" A AMBOS LADOS DE LA

VIA
$26,741,533.50
$398,920,846.29
OBSERVACION
OBSERVACION
MURO EN VOLADIZO H=4m L=107m con

Geodren 4"
$218,386,521.36
30 CAISSONS L=12,0m D=1,2m

$859,945,503.60
10 DRENES HORIZT D=2" L=23m.
$62,200,050.00
BOX COULVERT H=1m B=1m L=10,0m
$29,698,026.00
CARCAMO H=1,5m B=1,5m L=60,0m
OBSERVACION
$56,878,435.50
FILTRO FRANCS H=2,0m B=0,7m L=60,0m

$23,705,430.00

L=80,0m
$77,915,020.00
2 FILTROS FRANCS H=3,0m B=0,7m

L1=28,0m L2=28,0m
$33,187,602.00

L=150,0m
$170,662,950.00
OBSERVACION
LLENO COMPACTADO, RECONFORTACION DE
BANCA H=1m B=8m L=150,0m
$102,078,000.00

L=150m ancho=6m
$179,853,981.25

VIA
$26,741,533.50
OBSERVACION
MURO EN VOLADIZO H=3,5m L=53,0m con

Geodren 4"
$151,611,851.68
$1,841,253,053.21
OBSERVACION

$429,972,751.80
$32,452,200.00

$44,003,520.00
$22,001,760.00
BORDILLO H=1,5m L=60,0m con Geodren

4"
$49,823,222.70

$63,798,750.00

L=150m ancho=6m
OBSERVACION
L=150m ancho=6m
$131,785,668.75

VIA
RECALCE DE CIMENTACION DE PUENTE
$26,741,533.50
$104,204,576.00
$1,056,395,834.43
OBSERVACION
MURO EN VOLADIZO H=7,0m L=100,0m

con Geodren 4"
$641,416,360.03
28 CAISSONS L=12,0m D=1,2m INTERIOR

$654,298,430.80
OBSERVACION
2 BORDILLOS H=1,5m L1=27,0m L2=37,0m

con Geodren 4"
$63,939,802.47
$130,620,105.00
2 CARCAMOS H=1,5m B=1,5m L1=55,0m

L2=70,0m
$121,340,662.40

L1=55,0m L2=70,0m
$49,776,693.75

L=25,0m

L=25,0m
OBSERVACION
$22,030,705.00

EN "V" L1=94,0m L2=84,0m
$18,373,388.00
$33,400,000.00

L=150,0m
$224,228,250.00
LLENO COMPACTADO, RECONFORMACION

DE BANCA H=1m B=8m L=150,0m
$51,039,000.00
2 ALCANTARILLAS d=36" CON ESTRUCTURA

DE ENTRADA Y SALIDA
$29,685,889.62
$33,400,000.00
OBSERVACION

L=150m ancho=6m
$131,785,668.75

VIA
$26,741,533.50
OBSERVACION
MUROS EN VOLADIZO H=3,5m Gdren 4"
L1=24,0m sobre 7 Caisson L=8,0m
L5=40,0m sobre 78 micropilotes L=3m
$634,267,580.67
7 CAISSONS L=8,0m D=1,2m INTEROR

$133,769,300.56
$2,232,076,489.31
OBSERVACION
$114,659,400.48

$453,860,126.90

$167,211,625.70
78 MICROPILOTES L=3,0m D=0,40m

$65,232,648.00
$25,089,480.00
$167,940,135.00

L3=16,0m con Geodren 4"
$61,121,621.22
2 MUROS EN GAVION N1 N2 H=4m

L=30,0m
MURO EN GAVION N3 H=4m L=25,0m
$55,004,400.00
$45,837,000.00
OBSERVACION
$33,002,640.00
2 CANALES ESCALONADOS H=1,0m

B=2,0m L1=53,0m y L2=30,0m
$73,141,940.60
CANAL TRAPEZOIDAL H=1,0m B=2,0m

L=24,0m
$21,149,476.80

$9,557,125.20

$133,590,022.40
FILTRO FRANCS H=4,0m B=0,7m

L=128,0m
OBSERVACION
L=128,0m
$67,961,779.20

DE ENTRADA Y SALIDA
$44,528,834.42
$33,400,000.00

L=150m ancho=6m
$131,785,668.75

VIA
$26,741,533.50
$2,498,852,339.40
OBSERVACION
2m
OBSERVACION
OBSERVACION
$12,600,727,655.96
LONGITUD TRAMOS =6300m

OBSERVACION
OBSERVACION
$7,161,499.59
6 MUROS EN VOLADIZO H=4,0m L=150,0m

con Geodren 4"
$1,851,324,048.00

L=5990,0m
$840,956,466.00
3 BOX COULVERT H=3,0m B=3,0m

L=10,0m
$144,310,164.00
OBSERVACION
39 ALCANTARILLAS d=36" CON

ESTRUCTURA DE ENTRADA Y SALIDA
$524,774,779.05
CANALES ESCALONADO H=1,5m B=1,5m

L=350,0m
$229,601,400.00

L=6300m ancho=6m de carpeta
$5,094,564,778.28
OBSERVACION
VIA
$1,718,135,423.88
$94,124,782.70
$7,594,500.00
INCLUYE AIU DE 25%

NO MODIFICABLE
$10,512,547,841.50
$31,140,774,060.10
DISEO CONSULCIVIL - PRESUPUESTO K49+

ITEM
UNIDAD
CANTIDAD
Gavion
m3
288,00
Excavaciones varias
sin clasificar
m3
48,00
21
Concreto clase F
m3
2,00
28
Acero de refuerzo
Fy=420 Mpa.
Kg
540,00
14
Concreto clase D
m3
15,60
Rellenos para
Estructuras
m3
48,00
Conformacin de
sitios de disposicion
de sobrantes
M3
48,00
Excavaciones varias
sin clasificar
m3
60,00
21
Concreto clase F
m3
2,50
28
Acero de refuerzo
Fy=420 Mpa.
Kg
675,00
14
Concreto clase D
m3
19,50
Rellenos para
Estructuras
m3
60,00
26
21
DESCRIPCION
21
Conformacin de
de sobrantes
M3
60,00
21
Excavaciones varias
sin clasificar
m3
48,75
28
Concreto clase F
m3
10,40
14
Conformacin de
de sobrantes
M3
48,75
Proteccin de
Taludes con bloques
de csped
m2
2000,00
31
Excavaciones varias
sin clasificar
m3
900,00
27
Material granular
Filtrante
m3
900,00
24
Geotextil
m2
3150,00
14
Conformacin de
de sobrantes
M3
900,00
31
Excavaciones en
material comn de
la Explanacin y
Canales
M3
237,60
27
Conformacin de la
calzada existente
m2
528,00
24
Mejoramiento de la
subrasante
empleando
unicamente material
adicionado
m3
32,34
Mejoramiento de la
Subrasante con
material tamao
maximo de 4"
(Incluye Transporte)
m3
32,34
Subbase granular
Base granular
m3
m3
118,80
105,60
15
Riego de
imprimacion con
emulsion asfaltica
m2
396,00
12
Mezcla densa en
caliente Tipo MDC-2
m3
30,69
54
Transporte de
materiales
provenientes de la
excavacin de la
explanacin, canales
y prstamos para
distancias mayores
de mil metros (1.000
m).
M3-KM
4686,90
14
Conformacin de
de sobrantes
M3
237,60
18
Cuneta de concreto
fundida en el lugar
m3
49,50
14
Descripcin
Administracin
Imprevistos
Utilidad
TOTAL COSTOS INDIRECTOS
SUBTOTAL
TOTAL
Porcentaje
DISEO CONSULCIVIL - PRESUPUESTO K47

47,550
ITEM
DESCRIPCION
UNIDAD
CANTIDAD
27
Excavaciones varias
sin clasificar
m3
1209,60
33
Concreto clase F
m3
30,24
24
Acero de refuerzo
Fy=420 Mpa.
Kg
6858,00
14
Concreto clase D
m3
137,16
Tuberia perforada en
PVC para filtros
D=4"
ml
108,00
Material granular
Filtrante
m3
64,80
15
Rellenos para
Estructuras
m3
604,80
12
Conformacin de
de sobrantes
M3
1209,60
17
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
y nucleo en concreto
clase D , incluye
excavaciones,
formaleta, no incluye
acero de refuerzo)
m3
406,80
18
Acero de refuerzo
Fy=420 Mpa.
Kg
36612,00
Dren horizontal de
longitud mayor a
diez (10) metros.
ml
230,00
Excavaciones varias
sin clasificar
m3
60,00
19
20
54
27
33
Concreto clase F
m3
0,75
24
Acero de refuerzo
Fy=420 Mpa.
Kg
1500,00
14
Concreto clase D
m3
15,50
PVC para filtros
D=4"
ml
60,00
Material granular
Filtrante
m3
36,00
15
Rellenos para
Estructuras
M3-KM
60,00
12
Conformacin de
de sobrantes
M3
60,00
Excavaciones varias
sin clasificar
m3
135,00
Concreto clase F
m3
4,50
Acero de refuerzo
Fy=420 Mpa.
Kg
2460,00
Concreto clase D
m3
60,00
Rellenos para
Estructuras
m3
67,50
Conformacin de
de sobrantes
M3
135,00
Excavaciones varias
sin clasificar
m3
84,00
Material granular
Filtrante
m3
140,00
Geotextil
m2
294,00
Conformacin de
de sobrantes
M3
84,00
Excavaciones varias
sin clasificar
m3
240,00
Concreto clase F
m3
10,00
Acero de refuerzo
Fy=420 Mpa.
Kg
2700,00
Concreto clase D
m3
78,00
Rellenos para
Estructuras
m3
120,00
Conformacin de
de sobrantes
M3
240,00
Excavaciones varias
sin clasificar
m3
117,60
Material granular
Filtrante
m3
196,00
Geotextil
m2
411,60
Conformacin de
de sobrantes
M3
117,60
Excavaciones varias
sin clasificar
m3
900,00
Material granular
Filtrante
m3
900,00
Geotextil
m2
3150,00
Conformacin de
de sobrantes
M3
900,00
Rellenos para
Estructuras
m3
1200,00
Excavaciones en
material comn de
la Explanacin y
Canales
m3
98,50
24
34
Conformacin de la
calzada existente
m2
1200,00
Mejoramiento de la
subrasante
empleando
unicamente material
adicionado
m3
98,50
Mejoramiento de la
Subrasante con
material tamao
maximo de 4"
m3
540,00
Subbase granular
Base granular
m3
m3
270,00
240,00
Riego de
imprimacion con
emulsion asfaltica
m2
900,00
Mezcla densa en
caliente Tipo MDC-2
m3
69,75
Transporte de
materiales
provenientes de la
excavacin de la
explanacin, canales
y prstamos para
distancias mayores
m).
M3-KM
1477,50
Conformacin de
de sobrantes
M3
98,50
Cuneta de concreto
fundida en el lugar
m3
49,50
Descripcin
Administracin
Imprevistos
Utilidad
SUBTOTAL
Porcentaje
TOTAL
DISEO CONSULCIVIL - PRESUPUESTO K46+040

46,040
ITEM
DESCRIPCIN
UNIDAD
CANTIDAD
Excavaciones varias
sin clasificar
m3
463,75
Concreto clase F
m3
13,25
Acero de refuerzo
Fy=420 Mpa.
Kg
6519,00
Concreto clase D
m3
136,21
PVC para filtros
D=4"
ml
53,00
Material granular
Filtrante
m3
31,80
Rellenos para
Estructuras
m3
231,88
Conformacin de
de sobrantes
M3
463,75
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
clase D , incluye
excavaciones,
acero de refuerzo)
m3
203,40
Acero de refuerzo
Fy=420 Mpa.
Kg
18306,00
Dren horizontal de
longitud mayor a
diez (10) metros.
ml
120,00
Gavion
m3
216,00
Gavion
m3
108,00
Excavaciones varias
sin clasificar
m3
135,00
Concreto clase F
m3
3,30
Acero de refuerzo
Fy=420 Mpa.
Kg
2520,00
Concreto clase D
m3
36,00
PVC para filtros
D=4"
ml
60,00
Material granular
Filtrante
m3
36,00
Rellenos para
Estructuras
m3
67,50
Conformacin de
de sobrantes
M3
135,00
Rellenos para
Estructuras
m3
750,00
Excavaciones en
material comn de
la Explanacin y
Canales
M3
98,50
24
34
Conformacin de la
calzada existente
m2
1200,00
Mejoramiento de la
subrasante
empleando
unicamente material
adicionado
m3
98,50
Mejoramiento de la
Subrasante con
material tamao
maximo de 4"
m3
98,50
Subbase granular
Base granular
m3
m3
270,00
240,00
Riego de
imprimacion con
emulsion asfaltica
m2
900,00
Mezcla densa en
caliente Tipo MDC-2
m3
69,75
Transporte de
materiales
provenientes de la
excavacin de la
explanacin, canales
y prstamos para
distancias mayores
m).
M3-KM
1477,50
Conformacin de
de sobrantes
M3
98,50
Cuneta de concreto
fundida en el lugar
m3
49,50
25
Concreto clase C
m3
Descripcin
Administracin
Imprevistos
Utilidad
SUBTOTAL
TOTAL
112
Porcentaje

45,000
ITEM
DESCRIPCION
UNIDAD
CANTIDAD
21
Excavaciones varias
sin clasificar
m3
3245,76
28
Concreto clase F
m3
46,37
31
Acero de refuerzo
Fy=420 Mpa,
Kg
40320,00
27
Concreto clase D
m3
354,82
32
PVC para filtros D=4"
ml
100,80
36
Material granular
Filtrante
m3
60,48
24
Rellenos para
Estructuras
m3
1622,88
14
Conformacin de
de sobrantes
M3
3245,76
26
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
clase D , incluye
excavaciones,
acero de refuerzo)
m3
316,40
31
Acero de refuerzo
Fy=420 Mpa.
Kg
25312,00
21
Excavaciones varias
sin clasificar
m3
173,25
28
Concreto clase F
m3
4,24
31
Acero de refuerzo
Fy=420 Mpa,
Kg
3234,00
27
Concreto clase D
m3
46,20
32
ml
77,00
36
Material granular
Filtrante
m3
46,20
24
Rellenos para
Estructuras
m3
86,63
14
Conformacin de
de sobrantes
M3
173,25
39
Dren horizontal de
longitud mayor a diez (10)
metros.
ml
483,00
21
Excavaciones varias
sin clasificar
m3
288,00
28
Concreto clase F
m3
9,60
31
Acero de refuerzo
Fy=420 Mpa.
Kg
5248,00
27
Concreto clase D
m3
128,00
24
Rellenos para
Estructuras
m3
144
14
Conformacin de
de sobrantes
M3
288
21
Excavaciones varias
sin clasificar
m3
263
36
Material granular
Filtrante
m3
263
37
Geotextil
m2
919
14
Conformacin de
de sobrantes
M3
263
21
Excavaciones varias
sin clasificar
m3
60
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
675
27
Concreto clase D
m3
20
24
Rellenos para
Estructuras
m3
60
14
Conformacin de
de sobrantes
M3
60
21
Excavaciones varias
sin clasificar
m3
150
28
Concreto clase F
m3
32
14
Conformacin de
de sobrantes
M3
150
52
Proteccin de
Taludes con bloques
de csped
m2
2,000
21
Excavaciones varias
sin clasificar
m3
900
36
Material granular
Filtrante
m3
1,286
37
Geotextil
m2
3,150
14
Conformacin de
de sobrantes
M3
900
24
Rellenos para
Estructuras
m3
600
21
Excavaciones varias
sin clasificar
m3
16
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
1,600
27
Concreto clase D
m3
22
33
Tubera de Concreto
Reforzado de
900mm de dimetro
interior
ML
14
24
Rellenos para
Estructuras
m3
16
14
Conformacin de
de sobrantes
M3
16
Proteccin de
Taludes con bloques
de csped
m2
2,000
Excavaciones en
material comn de
la Explanacin y
Canales
M3
99
15
Conformacin de la
calzada existente
m2
1,200
12
Mejoramiento de la
subrasante
empleando
unicamente material
adicionado
m3
99
16
Mejoramiento de la
Subrasante con
material tamao
maximo de 4"
m3
99
17
18
Subbase granular
Base granular
m3
m3
270
240
19
Riego de
imprimacion con
emulsion asfaltica
m2
900
20
Mezcla densa en
caliente Tipo MDC-2
m3
70
54
Transporte de
materiales
provenientes de la
excavacin de la
explanacin. canales
y prstamos para
distancias mayores
m).
M3-KM
52
1,478
14
Conformacin de
de sobrantes
M3
99
34
Cuneta de concreto
fundida en el lugar
m3
50
Descripcin
Administracin
Imprevistos
Utilidad
SUBTOTAL
TOTAL
Porcentaje
DISEO CONSULCIVIL - PRESUPUESTO K42+800

42,800
ITEM
DESCRIPCIN
UNIDAD
CANTIDAD
21
Excavaciones varias
sin clasificar
m3
1,717
28
Concreto clase F
m3
49
31
Acero de refuerzo
Fy=420 Mpa.
Kg
24,133
27
Concreto clase D
m3
504
32
ml
196
36
Material granular
Filtrante
m3
118
24
Rellenos para
Estructuras
m3
1,717
14
Conformacin de
de sobrantes
M3
1,717
26
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
clase D , incluye
excavaciones,
acero de refuerzo)
m3
63
31
Acero de refuerzo
Fy=420 Mpa.
Kg
5,695
26
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
clase D , incluye
excavaciones,
acero de refuerzo)
m3
54
31
Acero de refuerzo
Fy=420 Mpa.
Kg
4,882
26
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
clase D , incluye
excavaciones,
acero de refuerzo)
m3
215
31
Acero de refuerzo
Fy=420 Mpa.
Kg
19,323
26
Caissons concreto
(dimetro de 1.0 m
hasta 1.8 m, anillo
en concreto clase C
clase D , incluye
excavaciones,
acero de refuerzo)
m3
79
31
Acero de refuerzo
Fy=420 Mpa.
Kg
7,119
26.1
Micropilotes de concreto
( = 0,40 m. L = 2,0 m,
no incluye acero de
refuerzo).
ML
234
26.1
Micropilotes de concreto
( = 0,40 m. L = 2,0 m,
no incluye acero de
refuerzo).
ML
90
39
Dren horizontal de
longitud mayor a diez (10)
metros.
ml
621
21
Excavaciones varias
sin clasificar
m3
149
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
2,772
27
Concreto clase D
m3
40
32
ml
66
36
Material granular
Filtrante
m3
40
24
Rellenos para
Estructuras
m3
149
14
Conformacin de
de sobrantes
M3
149
38
Gavion
m3
270
38
Gavion
m3
225
38
Gavion
m3
162
21
Excavaciones varias
sin clasificar
m3
199
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
2,241
27
Concreto clase D
m3
65
24
Rellenos para
Estructuras
m3
199
14
Conformacin de
de sobrantes
M3
199
21
Excavaciones varias
sin clasificar
m3
58
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
648
27
Concreto clase D
m3
19
24
Rellenos para
Estructuras
m3
58
14
Conformacin de
de sobrantes
M3
58
21
Excavaciones varias
sin clasificar
m3
50
36
Material granular
Filtrante
m3
50
37
Geotextil
m2
176
14
Conformacin de
de sobrantes
M3
50
21
Excavaciones varias
sin clasificar
m3
288
28
Concreto clase F
m3
10
31
Acero de refuerzo
Fy=420 Mpa.
Kg
5,248
27
Concreto clase D
m3
128
24
Rellenos para
Estructuras
m3
288
14
Conformacin de
de sobrantes
M3
288
21
Excavaciones varias
sin clasificar
m3
358
36
Material granular
Filtrante
m3
358
37
Geotextil
m2
1,254
14
Conformacin de
de sobrantes
M3
358
21
Excavaciones varias
sin clasificar
m3
24
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
2,400
27
Concreto clase D
m3
33
33
Tubera de Concreto
Reforzado de
900mm de dimetro
interior
ML
21
24
Rellenos para
Estructuras
m3
24
14
Conformacin de
de sobrantes
M3
24
52
Proteccin de
Taludes con bloques
de csped
m2
2,000
Excavaciones en
material comn de
la Explanacin y
Canales
M3
99
15
Conformacin de la
calzada existente
m2
1,200
12
Mejoramiento de la
subrasante
empleando
unicamente material
adicionado
m3
99
16
Mejoramiento de la
Subrasante con
material tamao
maximo de 4"
m3
99
17
18
Subbase granular
Base granular
m3
m3
270
240
19
Riego de
imprimacion con
emulsion asfaltica
m2
900
20
Mezcla densa en
caliente Tipo MDC-2
m3
70
54
Transporte de
materiales
provenientes de la
excavacin de la
explanacin, canales
y prstamos para
distancias mayores
m).
M3-KM
14
Conformacin de
de sobrantes
M3
99
34
Cuneta de concreto
fundida en el lugar
m3
50
Descripcin
Administracin
Imprevistos
Utilidad
SUBTOTAL
TOTAL
1,478
Porcentaje
ITEM DE PAGO
1P
200.1
200-07
200.2
200-07
201.7
201-07
ESPEC. 2007
ESPEC.
PARTICULAR
EXPLANACIONES
1P
201.15
201.07
210.2.1
210-07
210.2.2
210-07
211.1
211-07
220.1
220-07
14
2P
220P
2P
Subtotal
BASES, SUBBASES Y AFIRMADOS
15
310.1
310
17
320.1
320-07
18
330.1
330-07
19
420.1
420-07
20
450.2
450-07
21
600.1
600-07
22
600.2
600-07
24
610.1
610-07
25
630.3
630-07
26
630.3P
630-07
27
630.4
630-07
28
630.6
630-07
29
630.7
630-07
31
640.1
640-07
32
6P
33
661.1
661-07
34
671.1
671-07
36
673.1
673-07
37
673.2
673-07
38
681.1
681-07
39
674.2
674-07
700.1
700-07
Subtotal
PAVIMENTOS ASFLTICOS
450,2P
Subtotal
ESTRUCTURAS Y DRENAJES
6P
Subtotal
SEALIZACIN Y SEGURIDAD
40
41
700.3
700-07
42
701.1
701-07
43
710.1.1
710-07
44
710.1.2
710-07
45
710,1,3
710-07
46
720.1
720-07
47
730.1
730-07
48
730.2
730-07
49
740.1
740-07
53
900.1
900-07
54
900.2
900-07
55
900.3
900-07
Subtotal
TRANSPORTES
Subtotal
Descripcin
Administracin
Imprevistos
Utilidad
SUBTOTAL
TOTAL
Porcentaje
%
%
%
PRESUPUESTO K42+950/K45+0
K47+700/K49+700
ITEM
DESCRIPCIN
UNIDAD
CANTIDAD
Localizacin y
replanteo
Ha
Desmonte y limpieza
en bosque
Ha
Desmonte y limpieza
en zonas no
boscosas
Ha
21
Excavaciones varias
sin clasificar
m3
3,150
22
Excavaciones varias
en roca en seco
m3
315
28
Concreto clase F
m3
252
31
Acero de refuerzo
Fy=420 Mpa.
Kg
94,500
27
Concreto clase D
m3
1,575
32
ml
900
36
Material granular
Filtrante
m3
540
24
Rellenos para
Estructuras
m3
2,205
14
Conformacin de
de sobrantes
M3
3,150
21
Excavaciones varias
sin clasificar
m3
4,193
36
Material granular
Filtrante
m3
4,193
37
Geotextil
m2
20,965
14
Conformacin de
de sobrantes
M3
4,193
21
Excavaciones varias
sin clasificar
m3
293
28
Concreto clase F
m3
31
Acero de refuerzo
Fy=420 Mpa.
Kg
10,590
27
Concreto clase D
m3
98
32
ml
30
36
Material granular
Filtrante
m3
18
24
Rellenos para
Estructuras
m3
292
14
Conformacin de
de sobrantes
M3
293
21
Excavaciones varias
sin clasificar
m3
312
28
Concreto clase F
m3
129
31
Acero de refuerzo
Fy=420 Mpa.
Kg
17,550
27
Concreto clase D
m3
351
33
Tubera de Concreto
Reforzado de
900mm de dimetro
interior
ML
273
24
Rellenos para
Estructuras
m3
312
14
Conformacin de
de sobrantes
M3
312
21
Excavaciones varias
sin clasificar
m3
525
28
Concreto clase F
m3
26
31
Acero de refuerzo
Fy=420 Mpa.
Kg
9,450
27
Concreto clase D
m3
203
24
Rellenos para
Estructuras
m3
525
14
Conformacin de
de sobrantes
M3
525
Excavaciones en
material comn de
la Explanacin y
Canales
M3
3,530
15
Conformacin de la
calzada existente
m2
50,400
12
Mejoramiento de la
subrasante
empleando
unicamente material
adicionado
m3
2,253
16
Mejoramiento de la
Subrasante con
material tamao
maximo de 4"
m3
2,035
17
18
Subbase granular
Base granular
m3
m3
11,340
7,560
19
Riego de
imprimacion con
emulsion asfaltica
m2
37,800
20
Mezcla densa en
caliente Tipo MDC-2
m3
2,930
54
Transporte de
materiales
provenientes de la
excavacin de la
explanacin, canales
y prstamos para
distancias mayores
m).
M3-KM
14
Conformacin de
de sobrantes
M3
219,557
3,530
34
Cuneta de concreto
fundida en el lugar
40
Lneas de
Demarcacin con
pintura en frio
41
Marca Vial con

pintura en fro
42
Tacha Reflectiva
1,431
43
Seal vertical de
Trnsito Tipo I
22
44
Seal vertical de
Trnsito Tipo IV
45
Seal vertical de
Trnsito Tipo V
46
Poste de referencia
47
48
49
Defensa metalica
Seccin final
Captafaros
m
u
u
119
7
41
51
Cerca de Alambre de
Pas con postes de
concreto
250
Descripcin
Administracin
Imprevistos
Utilidad
SUBTOTAL
m3
3,180
25,200
m2
111
Porcentaje
%
%
%
PROVISIN PARA AJUSTES, TANTO EN DISEOS COMO EN OBRAS COMPLEM

ADICIONALES (INCLUYE OBRAS AMBIENTALES DEL PAGA)
NO MO
VALOR TOTAL OBRAS
UPUESTO K49+700, LONGITUD TRAMO = 66m

VALOR UNITARIO
VALOR PARCIAL
203.720,00
$ 58.671.360,00
20.359,00
$ 977.232,00
455.884,00
$ 911.768,00
4.598,00
$ 2.482.920,00
572.790,00
$ 8.935.524,00
85.065,00
$ 4.083.120,00
4.875,00
$ 234.000,00
20.359,00
$ 1.221.540,00
455.884,00
$ 1.139.710,00
4.598,00
$ 3.103.650,00
572.790,00
$ 11.169.405,00
85.065,00
$ 5.103.900,00
4.875,00
$ 292.500,00
20.359,00
$ 992.501,25
455.884,00
$ 4.741.193,60
4.875,00
$ 237.656,25
16.700,00
$ 33.400.000,00
20.359,00
$ 18.323.100,00
138.873,00
$ 124.985.700,00
7.291,00
$ 22.966.650,00
4.875,00
$ 4.387.500,00
6.394,00
$ 1.519.214,40
531,00
$ 280.368,00
18.618,00
$ 602.106,12
108.875,00
$ 3.521.017,50
$
$
132.368,00
145.434,00
$ 15.725.318,40
$ 15.357.830,40
2.685,00
610.373,00
$ 1.063.260,00
$ 18.732.347,37
1.250,00
$ 5.858.620,50
4.875,00
$ 1.158.300,00
540.233,00
$ 26.741.533,50
$ 398.920.846.29
SUPUESTO K47+550, LONGITUD TRAMO = 150m
VALOR UNITARIO
VALOR PARCIAL
20.359,00
$ 24.626.246,40
455.884,00
$ 13.785.932,16
4.598,00
$ 31.533.084,00
572.790,00
$ 78.563.876,40
32.725,00
$ 3.534.300,00
138.873,00
$ 8.998.970,40
85.065,00
$ 51.447.312,00
4.875,00
1.700.107,00
4.598,00
$ 5.896.800,00
$ 691.603.527,60
$ 168.341.976,00
270,435,00
$ 62,200,050,00
20,359,00
$ 1,221,540,00
$
$
455,884,00
4,598,00
$ 341,913,00
$ 6,897,000,00
572,790,00
$ 8,878,245,00
32,725,00
$ 1,963,500,00
138,873,00
$ 4,999,428,00
85,065,00
$ 5,103,900,00
4,875,00
$ 292,500,00
20,359,00
$ 2,748,465,00
455,884,00
$ 2,051,478,00
4,598,00
$ 11,311,080,00
572,790,00
$ 34,367,400,00
85,065,00
$ 5,741,887,50
4,875,00
$ 658,125,00
20,359,00
$ 1,710,156,00
138,873,00
$ 19,442,220,00
7,291,00
$ 2,143,554,00
4,875,00
$ 409,500,00
20,359,00
$ 4,886,160,00
$
$
455,884,00
4,598,00
$ 4,558,840,00
$ 12,414,600,00
572,790,00
$ 44,677,620,00
85,065,00
$ 10,207,800,00
4,875,00
$ 1,170,000,00
20,359,00
$ 2,394,218,40
138,873,00
$ 27,219,108,00
7,291,00
$ 3,000,975,60
4,875,00
$ 573,300,00
20,359,00
$ 18,323,100,00
138,873,00
$ 124,985,700,00
7,291,00
$ 22,966,650,00
4,875,00
$ 4,387,500,00
85,065,00
6,394,00
$ 102,078,000,00
$ 629,809,00
531,00
$ 637,200,00
18,618,00
$ 1,833,873,00
108,875,00
$ 58,792,500,00
$
$
132,368,00
145,434,00
$ 35,739,360,00
$ 34,904,160,00
2,685,00
610,373,00
$ 2,416,500,00
$ 42,573,516,75
1,250,00
$ 1,846,875,00
4,875,00
$ 480,187,50
540,233,00
$ 26,741,533,50
$ 1,841,253,053,21
ESTO K46+040, LONGITUD TRAMO = 150m

VALOR UNITARIO
VALOR PARCIAL
20,359,00
$ 9,441,486,25
455,884,00
$ 6,040,463,00
4,598,00
$ 29,974,362,00
572,790,00
$ 78,019,725,90
32,725,00
$ 1,734,425,00
138,873,00
$ 4,416,161,40
85,065,00
$ 19,724,446,88
4,875,00
1,700,107,00
$ 2,260,781,25
$ 345,801,763,80
4,598,00
$ 84,170,988,00
270,435,00
$ 32,452,200,00
203,720,00
$ 44,003,520,00
203,720,00
$ 22,001,760,00
20,359,00
$ 2,748,465,00
455,884,00
$ 1,504,417,20
4,598,00
$ 11,586,960,00
572,790,00
$ 20,620,440,00
32,725,00
$ 1,963,500,00
138,873,00
$ 4,999,428,00
85,065,00
$ 5,741,887,50
4,875,00
85,065,00
6,394,00
$ 658,125,00
$ 63,798,750,00
$ 629,809,00
531,00
$ 637,200,00
18,618,00
$ 1,833,873,00
108,875,00
$ 10,724,187,50
$
$
132,368,00
145,434,00
$ 35,739,360,00
$ 34,904,160,00
2,685,00
610,373,00
$ 2,416,500,00
$ 42,573,516,75
1,250,00
$ 1,846,875,00
4,875,00
$ 480,187,50
540,233,00
$ 26,741,533,50
930,398,00
$ 104,204,576,00
$ 1,056,395,834,43
SUPUESTO K45+000, LONGITUD TRAMO = 150m

VALOR UNITARIO
VALOR PARCIAL
20,359,00
$ 66,080,427,84
455,884,00
$ 21,138,429,31
4,598,00
$ 185,391,360,00
572,790,00
$ 203,235,056,64
32,725,00
$ 3,298,680,00
138,873,00
$ 8,399,039,04
85,065,00
$ 138,050,287,20
4,875,00
$ 15,823,080,00
1,700,107,00
4,598,00
$ 537,913,854,80
$ 116,384,576,00
20,359,00
$ 3,527,196,75
455,884,00
$ 1,930,668,74
4,598,00
$ 14,869,932,00
572,790,00
$ 26,462,898,00
32,725,00
$ 2,519,825,00
138,873,00
$ 6,415,932,60
85,065,00
$ 7,368,755,63
4,875,00
$ 844,593,75
270,435,00
$ 130,620,105,00
20,359,00
$ 5,863,392,00
455,884,00
$ 4,376,486,40
$
$
4,598,00
572,790,00
$ 24,130,304,00
$ 73,317,120,00
85.065.00
4.875.00
$ 12.249.360.00
$ 1.404.000.00
20.359.00
$ 5.344.237.50
138.873.00
$ 36.454.162.50
7.291.00
$ 6.698.606.25
4.875.00
$ 1.279.687.50
20.359.00
$ 1.221.540.00
455.884.00
$ 1.139.710.00
4.598.00
$ 3.103.650.00
572.790.00
$ 11.169.405.00
85.065.00
$ 5.103.900.00
4.875.00
$ 292.500.00
20.359.00
$ 3.053.850.00
455.884.00
$ 14.588.288.00
4.875.00
$ 731.250.00
16.700.00
$ 33.400.000.00
20.359.00
$ 18.323.100.00
138.873.00
$ 178.551.000.00
7.291.00
$ 22.966.650.00
4.875.00
$ 4.387.500.00
85.065.00
$ 51.039.000.00
20.359.00
$ 325.744.00
455.884.00
$ 284.471.62
4.598.00
$ 7.356.800.00
572.790.00
$ 12.601.380.00
548.461.00
$ 7.678.454.00
85.065.00
$ 1.361.040.00
4.875.00
$ 78.000.00
16.700.00
$ 33.400.000.00
6.394.00
$ 629.809.00
$531.00
$ 637.200.00
18.618.00
$ 1.833.873.00
108.875.00
$ 10.724.187.50
$
$
132.368.00
145.434.00
$ 35.739.360.00
$ 34.904.160.00
2.685.00
610.373.00
1.250.00
$ 2.416.500.00
$ 42.573.516.75
$ 1.846.875.00
4.875.00
$ 480.187.50
540.233.00
$ 26.741.533.50
$ 2.232.076.489.31
ESTO K42+800, LONGITUD TRAMO = 150m

VALOR UNITARIO
VALOR PARCIAL
$20,359.00
$34,951,313.25
$455,884.00
$22,361,110.20
$4,598.00
$110,961,694.80
$572,790.00
$288,820,192.86
$32,725.00
$6,420,645.00
$138,873.00
$16,348,129.56
$85,065.00
$146,035,338.75
$4,875.00
$8,369,156.25
$1,700,107.00
$107,582,770.96
$4,598.00
$26,186,529.60
$1,700,107.00
$92,213,803.68
$4,598.00
$22,445,596.80
$1,700,107.00
$365,012,972.90
$4,598.00
$88,847,154.00
$1,700,107.00
$134,478,463.70
$4,598.00
$32,733,162.00
$278,772.00
$65,232,648.00
$278,772.00
$25,089,480.00
$270,435.00
$167,940,135.00
$20,359.00
$3,023,311.50
$455,884.00
$1,654,858.92
$4,598.00
$12,745,656.00
$572,790.00
$22,682,484.00
$32,725.00
$2,159,850.00
$138,873.00
$5,499,370.80
$85,065.00
$12,632,152.50
$4,875.00
$723,937.50
$203,720.00
$55,004,400.00
$203,720.00
$45,837,000.00
$203,720.00
$33,002,640.00
$20,359.00
$4,055,512.80
$455,884.00
$3,783,837.20
$4,598.00
$10,304,118.00
$572,790.00
$37,082,424.60
$85,065.00
$16,944,948.00
$4,875.00
$971,100.00
$20,359.00
$1,172,678.40
$455,884.00
$1,094,121.60
$4,598.00
$2,979,504.00
$572,790.00
$10,722,628.80
$85,065.00
$4,899,744.00
$4,875.00
$280,800.00
$20,359.00
$1,026,093.60
$138,873.00
$6,999,199.20
$7,291.00
$1,286,132.40
$4,875.00
$245,700.00
$20,359.00
$5,863,392.00
$455,884.00
$4,376,486.40
$4,598.00
$24,130,304.00
$572,790.00
$73,317,120.00
$85,065.00
$24,498,720.00
$4,875.00
$1,404,000.00
$20,359.00
$7,296,665.60
$138,873.00
$49,772,083.20
$7,291.00
$9,145,830.40
$4,875.00
$1,747,200.00
$20,359.00
$488,616.00
$455,884.00
$426,707.42
$4,598.00
$11,035,200.00
$572,790.00
$18,902,070.00
$548,461.00
$11,517,681.00
$85,065.00
$2,041,560.00
$4,875.00
$117,000.00
$16,700.00
$33,400,000.00
$6,394.00
$629,809.00
$531.00
$637,200.00
$18,618.00
$1,833,873.00
$108,875.00
$10,724,187.50
$132,368.00
$145,434.00
$35,739,360.00
$34,904,160.00
$2,685.00
$2,416,500.00
$610,373.00
$42,573,516.75
$1,250.00
$1,846,875.00
$4,875.00
$480,187.50
$540,233.00
$26,741,533.50
$2,498,852,339.40
DESCRIPCION
UND.
Ha
Ha
Ha
m3
m3
Excavaciones en material comn de la

Explanacin y Canales
m3
m3
Terraplenes
m3
Conformacin de sitios de disposicion de

sobrantes
m3
m2
Subbase granular
m3
Base granular
m3
m2
m3
m3
m3
m3
Concreto clase C
m3
Conformacin de sitios de disposicion de

sobrantes
m3
Concreto clase D
m3
Concreto clase F
m3
Concreto clase G
m3
kg
Tubera de Concreto Reforzado de 900mm de

dimetro interior
m3
m3
Geotextil
m2
Gavion
m3
Dren horizontal de longitud mayor a diez (10)

metros.
m2
Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
Transporte de materiales provenientes de la

excavacin de la explanacin, canales y
prstamos, entre cien metros(100 m) y mil
metros(1.000 m) de distancia.
m3-E
Transporte de materiales provenientes de la

excavacin de la explanacin, canales y
prstamos para distancias mayores de mil metros
(1.000 m).
m3-km
Transporte de materiales provenientes de

derrumbes
m3-km
42+950/K45+000, K45+150/46+040, K46+190/K47+550,

+700/K49+700 LONGITUD TRAMOS =6300m
VALOR UNITARIO
VALOR DIFERENCIA
$715,794.00
$4,430,764.86
$1,089,957.00
$1,915,054.45
$886,609.00
$815,680.28
$20,359.00
$64,130,850.00
$89,799.00
$28,286,685.00
$455,884.00
$114,882,768.00
$4,598.00
$434,511,000.00
$572,790.00
$902,144,250.00
$32,725.00
$29,452,500.00
$138,873.00
$74,991,420.00
$85,065.00
$187,568,325.00
$4,875.00
$15,356,250.00
$20,359.00
$85,365,287.00
$138,873.00
$582,294,489.00
$7,291.00
$152,855,815.00
$4,875.00
$20,440,875.00
$20,359.00
$5,955,007.50
$455,884.00
$4,102,956.00
$4,598.00
$48,692,820.00
$572,790.00
$55,847,025.00
$32,725.00
$981,750.00
$138,873.00
$2,499,714.00
$85,065.00
$24,804,954.00
$4,875.00
$1,425,937.50
$20,359.00
$6,352,008.00
$455,884.00
$58,887,448.05
$4,598.00
$80,694,900.00
$572,790.00
$201,049,290.00
$548,461.00
$149,729,853.00
$85,065.00
$26,540,280.00
$4,875.00
$1,521,000.00
$20,359.00
$10,688,475.00
$455,884.00
$11,966,955.00
$4,598.00
$43,451,100.00
$572,790.00
$116,276,370.00
$85,065.00
$44,659,125.00
$4,875.00
$2,559,375.00
$6,394.00
$22,571,075.76
$531.00
$26,762,400.00
$18,618.00
$41,939,651.52
$108,875.00
$221,521,430.00
$132,368.00
$145,434.00
$1,501,053,120.00
$1,099,481,040.00
$2,685.00
$101,493,000.00
$610,373.00
$1,788,087,703.50
$1,250.00
$274,446,412.50
$4,875.00
$17,208,945.00
$540,233.00
$1,718,135,423.88
$1,590.00
$40,068,000.00
$24,958.00
$2,764,348.08
$12,541.00
$17,946,171.00
$321,323.00
$7,069,106.00
$249,471.00
$1,746,297.00
$326,642.00
$326,642.00
$204,628.00
$1,227,768.00
$183,444.00
$80,549.00
$14,372.00
$21,823,355.62
$563,843.00
$589,252.00
$30,378.00
$7,594,500.00
EN OBRAS COMPLEMENTARIAS Y/O

EL PAGA)
NO MODIFICAR
$10,512,547,841.50
$1,008,761,939.90
$32,149,536,000.00
= 66m
OBSERVACION
MURO EN GAVION N1
Htotal=3m
CANAL ESCALONADO
H=1,0m B=2,0m L=20,0m
CANAL ESCALONADO
H=1,0m B=2,0m L=40,0m
RONDA DE CORONACION
Ldesarrollo=1,6m EN "V"
L=65,0m
Revegetalizacion
Area=2000 m2
LECHO FILTRANTE H=0,30m

B=20m L=150,0m
ESTRUCTURA DE
PAVIMENTO FLEXIBLE
L=66m ancho=6m
CUNETA TIPO "ELE" A

AMBOS LADOS DE LA VIA
O = 150m
OBSERVACION
MURO EN VOLADIZO H=4m
L=107m con Geodren 4"
30 CAISSONS L=12,0m
D=1,2m
10 DRENES HORIZT D=2"

L=23m.
BOX COULVERT H=1m

B=1m L=10,0m
CARCAMO H=1,5m B=1,5m

L=60,0m
FILTRO FRANCS H=2,0m

B=0,7m L=60,0m
CANAL ESCALONADO
H=1,0m B=2,0m L=80,0m
2 FILTROS FRANCS
H=3,0m B=0,7m L1=28,0m
L2=28,0m

B=20m L=150,0m
LLENO COMPACTADO,
RECONFORTACION DE
BANCA H=1m B=8m
L=150,0m
ESTRUCTURA DE
PAVIMENTO FLEXIBLE
L=150m ancho=6m
CUNETA TIPO "ELE" A

50m
OBSERVACION
MURO EN VOLADIZO
H=3,5m L=53,0m con
Geodren 4"
15 CAISSONS L=15,0m
D=1,2m

L=15m.
MURO EN GAVION N1
Htotal=4m
MURO EN GAVION N2
Htotal=4m
BORDILLO H=1,5m
L=60,0m con Geodren 4"
LLENO COMPACTADO,
RECONFORTACION DE
BANCA H=1m B=10m
L=150,0m
ESTRUCTURA DE
PAVIMENTO FLEXIBLE
L=150m ancho=6m
CUNETA TIPO "ELE" A

RECALCE DE CIMENTACION
DE PUENTE
O = 150m
OBSERVACION
MURO EN VOLADIZO
H=7,0m L=100,0m con
Geodren 4"
28 CAISSONS L=12,0m
D=1,2m INTERIOR
2 BORDILLOS H=1,5m
L1=27,0m L2=37,0m con
Geodren 4"

L=23m.
2 CARCAMOS H=1,5m
B=1,5m L1=55,0m
L2=70,0m
2 FILTROS FRANCS
H=3,0m B=0,7m L1=55,0m
L2=70,0m
CANAL ESCALONADO
H=1,0m B=2,0m L=25,0m
RONDA DE CORONACION
Ldesarrollo=1.6m EN "V"
L1=94,0m L2=84,0m
Revegetalizacion
Area=2000 m2

B=20m L=150,0m
LLENO COMPACTADO,
RECONFORMACION DE
BANCA H=1m B=8m
L=150,0m
2 ALCANTARILLAS d=36"
CON ESTRUCTURA DE
ENTRADA Y SALIDA
Revegetalizacion
Area=1680 m2
ESTRUCTURA DE
PAVIMENTO FLEXIBLE
L=150m ancho=6m
CUNETA TIPO "ELE" A

50m
OBSERVACION
MUROS EN VOLADIZO
H=3,5m Gdren 4"
L1=24,0m sobre 7 Caisson
L=8,0m L2=20,0m sobre 6
Caisson L=8,0m L3=66,0m
sobre 19 Caisson L=10,0m
L4=24,0m sobre 7 Caisson
L=10,0m L5=40,0m sobre
78 micropilotes L=3m
L6=14,0m sobre 30
micropilotes L=3m
7 CAISSONS L=8,0m
D=1,2m INTEROR
6 CAISSONS L=8,0m
D=1,2m INTERIOR
19 CAISSONS L=10,0m
D=1,2m INTERIOR
7 CAISSONS L=10,0m
D=1,2m INTERIOR
78 MICROPILOTES L=3,0m
D=0,40m
30 MICROPILOTES L=3,0m
D=0,40m

L=23m.
3 BORDILLOS H=1,5m
L1=30,0m L2=20,0m
2 MUROS EN GAVION N1
N2 H=4m L=30,0m
MURO EN GAVION N3
H=4m L=25,0m
MURO EN GAVION N4
H=4m L=18,0m
2 CANALES ESCALONADOS
H=1,0m B=2,0m L1=53,0m
y L2=30,0m
CANAL TRAPEZOIDAL
H=1,0m B=2,0m L=24,0m

B=0,7m L=24,0m
CARCAMO H=1,5m B=1,5m

L=128,0m

B=0,7m L=128,0m
CON ESTRUCTURA DE
ENTRADA Y SALIDA
Revegetalizacion
Area=2000 m2
ESTRUCTURA DE
PAVIMENTO FLEXIBLE
L=150m ancho=6m
CUNETA TIPO "ELE" A

CANTIDAD
6.23
2.34
0.78
65.44
179.18
4,362.57
31,320.11
3,132.01
48,389.82
40,994.61
35,523.76
10,657.13
7,104.75
30,382.16
3,036.11
5,058.98
252.95
4,553.08
120.75
415.22
1,686.33
84.32
251.96
147,781.16
10,174.10
416
2,723.49
5,194.07
12,985.30
515.72
740.08
14,803.41
37.39
1,519.00
20
9
2
6
888.9
50
466
35,682.68
356,826.78
34,271.47
46+190/K47+550,
300m
OBSERVACION
6 MUROS EN VOLADIZO
H=4,0m L=150,0m con
Geodren 4"

B=0,7m L=5990,0m
3 BOX COULVERT H=3,0m

B=3,0m L=10,0m
3 BOX COULVERT H=3,0m

B=3,0m L=10,0m
CON ESTRUCTURA DE
ENTRADA Y SALIDA
CANALES ESCALONADO
H=1,5m B=1,5m L=350,0m
ESTRUCTURA DE
PAVIMENTO FLEXIBLE
L=6300m ancho=6m de
carpeta
CUNETA TIPO "ELE" A

PRESUPUESTO DE LA FASE II DEL MEJORAMIENTO Y PAV

DEPARTAMENTO DEL
PRES
DESCRIPCION
Gavion
Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D
Concreto clase F
Geotextil
Subbase granular
Base granular
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para d

(1.000 m).

PRE
DESCRIPCION
Concreto clase F
Concreto clase D
Caissons concreto (dimetro de 1.0 m hasta 1.8 m, anillo en concreto clase C y nucleo en concreto cla
formaleta, no incluye acero de refuerzo)

Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D
Geotextil
Concreto clase F
Concreto clase D
Geotextil
Geotextil

Subbase granular
Base granular

(1.000 m).
PRE
DESCRIPCIN
Concreto clase F

Concreto clase D
Gavion
Gavion
Concreto clase F
Concreto clase D

Subbase granular
Base granular

(1.000 m).
Concreto clase C
PRE
DESCRIPCION
Concreto clase F
Concreto clase D


Concreto clase F
Concreto clase D


Concreto clase F
Concreto clase D

Geotextil

Concreto clase F
Concreto clase D
Concreto clase F
Geotextil
Concreto clase F
Concreto clase D
Subbase granular
Base granular

(1.000 m).
PRE
DESCRIPCIN
Concreto clase F
Concreto clase D



Concreto clase F
Concreto clase D

Gavion
Gavion
Gavion
Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D
Geotextil
Concreto clase F
Concreto clase D
Geotextil
Concreto clase F
Concreto clase D
Subbase granular
Base granular

(1.000 m).
PRESUPUESTO
DESCRIPCION
Terraplenes
Subbase granular
Base granular

Concreto clase C
Caissons concreto (dimetro de 1.0 m hasta 1.8 m, anillo en concreto clase C y nucleo en concreto clase D , incluye excavacio
Concreto clase D
Concreto clase F
Concreto clase G
Geotextil
Gavion
Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos, entre cien metros(100 m) y m
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para distancias mayores de m
PRESUPUESTO K42+950/K45+000, K4
DESCRIPCIN

Concreto clase F
Concreto clase D

Geotextil

Concreto clase F
Concreto clase D


Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D
Subbase granular
Base granular

(1.000 m).

Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
PROVISION PARA AJUSTES, TANTO EN DISEOS COMO EN OBRAS COMPLEM
TOTAL PRES
LA VA SECUNDARIA CHAPARRAL RIOBLANCO (DEL K37+0

MARCO DEL CONTRATO PLAN DEL SUR DEL TOLIMA
700, LONGITUD TRAMO = 66m

UNIDAD
CANTIDAD
m3
288
48
2
540
15.6
48
48
60
2.5
675
19.5
60
60
48.75
10.4
48.75
m3
m3
Kg
m3
m3
M3
m3
m3
Kg
m3
m3
M3
m3
m3
M3
m2
m3
m3
m2
M3
M3
m2
m3
M3-KM
$203,720.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,875.00
$16,700.00
2000
900
900
3150
900
237.6
528
32.34
m3
m3
m3
m2
m3
VALOR UNITARIO
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$6,394.00
$531.00
$18,618.00
$108,875.00
32.34
118.8
105.6
396
30.69
4686.8964
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
M3
237.6
m3
49.5
$4,875.00
$540,233.00
+550, LONGITUD TRAMO = 150m

UNIDAD
CANTIDAD
m3
1209.6
m3
Kg
m3
ml
m3
30.24
6858
137.16
108
64.8
m3
M3
604.8
1209.6
m3
406.8
$1,700,107.00
36612
$4,598.00
Kg
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
ml
230
$270,435.00
m3
m3
Kg
m3
ml
m3
M3
M3
60
0.75
1500
15.5
60
36
60
60
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
m3
m3
Kg
m3
m3
135
4.5
2460
60
67.5
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
M3
135
$4,875.00
m3
m3
84
140
$20,359.00
$138,873.00
m2
M3
294
84
m3
m3
Kg
m3
m3
240
10
2700
78
120
M3
240
m3
m3
m2
M3
117.6
196
411.6
117.6
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
m3
m2
M3
900
900
3150
900
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
1200
$85,065.00
m3
m2
m3
m3
m3
m3
m2
m3
98.5
1200
98.5
540
270
240
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
M3-KM
900
69.75
M3
1477.5
98.5
m3
49.5
$7,291.00
$4,875.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$1,250.00
$4,875.00
$540,233.00

UNIDAD
CANTIDAD
m3
463.75
m3
13.25
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
Kg
m3
6519
136.21
ml
53
m3
31.8
m3
231.875
M3
463.75
m3
203.4
$1,700,107.00
Kg
18306
$4,598.00
ml
120
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$270,435.00
m3
216
$203,720.00
m3
108
$203,720.00
m3
m3
Kg
m3
ml
m3
m3
135
3.3
2520
36
60
36
67.5
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
M3
135
$4,875.00
m3
750
$85,065.00
M3
m2
m3
m3
m3
m3
m2
m3
98.5
1200
98.5
98.5
270
240
900
69.75
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
M3-KM
$1,250.00
M3
1477.5
98.5
m3
49.5
$540,233.00
m3
112
$930,398.00
$4,875.00

UNIDAD
CANTIDAD
m3
3245.76
$20,359.00
m3
Kg
m3
46.368
40320
354.816
$455,884.00
$4,598.00
$572,790.00
ml
100.8
m3
m3
M3
60.48
1622.88
3245.76
m3
316.4
$1,700,107.00
25312
$4,598.00
m3
173.25
$20,359.00
m3
4.235
$455,884.00
Kg
3234
$4,598.00
m3
ml
m3
m3
46.2
77
46.2
86.625
$572,790.00
M3
173.25
$4,875.00
Kg
ml
483
VALOR UNITARIO
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$32,725.00
$138,873.00
$85,065.00
$270,435.00
m3
288
$20,359.00
m3
9.6
$455,884.00
Kg
5248
m3
m3
128
144
$572,790.00
M3
288
$4,875.00
m3
262.5
m3
m2
262.5
918.75
M3
262.5
m3
60
m3
2.5
Kg
675
$4,598.00
m3
m3
19.5
60
$572,790.00
M3
60
m3
150
m3
32
M3
150
m2
2000
m3
m3
m2
900
1285.7142857143
3150
M3
900
$4,875.00
m3
600
$85,065.00
m3
16
$20,359.00
$4,598.00
$85,065.00
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$20,359.00
$455,884.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,875.00
$16,700.00
$20,359.00
$138,873.00
$7,291.00
m3
0.624
$455,884.00
Kg
1600
$4,598.00
m3
22
$572,790.00
ML
m3
14
16
$548,461.00
M3
16
$4,875.00
m2
2000
$16,700.00
M3
m2
m3
98.5
1200
98.5
$6,394.00
$531.00
$18,618.00
m3
m3
m3
m2
m3
M3-KM
98.5
270
240
900
69.75
M3
1477.5
98.5
m3
49.5
$85,065.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
$4,875.00
$540,233.00

UNIDAD
CANTIDAD
VALOR UNITARIO
m3
1716.75
m3
49.05
Kg
m3
24132.6
504.234
ml
196.2
m3
117.72
m3
1716.75
$85,065.00
M3
1716.75
$4,875.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
m3
Kg
m3
Kg
63.28
5695.2
54.24
4881.6
$1,700,107.00
$4,598.00
$1,700,107.00
$4,598.00
m3
214.7
$1,700,107.00
Kg
19323
$4,598.00
m3
79.1
$1,700,107.00
Kg
7119
$4,598.00
ML
ML
234
90
$278,772.00
$278,772.00
ml
621
$270,435.00
m3
148.5
m3
3.63
Kg
2772
$455,884.00
$4,598.00
m3
39.6
$572,790.00
ml
66
m3
39.6
m3
148.5
$85,065.00
M3
148.5
$4,875.00
m3
270
$20,359.00
$32,725.00
$138,873.00
$203,720.00
m3
225
$203,720.00
m3
162
$203,720.00
m3
199.2
$20,359.00
m3
Kg
8.3
2241
$455,884.00
m3
64.74
m3
199.2
$85,065.00
M3
199.2
$4,875.00
m3
m3
57.6
2.4
$20,359.00
$455,884.00
Kg
648
$4,598.00
m3
18.72
m3
M3
57.6
57.6
$85,065.00
m3
50.4
$20,359.00
m3
50.4
$138,873.00
m2
176.4
$7,291.00
M3
50.4
$4,875.00
m3
288
$20,359.00
m3
9.6
Kg
5248
$455,884.00
$4,598.00
m3
128
$572,790.00
m3
M3
288
288
$85,065.00
$4,875.00
m3
358.4
$20,359.00
m3
358.4
$138,873.00
m2
1254.4
$7,291.00
M3
358.4
$4,875.00
m3
24
m3
Kg
0.936
2400
$4,598.00
$572,790.00
$572,790.00
$4,875.00
$20,359.00
$455,884.00
$4,598.00
m3
ML
33
21
$572,790.00
m3
24
$85,065.00
M3
24
$4,875.00
m2
M3
m2
m3
m3
m3
m3
m2
m3
M3-KM
M3
m3
$548,461.00
$16,700.00
2000
$6,394.00
$531.00
98.5
1200
$18,618.00
98.5
98.5
270
240
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
900
69.75
$1,250.00
1477.5
98.5
$4,875.00
$540,233.00
49.5
K35+400 , LONGITUD TRAMO = 5764,82m

UND.
CANTIDAD
VALOR UNITARIO
Ha
6.23
$715,794.00
Ha
2.34
$1,089,957.00
Ha
0.78
$886,609.00
m3
m
m3
m3
m3
m3
65.44
179.18
4362.57
31320.11
3132.01
48389.82
$81,441.00
$64,869.00
$54,391.00
$6,394.00
$6,693.00
$9,973.00
m3
40994.61
$4,875.00
m2
m3
35523.76
10657.13
$531.00
$132,368.00
m3
7104.75
$145,434.00
m2
30382.16
$2,685.00
m3
3036.11
$610,373.00
m3
m3
m3
m3
5058.98
252.95
4553.08
120.75
$20,359.00
$89,799.00
$85,065.00
$930,398.00
m3
415.22
$1,700,107.00
m3
m3
m3
kg
m
m
m3
m3
m2
m3
1686.33
84.32
251.96
147781.16
10174.1
416
2723.49
5194.07
12985.3
515.72
$572,790.00
$455,884.00
$358,383.00
$4,598.00
$32,725.00
$548,461.00
$540,233.00
$138,873.00
$7,291.00
$203,720.00
740.08
$270,435.00
14803.41
$1,590.00
m2
37.39
$24,958.00
1519
$12,541.00
20
$321,323.00
$249,471.00
$326,642.00
$204,628.00
888.8956903208
$183,444.00
50
$80,549.00
466
$14,372.00
m3-km
35682.6777405405
$1,732.00
m3-km
356826.777405405
$1,250.00
m3-km
34271.4653851351
$1,250.00
K46+190/K47+550, K47+700/K49+700 LONGITUD TRAMOS =6

UNIDAD
CANTIDAD
Ha
6.19
VALOR UNITARIO
$715,794.00
Ha
Ha
1.757
0.92
$1,089,957.00
$886,609.00
m3
3150
$20,359.00
m3
315
$89,799.00
m3
252
$455,884.00
Kg
94500
m3
1575
ml
900
$32,725.00
m3
540
$138,873.00
m3
2205
$85,065.00
3150
$4,875.00
m3
4193
$20,359.00
m3
4193
$138,873.00
m2
20965
$7,291.00
4193
$4,875.00
m3
292.5
$20,359.00
m3
Kg
m3
10590
97.5
ml
30
$32,725.00
m3
18
m3
291.6
$138,873.00
$85,065.00
M3
292.5
$4,875.00
m3
312
m3
129.172
Kg
17550
m3
351
$572,790.00
273
$548,461.00
M3
M3
ML
$4,598.00
$572,790.00
$455,884.00
$4,598.00
$572,790.00
$20,359.00
$455,884.00
$4,598.00
m3
312
$85,065.00
M3
312
$4,875.00
m3
525
$20,359.00
m3
26.25
$455,884.00
Kg
9450
$4,598.00
m3
203
m3
525
M3
525
$4,875.00
M3
3530.04
$6,394.00
m2
50400
m3
m3
m3
m3
m2
2252.64
2034.64
11340
7560
37800
m3
$572,790.00
$85,065.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
2929.5
M3-KM
$1,250.00
219557.13
M3
m3
m
m2
u
u
u
u
u
3530.04
3180.36
25200
110.76
1431
22
7
1
6
$4,875.00
$540,233.00
$1,590.00
$24,958.00
$12,541.00
$321,323.00
$249,471.00
$326,642.00
$204,628.00
m
u
u
118.9646738133
7
41
250
$183,444.00
$80,549.00
$14,372.00
$30,378.00
ALES (INCLUYE OBRAS AMBIENTALES DEL PAGA)
L RIOBLANCO (DEL K37+000 AL K49+850), EN EL

SUR DEL TOLIMA
VALOR PARCIAL
$58,671,360.00
OBSERVACION
$977,232.00
$911,768.00
$2,482,920.00
L=20,0m
$8,935,524.00
$4,083,120.00
$234,000.00
$1,221,540.00
$1,139,710.00
$3,103,650.00
L=40,0m
$11,169,405.00
$5,103,900.00
$292,500.00
$992,501.25
$4,741,193.60
EN "V" L=65,0m
$237,656.25
$33,400,000.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00
$1,519,214.40
$280,368.00
$602,106.12

L=150,0m
$3,521,017.50
$15,725,318.40
$15,357,830.40
$1,063,260.00
$18,732,347.37
$5,858,620.50

L=66m ancho=6m
$1,158,300.00
$26,741,533.50

VIA
m
VALOR PARCIAL
$24,626,246.40
$13,785,932.16
$31,533,084.00
$78,563,876.40
$3,534,300.00
$8,998,970.40
$51,447,312.00
$5,896,800.00
$691,603,527.60
OBSERVACION

Geodren 4"
$168,341,976.00

$62,200,050.00
$1,221,540.00
$341,913.00
$6,897,000.00
$8,878,245.00
$1,963,500.00
$4,999,428.00
$5,103,900.00
$292,500.00
$2,748,465.00
$2,051,478.00
$11,311,080.00
$34,367,400.00
$5,741,887.50
$658,125.00
$1,710,156.00
$19,442,220.00
$2,143,554.00
$409,500.00
$4,886,160.00
$4,558,840.00
$12,414,600.00
$44,677,620.00
$10,207,800.00

L=80,0m
$1,170,000.00
$2,394,218.40
$27,219,108.00
$3,000,975.60
$573,300.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00
$102,078,000.00
$629,809.00
$637,200.00
$1,833,873.00
$58,792,500.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L1=28,0m L2=28,0m

L=150,0m


L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
m
VALOR PARCIAL
OBSERVACION
$9,441,486.25
$6,040,463.00
$29,974,362.00
$78,019,725.90
$1,734,425.00

Geodren 4"
$4,416,161.40
$19,724,446.88
$2,260,781.25
$345,801,763.80
$84,170,988.00
$32,452,200.00
$44,003,520.00
$22,001,760.00
$2,748,465.00
$1,504,417.20
$11,586,960.00
$20,620,440.00 BORDILLO H=1,5m L=60,0m con Geodren
$1,963,500.00
4"
$4,999,428.00
$5,741,887.50
$658,125.00
$63,798,750.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75


L=150m ancho=6m

L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50
$104,204,576.00

VIA
m
VALOR PARCIAL
OBSERVACION
$66,080,427.84
$21,138,429.31
$185,391,360.00
$203,235,056.64
$3,298,680.00

con Geodren 4"
$8,399,039.04
$138,050,287.20
$15,823,080.00
$537,913,854.80

$116,384,576.00
$3,527,196.75
$1,930,668.74
$14,869,932.00
$26,462,898.00

con Geodren 4"
$2,519,825.00
$6,415,932.60
$7,368,755.63
$844,593.75
$130,620,105.00
$5,863,392.00
$4,376,486.40
$24,130,304.00 2 CARCAMOS H=1,5m B=1,5m L1=55,0m
$73,317,120.00
L2=70,0m
$12,249,360.00
$1,404,000.00
$5,344,237.50
$36,454,162.50
$6,698,606.25

L1=55,0m L2=70,0m
$1,279,687.50
$1,221,540.00
$1,139,710.00
$3,103,650.00
$11,169,405.00

L=25,0m
$5,103,900.00
$292,500.00
$3,053,850.00
$14,588,288.00 RONDA DE CORONACION Ldesarrollo=1,6m
$731,250.00
$33,400,000.00
$18,323,100.00
$178,551,000.00
$22,966,650.00
EN "V" L1=94,0m L2=84,0m

L=150,0m
$4,387,500.00
$51,039,000.00

$325,744.00

DE ENTRADA Y SALIDA
$284,471.62
$7,356,800.00
$12,601,380.00

DE ENTRADA Y SALIDA
$7,678,454.00
$1,361,040.00
$78,000.00
$33,400,000.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
m
VALOR PARCIAL
OBSERVACION
$34,951,313.25
$22,361,110.20
$110,961,694.80
$288,820,192.86
$6,420,645.00
$16,348,129.56
$146,035,338.75
$8,369,156.25

$107,582,770.96
$26,186,529.60
$92,213,803.68
$22,445,596.80
$365,012,972.90
$88,847,154.00
$134,478,463.70
$32,733,162.00
$65,232,648.00
$25,089,480.00
$167,940,135.00
$3,023,311.50
$1,654,858.92
$12,745,656.00
$22,682,484.00
$2,159,850.00

$5,499,370.80
$12,632,152.50
$723,937.50
$55,004,400.00

L=30,0m
$45,837,000.00
$33,002,640.00

$4,055,512.80
$3,783,837.20
$10,304,118.00
$37,082,424.60

B=2,0m L1=53,0m y L2=30,0m
$16,944,948.00
$971,100.00
$1,172,678.40
$1,094,121.60
$2,979,504.00
$10,722,628.80

L=24,0m
$4,899,744.00
$280,800.00
$1,026,093.60
$6,999,199.20
$1,286,132.40
$245,700.00
$5,863,392.00
$4,376,486.40
$24,130,304.00
$73,317,120.00
$24,498,720.00
$1,404,000.00
$7,296,665.60
$49,772,083.20
$9,145,830.40

L=128,0m
$1,747,200.00
$488,616.00
$426,707.42
$11,035,200.00

DE ENTRADA Y SALIDA
$18,902,070.00
$11,517,681.00

DE ENTRADA Y SALIDA
$2,041,560.00
$117,000.00
$33,400,000.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
5764,82m
VALOR TOTAL
OBSERVACION
$4,459,396.62
$2,550,499.38
$691,555.02
$5,329,499.04
$11,623,227.42
$237,284,544.87
$200,260,783.34
$20,962,542.93
$482,591,674.86
$199,848,723.75
$18,863,116.56
$1,410,662,983.84
$1,033,272,211.50
$81,576,099.60
$1,853,159,569.03
$102,995,773.82
$22,714,657.05
$387,307,750.20
$112,345,558.50
$705,918,428.54
$965,912,960.70
$38,440,138.88
$90,298,180.68
$679,497,773.68
$332,947,422.50
$228,159,776.00
$1,471,319,173.17
$721,316,083.11
$94,675,822.30
$105,062,478.40
$200,143,534.80
$23,537,421.90
$933,179.62
$19,049,779.00
$6,426,460.00
$2,245,239.00
$653,284.00
$1,227,768.00
$163,062,581.02
$4,027,450.00
$6,697,352.00
$61,802,397.85
$446,033,471.76
$42,839,331.73
9+700 LONGITUD TRAMOS =6300m

VALOR TOTAL
$4,430,764.86
OBSERVACION
$1,915,054.45
$815,680.28
$64,130,850.00
$28,286,685.00
$114,882,768.00
$434,511,000.00
$902,144,250.00 6 MUROS EN VOLADIZO H=4,0m L=150,0m
$29,452,500.00
$74,991,420.00
con Geodren 4"
$187,568,325.00
$15,356,250.00
$85,365,287.00
$582,294,489.00
$152,855,815.00

L=5990,0m
$20,440,875.00
$5,955,007.50
$4,102,956.00
$48,692,820.00
$55,847,025.00
$981,750.00
$2,499,714.00

L=10,0m
$24,804,954.00
$1,425,937.50
$6,352,008.00
$58,887,448.05
$80,694,900.00
$201,049,290.00
$149,729,853.00


$26,540,280.00
$1,521,000.00
$10,688,475.00
$11,966,955.00
$43,451,100.00
$116,276,370.00

L=350,0m
$44,659,125.00
$2,559,375.00
$22,571,075.76
$26,762,400.00
$41,939,651.52
$221,521,430.00
$1,501,053,120.00
$1,099,481,040.00

$101,493,000.00
$1,788,087,703.50
$274,446,412.50
$17,208,945.00
$1,718,135,423.88
$40,068,000.00
$2,764,348.08
$17,946,171.00
$7,069,106.00
$1,746,297.00
$326,642.00
$1,227,768.00

VIA
$21,823,355.62
$563,843.00
$589,252.00
$7,594,500.00
$31,140,774,060.10
INCLUYE AIU DE 25%
$1,008,761,939.90
NO MODIFICABLE
$32,149,536,000.00
$58,671,360.00
$17,624,564.00
$22,030,705.00
$5,971,351.10
$33,400,000.00
$170,662,950.00
$63,818,382.69
$26,741,533.50
$398,920,846.29
$22,219,812.60
$18,791,538.48
$115,346,117.70
$177,353,683.69
107
107
107
107
107
107
4
0.1
234.45
4
1.2
1.84
557.398
$947,636,241.59
1220.4
36612
$218,386,521.36
$859,945,503.60
$62,200,050.00
$29,698,026.00
$56,878,435.50
$23,705,430.00
$77,915,020.00
$33,187,602.00
$170,662,950.00
$102,078,000.00
$179,853,981.25
$26,741,533.50
$1,841,253,053.21
53
3.5
$151,611,851.68
$429,972,751.80
$32,452,200.00
$44,003,520.00
$22,001,760.00
$49,823,222.70
$63,798,750.00
357.972
$608,590,703.00
1943.17
29147.55
$131,785,668.75
$26,741,533.50
$104,204,576.00
$1,056,395,834.43
100
7.0
538.905
$916,196,162.84
1220.4
34171.2
$641,416,360.03
$654,298,430.80
$63,939,802.47
$130,620,105.00
$121,340,662.40
$49,776,693.75
$22,030,705.00
$18,373,388.00
$33,400,000.00
$224,228,250.00
$51,039,000.00
$29,685,889.62
$33,400,000.00
$131,785,668.75
$26,741,533.50
$634,267,580.67
$2,232,076,489.31
$133,769,300.56
3.1416
0.36
897.65
$114,659,400.48
3.1416
0.36
897.65
3.1416
$453,860,126.90
1295
3.1416
$167,211,625.70
$65,232,648.00
$25,089,480.00
$167,940,135.00
$61,121,621.22
$55,004,400.00
0.36
0.36
1295
$45,837,000.00
$33,002,640.00
$73,141,940.60
$21,149,476.80
$9,557,125.20
$133,590,022.40
$67,961,779.20
$44,528,834.42
$33,400,000.00
$131,785,668.75
$26,741,533.50
$2,498,852,339.40
$12,600,727,655.96
$7,161,499.59
$1,851,324,048.00
$840,956,466.00
$144,310,164.00
$524,774,779.05
$229,601,400.00
$5,094,564,778.28
$1,718,135,423.88
$94,124,782.70
$7,594,500.00
$10,512,547,841.50
$31,474,485,212.57
$1,259,155,632.22
2.55
2.55
25086.15
0.325
128.4
196.88
$256,032,713.99
$168,341,976.00
1091.4
27.285
2.7
2.7
139.10
107
2.55
2.55
473.025
$262,788,939.20
$134,020,434.90
$49,849,446.90
2.55
1785
$378,282,308.04
$157,119,177.60
$40,734,601.60
63.334656
6283.55
$28,891,762.90
$2,705,233.30
54.286848
5385.9
$24,764,368.20
$2,318,771.40
10
19
214.88544
9065
$41,680,870.00
-$47,166,284.00
10
79.16832
9065
$41,680,870.00
$8,947,708.00
3.1416
3.1416
3.1416
3.1416
0.05
30
10.935
0.625
170.53125
309.63
0.1
30
0.13
22.870848
0.2
0.7
0.13
19.603584
0.2
0.7
0.13
10
19
77.59752
0.2
0.7
0.13
10
28.58856
0.2
0.7
41.22
4.3
0.602
4.214
0.2
0.2
4.3
0.602
3.612
0.2
0.2
4.3
0.602
19
11.438
0.2
0.2
4.3
0.602
4.214
0.2
0.2
4.3
0.172
1.204
91.623504
4.3
0.172
1.032
78.534432
4.3
0.172
19
0.172
$133,516,937.58
3.268
307.18896
4.3
$155,769,760.51
$522,254,101.22
1.204
113.17488
$192,409,405.71
$48,186,989.55
$41,303,133.90
$157,241,128.32
$57,930,942.01
PRESUPUESTO DE LA FASE II DEL MEJORAMIENTO Y PAV

EL DEPARTAMENTO DEL
PRESU
DESCRIPCION
Gavion
Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D
Concreto clase F
Geotextil
Subbase granular
Base granular
(1.000 m).

PRES
DESCRIPCION
Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D

Geotextil
Concreto clase F
Concreto clase D

Geotextil
Geotextil

Subbase granular
Base granular
(1.000 m).
PRES
DESCRIPCIN
Concreto clase F
Concreto clase D
Gavion
Gavion

Concreto clase F
Concreto clase D

Subbase granular
Base granular
(1.000 m).
Concreto clase C
PRES
DESCRIPCION
Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D

Geotextil
Concreto clase F
Concreto clase D
Concreto clase F

Geotextil
Concreto clase F
Concreto clase D


Subbase granular
Base granular
(1.000 m).
PRES
DESCRIPCIN
Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D
Gavion
Gavion
Gavion
Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D

Geotextil
Concreto clase F
Concreto clase D

Geotextil
Concreto clase F
Concreto clase D

Subbase granular
Base granular
(1.000 m).
PRESUPUESTO
DESCRIPCION
Terraplenes
Subbase granular
Base granular

Concreto clase C
Caissons concreto (dimetro de 1.0 m hasta 1.8 m, anillo en concreto clase C y nucleo en concreto clase D , incluye excavacio
refuerzo)
Concreto clase D
Concreto clase F
Concreto clase G
Geotextil
Gavion
Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos, entre cien metros(100 m) y m
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para distancias mayores de m

DESCRIPCIN
Concreto clase F
Concreto clase D

Geotextil
Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D
Subbase granular
Base granular

(1.000 m).

Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
PROVISION PARA AJUSTES, TANTO EN DISEOS COMO EN OBRAS COMPLEME
TOTAL PRESU
DE LA VA SECUNDARIA CHAPARRAL RIOBLANCO (DEL K37+

L MARCO DEL CONTRATO PLAN DEL SUR DEL TOLIMA
UNIDAD
m3
m3
m3
Kg
m3
m3
M3
m3
m3
Kg
m3
m3
M3
m3
m3
M3
CANTIDAD
288
48
2
540
15.6
48
48
60
2.5
675
19.5
60
60
48.75
10.4
48.75
m2
m3
m3
m2
M3
M3
m2
m3
M3-KM
$203,720.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,875.00
$16,700.00
2000
900
900
3150
900
237.6
528
32.34
m3
m3
m3
m2
m3
VALOR UNITARIO
$20,359.00
$138,873.00
$7,291.00
$4,875.00
$6,394.00
$531.00
$18,618.00
$108,875.00
32.34
118.8
105.6
396
30.69
4686.8964
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
M3
237.6
m3
49.5
$4,875.00
$540,233.00

UNIDAD
CANTIDAD
m3
m3
Kg
m3
ml
m3
m3
1209.6
30.24
6858
137.16
108
64.8
604.8
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
M3
1209.6
m3
406.8
$1,700,107.00
36612
$4,598.00
Kg
ml
230
$270,435.00
m3
m3
Kg
m3
ml
m3
M3
60
0.75
1500
15.5
60
36
60
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
M3
60
m3
m3
Kg
m3
m3
135
4.5
2460
60
67.5
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
M3
135
m3
m3
m2
M3
84
140
294
84
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
240
$20,359.00
m3
Kg
m3
m3
10
2700
78
120
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
M3
240
m3
m3
m2
M3
117.6
196
411.6
117.6
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
m3
m2
M3
900
900
3150
900
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
1200
$85,065.00
m3
m2
m3
m3
m3
m3
m2
m3
98.5
1200
98.5
540
270
240
900
69.75
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
M3-KM
M3
1477.5
98.5
m3
49.5
$1,250.00
$4,875.00
$540,233.00

UNIDAD
CANTIDAD
VALOR UNITARIO
m3
463.75
$20,359.00
$455,884.00
m3
13.25
$4,598.00
Kg
m3
6519
136.21
ml
53
m3
31.8
$572,790.00
$32,725.00
$138,873.00
$85,065.00
m3
231.875
$4,875.00
M3
463.75
m3
203.4
$1,700,107.00
18306
$4,598.00
Kg
ml
$270,435.00
120
m3
$203,720.00
216
m3
$203,720.00
108
m3
m3
Kg
m3
ml
m3
m3
135
3.3
2520
36
60
36
67.5
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
M3
135
m3
750
M3
m2
m3
m3
m3
m3
m2
m3
98.5
1200
98.5
98.5
270
240
900
69.75
M3-KM
1477.5
$85,065.00
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
$4,875.00
M3
98.5
m3
49.5
$540,233.00
m3
$930,398.00
112

UNIDAD
CANTIDAD
VALOR UNITARIO
m3
m3
Kg
m3
3245.76
46.368
40320
354.816
ml
100.8
m3
m3
M3
60.48
1622.88
3245.76
m3
316.4
$1,700,107.00
25312
$4,598.00
173.25
$20,359.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
Kg
m3
$455,884.00
m3
4.235
$4,598.00
Kg
3234
$572,790.00
m3
46.2
ml
77
m3
m3
46.2
86.625
$32,725.00
$138,873.00
$85,065.00
$4,875.00
M3
173.25
ml
$270,435.00
483
m3
288
$20,359.00
$455,884.00
m3
9.6
$4,598.00
Kg
5248
$572,790.00
m3
m3
128
144
$85,065.00
$4,875.00
M3
288
m3
262.5
m3
m2
262.5
918.75
$20,359.00
$138,873.00
$7,291.00
$4,875.00
M3
262.5
m3
60
$20,359.00
$455,884.00
m3
2.5
$4,598.00
Kg
675
$572,790.00
m3
m3
19.5
60
$85,065.00
$4,875.00
M3
60
m3
150
$20,359.00
$455,884.00
m3
32
$4,875.00
M3
150
m2
$16,700.00
2000
m3
900
m3
m2
1285.7142857143
3150
$20,359.00
$138,873.00
$7,291.00
$4,875.00
M3
900
m3
600
$85,065.00
m3
16
$20,359.00
$455,884.00
m3
0.624
$4,598.00
Kg
1600
$572,790.00
m3
22
$548,461.00
ML
m3
14
16
$85,065.00
$4,875.00
M3
16
m2
$16,700.00
2000
M3
m2
m3
m3
m3
m3
m2
m3
M3-KM
98.5
1200
98.5
98.5
270
240
900
69.75
1477.5
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
$4,875.00
M3
98.5
m3
49.5
$540,233.00

UNIDAD
CANTIDAD
m3
1716.75
m3
49.05
Kg
m3
24132.6
504.234
ml
196.2
m3
117.72
m3
1716.75
$85,065.00
M3
1716.75
$4,875.00
m3
63.28
Kg
m3
Kg
5695.2
54.24
4881.6
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$1,700,107.00
$4,598.00
$1,700,107.00
$4,598.00
m3
214.7
$1,700,107.00
Kg
19323
$4,598.00
m3
79.1
$1,700,107.00
Kg
7119
$4,598.00
$278,772.00
ML
234
$278,772.00
ML
90
ml
$270,435.00
621
m3
148.5
$20,359.00
$455,884.00
m3
3.63
$4,598.00
Kg
2772
$572,790.00
m3
39.6
ml
66
m3
39.6
$32,725.00
$138,873.00
$85,065.00
m3
148.5
$4,875.00
M3
148.5
m3
270
m3
$203,720.00
$203,720.00
225
m3
$203,720.00
162
m3
199.2
$20,359.00
$455,884.00
m3
8.3
$4,598.00
Kg
2241
$572,790.00
m3
64.74
$85,065.00
m3
199.2
$4,875.00
M3
199.2
m3
57.6
$20,359.00
$455,884.00
m3
2.4
$4,598.00
Kg
648
$572,790.00
m3
18.72
$85,065.00
m3
57.6
$4,875.00
M3
57.6
m3
50.4
$20,359.00
m3
50.4
$138,873.00
m2
176.4
$7,291.00
$4,875.00
M3
50.4
m3
288
$20,359.00
$455,884.00
m3
9.6
$4,598.00
Kg
5248
$572,790.00
m3
128
$85,065.00
m3
288
$4,875.00
M3
288
m3
358.4
$20,359.00
m3
358.4
$138,873.00
m2
1254.4
$7,291.00
$4,875.00
M3
358.4
m3
24
$20,359.00
$455,884.00
m3
0.936
$4,598.00
Kg
2400
$572,790.00
m3
ML
33
21
$548,461.00
$85,065.00
m3
24
$4,875.00
M3
24
m2
$16,700.00
2000
M3
$6,394.00
98.5
m2
$531.00
1200
m3
m3
m3
m3
m2
m3
M3-KM
$18,618.00
98.5
98.5
270
240
900
69.75
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
1477.5
$4,875.00
M3
m3
98.5
$540,233.00
49.5
- K35+400 , LONGITUD TRAMO = 5764,82m

UND.
Ha
Ha
Ha
m3
CANTIDAD
VALOR UNITARIO
6.23
2.34
0.78
65.44
$715,794.00
$1,089,957.00
$886,609.00
$81,441.00
m
m3
m3
m3
m3
179.18
4362.57
31320.11
3132.01
48389.82
$64,869.00
$54,391.00
$6,394.00
$6,693.00
$9,973.00
m3
40994.61
$4,875.00
m2
m3
35523.76
10657.13
$531.00
$132,368.00
m3
7104.75
$145,434.00
m2
30382.16
$2,685.00
m3
3036.11
$610,373.00
m3
5058.98
$20,359.00
m3
m3
m3
252.95
4553.08
120.75
$89,799.00
$85,065.00
$930,398.00
m3
415.22
$1,700,107.00
m3
m3
m3
kg
m
m
m3
m3
m2
m3
1686.33
84.32
251.96
147781.16
10174.1
416
2723.49
5194.07
12985.3
515.72
$572,790.00
$455,884.00
$358,383.00
$4,598.00
$32,725.00
$548,461.00
$540,233.00
$138,873.00
$7,291.00
$203,720.00
740.08
$270,435.00
m
m2
u
u
u
u
u
m
u
14803.41
37.39
1519
20
9
2
6
888.8956903208
50
$1,590.00
$24,958.00
$12,541.00
$321,323.00
$249,471.00
$326,642.00
$204,628.00
$183,444.00
$80,549.00
466
$14,372.00
35682.6777405405
$1,732.00
u
m3-km
m3-km
356826.777405405
$1,250.00
m3-km
34271.4653851351
$1,250.00
K46+190/K47+550, K47+700/K49+700 LONGITUD TRAMOS =

UNIDAD
CANTIDAD
VALOR UNITARIO
Ha
Ha
Ha
6.19
1.757
0.92
$715,794.00
$1,089,957.00
$886,609.00
m3
3150
$20,359.00
m3
315
$89,799.00
252
$455,884.00
m3
94500
$4,598.00
Kg
1575
$572,790.00
m3
ml
900
$32,725.00
m3
540
$138,873.00
2205
$85,065.00
3150
$4,875.00
m3
4193
$20,359.00
m3
4193
$138,873.00
m2
20965
$7,291.00
4193
$4,875.00
292.5
$20,359.00
m3
M3
M3
m3
$455,884.00
m3
$4,598.00
Kg
10590
$572,790.00
m3
97.5
ml
30
$32,725.00
m3
18
$138,873.00
$85,065.00
m3
291.6
$4,875.00
M3
292.5
m3
312
129.172
$20,359.00
$455,884.00
m3
17550
Kg
$4,598.00
351
$572,790.00
273
$548,461.00
312
$85,065.00
312
$4,875.00
525
$20,359.00
m3
ML
m3
M3
m3
$455,884.00
m3
26.25
$4,598.00
Kg
9450
$572,790.00
m3
203
$85,065.00
m3
525
$4,875.00
M3
525
M3
$6,394.00
3530.04
m2
$531.00
50400
m3
m3
$18,618.00
2252.64
2034.64
$108,875.00
m3
m3
m2
11340
7560
37800
m3
$132,368.00
$145,434.00
$2,685.00
$610,373.00
2929.5
M3-KM
$1,250.00
219557.13
$4,875.00
M3
3530.04
m3
$540,233.00
3180.36
m
m2
u
u
u
u
u
m
u
u
25200
110.76
1431
22
7
1
6
118.9646738133
7
41
250
$1,590.00
$24,958.00
$12,541.00
$321,323.00
$249,471.00
$326,642.00
$204,628.00
$183,444.00
$80,549.00
$14,372.00
$30,378.00
NALES (INCLUYE OBRAS AMBIENTALES DEL PAGA)
RAL RIOBLANCO (DEL K37+000 AL K49+850), EN

EL SUR DEL TOLIMA
VALOR PARCIAL
$58,671,360.00
OBSERVACION
$977,232.00
$911,768.00
$2,482,920.00
L=20,0m
$8,935,524.00
$4,083,120.00
$234,000.00
$1,221,540.00
$1,139,710.00
$3,103,650.00
L=40,0m
$11,169,405.00
$5,103,900.00
$292,500.00
$992,501.25
$4,741,193.60
EN "V" L=65,0m
$237,656.25
$33,400,000.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00
$1,519,214.40
$280,368.00
$602,106.12

L=150,0m
$3,521,017.50
$15,725,318.40
$15,357,830.40
$1,063,260.00
$18,732,347.37
$5,858,620.50

L=66m ancho=6m
$1,158,300.00
$26,741,533.50

VIA
m
VALOR PARCIAL
$24,626,246.40
$13,785,932.16
$31,533,084.00
$78,563,876.40
$3,534,300.00
$8,998,970.40
$51,447,312.00
OBSERVACION

Geodren 4"
$5,896,800.00

$691,603,527.60
$168,341,976.00
$62,200,050.00
$1,221,540.00
$341,913.00
$6,897,000.00
$8,878,245.00
$1,963,500.00
$4,999,428.00
$5,103,900.00
$292,500.00
$2,748,465.00
$2,051,478.00
$11,311,080.00
$34,367,400.00
$5,741,887.50
$658,125.00
$1,710,156.00
$19,442,220.00
$2,143,554.00
$409,500.00
$4,886,160.00
$4,558,840.00
$12,414,600.00
$44,677,620.00
$10,207,800.00

L=80,0m
$1,170,000.00
$2,394,218.40
$27,219,108.00
$3,000,975.60
$573,300.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00
$102,078,000.00
$629,809.00
$637,200.00
$1,833,873.00
$58,792,500.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L1=28,0m L2=28,0m

L=150,0m


L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
m
VALOR PARCIAL
OBSERVACION
$9,441,486.25
$6,040,463.00
$29,974,362.00
$78,019,725.90
Geodren 4"
$1,734,425.00
$4,416,161.40
$19,724,446.88
$2,260,781.25

$345,801,763.80
$84,170,988.00
$32,452,200.00

$44,003,520.00

$22,001,760.00
$2,748,465.00
$1,504,417.20
$11,586,960.00
$20,620,440.00
$1,963,500.00
$4,999,428.00
$5,741,887.50
4"

4"
$658,125.00

$63,798,750.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L=150m ancho=6m
$1,846,875.00
$480,187.50

VIA
$26,741,533.50

$104,204,576.00
m
VALOR PARCIAL
OBSERVACION
$66,080,427.84
$21,138,429.31
$185,391,360.00
$203,235,056.64
$3,298,680.00

con Geodren 4"
$8,399,039.04
$138,050,287.20
$15,823,080.00
$537,913,854.80
$116,384,576.00
$3,527,196.75
$1,930,668.74
$14,869,932.00

con Geodren 4"
$26,462,898.00
$2,519,825.00
$6,415,932.60
$7,368,755.63
$844,593.75
$130,620,105.00
$5,863,392.00
$4,376,486.40
$24,130,304.00
2 CARCAMOS H=1,5m B=1,5m L1=55,0m

L2=70,0m
$73,317,120.00
$12,249,360.00
$1,404,000.00
$5,344,237.50
$36,454,162.50
$6,698,606.25
$1,279,687.50

L1=55,0m L2=70,0m
$1,221,540.00
$1,139,710.00
$3,103,650.00

L=25,0m
$11,169,405.00
$5,103,900.00
$292,500.00
$3,053,850.00
$14,588,288.00 RONDA DE CORONACION Ldesarrollo=1,6m
EN "V" L1=94,0m L2=84,0m

EN "V" L1=94,0m L2=84,0m
$731,250.00
$33,400,000.00
$18,323,100.00
$178,551,000.00
$22,966,650.00

L=150,0m
$4,387,500.00
$51,039,000.00
$325,744.00
$284,471.62

$7,356,800.00

DE ENTRADA Y SALIDA
$12,601,380.00
$7,678,454.00
$1,361,040.00
$78,000.00
$33,400,000.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,846,875.00

L=150m ancho=6m

L=150m ancho=6m
$480,187.50
$26,741,533.50

VIA
m
VALOR PARCIAL
OBSERVACION
$34,951,313.25
$22,361,110.20
$110,961,694.80
$288,820,192.86
$6,420,645.00

$16,348,129.56
$146,035,338.75
$8,369,156.25
$107,582,770.96
$26,186,529.60
$92,213,803.68
$22,445,596.80
$365,012,972.90
$88,847,154.00
$134,478,463.70
$32,733,162.00
$65,232,648.00
$25,089,480.00
$167,940,135.00
$3,023,311.50
$1,654,858.92
$12,745,656.00
$22,682,484.00

$2,159,850.00
$5,499,370.80
$12,632,152.50
$723,937.50
$55,004,400.00

L=30,0m
$45,837,000.00
$33,002,640.00
$4,055,512.80
$3,783,837.20
$10,304,118.00
$37,082,424.60
$16,944,948.00
$971,100.00

B=2,0m L1=53,0m y L2=30,0m
$1,172,678.40
$1,094,121.60
$2,979,504.00
$10,722,628.80
$4,899,744.00
$280,800.00

L=24,0m
$1,026,093.60
$6,999,199.20
$1,286,132.40
$245,700.00
$5,863,392.00
$4,376,486.40
$24,130,304.00
$73,317,120.00
$24,498,720.00
$1,404,000.00
$7,296,665.60
$49,772,083.20
$9,145,830.40
$1,747,200.00
$488,616.00

L=128,0m
$426,707.42
$11,035,200.00

DE ENTRADA Y SALIDA
$18,902,070.00
$11,517,681.00
$2,041,560.00
$117,000.00
$33,400,000.00
$629,809.00
$637,200.00
$1,833,873.00

L=150m ancho=6m
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
= 5764,82m
VALOR TOTAL
OBSERVACION
$4,459,396.62
$2,550,499.38
$691,555.02
$5,329,499.04
$11,623,227.42
$237,284,544.87
$200,260,783.34
$20,962,542.93
$482,591,674.86
$199,848,723.75
$18,863,116.56
$1,410,662,983.84
$1,033,272,211.50
$81,576,099.60
$1,853,159,569.03
$102,995,773.82
$22,714,657.05
$387,307,750.20
$112,345,558.50
$705,918,428.54
$965,912,960.70
$38,440,138.88
$90,298,180.68
$679,497,773.68
$332,947,422.50
$228,159,776.00
$1,471,319,173.17
$721,316,083.11
$94,675,822.30
$105,062,478.40
$200,143,534.80
$23,537,421.90
$933,179.62
$19,049,779.00
$6,426,460.00
$2,245,239.00
$653,284.00
$1,227,768.00
$163,062,581.02
$4,027,450.00
$6,697,352.00
$61,802,397.85
$446,033,471.76
$42,839,331.73

VALOR TOTAL
OBSERVACION
$4,430,764.86
$1,915,054.45
$815,680.28
$64,130,850.00
$28,286,685.00
$114,882,768.00
$434,511,000.00 6 MUROS EN VOLADIZO H=4,0m L=150,0m
con Geodren 4"
$902,144,250.00
$29,452,500.00
$74,991,420.00
$187,568,325.00
$15,356,250.00
$85,365,287.00
$582,294,489.00
$152,855,815.00

L=5990,0m
$20,440,875.00
$5,955,007.50
$4,102,956.00
$48,692,820.00

L=10,0m

L=10,0m
$55,847,025.00
$981,750.00
$2,499,714.00
$24,804,954.00
$1,425,937.50
$6,352,008.00
$58,887,448.05
$80,694,900.00


$201,049,290.00
$149,729,853.00
$26,540,280.00
$1,521,000.00
$10,688,475.00
$11,966,955.00

L=350,0m
$43,451,100.00

L=350,0m
$116,276,370.00
$44,659,125.00
$2,559,375.00
$22,571,075.76
$26,762,400.00
$41,939,651.52
$221,521,430.00


$1,501,053,120.00
$1,099,481,040.00
$101,493,000.00
$1,788,087,703.50
$274,446,412.50
$17,208,945.00

VIA
$1,718,135,423.88
$40,068,000.00
$2,764,348.08
$17,946,171.00
$7,069,106.00
$1,746,297.00
$326,642.00
$1,227,768.00
$21,823,355.62
$563,843.00
$589,252.00
$7,594,500.00
$31,140,774,060.10
$1,008,761,939.90
$32,149,536,000.00
INCLUYE AIU DE 25%

NO MODIFICABLE
$58,671,360.00
$17,624,564.00
$22,030,705.00
$5,971,351.10
$33,400,000.00
$170,662,950.00
$63,818,382.69
$26,741,533.50
$398,920,846.29
$22,219,812.60
$18,791,538.48
$115,346,117.70
$177,353,683.69
107
107
107
107
107
107
4
0.1
234.45
4
1.2
1.84
557.398
$947,636,241.59
1220.4
36612
$218,386,521.36
$859,945,503.60
$62,200,050.00
$29,698,026.00
$56,878,435.50
$23,705,430.00
$77,915,020.00
$33,187,602.00
$170,662,950.00
$102,078,000.00
$179,853,981.25
$26,741,533.50
$1,841,253,053.21
53
$151,611,851.68
3.5
$429,972,751.80
$32,452,200.00
$44,003,520.00
$22,001,760.00
357.972
$608,590,703.00
1943.17
29147.55
$49,823,222.70
$63,798,750.00
$131,785,668.75
$26,741,533.50
$104,204,576.00
$1,056,395,834.43
100
7.0
538.905
$916,196,162.84
1220.4
34171.2
$641,416,360.03
$654,298,430.80
$63,939,802.47
$130,620,105.00
$121,340,662.40
$49,776,693.75
$22,030,705.00
$18,373,388.00
$33,400,000.00
$224,228,250.00
$51,039,000.00
$29,685,889.62
$33,400,000.00
$131,785,668.75
$26,741,533.50
$2,232,076,489.31
$634,267,580.67
$133,769,300.56
3.1416
0.36
897.65
$114,659,400.48
3.1416
0.36
897.65
3.1416
$453,860,126.90
1295
3.1416
$167,211,625.70
$65,232,648.00
$25,089,480.00
$167,940,135.00
0.36
0.36
1295
$61,121,621.22
$55,004,400.00
$45,837,000.00
$33,002,640.00
$73,141,940.60
$21,149,476.80
$9,557,125.20
$133,590,022.40
$67,961,779.20
$44,528,834.42
$33,400,000.00
$131,785,668.75
$26,741,533.50
$2,498,852,339.40
$12,600,727,655.96
$7,161,499.59
$1,851,324,048.00
$840,956,466.00
$144,310,164.00
$524,774,779.05
$229,601,400.00
$5,094,564,778.28
$1,718,135,423.88
$94,124,782.70
$7,594,500.00
$10,512,547,841.50
$31,474,485,212.57
$1,259,155,632.22
2.55
2.55
25086.15
0.325
128.4
196.88
$256,032,713.99
$168,341,976.00
1091.4
27.285
2.7
2.7
139.10
107
2.55
2.55
473.025
$262,788,939.20
$134,020,434.90
$49,849,446.90
2.55
1785
$378,282,308.04
$157,119,177.60
$40,734,601.60
63.334656
6283.55
$28,891,762.90
$2,705,233.30
54.286848
5385.9
$24,764,368.20
$2,318,771.40
3.1416
3.1416
10
19
214.88544
9065
$41,680,870.00
-$47,166,284.00
10
79.16832
9065
$41,680,870.00
$8,947,708.00
3.1416
3.1416
0.05
30
10.935
0.625
170.53125
309.63
0.1
30
0.13
22.870848
0.2
0.7
0.13
19.603584
0.2
0.7
0.13
10
19
77.59752
0.2
0.7
0.13
10
28.58856
0.2
0.7
41.22
4.3
0.602
4.214
0.2
0.2
4.3
0.602
3.612
0.2
0.2
4.3
0.602
19
11.438
0.2
0.2
4.3
0.602
4.214
0.2
0.2
4.3
0.172
1.204
91.623504
4.3
0.172
$155,769,760.51
1.032
78.534432
$133,516,937.58
4.3
0.172
19
3.268
307.18896
4.3
0.172
$522,254,101.22
1.204
113.17488
$192,409,405.71
$48,186,989.55
$41,303,133.90
$157,241,128.32
$57,930,942.01
PRESUPUESTO DE LA FASE II DEL MEJORAMIENTO Y P

EL DEPARTAMENTO DE
PRE
DESCRIPCION
Concreto clase F

Subbase granular
Base granular
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos pa
(1.000 m).
PRE
DESCRIPCION
Concreto clase F
Concreto clase D
GEOTEXTIL
Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D
Geotextil
Concreto clase F
Concreto clase D
Geotextil
Geotextil

Subbase granular
Base granular
(1.000 m).
PRE
DESCRIPCIN
Concreto clase F
Concreto clase D
GEOTEXTIL
Gavion
Gavion
GEOTEXTIL
Concreto clase F
Concreto clase D


Subbase granular
Base granular
(1.000 m).
Concreto clase C
PRE
DESCRIPCION
Concreto clase F
Concreto clase D

GEOTEXTIL

Concreto clase F
Concreto clase D


Concreto clase F
Concreto clase D
Geotextil
Concreto clase F
Concreto clase D
Concreto clase F
Geotextil
Concreto clase F
Concreto clase D


Subbase granular
Base granular
(1.000 m).
PRE
DESCRIPCIN
Concreto clase F
Concreto clase D

GEOTEXTIL


Concreto clase F
Concreto clase D

Gavion
Gavion
Gavion
Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D

Geotextil
Concreto clase F
Concreto clase D
Geotextil
Concreto clase F
Concreto clase D
Subbase granular
Base granular

(1.000 m).
PRESUPUEST
DESCRIPCION
Terraplenes
Subbase granular
Base granular

Concreto clase C
Caissons concreto (dimetro de 1.0 m hasta 1.8 m, anillo en concreto clase C y nucleo en concreto clase D , incluye excav
refuerzo)
Concreto clase D
Concreto clase F
Concreto clase G
Geotextil
Gavion

Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos, entre cien metros(100 m)
Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para distancias mayores d
DESCRIPCIN
Concreto clase F
Concreto clase D

Geotextil
Geotextil

Concreto clase F
Concreto clase D

Concreto clase F
Concreto clase D
Concreto clase F
Concreto clase D
Subbase granular
Base granular

(1.000 m).

Tacha Reflectiva
Poste de referencia
Defensa metalica
Seccin final
Captafaros
PROVISION PARA AJUSTES, TANTO EN DISEOS COMO EN OBRAS COMPLEM
TOTAL PRE
DE LA VA SECUNDARIA CHAPARRAL RIOBLANCO (DEL K3

L MARCO DEL CONTRATO PLAN DEL SUR DEL TOLIMA
UNIDAD
CANTIDAD
m3
m3
M3
48.75
10.4
48.75
$20,359.00
$455,884.00
$4,875.00
m2
2000
237.6
528
32.34
$16,700.00
M3
m2
m3
m3
m3
m3
m2
m3
M3-KM
M3
VALOR UNITARIO
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
32.34
118.8
105.6
396
30.69
$1,250.00
4686.8964
237.6
$4,875.00

UNIDAD
CANTIDAD
m3
m3
Kg
m3
ml
m3
m3
1419.62
30.50
19399.10
278.20
112.35
154.08
467.38
M3
M2
1419.62
m3
562.81
Kg
44040.56
ml
874.00
$270,435.00
m3
m3
Kg
m3
ml
m3
60.00
0.75
1500.00
15.50
60.00
36.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
669.82
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$
7,291.00
$1,700,107.00
$4,598.00
M3
60.00
60.00
m3
m3
Kg
m3
m3
135.00
4.50
2460.00
60.00
67.50
M3
135.00
m3
m3
m2
M3
84
140
294
84
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
m3
Kg
m3
m3
240
10
2700
78
120
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
M3
240
m3
m3
m2
M3
117.6
196
411.6
117.6
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
m3
m2
M3
900
900
3150
900
$20,359.00
$138,873.00
$7,291.00
$4,875.00
m3
1200
$85,065.00
m3
m2
m3
m3
m3
m3
m2
m3
98.5
1200
98.5
540
270
240
900
69.75
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
M3
M3-KM
M3
1477.5
98.5
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$85,065.00
$4,875.00
$4,875.00
$1,250.00
$4,875.00
m3
49.5
$540,233.00

UNIDAD
CANTIDAD
m3
453.15
m3
12.99
Kg
5947.13
m3
119.78
ml
63.60
$32,725.00
m3
63.60
$138,873.00
m3
M3
M2
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
129.11
$85,065.00
453.15
$4,875.00
381.60
7,291.00
m3
359.91
$1,700,107.00
Kg
25575.00
ml
120.00
$270,435.00
m3
216.00
$203,720.00
m3
108.00
$203,720.00
M2
m3
m3
Kg
m3
ml
m3
m3
288.00
135
3.3
2520
36
60
36
67.5
M3
135
7,291.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
m3
750
$85,065.00
M3
m2
98.5
1200
$4,598.00
$6,394.00
$531.00
m3
m3
m3
m3
m2
m3
M3-KM
98.5
98.5
270
240
900
69.75
1477.5
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
$1,250.00
M3
98.5
$4,875.00
m3
49.5
$540,233.00
m3
112
$930,398.00

UNIDAD
CANTIDAD
m3
m3
Kg
m3
2944.00
46.00
32800.00
660.00
ml
120.00
m3
m3
M3
M2
315.00
2294.00
2944.00
1456.00
m3
887.35
Kg
72520.00
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$32,725.00
$138,873.00
$85,065.00
$4,875.00
$7,291.00
$1,700,107.00
$4,598.00
m3
173.25
$20,359.00
m3
4.235
$455,884.00
Kg
3234
$4,598.00
m3
46.2
$572,790.00
ml
77
m3
m3
46.2
86.625
$138,873.00
$85,065.00
M3
173.25
$4,875.00
$32,725.00
ml
483
$270,435.00
m3
288
$20,359.00
m3
9.6
$455,884.00
Kg
5248
m3
m3
128
144
M3
288
$85,065.00
$4,875.00
m3
262.5
$20,359.00
m3
m2
262.5
918.75
M3
262.5
m3
60
$20,359.00
m3
2.5
$455,884.00
Kg
675
$4,598.00
m3
m3
19.5
60
$572,790.00
M3
60
m3
150
m3
32
M3
150
m2
2000
m3
m3
m2
900
1285.7142857143
3150
M3
900
$4,875.00
m3
600
$85,065.00
m3
16
$20,359.00
m3
0.624
$455,884.00
Kg
1600
$4,598.00
m3
22
$572,790.00
ML
m3
14
16
$548,461.00
$4,598.00
$572,790.00
$138,873.00
$7,291.00
$4,875.00
$85,065.00
$4,875.00
$20,359.00
$455,884.00
$4,875.00
$16,700.00
$20,359.00
$138,873.00
$7,291.00
$85,065.00
$4,875.00
M3
16
m2
2000
$16,700.00
M3
m2
m3
m3
m3
m3
m2
m3
98.5
1200
98.5
98.5
270
240
900
69.75
$6,394.00
$531.00
$18,618.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
M3-KM
1477.5
$1,250.00
M3
98.5
$4,875.00
m3
49.5
$540,233.00

UNIDAD
CANTIDAD
m3
1438.20
m3
40.42
Kg
m3
18264.20
VALOR UNITARIO
$20,359.00
$455,884.00
$4,598.00
406.08
$572,790.00
ml
131.60
$32,725.00
m3
188.00
$138,873.00
m3
415.48
$85,065.00
M3
M2
1438.20
$4,875.00
475.64
$7,291.00
m3
92.53
Kg
6283.55
m3
79.31
Kg
5385.90
m3
309.65
$1,700,107.00
$4,598.00
$1,700,107.00
$4,598.00
$1,700,107.00
Kg
22029.36
m3
114.08
Kg
8116.08
ML
234.00
$278,772.00
ML
90.00
$278,772.00
ml
621.00
$270,435.00
m3
m3
148.5
3.63
$20,359.00
$455,884.00
Kg
2772
$4,598.00
m3
39.6
$572,790.00
ml
66
m3
39.6
m3
148.5
$85,065.00
M3
148.5
$4,875.00
m3
270
m3
m3
225
162
$4,598.00
$1,700,107.00
$4,598.00
$32,725.00
$138,873.00
$203,720.00
$203,720.00
$203,720.00
m3
199.2
$20,359.00
$455,884.00
m3
8.3
Kg
2241
m3
64.74
m3
199.2
$85,065.00
M3
199.2
$4,875.00
m3
57.6
m3
2.4
$455,884.00
Kg
648
$4,598.00
m3
18.72
m3
57.6
$85,065.00
M3
57.6
$4,875.00
$4,598.00
$572,790.00
$20,359.00
$572,790.00
m3
50.4
$20,359.00
m3
50.4
$138,873.00
m2
176.4
$7,291.00
M3
50.4
$4,875.00
m3
288
$20,359.00
m3
9.6
$455,884.00
Kg
5248
m3
128
$572,790.00
m3
288
$85,065.00
M3
288
$4,875.00
m3
358.4
$20,359.00
m3
358.4
$138,873.00
m2
1254.4
$7,291.00
M3
358.4
$4,875.00
m3
24
m3
0.936
Kg
2400
m3
ML
33
21
m3
24
M3
24
m2
2000
$16,700.00
M3
98.5
1200
$6,394.00
98.5
98.5
270
240
900
69.75
$18,618.00
m2
m3
m3
m3
m3
m2
m3
$4,598.00
$20,359.00
$455,884.00
$4,598.00
$572,790.00
$548,461.00
$85,065.00
$4,875.00
$531.00
$108,875.00
$132,368.00
$145,434.00
$2,685.00
$610,373.00
M3-KM
M3
m3
$1,250.00
1477.5
$4,875.00
98.5
$540,233.00
49.5
- K35+400 , LONGITUD TRAMO = 5764,82m

UND.
CANTIDAD
VALOR UNITARIO
Ha
Ha
Ha
m3
6.23
2.34
0.78
65.44
$715,794.00
$1,089,957.00
$886,609.00
$81,441.00
m
m3
m3
m3
m3
179.18
4362.57
31320.11
3132.01
48389.82
$64,869.00
$54,391.00
$6,394.00
$6,693.00
$9,973.00
m3
40994.61
$4,875.00
m2
m3
35523.76
10657.13
$531.00
$132,368.00
m3
7104.75
$145,434.00
m2
30382.16
$2,685.00
m3
3036.11
$610,373.00
m3
m3
m3
m3
5058.98
252.95
4553.08
120.75
$20,359.00
$89,799.00
$85,065.00
$930,398.00
m3
415.22
$1,700,107.00
m3
m3
m3
kg
m
m
m3
m3
m2
m3
1686.33
84.32
251.96
147781.16
10174.1
416
2723.49
5194.07
12985.3
515.72
$572,790.00
$455,884.00
$358,383.00
$4,598.00
$32,725.00
$548,461.00
$540,233.00
$138,873.00
$7,291.00
$203,720.00
740.08
$270,435.00
m
m2
u
u
u
u
u
m
u
14803.41
37.39
1519
20
9
2
6
888.8956903208
50
$1,590.00
$24,958.00
$12,541.00
$321,323.00
$249,471.00
$326,642.00
$204,628.00
$183,444.00
$80,549.00
466
$14,372.00
m3-km
35682.6777405405
$1,732.00
m3-km
356826.777405405
$1,250.00
m3-km
34271.4653851351
$1,250.00
K46+190/K47+550, K47+700/K49+700 LONGITUD TRAMOS

UNIDAD
CANTIDAD
Ha
Ha
Ha
6.19
1.757
0.92
VALOR UNITARIO
$715,794.00
$1,089,957.00
$886,609.00
m3
11,940.75
$20,359.00
m3
1,194.075
$89,799.00
m3
256.50
$455,884.00
Kg
163,170.00
$4,598.00
m3
2,340.00
$572,790.00
ml
945.00
$32,725.00
m3
1,296.00
$138,873.00
m3
3,931.20
$85,065.00
11,940.75
$4,875.00
5,634.00
$7,291.00
M3
m2
m3
4193
$20,359.00
m3
4193
$138,873.00
m2
20965
$7,291.00
M3
4193
$4,875.00
m3
292.5
$20,359.00
m3
Kg
10590
m3
97.5
ml
30
$32,725.00
m3
18
$138,873.00
m3
291.6
$85,065.00
M3
292.5
$4,875.00
m3
312
m3
129.172
Kg
17550
m3
351
$572,790.00
ML
m3
273
$548,461.00
312
$85,065.00
M3
312
$4,875.00
m3
525
$20,359.00
m3
Kg
26.25
9450
$455,884.00
m3
203
$572,790.00
m3
525
$85,065.00
M3
525
$4,875.00
M3
3530.04
$6,394.00
m2
50400
m3
m3
2252.64
2034.64
$108,875.00
m3
11340
$132,368.00
m3
7560
$145,434.00
m2
37800
2929.5
m3
M3-KM
219557.13
$455,884.00
$4,598.00
$572,790.00
$20,359.00
$455,884.00
$4,598.00
$4,598.00
$531.00
$18,618.00
$2,685.00
$610,373.00
$1,250.00
M3
3530.04
m3
$4,875.00
$540,233.00
3180.36
m
m2
u
u
u
u
u
m
u
u
25200
110.76
1431
22
7
1
6
118.9646738133
7
41
250
$1,590.00
$24,958.00
$12,541.00
$321,323.00
$249,471.00
$326,642.00
$204,628.00
$183,444.00
$80,549.00
$14,372.00
$30,378.00
NALES (INCLUYE OBRAS AMBIENTALES DEL PAGA)
RAL RIOBLANCO (DEL K37+000 AL K49+850), EN

EL SUR DEL TOLIMA
VALOR PARCIAL
OBSERVACION
$992,501.25
$4,741,193.60
EN "V" L=65,0m
$237,656.25
$33,400,000.00
$1,519,214.40
$280,368.00
$602,106.12
$3,521,017.50
$15,725,318.40
$15,357,830.40
$1,063,260.00
$18,732,347.37

L=66m ancho=6m
$5,858,620.50
$1,158,300.00
m
VALOR PARCIAL
$28,902,094.48
$13,902,182.58
$89,197,061.80
$159,350,178.00
$3,676,653.75
$21,397,551.84
$39,757,339.44
OBSERVACION

Geodren 4"
$6,920,659.69
$4,883,657.62
$956,841,265.72
$202,498,494.88
$236,360,190.00
$1,221,540.00
$341,913.00
$6,897,000.00
$8,878,245.00
$1,963,500.00
$4,999,428.00
BOX COULVERT H=1m B=1m L=21.31m
BOX COULVERT H=1m B=1m L=21.31m

$5,103,900.00
$292,500.00
$2,748,465.00
$2,051,478.00
$11,311,080.00
$34,367,400.00
$5,741,887.50
CARCAMO H=1m B=1m L=60,0m
$658,125.00
$1,710,156.00
$19,442,220.00
$2,143,554.00
$409,500.00
$4,886,160.00
$4,558,840.00
$12,414,600.00
$44,677,620.00
$10,207,800.00

L=80,0m
$1,170,000.00
$2,394,218.40
$27,219,108.00
$3,000,975.60
$573,300.00
$18,323,100.00
$124,985,700.00
$22,966,650.00
$4,387,500.00

L1=28,0m L2=28,0m

L=150,0m

$102,078,000.00
$629,809.00
$637,200.00
$1,833,873.00
$58,792,500.00
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75
$1,846,875.00
$480,187.50

L=150m ancho=6m
$26,741,533.50

VIA
m
VALOR PARCIAL
OBSERVACION
$9,225,680.85
$5,919,653.74
$27,344,903.74
$68,608,786.20

Geodren 4"
$2,081,310.00
$8,832,322.80
$10,982,572.02
$2,209,106.25
$2,782,245.60
$611,893,313.96
GEOTEXTIL
$117,593,850.00
$32,452,200.00
$44,003,520.00

$22,001,760.00
GEOTEXTIL
$2,099,808.00
$2,748,465.00
$1,504,417.20
$11,586,960.00
$20,620,440.00 BORDILLO H=1,5m L=60,0m con Geodren
$1,963,500.00
4"
$4,999,428.00
$5,741,887.50
$658,125.00

$63,798,750.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50
$104,204,576.00

VIA
m
VALOR PARCIAL
$59,936,896.00
$20,970,664.00
$150,814,400.00
$378,041,400.00
$3,927,000.00
OBSERVACION

con Geodren 4"
$43,744,995.00
$195,139,110.00
$14,352,000.00
$10,615,696.00 GEOTEXTIL
$1,508,596,447.91

$333,446,960.00
$3,527,196.75
$1,930,668.74
$14,869,932.00
$26,462,898.00 2 BORDILLOS H=1,5m L1=27,0m L2=37,0m
con Geodren 4"
$2,519,825.00
$6,415,932.60
$7,368,755.63
$844,593.75
$130,620,105.00
$5,863,392.00
$4,376,486.40
$24,130,304.00 2 CARCAMOS H=1,5m B=1,5m L1=55,0m
$73,317,120.00
L2=70,0m
$12,249,360.00
$1,404,000.00
$5,344,237.50
$36,454,162.50
$6,698,606.25

L1=55,0m L2=70,0m
$1,279,687.50
$1,221,540.00
$1,139,710.00
$3,103,650.00
$11,169,405.00

L=25,0m
$5,103,900.00
$292,500.00
$3,053,850.00
$14,588,288.00

EN "V" L1=94,0m L2=84,0m
$731,250.00
$33,400,000.00
$18,323,100.00
$178,551,000.00
$22,966,650.00

L=150,0m
$4,387,500.00
$51,039,000.00

$325,744.00
$284,471.62
$7,356,800.00
$12,601,380.00 2 ALCANTARILLAS d=36" CON ESTRUCTURA
$7,678,454.00
$1,361,040.00
DE ENTRADA Y SALIDA

DE ENTRADA Y SALIDA
$78,000.00
$33,400,000.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
m
VALOR PARCIAL
OBSERVACION
$29,280,313.80
$18,426,831.28
$83,978,791.60
$232,598,563.20
$4,306,610.00
$26,108,124.00

$35,342,806.20
$7,011,225.00
$3,467,891.24
$157,311,754.87
$28,891,762.90
$134,838,647.03
$24,764,368.20
$526,439,281.91

$101,290,997.28
$193,951,314.39
$37,317,735.84
$65,232,648.00
$25,089,480.00
$167,940,135.00
$3,023,311.50
$1,654,858.92
$12,745,656.00
$22,682,484.00

$2,159,850.00
$5,499,370.80
$12,632,152.50
$723,937.50
$55,004,400.00

L=30,0m
$45,837,000.00
$33,002,640.00
$4,055,512.80
$3,783,837.20
$10,304,118.00
$37,082,424.60

B=2,0m L1=53,0m y L2=30,0m
$16,944,948.00
$971,100.00
$1,172,678.40
$1,094,121.60
$2,979,504.00
$10,722,628.80
$4,899,744.00
$280,800.00

L=24,0m
$1,026,093.60
$6,999,199.20
$1,286,132.40
$245,700.00
$5,863,392.00
$4,376,486.40
$24,130,304.00
$73,317,120.00
$24,498,720.00
$1,404,000.00
$7,296,665.60
$49,772,083.20
$9,145,830.40

L=128,0m
$1,747,200.00
$488,616.00
$426,707.42
$11,035,200.00
$18,902,070.00

DE ENTRADA Y SALIDA
$11,517,681.00
$2,041,560.00
$117,000.00
$33,400,000.00
$629,809.00
$637,200.00
$1,833,873.00
$10,724,187.50
$35,739,360.00
$34,904,160.00
$2,416,500.00
$42,573,516.75

L=150m ancho=6m

L=150m ancho=6m
$1,846,875.00
$480,187.50
$26,741,533.50

VIA
= 5764,82m
VALOR TOTAL
OBSERVACION
$4,459,396.62
$2,550,499.38
$691,555.02
$5,329,499.04
$11,623,227.42
$237,284,544.87
$200,260,783.34
$20,962,542.93
$482,591,674.86
$199,848,723.75
$18,863,116.56
$1,410,662,983.84
$1,033,272,211.50
$81,576,099.60
$1,853,159,569.03
$102,995,773.82
$22,714,657.05
$387,307,750.20
$112,345,558.50
$705,918,428.54
$965,912,960.70
$38,440,138.88
$90,298,180.68
$679,497,773.68
$332,947,422.50
$228,159,776.00
$1,471,319,173.17
$721,316,083.11
$94,675,822.30
$105,062,478.40
$200,143,534.80
$23,537,421.90
$933,179.62
$19,049,779.00
$6,426,460.00
$2,245,239.00
$653,284.00
$1,227,768.00
$163,062,581.02
$4,027,450.00
$6,697,352.00
$61,802,397.85
$446,033,471.76
$42,839,331.73

VALOR TOTAL
OBSERVACION
$4,430,764.86
$1,915,054.45
$815,680.28
$243,101,729.25
$107,226,740.93
$116,934,246.00
$750,255,660.00
6 MUROS EN VOLADIZO H=4,0m L=150,0m

con Geodren 4"
$1,340,328,600.00
$30,925,125.00
$179,979,408.00
$334,407,528.00
$58,211,156.25
$41,077,494.00 geotextil
$85,365,287.00
$582,294,489.00
$152,855,815.00

L=5990,0m

L=5990,0m
$20,440,875.00
$5,955,007.50
$4,102,956.00
$48,692,820.00
$55,847,025.00
$981,750.00
$2,499,714.00

L=10,0m
$24,804,954.00
$1,425,937.50
$6,352,008.00
$58,887,448.05
$80,694,900.00
$201,049,290.00

$149,729,853.00
$26,540,280.00
$1,521,000.00
$10,688,475.00
$11,966,955.00
$43,451,100.00

L=350,0m
$116,276,370.00
$44,659,125.00
$2,559,375.00
$22,571,075.76
$26,762,400.00
$41,939,651.52
$221,521,430.00
$1,501,053,120.00
$1,099,481,040.00
$101,493,000.00
$1,788,087,703.50
$274,446,412.50

$17,208,945.00
$1,718,135,423.88

VIA
$40,068,000.00
$2,764,348.08
$17,946,171.00
$7,069,106.00
$1,746,297.00
$326,642.00
$1,227,768.00
$21,823,355.62
$563,843.00
$589,252.00
$7,594,500.00
$34,672,740,554.04
$1,008,761,939.90
INCLUYE AIU DE 25%

NO MODIFICABLE
$35,681,502,493.94
$32,149,536,000.00
$3,531,966,493.94
$5,971,351.10
$33,400,000.00
$63,818,382.69
$103,189,733.79
150
$367,987,379.20
$1,159,339,760.60
$236,360,190.00
2.73
2.73
150
150
181.30
2.60
-
3.05
2.85
150
150
150
6.26
3.05
150
$29,698,026.00
$56,878,435.50
$23,705,430.00
$77,915,020.00
$33,187,602.00
$170,662,950.00
$102,078,000.00
$179,853,981.25
$26,741,533.50
$2,464,408,308.04
53
$137,986,581.20
357.972
$729,487,163.96
$32,452,200.00
$44,003,520.00
$22,001,760.00
$2,099,808.00
$49,823,222.70
$63,798,750.00
1943.17
$131,785,668.75
$26,741,533.50
$104,204,576.00
$1,344,384,784.11
100
$877,542,161.00
538.905
$1,842,043,407.91
$63,939,802.47
1220.4
$130,620,105.00
$121,340,662.40
$49,776,693.75
$22,030,705.00
$18,373,388.00
$33,400,000.00
$224,228,250.00
$51,039,000.00
$29,685,889.62
$33,400,000.00
$131,785,668.75
$26,741,533.50
$3,655,947,267.39
$440,521,156.32
$186,203,517.77
3.1416
$159,603,015.23
3.1416
3.1416
$627,730,279.19
3.1416
$231,269,050.23
$65,232,648.00
$25,089,480.00
$167,940,135.00
$61,121,621.22
$55,004,400.00
$45,837,000.00
$33,002,640.00
$73,141,940.60
$21,149,476.80
$9,557,125.20
$133,590,022.40
$67,961,779.20
$44,528,834.42
$33,400,000.00
$131,785,668.75
$26,741,533.50
$2,640,411,323.82
$12,600,727,655.96
$7,161,499.59
$3,202,447,687.43
$840,956,466.00
$144,310,164.00
$524,774,779.05
$229,601,400.00
$5,094,564,778.28
$1,718,135,423.88
$94,124,782.70
$7,594,500.00
$11,863,671,480.93
$34,569,551,610.41
2.73
0.40
0.40
163.80 cubicaje filtro
4.35
1,990.13
0.10
42.75
27,195.00 segn plano
390.00 segn plano
1.05
150
1.44
150
150
2
4.35
939.00
1,990.13
0.40
6.26
157.50
216.00
2.73
819.00
3.5
2.55
$608,590,703.00
29147.55
473.025
-$3,302,610.96
$134,020,434.90
$16,426,584.90
7.0
2.55
$916,196,162.84
-$592,400,285.07
34171.2
$157,119,177.60
1785
-$176,327,782.40
0.36
63.334656
897.65
6283.55
$28,891,762.90
$0.00
0.36
54.286848
897.65
5385.9
$24,764,368.20
$0.00
0.36
10
19
214.88544
1295
9065
$41,680,870.00
-$59,610,127.28
0.36
10
79.16832
1295
9065
$41,680,870.00
$4,363,134.16
-$819,441,879.81
655.20
11,940.75
256.50
163,170
2,340
945
1,296
3,931.20
11,940.75
5,634.00
3.1416
0.13
22.870848
0.2
3.1416
0.13
19.603584
0.2
3.1416
0.13
10
19
77.59752
0.2
3.1416
0.13
10
28.58856
0.2
0.7
4.3
0.602
4.214
0.2
0.7
4.3
0.602
3.612
0.2
0.7
4.3
0.602
19
11.438
0.2
0.7
4.3
0.602
4.214
0.2
0.2
4.3
0.172
1.204
91.623504
0.2
4.3
0.172
1.032
78.534432
0.2
4.3
0.172
19
3.268
307.18896
0.2
4.3
0.172
1.204
113.17488
$155,769,760.51
-$1,541,994.35
$133,516,937.58
-$1,321,709.45
$522,254,101.22
-$4,185,180.69
$192,409,405.71
-$1,541,908.67

Presupuesto Chaparral - Rioblanco Fase 2

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Presupuesto Chaparral - Rioblanco Fase 2

Cargado por

Copyright:

Formatos disponibles

PRESUPUESTO DE LA FASE II DEL MEJORAMIENTO Y PAVIMENTACIN D

K37+000 AL K49+850), EN EL DEPARTAMENTO DEL TOLIMA EN EL M

PRESUPUESTO K49+700, LONGITUD

Conformacin de la calzada existente

Mejoramiento de la Subrasante con material tamao maximo de 4" (Incluye Transporte)

Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para

Conformacin de sitios de disposicion de sobrantes

Cuneta de concreto fundida en el lugar

PRESUPUESTO K47+550, LONGITU

Acero de refuerzo Fy=420 Mpa.

Dren horizontal de longitud mayor a diez (10) metros.

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Rellenos para Estructuras

Excavaciones en material comn de la Explanacin y Canales

Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para

Conformacin de sitios de disposicion de sobrantes

Cuneta de concreto fundida en el lugar

PRESUPUESTO K46+040, LONGITU

Acero de refuerzo Fy=420 Mpa.

Dren horizontal de longitud mayor a diez (10) metros.

Excavaciones varias sin clasificar

Rellenos para Estructuras

Excavaciones en material comn de la Explanacin y Canales

Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para

Conformacin de sitios de disposicion de sobrantes

Cuneta de concreto fundida en el lugar

PRESUPUESTO K45+000, LONGITU

Material granular Filtrante

Acero de refuerzo Fy=420 Mpa.

Material granular Filtrante

Dren horizontal de longitud mayor a diez (10) metros.

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Excavaciones varias sin clasificar

Conformacin de sitios de disposicion de sobrantes

Excavaciones varias sin clasificar

Proteccin de Taludes con bloques de csped

Excavaciones varias sin clasificar

Rellenos para Estructuras

Excavaciones varias sin clasificar

Proteccin de Taludes con bloques de csped

Excavaciones en material comn de la Explanacin y Canales

Mejoramiento de la subrasante empleando unicamente material adicionado

Mejoramiento de la Subrasante con material tamao maximo de 4" (Incluye Transporte)

Transporte de materiales provenientes de la excavacin de la explanacin, canales y prstamos para

Conformacin de sitios de disposicion de sobrantes

Cuneta de concreto fundida en el lugar

PRESUPUESTO K42+800, LONGITU

Material granular Filtrante

Acero de refuerzo Fy=420 Mpa.

Acero de refuerzo Fy=420 Mpa.

Acero de refuerzo Fy=420 Mpa.

Acero de refuerzo Fy=420 Mpa.

Micropilotes de concreto ( = 0,40 m. L = 2,0 m, no incluye acero de refuerzo).

Micropilotes de concreto ( = 0,40 m. L = 2,0 m, no incluye acero de refuerzo).

Dren horizontal de longitud mayor a diez (10) metros.

Excavaciones varias sin clasificar

Tuberia perforada en PVC para filtros D=4"

Material granular Filtrante