Proyecto: Area: 47,25m2

Vivienda unifamiliar NPH tipologia baja

Item DESCRIPCION Unidades CANTIDAD

1 Preliminares
1.01 Campamento 9 M2 m2 1.00
Base Granular Norma Invias m2 1.17
Bisagra Gato Omega 3" un 3.00
Hora cuadrilla AA- Albañilería hc 15.18
Gancho Teja Eternit 56MM un 16.00
Porta Candado Redondo 3" un 2.00
Puntilla Con Cabeza 2 " lb 3.00
Tabla Chapa 30x1,8-2CMx2,9M ORD un 10.34
Teja Fibrocemento P7 NO.6 m2 8.00
Vara de Clavo 0.6 a 8CM (3M) Eucalipto un 4.13
1.02 Replanteo m2 1.00
Durmiente4CMx4CMx2,9M-ORD un 0.34
Herramienta Menor % 1.00
Puntilla con Cabeza 2 " lb 0.10
Hora cuadrilla AA- prestaciones hc 0.02
1.03 Cerramiento provisional polisombra 2m m 1.00
Durmiente4CMx4CMx2,9M-ORD un 0.33
Herramienta menor % 10.00
Hora cuadrilla AA - Albañileria hc 0.16
Polisombra negra 1*4m (rollo 1000 m2) m 1.00
Puntilla Con Cabeza 1" lb 0.01
1.04 Alquiler de baño provisional mes 1.00
Baño cabina flushing ms 1.00
1.05 Excavacion manual m3 1.00
Herramienta Menor % 5.00
Hora cuadrilla AA - Albañileria hc 1.20
1.06 Carga y retiro de material m3 1.00
Hora cuadrilla AA - Albañileria hc 0.50
Vehiculo carga mayor a 3 ton d 0.13
SUBTOTAL CAPITULO 1

2 Cimientos
2.01 Placa flotante aligerada (H=0.60m) m2 1.00
Acero corr. Fig. 1/4" * 1"60.000 PSI kg 1.00
Alambre negro recocido c-17 kg 0.50
Barra corrugada g-30 3/8" (6m) un 3.36
Concreto corr. Grava comun 3.000 PSI m3 0.36
Desencofrante desmoldatoc (16kg) un 0.02
Dist. cm-20 clip 6.5mm hasta 5/8" un 8.00
Dist. cm-30 clip pinza hasta 1/4" un 4.00
Durmiente4CMx4CMx2,9M-ORD un 3.50
 Esterlla guadua 25cm-30cm (4m) un 0.40
Herramienta Menor % 2.00
Hora cuadrilla AA - Albañileria hc 4.00
Malla electrostadada xx-159 6 * 2.35m un 0.10
Memb. Curadora curaseal (20kg) kg 1.00
Puntilla Con Cabeza 2 " lb 0.60
Repisa 8 *4cm * 2.9m - ordinario un 0.30
Tabla Chapa 30x1,8-2CMx2,9M ORD un 1.00
Vibrador conc. Gasolina 3 - 4m 25 - 40mm d 0.08
SUBTOTAL CAPITULO 2
3 Desagues
3.01 Caja de inspeccion drenajes 60cm * 60cm un 1.00
Concreto corr. Grava comun 1500 PSI m3 0.01
Herramienta menor 1.00
Hora cuadrilla AA- Albañeria 2.00
Ladrillo Macizo prens.24.5x12x5.5cm 99.00
Mortero 1:3 impermeabilizado 0.02
Mortero 1:4 impermeabilizado 0.04
Placa en conc. 3000 PSI 10cm malla 0.50
Tapa prefabricada 70x70 1.00
3.02 Tuberia drenaje 6" m 1.00
Arena fina m3 0.03
Geotextil no tejido gt 150-sp m2 3.50
Gravilla de rio m3 0.65
Herramienta menor % 1.00
Hora cuadrilla BB - Instalaciones hc 0.60
Tubo para drenaje rib drain m 1.05
3.03 Bajante raingo m 1.00
Adaptador bajante raingo a 4" * 4" un 0.33
Bajante raingo (3m) m 0.36
Codo bajante 90° blanco un 0.33
Herramineta menor % 2.00
Hora cuadrilla BB - Instalaciones hc 0.25
Lubricante de silicona 60gr un 0.06
Soporte de bajante un 0.66
Tornillo inoxidable raingo un 1.32
Union canal bajante raingo un 0.33
Union de bajante un 0.33
3.04 Reventilacion 2" m 1.00
Abrazadera fija doble ala 2" un 1.00
Herramineta menor % 2.00
Hora cuadrilla BB - Instalaciones hc 0.20
Limpiador para PVC y CPVC (1/4 gl.) un 0.01
Soldadura PVC NTC 576 (1/8 gl.) un 0.01
Tubo PVC ventilacion 2" m 1.10
Union PVC sanitaria 2" un 0.16
3.05 Red sanitaria colectora 6" m 1.00
 Herramienta menor % 1.00
Hora cuadrilla BB - Instalaciones hc 0.10
Tubo PVC sanitario 6" m 1.05
3.06 Instalacion union drenaje 6" un 1.00
Herramienta menor % 1.00
Hora cuadrilla BB - Instalaciones hc 0.10
Limpiador para PVC y CPVC (1/4 gl.) un 0.04
Soldadura RB-DRAN 1/8" un 0.07
Union tubular RB-Drain un 1.00
3.07 Instalacion union drenaje 4" un 1.00
Herramineta menor % 1.00
Hora cuadrilla BB - Instalaciones hc 0.10
Limpiador para PVC y CPVC (1/4 gl.) un 0.02
Soldadura PVC NTC 576 (1/8 gl.) un 0.05
Union drenaje 4" un 1.00
3.08 Instalacion tapon drenaje 6" un 1.00
Herramineta menor % 1.00
Hora cuadrilla BB - Instalaciones hc 0.10
Limpiador para PVC y CPVC (1/4 gl.) un 0.04
Soldadura RB-DRAN 1/8" un 0.07
Tapon drenaje RB DRAIN 6" un 1.00
3.09 Canal raingo m 1.00
Canal raingo (3m) un 0.36
Herramienta menor % 2.00
Hora cuadrilla BB - Instalaciones hc 0.25
Lubricante de silicona 60gr un 0.05
Soporte de canal raingo un 1.33
Soporte metalico canal raingo un 1.33
Tapa externa de canal raingo un 0.33
Tapa interna canal raingo un 0.33
Tornillo inoxidable raingo un 4.00
Union canal raingo blanco un 0.33

SUBTOTAL CAPITULO 3
4 Estructura
4.01 Viga 30 * 40 m 1.00
Acero corr. Fig. 1/4" * 1" 6000 PSI kg 1.00
Alambre negro recocido c-17 kg 0.09
Barra corrugada g-60 3/8" (6m) un 2.46
Concreto corr. Grava comun 3000 PSI m3 0.12
Desencofrante desmoltadoc (16kg) un 0.03
Dist. Cm-20 clip 6.5mm hasta 6/8" un 4.00
Herramienta menor % 2.00
Hora cuadrilla AA - Albañileria hc 4.00
Memb. Curadora curaseal (20kg) kg 0.10
Puntilla con cabeza 2" lb 0.40
Repisa 8 * 4cm * 2.9m - ordinario un 0.60
 Tabla chapa 30 * 1.8 - 2cm * 2.9m ord. un 1.00
Vibrador conc. Gasolina 3 - 4m 25 - 40mm d 0.08
4.02 Viga canal en concreto m 1.00
Acero corr. Fig. 1/4" * 1" 6000 PSI kg 2.25
Alambre negro recocido c-17 kg 0.09
Barra corrugada g-60 3/8" (6m) un 3.69
Concreto corr. Grava comun 3000 PSI m3 0.19
Desencofrante desmoltadoc (16kg) un 0.03
Dist. Cp - 30 clip pinza hasta 1/4" un 4.00
Formaleta m2 con accesorios d 2.00
Herramienta menor % 2.00
Hora cuadrilla AA - Albañileria hc 3.00
Malla electrostadada xx - 159 6 * 2.35m un 0.14
Memb. Curadora curaseal (20kg) kg 0.10
Puntilla con cabeza 2" lb 0.20
Repisa 8 * 4cm * 2.9m - ordinario un 0.20
Tabla chapa 30 * 1.8 - 2cm * 2.9m ord. un 0.40
Vibrador conc. Gasolina 3 - 4m 25 - 40mm d 0.08
4.03 Muro bloque concreto estructural 19cm m2 1.00
Barra corrugada g-60 1/2" (6m) un 1.53
Barra corrugada g-60 3/8" (6m) un 2.79
Bloque estr. P. V A=20cm 39 * 19 * 19cm un 13.75
concreto fluido 3000PSI m3 0.01
Herramienta menor % 2.00
Hora cuadrilla AA - Albañileria hc 0.50
Mortero 1 * 4 m3 0.01
4.04 Muro bloque concreto estructural 9cm m2 1.00
Barra corrugada g-60 1/2" (6m) un 1.53
Barra corrugada g-60 3/8" (6m) un 2.79
Bloque estr. P. V A=20cm 39 * 9 * 19cm un 13.75
concreto fluido 3000PSI m3 0.01
Herramienta menor % 5.00
Hora cuadrilla AA - Albañileria hc 0.50
Mortero 1 * 4 hc 0.01
4.5

SUBTOTAL CAPITULO 4

5 Mamposteria
5.01 Alfajia en tablon m
Herramienta menor % 5.00
Hora cuadrilla AA - albañeria hc 0.25
Mortero m3 0.01
 Tablon tradicion sahara 30 * 30 m2 0.30
5.02
 Fecha: 2/8/2022
M2
CANTIDAD COSTO VALOR %
COSTO TOTAL
REQUERIDA UNITARIO MATERIALES

1.00 1,001,336.00 1,001,336.00 1,001,336.00

Err:522 57,766.00 Err:522
Err:522 5,511.00 Err:522
Err:522 314,894.00 Err:522
Err:522 14,288.00 14,288.00
Err:522 39,800.00 Err:522
Err:522 11,700.00 Err:522
Err:522 243,735.00 Err:522
Err:522 283,339.00 Err:522
Err:522 30,303.00 Err:522
50.00 2,842.00 142,100.00 142,100.00
17.00 2,005.00 100,250.00
50.00 32.00 1,600.00
5.00 390.00 19,500.00
1.00 415.00 20,750.00
34.00 7,607.00 258,638.00 258,638.00
11.22 1,946.00 66,164.00
340.00 993.00 33,762.00
5.44 3,319.00 112,846.00
34.00 1,300.00 44,200.00
0.34 49.00 1,666.00
1.00 563,317.00 563,317.00 563,317.00
1.00 563,317.00 563,317.00 563,317.00
34.13 26,138.00 892,142.22 892,142.22
170.66 1,245.00 42,494.34
40.96 24,893.00 849,647.88
34.13 50,120.00 1,710,695.84 1,710,695.84
17.07 10,372.00 354,017.10
4.44 39,748.00 1,356,678.74
1,651,360.00 4,568,229.06

721,476.00 36,073,800.00
50.00 360,738.00 18,036,900.00
50.00 2,694.00 134,700.00
25.00 4,441.00 222,050.00
168.00 31,865.00 1,593,250.00
18.00 152,258.00 7,612,900.00
1.00 5,831.00 291,550.00
400.00 2,346.00 117,300.00
200.00 1,379.00 68,950.00
175.00 20,635.00 1,031,750.00
 20.00 4,183.00 209,150.00
100.00 8,700.00 435,000.00
200.00 82,976.00 4,148,800.00
5.00 6,370.00 318,500.00
50.00 5,455.00 272,750.00
30.00 2,340.00 117,000.00
15.00 3,538.00 176,900.00
50.00 23,572.00 1,178,600.00
4.00 2,155.00 107,750.00
1,089,834.00 4,692,578.94 4,692,578.94

3.00 365,346.00 1,096,038.00 1,096,038.00

0.03 2,951.00 8,853.00
3.00 4,028.00 12,084.00
6.00 41,486.00 124,458.00
297.00 78,854.00 236,562.00
0.06 12,504.00 37,512.00
0.12 22,170.00 66,510.00
1.50 55,557.00 166,671.00
3.00 147,796.00 443,388.00
3.26 166,702.00 1,188,480.27 1,188,480.27
0.10 5,001.00 16,303.26
11.41 17,196.00 56,058.96
7.42 77,350.00 882,563.50
11.41 1,795.00 20,480.95
1.96 14,557.00 47,455.82
3.42 50,803.00 165,617.78
4.80 25,738.00 123,542.40 123,542.40
1.58 4,447.00 21,345.60
1.73 3,802.00 18,249.60
1.58 3,017.00 14,481.60
9.60 624.00 2,995.20
1.20 6,065.00 29,112.00
0.29 398.00 1,910.40
3.17 1,942.00 9,321.60
6.34 297.00 1,425.60
1.58 3,311.00 15,892.80
1.58 1,835.00 8,808.00
3.00 18,194.00 54,582.00 54,582.00
3.00 2,456.00 7,368.00
6.00 452.00 1,356.00
0.60 4,852.00 14,556.00
0.03 468.00 1,404.00
0.03 516.00 1,548.00
3.30 9,008.00 27,024.00
0.48 442.00 1,326.00
9.41 60,900.00 573,044.74
 9.41 627.00 5,900.07
0.94 2,426.00 22,804.40
9.88 57,847.00 544,340.27
9.00 19,658.00 176,922.00 176,922.00
9.00 219.00 1,971.00
0.90 2,426.00 21,834.00
0.36 1,871.00 16,839.00
0.63 5,015.00 45,135.00
9.00 10,127.00 91,143.00
1.00 14,873.00 14,873.00 14,873.00
1.00 171.00 171.00
0.10 2,426.00 2,426.00
0.02 935.00 935.00
0.05 2,581.00 2,581.00
1.00 8,760.00 8,760.00
1.00 74,272.00 74,272.00 74,272.00
1.00 760.00 760.00
0.10 2,426.00 2,426.00
0.04 1,871.00 1,871.00
0.07 5,015.00 5,015.00
1.00 64,200.00 64,200.00
1.25 54,543.00 68,178.75 68178.75
0.45 22,158.00 27,697.50
2.50 1,188.00 1,485.00
0.31 6,065.00 7,581.25
0.06 331.00 413.75
1.66 3,700.00 4,625.00
1.66 12,321.00 15,401.25
0.41 2,663.00 3,328.75
0.41 2,050.00 2,562.50
5.00 900.00 1,125.00
0.41 3,167.00 3,958.75

739,326.00 2,796,888.42

30.40 211,147.00 6,418,868.80 6,418,868.80

30.40 2,694.00 81,897.60
2.74 799.00 24,289.60
74.78 23,330.00 709,232.00
0.91 50,753.00 385,722.80
0.91 8,747.00 265,908.80
121.60 1,173.00 35,659.20
60.80 5,767.00 175,316.80
121.60 82,976.00 2,522,470.40
3.04 546.00 16,598.40
12.16 1,560.00 47,424.00
18.24 7,075.00 215,080.00
 30.40 23,572.00 716,588.80
2.43 2,155.00 65,512.00
30.40 228,473.00 6,945,579.20 6,945,579.20
68.40 6,331.00 192,462.40
2.74 799.00 24,289.60
112.18 34,995.00 1,063,848.00
5.78 80,358.00 2,442,883.20
0.91 8,747.00 265,908.80
121.60 1,379.00 41,921.60
60.80 3,746.00 113,878.40
60.80 5,700.00 173,280.00
91.20 62,232.00 1,891,852.80
4.26 8,918.00 271,107.20
3.04 546.00 16,598.40
6.08 780.00 23,712.00
6.08 2,358.00 71,683.20
12.16 9,429.00 286,641.60
2.43 2,155.00 65,512.00
61.20 109,993.00 6,731,571.60 6,731,571.60
93.64 26,164.00 1,601,236.80
170.75 26,459.00 1,619,290.80
841.50 37,002.00 2,264,522.40
0.61 3,472.00 212,486.40
122.40 2,360.00 144,432.00
30.60 10,372.00 634,766.40
0.61 4,164.00 254,836.80
16.80 86,243.00 439,555.20 439555.2
25.70 26,164.00 177,794.40
46.87 26,459.00 58,329.60
231.00 10,583.00 84,487.20
0.17 3,472.00 174,249.60
84.00 5,029.00 69,955.20
8.40 10,372.00 174,249.60
0.17 4,164.00 69,955.20

635,856.00 20,535,574.80

1.70 19,054.00 32,391.80 32,391.80

8.50 1,154.00 1,961.80
0.43 5,186.00 8,816.20
0.02 4,164.00 7,078.80
0.51 8,550.00 14,535.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!